UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q





(MARK ONE)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2009

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the Transition Period from              to

Commission File Number 033-44202





Prudential Annuities Life Assurance

Corporation

(Exact Name of Registrant as Specified in its Charter)







|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Connecticut                                                    |  | 06-1241288                             
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification Number)

One Corporate Drive

Shelton, Connecticut 06484

(203) 926-1888

(Address and Telephone Number of Registrants Principal Executive Offices)





Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No   ̈

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of the
Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes   ̈    No  x

Indicate by check
mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting
company in Rule 12b-2 of the Exchange Act. (Check one):



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large accelerated filer |  |  ̈ |  | Accelerated filer         |  |  ̈
|                        |  |   | 
|Non-accelerated filer   |  | x |  | Smaller reporting company |  |  ̈

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).    Yes   ̈    No  x

As of May 15, 2009, 25,000 shares of the registrants Common Stock (par value $100) consisting of 100 voting shares and 24,900
non-voting shares, were outstanding. As of such date, Prudential Annuities, Inc. formerly known as American Skandia, Inc., an indirect wholly owned subsidiary of Prudential Financial, Inc., a New Jersey corporation, owned all of the
registrants Common Stock.

Prudential Annuities Life Assurance Corporation meets the conditions set

forth in General Instruction (H) (1) (a) and (b) on Form 10-Q and

is therefore filing this Form 10-Q in the reduced disclosure format.









---

TABLE OF CONTENTS



|                             |  |                                                                                                               |  |   
|---------------------------- |  | ------------------------------------------------------------------------------------------------------------- |  | --
|                             |  | PageNumber                                                                                                   
|PART I FINANCIAL INFORMATION |  |                                                                                                              
|                             |  |                                                                                                              
|Item 1.                      |  | Financial Statements:                                                                                         |  |   
|                             |  |                                                                                                              
|                             |  | Unaudited Interim Statements of Financial PositionAs of March 31, 2009 and December 31, 2008                  |  | 4 
|                             |  |                                                                                                              
|                             |  | Unaudited Interim Statements of Operations and Comprehensive IncomeThree Months Ended March 31, 2009 and 2008 |  | 5 
|                             |  |                                                                                                              
|                             |  | Unaudited Interim Statement of Stockholders EquityThree Months Ended March 31, 2009                          |  | 6 
|                             |  |                                                                                                              
|                             |  | Unaudited Interim Statements of Cash FlowsThree Months Ended March 31, 2009 and 2008                          |  | 7 
|                             |  |                                                                                                              
|                             |  | Notes to Unaudited Interim Financial Statements                                                               |  | 8 
|                             |  |                                                                                                              
|Item 2.                      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                         |  | 31
|                             |  |                                                                                                              
|Item 4.                      |  | Controls and Procedures                                                                                       |  | 37
|                             | 
|PART II OTHER INFORMATION    |  |                                                                                                              
|                             |  |                                                                                                              
|Item 1.                      |  | Legal Proceedings                                                                                             |  | 38
|                             |  |                                                                                                              
|Item 1A.                     |  | Risk Factors                                                                                                  |  | 40
|                             |  |                                                                                                              
|Item 6.                      |  | Exhibits                                                                                                      |  | 49
|                             | 
|SIGNATURES                   |  | 50                                                                                                           



2



---

FORWARD LOOKING STATEMENTS

Certain of the statements included in this Quarterly Report on Form 10-Q, including but not limited to those in Managements Discussion and Analysis of Financial Condition and Results of
Operations, constitute forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Words such as expects, believes, anticipates, includes,
plans, assumes, estimates, projects, intends, should, will, shall or variations of such words are generally part of forward-looking statements.
Forward-looking statements are made based on managements current expectations and beliefs concerning future developments and their potential effects upon Prudential Annuities Life Assurance Corporation. There can be no assurance that future
developments affecting Prudential Annuities Life Assurance Corporation will be those anticipated by management. These forward-looking statements are not a guarantee of future performance and involve risks and uncertainties, and there are certain
important factors that could cause actual results to differ, possibly materially, from expectations or estimates reflected in such forward-looking statements, including, among others: (1) general economic, market and political conditions,
including the performance and fluctuations of fixed income, equity, real estate and other financial markets, particularly in light of ongoing severe economic conditions and the severe stress experienced by the global financial markets that began in
the second half of 2007 and has continued and substantially increased since then; (2) the availability and cost of external financing for our operations, which has been affected by the stress experienced by the global financial markets;
(3) interest rate fluctuations; (4) reestimates of our reserves for future policy benefits and claims; (5) differences between actual experience regarding mortality, morbidity, persistency, surrender experience, interest rates, or
market returns and the assumptions we use in pricing our products, establishing liabilities and reserves or for other purposes; (6) changes in our assumptions related to deferred policy acquisition costs, valuation of business acquired or
goodwill; (7) changes in our claims-paying or credit ratings; (8) investment losses, defaults and counterparty non-performance; (9) competition in our product lines and for personnel; (10) changes in tax law; (11) regulatory
or legislative changes, including government actions in response to the stress experienced by the global financial markets; (12) adverse determinations in litigation or regulatory matters and our exposure to contingent liabilities;
(13) domestic or international military actions, natural or man-made disasters including terrorist activities or pandemic disease, or other events resulting in catastrophic loss of life; (14) ineffectiveness of risk management policies and
procedures in identifying, monitoring and managing risks; (15) effects of acquisitions, divestitures and restructurings, including possible difficulties in integrating and realizing the projected results of acquisitions; (16) changes in
statutory or U.S. GAAP accounting principles, practices or policies; and (17) changes in assumptions for retirement expense. As noted above, the adverse market and economic conditions that began in the second half of 2007 have continued and
substantially worsened since then. The foregoing risks are even more pronounced in these unprecedented market and economic conditions. Prudential Annuities Life Assurance Corporation does not intend, and is under no obligation, to update any
particular forward-looking statement included in this document. See Risk Factors for discussion of certain risks relating to our businesses and investment in our securities.



3



---

PART I-FINANCIAL INFORMATION



|ITEM 1. | Financial Statements
|------- | --------------------

Prudential Annuities Life Assurance Corporation

Unaudited Interim Statements of Financial Position

As of March 31, 2009 and December 31, 2008 (in thousands, except share amounts)





|                                                                                                         |  |               |            |                  |   |            |  
|-------------------------------------------------------------------------------------------------------- |  | ------------- | ---------- | ---------------- | - | ---------- | -
|                                                                                                         |  | March 31,2009 |            | December 31,2008 |  
|ASSETS                                                                                                   |  |               |            |                  |   |            |  
|Fixed maturities available for sale, at fair value (amortized cost  2009: $9,710,331; 2008: $9,893,430) |  | $             | 9,759,919  |                  | $ | 9,869,342  |  
|Trading account assets, at fair value                                                                    |  |               | 76,275     |                  |   | 51,422     |  
|Equity securities available for sale, at fair value (cost  2009: $28,214; 2008: $12,024)                |  |               | 26,239     |                  |   | 10,119     |  
|Commercial mortgage and other loans                                                                      |  |               | 365,956    |                  |   | 371,744    |  
|Policy loans                                                                                             |  |               | 13,260     |                  |   | 13,419     |  
|Short-term investments                                                                                   |  |               | 482,615    |                  |   | 254,046    |  
|Other long-term investments                                                                              |  |               | 33,115     |                  |   | 37,529     |  
|                                                                                                         |  |               |            |                  |   |            |  
|Total investments                                                                                        |  |               | 10,757,379 |                  |   | 10,607,621 |  
|                                                                                                         |  |               |            |                  |   |            |  
|Cash and cash equivalents                                                                                |  |               | 141        |                  |   | 26,549     |  
|Deferred policy acquisition costs                                                                        |  |               | 774,671    |                  |   | 1,247,131  |  
|Accrued investment income                                                                                |  |               | 108,690    |                  |   | 91,301     |  
|Reinsurance recoverable                                                                                  |  |               | 1,168,318  |                  |   | 2,110,264  |  
|Income taxes receivable                                                                                  |  |               | 505,713    |                  |   | 259,541    |  
|Valuation of business acquired                                                                           |  |               | 65,284     |                  |   | 78,382     |  
|Deferred sales inducements                                                                               |  |               | 593,278    |                  |   | 726,314    |  
|Receivables from parent and affiliates                                                                   |  |               | 62,527     |                  |   | 65,151     |  
|Investment receivable on open trades                                                                     |  |               | 3,121      |                  |   | 26,541     |  
|Other assets                                                                                             |  |               | 5,950      |                  |   | 52,461     |  
|Separate account assets                                                                                  |  |               | 23,508,854 |                  |   | 24,259,992 |  
|                                                                                                         |  |               |            |                  |   |            |  
|TOTAL ASSETS                                                                                             |  | $             | 37,553,926 |                  | $ | 39,551,248 |  
|                                                                                                         |  |               |            |                  |   |            |  
|                                                                                                         |  |              
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                     |  |               |            |                  |   |            |  
|                                                                                                         |  |              
|LIABILITIES                                                                                              |  |               |            |                  |   |            |  
|Policyholders account balances                                                                          |  | $             | 10,349,036 |                  | $ | 10,261,698 |  
|Future policy benefits and other policyholder liabilities                                                |  |               | 1,590,169  |                  |   | 2,486,584  |  
|Payables to parent and affiliates                                                                        |  |               | 51,557     |                  |   | 54,107     |  
|Cash collateral for loaned securities                                                                    |  |               | 299,712    |                  |   | 269,461    |  
|Short-term borrowing                                                                                     |  |               |           |                  |   | 186,268    |  
|Long-term borrowing                                                                                      |  |               | 175,000    |                  |   | 179,547    |  
|Future fees payable to Prudential Annuities, Inc. (PAI)                                                |  |               | 176        |                  |   | 749        |  
|Other liabilities                                                                                        |  |               | 233,318    |                  |   | 152,267    |  
|Separate account liabilities                                                                             |  |               | 23,508,854 |                  |   | 24,259,992 |  
|                                                                                                         |  |               |            |                  |   |            |  
|TOTAL LIABILITIES                                                                                        |  | $             | 36,207,822 |                  | $ | 37,850,673 |  
|                                                                                                         |  |               |            |                  |   |            |  
|                                                                                                         |  |              
|Commitments and Contingent Liabilities (See Note 3)                                                      |  |               |            |                  |   |            |  
|                                                                                                         |  |              
|STOCKHOLDERS EQUITY                                                                                     |  |               |            |                  |   |            |  
|Common stock, $100 par value; 25,000 shares, authorized, issued and outstanding                          |  | $             | 2,500      |                  | $ | 2,500      |  
|Additional paid-in capital                                                                               |  |               | 974,921    |                  |   | 974,921    |  
|Retained earnings                                                                                        |  |               | 354,864    |                  |   | 729,100    |  
|Accumulated other comprehensive income (loss)                                                            |  |               | 13,819     |                  |   | (5,946     | )
|                                                                                                         |  |               |            |                  |   |            |  
|Total stockholders equity                                                                               |  | $             | 1,346,104  |                  | $ | 1,700,575  |  
|                                                                                                         |  |               |            |                  |   |            |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                               |  | $             | 37,553,926 |                  | $ | 39,551,248 |  
|                                                                                                         |  |               |            |                  |   |            |  

See Notes to Unaudited Interim Financial Statements



4



---

Prudential Annuities Life Assurance Corporation

Unaudited Interim Statements of Operations and Comprehensive Income

Three Months Ended March 31, 2009 and 2008 (in thousands)





|                                                                                   |  |                             |          |   |      |   |         |  
|---------------------------------------------------------------------------------- |  | --------------------------- | -------- | - | ---- | - | ------- | -
|                                                                                   |  | Three Months EndedMarch 31, |         
|                                                                                   |  | 2009                        |          |   | 2008 |  
|REVENUES                                                                           |  |                             |          |   |      |   |         |  
|                                                                                   |  |                            
|Premiums                                                                           |  | $                           | 3,108    |   |      | $ | $7,227  |  
|Policy charges and fee income                                                      |  |                             | 106,183  |   |      |   | 171,424 |  
|Net investment income                                                              |  |                             | 146,188  |   |      |   | 45,180  |  
|Asset administration fees and other income                                         |  |                             | 35,503   |   |      |   | 54,739  |  
|Realized investment gains (losses), net:                                           |  |                             |          |   |      |   |         |  
|Other-than-temporary impairments on fixed maturity securities                      |  |                             | (15,340  | ) |      |   |        |  
|Other-than-temporary impairments on fixed maturity securities transferred to Other |  |                             |         |   |      |   |        |  
|Comprehensive Income                                                               |  |                             | 11,933   |   |      |   |        |  
|Other realized investment gains (losses), net                                      |  |                             | 15,937   |   |      |   | (1,206  | )
|                                                                                   |  |                             |          |   |      |   |         |  
|Total realized investment gains (losses), net                                      |  |                             | 12,530   |   |      |   | (1,206  | )
|                                                                                   |  |                             |          |   |      |   |         |  
|Total revenues                                                                     |  | $                           | 303,512  |   |      | $ | 277,364 |  
|                                                                                   |  |                             |          |   |      |   |         |  
|                                                                                   |  |                            
|BENEFITS AND EXPENSES                                                              |  |                             |          |   |      |   |         |  
|                                                                                   |  |                            
|Policyholders benefits                                                            |  |                             | 82,182   |   |      |   | 24,430  |  
|Interest credited to policyholders account balances                               |  |                             | 260,403  |   |      |   | 38,515  |  
|Amortization of deferred policy acquisition costs                                  |  |                             | 518,771  |   |      |   | 33,575  |  
|General, administrative and other expenses                                         |  |                             | 86,881   |   |      |   | 96,293  |  
|                                                                                   |  |                             |          |   |      |   |         |  
|Total benefits and expenses                                                        |  | $                           | 948,237  |   |      | $ | 192,813 |  
|                                                                                   |  |                             |          |   |      |   |         |  
|                                                                                   |  |                            
|Income (Loss) from operations before income taxes                                  |  | $                           | (644,725 | ) |      | $ | 84,552  |  
|                                                                                   |  |                             |          |   |      |   |         |  
|                                                                                   |  |                            
|Income tax (benefit) expense                                                       |  |                             | (261,783 | ) |      |   | 8,494   |  
|                                                                                   |  |                             |          |   |      |   |         |  
|                                                                                   |  |                            
|NET INCOME (LOSS)                                                                  |  | $                           | (382,942 | ) |      | $ | 76,058  |  
|                                                                                   |  |                             |          |   |      |   |         |  
|                                                                                   |  |                            
|Change in net unrealized investment gains (losses), net of taxes (1)               |  |                             | 28,471   |   |      |   | 3,511   |  
|                                                                                   |  |                             |          |   |      |   |         |  
|                                                                                   |  |                            
|COMPREHENSIVE INCOME (LOSS)                                                        |  | $                           | (354,471 | ) |      | $ | 79,569  |  
|                                                                                   |  |                             |          |   |      |   |         |  

|(1) | Amounts are net of tax benefits (expense) of $(15.6) million and $(1.9) million for the three months ended March 31, 2009 and 2008, respectively.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------

See Notes to Unaudited Interim Financial Statements



5



---

Prudential Annuities Life Assurance Corporation

Unaudited Interim Statement of Stockholders Equity

Three Months Ended March 31, 2009 (in thousands)





|                                                           |  |             |       |                          |   |                  |  |   |                                     |   |  |                          |        |   |  |   |           |  
|---------------------------------------------------------- |  | ----------- | ----- | ------------------------ | - | ---------------- |  | - | ----------------------------------- | - |  | ------------------------ | ------ | - |  | - | --------- | -
|                                                           |  | CommonStock |       | AdditionalPaid-inCapital |   | RetainedEarnings |  |   | AccumulatedOtherComprehensiveIncome |   |  | TotalStockholdersEquity |       
|Balance, December 31, 2008                                 |  | $           | 2,500 |                          | $ | 974,921          |  | $ | 729,100                             |   |  | $                        | (5,946 | ) |  | $ | 1,700,575 |  
|Net income (loss)                                          |  |             |      |                          |   |                 |  |   | (382,942                            | ) |  |                          |       |   |  |   | (382,942  | )
|Impact of adoption of FSP FAS 115-2 & 124- 2, net of taxes |  |             |      |                          |   |                 |  |   | 8,706                               |   |  |                          | (8,706 | ) |  |   |          |  
|Other comprehensive income (loss), net of taxes            |  |             |      |                          |   |                 |  |   |                                    |   |  |                          | 28,471 |   |  |   | 28,471    |  
|                                                           |  |             |       |                          |   |                  |  |   |                                     |   |  |                          |        |   |  |   |           |  
|Balance, March 31, 2009                                    |  | $           | 2,500 |                          | $ | 974,921          |  | $ | 354,864                             |   |  | $                        | 13,819 |   |  | $ | 1,346,104 |  
|                                                           |  |             |       |                          |   |                  |  |   |                                     |   |  |                          |        |   |  |   |           |  

See Notes to Unaudited Interim Financial Statements



6



---

Prudential Annuities Life Assurance Corporation

Unaudited Interim Statements of Cash Flows

Three Months Ended March 31, 2009 and 2008 (in thousands)





|                                                                                  |  |                                |            |   |                                |   |            |  
|--------------------------------------------------------------------------------- |  | ------------------------------ | ---------- | - | ------------------------------ | - | ---------- | -
|                                                                                  |  | Three monthsendedMarch 31,2009 |            |   | Three monthsendedMarch 31,2008 |  
|CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES:                                   |  |                                |            |   |                                |   |            |  
|Net income (loss)                                                                 |  | $                              | (382,942   | ) |                                | $ | 76,058     |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                |            |   |                                |   |            |  
|Realized investment (gains) losses, net                                           |  |                                | (12,530    | ) |                                |   | 1,207      |  
|Amortization and depreciation                                                     |  |                                | 3,962      |   |                                |   | 8,728      |  
|Interest credited to policyholders account balances                              |  |                                | 99,675     |   |                                |   | 37,541     |  
|Change in:                                                                        |  |                                |            |   |                                |   |            |  
|Policy reserves                                                                   |  |                                | (892,894   | ) |                                |   | 192,430    |  
|Accrued investment income                                                         |  |                                | (17,299    | ) |                                |   | (15,527    | )
|Trading account assets                                                            |  |                                | (2,905     | ) |                                |   | 779        |  
|Net receivable (payable) to parent and affiliates                                 |  |                                | 74         |   |                                |   | 8,822      |  
|Deferred sales inducements                                                        |  |                                | 133,036    |   |                                |   | (62,483    | )
|Deferred policy acquisition costs                                                 |  |                                | 431,032    |   |                                |   | (83,942    | )
|Income taxes payable (receivable)                                                 |  |                                | (261,776   | ) |                                |   | 8,494      |  
|Reinsurance Recoverable                                                           |  |                                | 941,946    |   |                                |   | (185,178   | )
|Other, net                                                                        |  |                                | (17,876    | ) |                                |   | (4,343     | )
|                                                                                  |  |                                |            |   |                                |   |            |  
|Cash Flows From (Used in) Operating Activities                                    |  | $                              | 21,503     |   |                                | $ | (17,414    | )
|                                                                                  |  |                                |            |   |                                |   |            |  
|                                                                                  |  |                               
|CASH FLOWS (USED IN) FROM INVESTING ACTIVITIES:                                   |  |                                |            |   |                                |   |            |  
|Proceeds from the sale/maturity of:                                               |  |                                |            |   |                                |   |            |  
|Fixed maturities, available for sale                                              |  |                                | 1,850,216  |   |                                |   | 1,430,209  |  
|Equity securities, available for sale                                             |  |                                | 35         |   |                                |   |           |  
|Commercial loans                                                                  |  |                                | 2,084      |   |                                |   | 175        |  
|Trading account assets                                                            |  |                                | 525        |   |                                |   |           |  
|Policy loans                                                                      |  |                                | 44         |   |                                |   | 248        |  
|Other long-term investments                                                       |  |                                |           |   |                                |   | 409        |  
|Short-term investments                                                            |  |                                | 1,341,867  |   |                                |   | 4,892,331  |  
|Payments for the purchase/origination of:                                         |  |                                |            |   |                                |   |            |  
|Fixed maturities, available for sale                                              |  |                                | (1,593,204 | ) |                                |   | (4,551,274 | )
|Equity securities, available for sale                                             |  |                                | (17,500    | ) |                                |   |           |  
|Commercial loans                                                                  |  |                                | (447       | ) |                                |   | (172       | )
|Trading account assets                                                            |  |                                | (20,074    | ) |                                |   |           |  
|Policy loans                                                                      |  |                                |           |   |                                |   | (570       | )
|Other long-term investments                                                       |  |                                |           |   |                                |   | (10,372    | )
|Short-term investments                                                            |  |                                | (1,570,371 | ) |                                |   | (5,000,385 | )
|                                                                                  |  |                                |            |   |                                |   |            |  
|Cash Flows (Used in) from Investing Activities                                    |  | $                              | (6,825     | ) |                                | $ | (3,239,402 | )
|                                                                                  |  |                                |            |   |                                |   |            |  
|                                                                                  |  |                               
|CASH FLOWS (USED IN) FROM FINANCING ACTIVITIES:                                   |  |                                |            |   |                                |   |            |  
|Decrease in future fees payable to PAI, net                                       |  |                                | (573       | ) |                                |   | (4,814     | )
|Cash collateral for loaned securities                                             |  |                                | 30,251     |   |                                |   | (2,110     | )
|Securities sold under agreement to repurchase                                     |  |                                |           |   |                                |   | 243        |  
|Repayments of debt (maturities longer than 90 days)                               |  |                                | (4,547     | ) |                                |   | (30,000    | )
|Net increase (decrease) in short-term borrowing                                   |  |                                | (186,268   | ) |                                |   | 60,303     |  
|Drafts outstanding                                                                |  |                                | 1,059      |   |                                |   | 8,333      |  
|Policyholders account balances                                                   |  |                                |            |   |                                |   |            |  
|Deposits                                                                          |  |                                | 1,366,466  |   |                                |   | 3,669,291  |  
|Withdrawals                                                                       |  |                                | (1,247,474 | ) |                                |   | (444,938   | )
|                                                                                  |  |                                |            |   |                                |   |            |  
|Cash Flows (Used in) From Financing Activities                                    |  | $                              | (41,086    | ) |                                | $ | 3,256,308  |  
|                                                                                  |  |                                |            |   |                                |   |            |  
|Net increase (decrease) in cash and cash equivalents                              |  |                                | (26,408    | ) |                                |   | (508       | )
|Cash and cash equivalents, beginning of year                                      |  |                                | 26,549     |   |                                |   | 697        |  
|                                                                                  |  |                                |            |   |                                |   |            |  
|CASH AND CASH EQUIVALENTS, END OF PERIOD                                          |  | $                              | 141        |   |                                | $ | 189        |  
|                                                                                  |  |                                |            |   |                                |   |            |  
|Income taxes paid (received)                                                      |  | $                              | (11        | ) |                                | $ |           |  
|                                                                                  |  |                                |            |   |                                |   |            |  
|Interest paid                                                                     |  | $                              | 3,526      |   |                                | $ | 7,326      |  
|                                                                                  |  |                                |            |   |                                |   |            |  

See Notes to Unaudited Interim Financial Statements



7



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|1. | BUSINESS
|-- | --------

Prudential
Annuities Life Assurance Corporation (the Company, we, or our), formerly known as American Skandia Life Assurance Corporation, with its principal offices in Shelton, Connecticut, is an indirect wholly-owned
subsidiary of Prudential Financial, Inc. (Prudential Financial), a New Jersey corporation. The Company is a wholly owned subsidiary of Prudential Annuities, Inc. (PAI), formerly known as American Skandia, Inc., which in turn
is an indirect wholly owned subsidiary of Prudential Financial. On December 19, 2002, Skandia Insurance Company Ltd. (publ) (Skandia), an insurance company organized under the laws of the Kingdom of Sweden, and the ultimate parent
company of the Company prior to May 1, 2003, entered into a definitive purchase agreement (the Acquisition Agreement) with Prudential Financial, whereby Prudential Financial would acquire the Company and certain of its affiliates
(the Acquisition) and would be authorized to use the American Skandia name through April, 2008. On May 1, 2003, the Acquisition was consummated. Thus, the Company is now an indirect wholly owned subsidiary of Prudential Financial.
The Companys name was changed effective January 1, 2008.

The Company develops long-term savings and retirement products, which
are distributed through its affiliated broker/dealer company, Prudential Annuities Distributors, Incorporated (PAD), formerly known as American Skandia Marketing, which is a wholly owned subsidiary of PAI. The Company currently issues
variable and fixed deferred and immediate annuities for individuals and groups in the United States of America and its territories.

The
Company is engaged in a business that is highly competitive because of the large number of stock and mutual life insurance companies and other entities engaged in marketing insurance products, and individual and group annuities.



|2. | BASIS OF PRESENTATION
|-- | ---------------------

The
unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) and on a basis consistent with reporting interim financial information in
accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X of the U.S. Securities and Exchange Commission (the SEC). These interim financial statements are unaudited but reflect all adjustments that, in the opinion of
management, are necessary to provide a fair presentation of the results of operations and financial condition of the Company for the interim periods presented. All such adjustments are of a normal recurring nature. The results of operations for any
interim period are not necessarily indicative of results for a full year. These unaudited interim financial statements should be read in conjunction with the audited financial statements and notes thereto contained in the Companys Annual
Report on Form 10-K for the year ended December 31, 2008.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those
estimates.

The most significant estimates include those used in determining deferred policy acquisition costs and related amortization;
measurement of goodwill and any related impairment; valuation of business acquired and its amortization; valuation of investments including derivatives (in the absence of quoted market values) and the recognition of other-than-temporary impairments;
future policy benefits including guarantees; pension and other postretirement benefits; provision for income taxes and valuation of deferred tax assets; reserves for contingent liabilities, including reserves for losses in connection with unresolved
legal matters.

Reclassifications

Certain amounts in prior periods have been reclassified to conform to the current period presentation.



|3. | NEW ACCOUNTING POLICIES AND ACCOUNTING PRONOUNCEMENTS
|-- | -----------------------------------------------------

Investments in Debt and Equity Securities

Fixed maturities are comprised of bonds,
notes and redeemable preferred stock. Fixed maturities classified as available for sale are carried at fair value. The amortized cost of fixed maturities is written down to estimated fair value if a decline in value is considered to be
other than temporary. See the discussion below on realized investment gains and losses for a description of the accounting for impairments as well as the impact of the Companys adoption of FASB Staff Position (FSP) FAS 115-2 and
FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairments. Unrealized gains and losses on fixed maturities classified as available for sale, net of tax, and the effect on deferred policy acquisition costs,
valuation of business acquired, future policy benefits and policyholders dividends that would result from the realization of unrealized gains and losses, are included in Accumulated other comprehensive income (loss).



8



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|3. | NEW ACCOUNTING POLICIES AND ACCOUNTING PRONOUNCEMENTS (continued)
|-- | -----------------------------------------------------------------



Trading account assets, at fair value, represents the equity securities held in support of a deferred compensation
plan and investments. These instruments are carried at fair value. Realized and unrealized gains and losses on trading account assets are reported in Asset administration fees and other income. Interest and dividend income from
these investments is reported in Net investment income.

Equity securities, available for saleare comprised of common
stock, and non-redeemable preferred stock, and are carried at fair value. The associated unrealized gains and losses, net of tax, and the effect on deferred policy acquisition costs, valuation of business acquired, and future policy benefits that
would result from the realization of unrealized gains and losses, are included in Accumulated other comprehensive income (loss). The cost of equity securities is written down to estimated fair value when a decline in value is considered
to be other than temporary. See the discussion below on realized investment gains and losses for a description of the accounting for impairments. Dividends from these investments are recognized in Net investment income when declared.

Short-term investments primarily consist of investments in certain money market funds as well as highly liquid debt instruments
with a maturity of greater than three months and less than twelve months when purchased. These investments are generally carried at fair value.

Realized investment gains (losses)are computed using the specific identification method. Realized investment gains and losses are generated from numerous sources, including the sale of fixed maturity securities, equity securities,
investments in joint ventures and limited partnerships and other types of investments, as well as adjustments to the cost basis of investments for other than temporary impairments.

The Companys available-for-sale securities with unrealized losses are reviewed quarterly to identify other-than-temporary impairments in value. In evaluating whether a decline in value is
other-than-temporary, the Company considers several factors including, but not limited to the following: (1) the extent and the duration of the decline; (2) the reasons for the decline in value (credit event, currency or interest-rate
related, including general credit spread widening); and (3) the financial condition of and near-term prospects of the issuer. With regard to available-for-sale equity securities, the Company also considers the ability and intent to hold the
investment for a period of time to allow for a recovery of value. When it is determined that a decline in value of an equity security is other-than-temporary, the carrying value of the equity security is reduced to its fair value, with a
corresponding charge to earnings.

In addition, in April 2009, the Financial Accounting Standards Board (FASB) issued FSP FAS
115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairments. The Company early adopted this guidance on January 1, 2009. This guidance indicates that an other-than-temporary impairment must be recognized in
earnings for a debt security in an unrealized loss position when an entity either (a) has the intent to sell the debt security or (b) more likely than not will be required to sell the debt security before its anticipated recovery. Prior to
the adoption of this guidance the Company was required to record an other-than-temporary impairment for a debt security unless it could assert that it had both the intent and ability to hold the security for a period of time sufficient to allow for
a recovery in its fair value to its amortized cost basis. For all debt securities in unrealized loss positions that do not meet either of these two criteria, FSP FAS 115-2 and FAS 124-2 requires that the Company analyze its ability to recover
the amortized cost by comparing the net present value of projected future cash flows with the amortized cost of the security. The net present value is calculated by discounting the Companys best estimate of projected future cash flows at the
effective interest rate implicit in the debt security prior to impairment. The Company may use the estimated fair value of collateral as a proxy for the net present value if it believes that the security is dependent on the liquidation of collateral
for recovery of its investment. If the net present value is less than the amortized cost of the investment, an other-than-temporary impairment is recorded.

Under FSP FAS 115-2 and FAS 124-2, when an other-than-temporary impairment of a debt security has occurred, the amount of the other-than-temporary impairment recognized in earnings depends on whether the Company
intends to sell the security or more likely than not will be required to sell the security before recovery of its amortized cost basis. If the debt security meets either of these two criteria, the other-than-temporary impairment recognized in
earnings is equal to the entire difference between the securitys amortized cost basis and its fair value at the impairment measurement date. For other-than-temporary impairments of debt securities that do not meet these two criteria, the net
amount recognized in earnings is equal to the difference between the amortized cost of the debt security and its net present value calculated as described above. Any difference between the fair value and the net present value of the debt security at
the impairment measurement date is recorded in Other comprehensive income (loss). Unrealized gains or losses on securities for which an other-than-temporary impairment has been recognized in earnings is tracked as a separate component of
Accumulated other comprehensive income (loss). Prior to the adoption of FSP FAS 115-2 and FAS 124-2, an other-than-temporary impairment recognized in earnings for debt securities was equal to the total difference between amortized cost
and fair value at the time of impairment.

For debt securities, the split between the amount of an other-than-temporary impairment
recognized in other comprehensive income and the net amount recognized in earnings is driven principally by assumptions regarding the amount and timing of projected cash flows. For mortgage-backed and asset-backed securities, cash flow estimates
including prepayment assumptions, are based on data from widely accepted third-party data sources or internal estimates. In addition to prepayment assumptions, cash flow estimates vary based on assumptions regarding the underlying collateral
including default rates, recoveries and changes in value. For all other debt securities, cash flow estimates are driven by assumptions regarding probability of default and estimates regarding timing and amount of recoveries associated with a
default.



9



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|3. | NEW ACCOUNTING POLICIES AND ACCOUNTING PRONOUNCEMENTS (continued)
|-- | -----------------------------------------------------------------



The Company has developed these estimates using information based on its historical experience as well as using market
observable data, such as industry analyst reports and forecasts, sector credit ratings and other data relevant to the collectability of a security.

The new cost basis of an impaired security is not adjusted for subsequent increases in estimated fair value. In periods subsequent to the recognition of an other-than-temporary impairment, the impaired security is accounted for as if it had
been purchased on the measurement date of the impairment. For debt securities, the discount (or reduced premium) based on the new cost basis may be accreted into net investment income in future periods based on prospective changes in cash flow
estimates, to reflect adjustments to the effective yield.

Derivative Financial Instruments

Derivatives are financial instruments whose values are derived from interest rates, financial indices, or the value of securities or commodities.
Derivative financial instruments generally used by the Company include swaps and futures, and may be exchange-traded or contracted in the over-the-counter market. Derivative positions are carried at fair value, generally by obtaining quoted market
prices or through the use of valuation models. Values can be affected by changes in interest rates, foreign exchange rates, credit spreads, market volatility and liquidity. Values can also be affected by changes in estimates and assumptions
including those related to counterparty behavior used in valuation models.

Derivatives are recorded as assets, within Other
long-term investments, in the Statement of Financial Position, except for embedded derivatives, which are recorded in the Statement of Financial Position with the associated host contract. The Company nets the fair value of all derivative
financial instruments with counterparties for which a master netting arrangement has been executed pursuant to Financial Accounting Standards Board (FASB) Interpretation (FIN) No. 39 and FASB Staff Position
(FSP) No. 39-1. As discussed in detail below and in Note 8, all realized and unrealized changes in fair value of derivatives, with the exception of the effective portion of cash flow hedges, are recorded in current earnings. Cash
flows from these derivatives are reported in the operating activities section in the Statements of Cash Flows.

The Company designates
derivatives as either (1) a hedge of the fair value of a recognized asset or liability or unrecognized firm commitment (fair value hedge), (2) a hedge of a forecasted transaction or the variability of cash flows to be received
or paid related to a recognized asset or liability (cash flow hedge), (3) a foreign currency fair value or cash flow hedge (foreign currency hedge), (4) a hedge of a net investment in a foreign operation, or
(5) a derivative entered into as an economic hedge that does not qualify for hedge accounting. During the quarter ended March 31, 2009 and 2008 none of the Companys derivatives qualified for hedge accounting treatment. If a
derivative does not qualify for hedge accounting, all changes in its fair value, including net receipts and payments, are included in Realized investment (losses), net without considering changes in the fair value of the economically
associated assets or liabilities.



10



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|3. | NEW ACCOUNTING POLICIES AND ACCOUNTING PRONOUNCEMENTS (continued)
|-- | -----------------------------------------------------------------



The Company is a party to financial instruments that contain derivative instruments that are embedded in the
financial instruments. At inception, the Company assesses whether the economic characteristics of the embedded derivative are clearly and closely related to the economic characteristics of the remaining component of the financial instrument (i.e.,
the host contract) and whether a separate instrument with the same terms as the embedded instrument would meet the definition of a derivative instrument. When it is determined that (1) the embedded derivative possesses economic characteristics
that are not clearly and closely related to the economic characteristics of the host contract, and (2) a separate instrument with the same terms would qualify as a derivative instrument, the embedded derivative is separated from the host
contract, carried at fair value, and changes in its fair value are included in Realized investment gains (losses), net. For certain financial instruments that contain an embedded derivative that otherwise would need to be bifurcated and
reported at fair value, the Company may elect to classify the entire instrument as a trading account asset and report it within Other trading account assets, at fair value. The Company has entered into reinsurance agreements to transfer
the risk related to the embedded derivatives to affiliates. These reinsurance agreements are derivatives and have been accounted in the same manner as the embedded derivative.

Income Taxes

The dividends received deduction (DRD),
reduces the amount of dividend income subject to U.S. tax and in recent years is the primary component of the difference between the Companys effective tax rate and the federal statutory tax rate of 35%. The DRD for the current period was
estimated using information from 2008, current year results, and was adjusted to take into account the current years equity market performance. The actual current year DRD can vary from the estimate based on factors such as, but not limited
to, changes in the amount of dividends received that are eligible for the DRD, changes in the amount of distributions received from mutual fund investments, changes in the account balances of variable life and annuity contracts, and the
Companys taxable income before the DRD.

In August 2007, the IRS, released Revenue Ruling 2007-54, which included, among other items,
guidance on the methodology to be followed in calculating the DRD related to variable life insurance and annuity contracts. In September 2007, the IRS released Revenue Ruling 2007-61. Revenue Ruling 2007-61 suspends Revenue Ruling 2007-54 and
informs taxpayers that the U.S. Treasury Department and the IRS intend to address through new regulations the issues considered in Revenue Ruling 2007-54, including the methodology to be followed in determining the DRD related to variable life
insurance and annuity contracts. These activities had no impact on the Companys 2008 or 2009 results. A change in the DRD, including the possible retroactive or prospective elimination of this deduction through regulation or legislation, could
increase actual tax expense and reduce the Companys consolidated net income.

Accounting Pronouncements Adopted

In April 2009, the FASB issued FSP FAS 115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary
Impairments. This FSP amends the other-than-temporary impairment guidance for debt securities and expands the presentation and disclosure requirements of other-than-temporary impairments on debt and equity securities in the financial
statements. This FSP also requires that the required annual disclosures be made for interim reporting periods. This FSP does not amend existing recognition and measurement guidance related to other-than-temporary impairments of equity securities.
This FSP is effective for interim and annual reporting periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009. The Company adopted this guidance on January 1, 2009, which resulted in
a net after-tax increase to retained earnings and decrease to Accumulated other comprehensive income (loss) of $8.7 million, as of January 1, 2009.

In April 2009, the FASB issued FSP FAS 157-4, Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not
Orderly. This FSP provides additional guidance for estimating fair value in accordance with FASB Statement No. 157, Fair Value Measurements, when the volume and level of activity for the asset or liability have significantly
decreased. This FSP also includes guidance on identifying circumstances that indicate a transaction is not orderly. This FSP also amends the disclosure requirements in interim and annual periods. This FSP is effective for interim and annual
reporting periods ending after June 15, 2009, and shall be applied prospectively. Early adoption is permitted for periods ending after March 15, 2009. The Companys adoption of this guidance effective January 1, 2009 did not have
a material effect on the Companys financial position or results of operations.

In September 2008, the FASB Emerging Issues Task
Force (EITF) reached consensus on EITF Issue No. 08-5, Issuers Accounting for Liabilities Measured at Fair Value with a Third-Party Credit Enhancement. The consensus concluded that (a) the issuer of a
liability (including debt) with a third-party credit enhancement that is inseparable from the liability, shall not include the effect of the credit enhancement in the fair value measurement of the liability; (b) the issuer shall disclose the
existence of any third-party credit enhancement on such liabilities, and (c) in the period of adoption the issuer shall disclose the valuation techniques used to measure the fair value of such liabilities and disclose any changes from valuation
techniques used in prior periods. The Companys adoption of this guidance on a prospective basis effective January 1, 2009 did not have a material effect on the Companys financial position or results of operations.



11



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|3. | NEW ACCOUNTING POLICIES AND ACCOUNTING PRONOUNCEMENTS (continued)
|-- | -----------------------------------------------------------------



In June 2008, the FASB EITF reached consensus on the following issues contained in EITF Issue No. 07-5,
Determining Whether an Instrument (or an Embedded Feature) is Indexed to an Entitys Own Stock: (1) how an entity should evaluate whether an instrument (or embedded feature) is indexed to the entitys own stock;
(2) how the currency in which the strike price of an equity-linked financial instrument (or embedded equity-linked feature) is denominated affects the determination of whether the instrument is indexed to the entitys own stock;
(3) how an issuer should account for equity-linked financial instruments issued to investors for purposes of establishing a market-based measure of the grant-date fair value of employee stock options. This guidance clarifies what instruments
qualify as indexed to an entitys own stock and are thereby exempt from requirements of FASB Statement No. 133, Accounting for Derivative Instruments and Hedging Activities, and eligible for equity classification under EITF
Issue No. 00-19, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Companys Own Stock. The Companys adoption of this guidance effective January 1, 2009 did not have a material
effect on the Companys financial position or results of operations.

In April 2008, the FASB issued FSP FAS 142-3,
Determination of the Useful Life of Intangible Assets. This FSP amends the list of factors an entity should consider in developing renewal or extension assumptions used to determine the useful life of recognized intangible assets under
SFAS No. 142. The new guidance applies to (1) intangible assets that are acquired individually or with a group of other assets and (2) intangible assets acquired in both business combinations and asset acquisitions. This FSP is
effective for fiscal years and interim periods beginning after December 15, 2008, with the guidance for determining the useful life of a recognized intangible asset being applied prospectively to intangible assets acquired after the effective
date and the disclosure requirements being applied prospectively to all intangible assets recognized as of, and after, the effective date. The Companys adoption of this guidance effective January 1, 2009 did not have a material effect on
the Companys financial position or results of operations.

In March 2008, the FASB issued SFAS No. 161, Disclosures about
Derivative Instruments and Hedging Activities an amendment of SFAS No. 133. This statement amends and expands the disclosure requirements for derivative instruments and hedging activities by requiring companies to provide enhanced
disclosures about (a) how and why an entity uses derivative instruments, (b) how derivative instruments and related hedged items are accounted for under FASB Statement No. 133 and its related interpretations, and (c) how
derivative instruments and related hedged items affect an entitys financial position, financial performance, and cash flows. The Companys adoption of this guidance effective January 1, 2009 did not have a material effect on the
Companys financial position or results of operations. The required disclosure is included in Note 8.

In February 2008, the FASB
issued FSP FAS 140-3, Accounting for Transfers of Financial Assets and Repurchase Financing Transactions. The FSP provides recognition and derecognition guidance for a repurchase financing transaction, which is a repurchase agreement
that relates to a previously transferred financial asset between the same counterparties, that is entered into contemporaneously with or in contemplation of, the initial transfer. The FSP is effective for fiscal years beginning after
November 15, 2008. The Companys adoption of this guidance on a prospective basis effective January 1, 2009 did not have a material effect on the Companys financial position or results of operations.

In February 2008, the FASB issued FSP FAS 157-2, Effective Date of FASB Statement No. 157. This FSP applies to nonfinancial assets and
nonfinancial liabilities, except for items that are recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually). FSP FAS 157-2 delays the effective date of SFAS No. 157 for these items to fiscal
years beginning after November 15, 2008, and interim periods within those fiscal years. The Companys adoption of this guidance effective January 1, 2009 did not have a material effect on the Companys financial position or
results of operations.

Recent Accounting Pronouncements

In April 2009, the FASB issued FSP FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments. This FSP requires disclosures about fair value of financial
instruments for interim reporting periods of publicly traded companies as well as in annual financial statements. This FSP also amends the disclosure requirements. This FSP is effective for interim reporting periods ending after June 15, 2009,
with early adoption permitted. The Company will adopt this guidance beginning with the interim period ending June 30, 2009. The Companys adoption of this guidance is not expected to have a material effect on the Companys financial
position or results of operations but will affect interim disclosures.



12



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|4. | CONTINGENT LIABILITIES AND LITIGATION
|-- | -------------------------------------

Contingent Liabilities

On an ongoing basis, our internal supervisory and control functions
review the quality of our sales, marketing, administration and servicing, and other customer interface procedures and practices and may recommend modifications or enhancements. From time to time, this review process results in the discovery of
administration, servicing or other errors, including errors relating to the timing or amount of payments or contract values due to customers. In certain cases, if appropriate, we may offer customers appropriate remediation and may incur charges,
including the costs of such remediation, administrative costs and regulatory fines.

Litigation and Regulatory Matters

The Company is subject to legal and regulatory actions in the ordinary course of our businesses, including class action lawsuits.
Our pending legal and regulatory actions include proceedings specific to the Company and proceedings generally applicable to business practices in the industry in which we operate. We are subject to class action lawsuits and other litigation
alleging, among other things, that we made improper or inadequate disclosures in connection with the sale of annuity products or charged excessive or impermissible fees on these products, recommended unsuitable products to customers, mishandled
customer accounts or breached fiduciary duties to customers. We are also subject to litigation arising out of our general business activities, such as our investments and contracts, and could be exposed to claims or litigation concerning certain
business or process patents. Regulatory authorities from time to time make inquiries and conduct investigations and examinations relating particularly to us and our products. In addition, we, along with other participants in the business in which we
engage, may be subject from time to time to investigations, examinations and inquiries, in some cases industry-wide, concerning issues or matters upon which such regulators have determined to focus. In some of our pending legal and regulatory
actions, parties are seeking large and/or indeterminate amounts, including punitive or exemplary damages. The outcome of a litigation or regulatory matter, and the amount or range of potential loss at any particular time, is inherently uncertain.
The following is a summary of certain pending proceedings:

In April 2009, AST Investment Services, Inc., formerly named American Skandia
Investment Services, Inc. (ASISI), reached a resolution of the previously disclosed investigations by the SEC and NYAG into market timing related misconduct involving certain variable annuities. The settlements relate to conduct that
generally occurred between January 1998 and September 2003. ASISI is an affiliate of the Company and serves as investment manager for certain investment options under the Companys variable life insurance and annuity products. Prudential
Financial acquired ASISI from Skandia Insurance Company Ltd. (publ) (Skandia) in May 2003. Subsequent to the acquisition, Prudential Financial implemented controls, procedures and measures designed to protect customers from the types of
activities involved in these investigations. These settlements resolve the investigations by the above named authorities into these matters, subject to the settlement terms. Under the terms of the settlements, ASISI has paid a total of $34 million
in disgorgement and an additional $34 million as a civil money penalty. These amounts will be paid into a Fair Fund administered by the SEC to compensate those harmed by the market timing related activities. In the settlements, ASISI has agreed to
retain, at its ongoing cost and expense, the services of an Independent Distribution consultant acceptable to the Staff of the SEC to develop a proposed plan for the distribution of Fair Fund amounts according to a methodology developed in
consultation with and acceptable to the Staff. As part of these settlements, ASISI has undertaken that by the end of 2009 it will undergo a compliance review by an independent third party, who shall issue a report of its findings and recommendations
to ASISIs Board of Directors, the Audit Committee of the Advanced Series Trust Board of Trustees and the Staff of the SEC. In addition, ASISI has agreed, among other things, to continue to cooperate with the SEC and NYAG in any litigation,
ongoing investigations or other proceedings relating to or arising from their investigations into these matters. Under the terms of the purchase agreement pursuant to which Prudential Financial acquired ASISI from Skandia, Prudential Financial was
indemnified for the costs of the settlements.

The Company has substantially completed a remediation program to correct errors in the
administration of approximately 11,000 annuity contracts issued by the Company. The owners of these contracts did not receive notification that the contracts were approaching or past their designated annuitization date or default annuitization date
(both dates referred to as the contractual annuity date) and the contracts were not annuitized at their contractual annuity dates. Some of these contracts also were affected by data integrity errors resulting in incorrect contractual
annuity dates. The lack of notice and the data integrity errors, as reflected on the annuities administrative system, all occurred before the Acquisition. The remediation and administrative costs of the remediation program are subject to the
indemnification provisions of the Acquisition Agreement.

During the third quarter of 2004, the Company identified a system-generated
calculation error in its annuity contract administration system that existed prior to the Acquisition. This error related to the calculation of amounts due to customers for certain transactions subject to a market value adjustment upon the surrender
or transfer of monies out of their annuity contracts fixed allocation options. The error resulted in an underpayment to policyholders, as well as additional anticipated costs to the Company associated with remediation, breakage and other
losses. The Companys consultants have developed the systems functionality to compute remediation amounts and are in the process of running the computations on affected contracts. The Company contacted state insurance regulators and commenced
Phase I of its outreach to customers on November 12, 2007. Phase II commenced on June 6, 2008. Phase III commenced December 5, 2008. A final Phase is expected to begin in the second quarter of 2009. The Company has advised Skandia
that a portion of the remediation and related administrative costs are subject to the indemnification provisions of the Acquisition Agreement.



13



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|4. | CONTINGENT LIABILITIES AND LITIGATION (continued)
|-- | -------------------------------------------------



The Companys litigation and regulatory matters are subject to many uncertainties, and given their complexity and
scope, the outcomes cannot be predicted. It is possible that the results of operations or the cash flow of the Company in a particular quarterly or annual period could be materially affected by an ultimate unfavorable resolution of pending
litigation and regulatory matters depending, in part, upon the results of operations or cash flow for such period. In light of the unpredictability of the Companys litigation and regulatory matters, it is also possible that in certain cases an
ultimate unfavorable resolution of one or more pending litigation or regulatory matters could have a material adverse effect on our financial position. Management believes, however, that, based on information currently known to it, the ultimate
outcome of all pending litigation and regulatory matters, after consideration of applicable reserves and rights to indemnification, is not likely to have a material adverse effect on our financial position.

It should be noted that the judgments, settlements and expenses associated with many of these lawsuits, administrative and regulatory matters, and
contingencies, including certain claims described above, may, in whole or in part, after satisfaction of certain retention requirements, fall within Skandias indemnification obligations to Prudential Financial and its subsidiaries under the
terms of the Acquisition Agreement. Those obligations of Skandia provide for indemnification of certain judgments, settlements, and costs and expenses associated with lawsuits and other claims against the Company (matters), and apply
only to matters, or groups of related matters, for which the costs and expenses exceed $25,000 individually. Additionally, those obligations only apply to such otherwise indemnifiable losses that exceed $10 million in the aggregate, subject to
reduction for insurance proceeds, certain accruals and any realized tax benefit applicable to such amounts, and those obligations do not apply to the extent that such aggregate exceeds $1 billion. We are in discussions with Skandia regarding the
satisfaction of the $10 million deductible.



|5. | RELATED PARTY TRANSACTIONS
|-- | --------------------------

The Company is a party to numerous transactions and relationships with its affiliate The Prudential Insurance Company of America (Prudential Insurance) and other affiliates. It is possible that the terms of these transactions
are not the same as those that would result from transactions among unrelated parties.

Expense Charges and Allocations

Many of the Companys expenses are allocations or charges from Prudential Insurance or other affiliates.

The Companys general and administrative expenses are charged to the Company using allocation methodologies based on business processes. Management
believes that the methodology is reasonable and reflects costs incurred by Prudential Insurance to process transactions on behalf of the Company. The Company operates under service and lease agreements whereby services of officers and employees,
supplies, use of equipment and office space are provided by Prudential Insurance. Since 2003, general and administrative expenses also include allocations of stock compensation expenses related to a stock option program and a deferred compensation
program sponsored by Prudential Financial.

The Company is charged for its share of employee benefits expenses. These expenses include
costs for funded and non-funded contributory and non-contributory defined benefit pension plans. Some of these benefits are based on earnings and length of service. Other benefits are based on an account balance, which takes into consideration age,
service and earnings during career. The Companys share of net expense for the pension plans was $1.3 million and $1.4 million for the three months ended March 31, 2009 and 2008 respectively.

Prudential Insurance sponsors voluntary savings plans for the Companys employees (401(k) plans). The 401(k) plans provide for salary
reduction contributions by employees and matching contributions by the Company of up to 4% of annual salary. The expense charged the Company for the matching contribution to the 401(k) plans was $0.7 million and $0.7 million for the three months
ended March 31, 2009 and 2008, respectively.



14



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|5. | RELATED PARTY TRANSACTIONS (continued)
|-- | --------------------------------------



Debt Agreements

Short-term and
Long-term borrowings

On December 14, 2006, the Company entered into a $300 million loan with Prudential Financial. This loan
has an interest rate of 5.18% and matures on December 14, 2011. A partial payment was made to reduce this loan to $179.5 million on December 29, 2008 with the proceeds received from a capital contribution from PAI. On March 27, 2009,
a partial payment of $4.5 million was paid to further reduce this loan to $175 million.

On May 1, 2004, the Company entered into a
$500 million credit facility agreement with Prudential Funding, LLC. Effective July 3, 2007, the credit facility agreement was increased to $800 million. As of March 31, 2009, there were no loans outstanding under this credit facility. As
of December 31, 2008, $186.3 million was outstanding under this credit facility.

Reinsurance Agreements

During 2008, the Company entered into three new reinsurance agreements with an affiliate as part of its risk management and capital management strategies.
Effective January 28, 2008, the Company entered into a coinsurance agreement with Pruco Reinsurance, Ltd. (Pruco Re) providing for the 100% reinsurance of its Highest Daily Lifetime Seven (HD7) and Spousal Highest Daily
Lifetime Seven (SHD7) benefit features sold on certain of its annuities. Effective January 28, 2008, the Company entered into a coinsurance agreement with Pruco Re providing for the 100% reinsurance of its Guaranteed Return Option
Plus (GRO Plus) benefit feature sold on certain of its annuities. Effective January 28, 2008 the Company entered into a coinsurance agreement with Pruco Re providing for the 100% reinsurance of its Highest Daily Guaranteed Return
Option (HD GRO) benefit feature sold on certain of its annuities.

The Company reinsures 100% of the risk on its Lifetime 5
(LT5) feature sold on certain of its annuities through an automatic coinsurance agreement with Pruco Re. During 2007, the Company amended the reinsurance agreements it entered into in 2005 covering its Lifetime Five benefit (LT5). The
coinsurance agreement entered into with The Prudential Insurance Company of America (Prudential Insurance) in 2005 provided for the 100% reinsurance of its LT5 feature sold on new business prior to May 6, 2005. This agreement was
recaptured effective August 1, 2007. Effective July 1, 2005, the Company entered into a coinsurance agreement with Pruco Reinsurance, Ltd. (Pruco Re) providing for the 100% reinsurance of its LT5 feature sold on new business
after May 5, 2005 as well as for riders issued on or after March 15, 2005 forward on business in-force before March 15, 2005. This agreement was amended effective August 1, 2007 to include the reinsurance of business sold prior
to May 6, 2005 that was previously reinsured to Prudential Insurance.

Effective November 20, 2006, the Company entered into a
new coinsurance agreement with Pruco Re providing for the 100% reinsurance of its Highest Daily Lifetime Five benefit (HDLT5) feature.

Effective March 20, 2006, the Company entered into a new coinsurance agreement with Pruco Re providing for the 100% reinsurance of its Spousal Lifetime Five benefit (SLT5) feature.

During 2004, the Company entered into two reinsurance agreements with affiliates as part of our risk management and capital management strategies. We
entered into a 100% coinsurance agreement with Prudential Insurance providing for the reinsurance of its guaranteed minimum withdrawal benefit feature (GMWB). The Company also entered into a 100% coinsurance agreement with Pruco Re
providing for the reinsurance of its guaranteed return option (GRO). In prior years, the Company entered into reinsurance agreements to provide additional capacity for growth in supporting the cash flow strain from the Companys
variable annuity and variable life insurance business.

Affiliated Asset Administration Fee Income

In accordance with an agreement with AST Investment Services, Inc., formerly known as American Skandia Investment Services, Inc, the Company receives fee
income calculated on contractholder separate account balances invested in the Advanced Series Trust, formerly known as American Skandia Trust. Income received from AST Investment Services, Inc. related to this agreement was $24.8 million and $45.2
million, for the three months ended March 31, 2009 and 2008, respectively. These revenues are recorded as Asset administration fees in the unaudited interim Statements of Operations and Comprehensive Income.

Derivative Trades

In its
ordinary course of business, the Company enters into over-the-counter (OTC) derivative contracts with an affiliate, Prudential Global Funding, LLC. For these OTC derivative contracts, Prudential Global Funding, LLC has a substantially equal and
offsetting position with an external counterparty.



15



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|6. | INVESTMENTS
|-- | -----------

Fixed
Maturities and Equity Securities

The following tables provide information relating to fixed maturities and equity securities (excluding
investments classified as trading) as of the dates indicated:



|                                                                                     |  |                |           |                      |   |                       |  |            |         |                                            |   |           |  |   |         |  
|------------------------------------------------------------------------------------ |  | -------------- | --------- | -------------------- | - | --------------------- |  | ---------- | ------- | ------------------------------------------ | - | --------- |  | - | ------- | -
|                                                                                     |  | March 31, 2009 |          
|                                                                                     |  | AmortizedCost  |           | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | Fair Value |         | Other-than-temporaryimpairmentsin AOCI (3) |  
|                                                                                     |  | (in thousands) |          
|Fixed maturities, available for sale                                                 |  |                |           |                      |   |                       |  |            |         |                                            |   |           |  |   |         |  
|                                                                                     |  |                |           |                      |  
|U.S. Treasury securities and obligations of U.S. government authorities and agencies |  | $              | 49,505    |                      | $ | 2,682                 |  | $          | 24      |                                            | $ | 52,163    |  | $ |        |  
|Obligations of U.S. states and their political subdivisions                          |  |                | 33,365    |                      |   | 4,757                 |  |            |        |                                            |   | 38,122    |  |   |        |  
|Foreign government bonds                                                             |  |                | 108,525   |                      |   | 3,419                 |  |            | 212     |                                            |   | 111,732   |  |   |        |  
|Corporate securities                                                                 |  |                | 6,306,437 |                      |   | 223,987               |  |            | 106,843 |                                            |   | 6,423,581 |  |   | (1,283  | )
|Asset-backed securities (1)                                                          |  |                | 333,014   |                      |   | 3,083                 |  |            | 30,811  |                                            |   | 305,286   |  |   | (15,382 | )
|Commercial mortgage-backed securities                                                |  |                | 931,213   |                      |   | 446                   |  |            | 147,684 |                                            |   | 783,975   |  |   |        |  
|Residential mortgage-backed securities (2)                                           |  |                | 1,948,272 |                      |   | 97,022                |  |            | 234     |                                            |   | 2,045,060 |  |   | (234    | )
|                                                                                     |  |                |           |                      |   |                       |  |            |         |                                            |   |           |  |   |         |  
|                                                                                     |  |                |           |                      |  
|Total fixed maturities, available for sale                                           |  | $              | 9,710,331 |                      | $ | 335,396               |  | $          | 285,808 |                                            | $ | 9,759,919 |  | $ | (16,899 | )
|                                                                                     |  |                |           |                      |   |                       |  |            |         |                                            |   |           |  |   |         |  
|                                                                                     |  |                |           |                      |  
|Equity securities, available for sale                                                |  | $              | 28,214    |                      | $ | 1,655                 |  | $          | 3,630   |                                            | $ | 26,239    |  | $ |        |  
|                                                                                     |  |                |           |                      |   |                       |  |            |         |                                            |   |           |  |   |         |  

|(1) | Includes credit tranched securities collateralized by sub-prime mortgages, auto loans, credit cards, education loans, and other asset types.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes publicly traded agency pass-through securities and collateralized mortgage obligations.
|--- | ------------------------------------------------------------------------------------------------

|(3) | Represents the amount of other-than-temporary impairment losses in Accumulated other comprehensive income (loss), or AOCI, which from
January 1, 2009 were not included in earnings under FSP FAS 115-2 and FAS 124-2. Amount excludes $1.341 million of net unrealized gains (losses) on impaired securities relating to changes in the fair value of such securities subsequent to the
impairment measurement date.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                     |  |                   |           |                      |   |                       |  |            |         |  |   |          
|------------------------------------------------------------------------------------ |  | ----------------- | --------- | -------------------- | - | --------------------- |  | ---------- | ------- |  | - | ---------
|                                                                                     |  | December 31, 2008
|                                                                                     |  | AmortizedCost     |           | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | Fair Value
|                                                                                     |  | (in thousands)   
|Fixed maturities, available for sale                                                 |  |                   |           |                      |   |                       |  |            |         |  |   |          
|                                                                                     |  |                   |           |                     
|U.S. Treasury securities and obligations of U.S. government authorities and agencies |  | $                 | 931,416   |                      | $ | 29,907                |  | $          | 28,130  |  | $ | 933,193  
|Obligations of U.S. states and their political subdivisions                          |  |                   | 33,389    |                      |   | 3,407                 |  |            | 34      |  |   | 36,762   
|Foreign government bonds                                                             |  |                   | 36,730    |                      |   | 357                   |  |            | 1,797   |  |   | 35,290   
|Corporate securities                                                                 |  |                   | 4,403,655 |                      |   | 155,085               |  |            | 96,492  |  |   | 4,462,248
|Asset-backed securities                                                              |  |                   | 229,212   |                      |   | 318                   |  |            | 22,212  |  |   | 207,318  
|Commercial mortgage-backed securities                                                |  |                   | 937,129   |                      |   | 482                   |  |            | 167,173 |  |   | 770,438  
|Residential mortgage-backed securities                                               |  |                   | 3,321,899 |                      |   | 102,503               |  |            | 309     |  |   | 3,424,093
|                                                                                     |  |                   |           |                      |   |                       |  |            |         |  |   |          
|                                                                                     |  |                   |           |                     
|Total fixed maturities, available for sale                                           |  | $                 | 9,893,430 |                      | $ | 292,059               |  | $          | 316,147 |  | $ | 9,869,342
|                                                                                     |  |                   |           |                      |   |                       |  |            |         |  |   |          
|                                                                                     |  |                   |           |                     
|Equity securities, available for sale                                                |  | $                 | 12,024    |                      | $ | 111                   |  | $          | 2,016   |  | $ | 10,119   
|                                                                                     |  |                   |           |                      |   |                       |  |            |         |  |   |          

The amortized cost and fair value of fixed maturities by contractual maturities at March 31,
2009 are as follows:



|                                       |  |                    |           |            |   |          
|-------------------------------------- |  | ------------------ | --------- | ---------- | - | ---------
|                                       |  | Available for sale
|                                       |  | AmortizedCost      |           | Fair value
|                                       |  | (in thousands)    
|Due in one year or less                |  | $                  | 192,272   |            | $ | 192,052  
|Due after one year through five years  |  |                    | 4,512,446 |            |   | 4,654,429
|Due after five years through ten years |  |                    | 1,410,889 |            |   | 1,415,239
|Due after ten years                    |  |                    | 382,224   |            |   | 363,877  
|Commercial mortgage backed securities  |  |                    | 931,213   |            |   | 783,976  
|Residential mortgage-backed securities |  |                    | 1,948,272 |            |   | 2,045,060
|Asset backed securities                |  |                    | 333,015   |            |   | 305,286  
|                                       |  |                    |           |            |   |          
|Total                                  |  | $                  | 9,710,331 |            | $ | 9,759,919
|                                       |  |                    |           |            |   |          



16



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|6. | INVESTMENTS (continued)
|-- | -----------------------



The following table depicts the sources of fixed maturity proceeds and related gross investment gains (losses), as well as losses on impairments of both
fixed maturities and equity securities:



|                                                                                                     |  |                                 |           |   |                                 |   |           |  
|---------------------------------------------------------------------------------------------------- |  | ------------------------------- | --------- | - | ------------------------------- | - | --------- | -
|                                                                                                     |  | Three MonthsEndedMarch 31, 2009 |           |   | Three MonthsEndedMarch 31, 2008 |  
|                                                                                                     |  | (in thousands)                  |          
|Fixed maturities, available for sale:                                                                |  |                                 |           |   |                                 |   |           |  
|Proceeds from sales                                                                                  |  | $                               | 1,612,926 |   |                                 | $ | 1,365,016 |  
|Proceeds from maturities/repayments                                                                  |  |                                 | 226,215   |   |                                 |   | 73,820    |  
|Gross investment gains from sales, prepayments and maturities                                        |  |                                 | 48,332    |   |                                 |   | 9,767     |  
|Gross investment losses from sales and maturities                                                    |  |                                 | (34       | ) |                                 |   | (1,838    | )
|                                                                                                     |  |                                
|Fixed maturity and equity security impairments:                                                      |  |                                 |           |   |                                 |   |           |  
|Total writedowns for other-than-temporary impairment losses on fixed maturities                      |  |                                 | (15,340   | ) |                                 |   |          |  
|Portion of loss recognized in other comprehensive income (before taxes)                              |  |                                 | 11,933    |   |                                 |   |          |  
|                                                                                                     |  |                                 |           |   |                                 |   |           |  
|Net writedowns for other-than-temporary impairment losses on fixed maturities recognized in earnings |  | $                               | (3,407    | ) |                                 | $ |          |  
|                                                                                                     |  |                                
|Writedowns for other-than-temporary impairment losses on equity securities                           |  | $                               | (1,311    | ) |                                 | $ | (397      | )

As discussed, a portion of certain other-than-temporary impairment, (OTTI) losses on
fixed maturity securities are recognized in Other comprehensive income (loss), (OCI). The net amount recognized in earnings (credit loss impairments) represents the difference between the amortized cost of the
security and the net present value of its projected future cash flows discounted at the effective interest rate implicit in the debt security prior to impairment. Any remaining difference between the fair value and amortized cost is recognized in
OCI. The following table sets forth the amount of credit loss impairments on fixed maturity securities held by the Company as of the dates indicated, for which a portion of the OTTI loss was recognized in OCI, and the corresponding changes in such
amounts.

Credit losses recognized in earnings on fixed maturity securities held by the Company for which a portion of
the other-than-temporary impairment was recognized in OCI



|                                                                                                                                  |  |                |       |  
|--------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ----- | -
|                                                                                                                                  |  | (in thousands) |      
|Balance, December 31, 2008                                                                                                        |  | $              |      |  
|Cumulative adjustment related to adoption of FSP FAS115-2 and FAS124-2                                                            |  |                | 6,397 |  
|Less: Credit loss impairments previously recognized on securities which matured, paid down prepaid or were sold during the
period |  |                |      |  
|Less: Credit loss impairments previously recognized on securities impaired to fair value during the period (1)                    |  |                |       |  
|Credit loss impairment recognized in the current period on securities not previously impaired                                     |  |                | 1,093 |  
|Additional credit loss impairments recognized in the current period on securities previously impaired                             |  |                | 2,313 |  
|Increases due to the passage of time on previously recorded credit losses                                                         |  |                |      |  
|Less: Accretion of credit loss impairments previously recognized due to an increase in cash flows expected to be collected        |  |                | (54   | )
|                                                                                                                                  |  |                |       |  
|                                                                                                                                  | 
|Balance, March 31, 2009                                                                                                           |  | $              | 9,749 |  
|                                                                                                                                  |  |                |       |  

| | (1) | Represents circumstances where the Company determined in the current period that it intends to sell the security or it is more likely than not that it will be
required to sell the security before recovery of the securitys amortized cost.
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



17



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|6. | INVESTMENTS (continued)
|-- | -----------------------



Other Trading Account Assets

The following table sets forth the composition of the Companys other trading account assets as of the dates indicated:



|                                                                        |  |                |        |                   |   |               |  |           |        |  |   |       
|----------------------------------------------------------------------- |  | -------------- | ------ | ----------------- | - | ------------- |  | --------- | ------ |  | - | ------
|                                                                        |  | March 31, 2009 |        | December 31, 2008
|                                                                        |  | AmortizedCost  |        | FairValue         |   | AmortizedCost |  | FairValue
|                                                                        |  | (in millions)  |        | (in millions)    
|Short-term investments and cash equivalents                             |  | $              |       |                   | $ |              |  | $         | 50     |  | $ | 50    
|                                                                        |  |                |        |                  
|Fixed maturities:                                                       |  |                |        |                   |   |               |  |           |        |  |   |       
|Asset-backed securities                                                 |  |                | 64,370 |                   |   | 66,940        |  |           | 42,196 |  |   | 41,199
|Residential mortgage-backed securities                                  |  |                |       |                   |   |              |  |           |       |  |   |      
|Corporate securities                                                    |  |                |       |                   |   |              |  |           |       |  |   |      
|Commercial mortgage-backed securities                                   |  |                |       |                   |   |              |  |           |       |  |   |      
|U.S. government authorities and agencies and obligations of U.S. states |  |                |       |                   |   |              |  |           |       |  |   |      
|Foreign government bonds                                                |  |                |       |                   |   |              |  |           |       |  |   |      
|                                                                        |  |                |        |                   |   |               |  |           |        |  |   |       
|Total fixed maturities                                                  |  | $              | 64,370 |                   | $ | 66,940        |  | $         | 42,196 |  | $ | 41,199
|                                                                        |  |                |        |                  
|Equity securities                                                       |  |                | 12,079 |                   |   | 9,335         |  |           | 12,418 |  |   | 10,173
|                                                                        |  |                |        |                   |   |               |  |           |        |  |   |       
|                                                                        |  |                |        |                  
|Total other trading account assets                                      |  | $              | 76,449 |                   | $ | 76,275        |  | $         | 54,664 |  | $ | 51,422
|                                                                        |  |                |        |                   |   |               |  |           |        |  |   |       

The net change in unrealized gains (losses) from other trading account assets still held at period
end, recorded within Asset administration fees and other income was $3.1 million and $(1.0) million during the three months ended March 31, 2009 and 2008 respectively.

Net Investment Income

Net investment income for the three months ended
March 31, 2009 and 2008 was from the following sources:



|                                            |  |                                 |         |   |                                 |   |        |  
|------------------------------------------- |  | ------------------------------- | ------- | - | ------------------------------- | - | ------ | -
|                                            |  | Three MonthsEndedMarch 31, 2009 |         |   | Three MonthsEndedMarch 31, 2008 |  
|                                            |  | (in thousands)                  |        
|Fixed maturities, available for sale        |  | $                               | 140,666 |   |                                 | $ | 37,443 |  
|Equity securities, available for sale       |  |                                 | 217     |   |                                 |   | 217    |  
|Trading account assets                      |  |                                 | 897     |   |                                 |   | 108    |  
|Commercial mortgage and other loans         |  |                                 | 6,068   |   |                                 |   | 566    |  
|Policy loans                                |  |                                 | 123     |   |                                 |   | 144    |  
|Short-term investments and cash equivalents |  |                                 | 1,156   |   |                                 |   | 7,958  |  
|Other long-term investments                 |  |                                 | 27      |   |                                 |   | (27    | )
|                                            |  |                                 |         |   |                                 |   |        |  
|                                            |  |                                
|Gross investment income                     |  | $                               | 149,154 |   |                                 | $ | 46,409 |  
|Less investment expenses                    |  |                                 | (2,966  | ) |                                 |   | (1,229 | )
|                                            |  |                                 |         |   |                                 |   |        |  
|                                            |  |                                
|Net investment income                       |  | $                               | 146,188 |   |                                 | $ | 45,180 |  
|                                            |  |                                 |         |   |                                 |   |        |  



18



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|6. | INVESTMENTS (continued)
|-- | -----------------------



Realized Investment Gains (Losses), Net

Realized investment gains (losses), net, for the three months ended March 31, 2009 and 2008 were from the following sources:



|                                                                                      |  |                                 |         |   |                                 |   |        |  
|------------------------------------------------------------------------------------- |  | ------------------------------- | ------- | - | ------------------------------- | - | ------ | -
|                                                                                      |  | Three MonthsEndedMarch 31, 2009 |         |   | Three MonthsEndedMarch 31, 2008 |  
|                                                                                      |  | (in thousands)                  |        
|Other-than-temporary impairment losses on fixed maturities                            |  | $                               | (15,340 | ) |                                 | $ |       |  
|Portion of loss recognized in other comprehensive income (before taxes)               |  |                                 | 11,933  |   |                                 |   |       |  
|                                                                                      |  |                                 |         |   |                                 |   |        |  
|Net other-than-temporary impairment losses on fixed maturities recognized in earnings |  |                                 | (3,407  | ) |                                 |   |       |  
|Fixed maturities  all other                                                          |  |                                 | 48,298  |   |                                 |   | 7,929  |  
|                                                                                      |  |                                 |         |   |                                 |   |        |  
|Fixed maturities, net                                                                 |  | $                               | 44,891  |   |                                 | $ | 7,929  |  
|Equity securities                                                                     |  |                                 | (1,311  | ) |                                 |   | (397   | )
|Commercial mortgage and other loans                                                   |  |                                 | (4,155  | ) |                                 |   | 50     |  
|Derivatives                                                                           |  |                                 | (26,952 | ) |                                 |   | (8,788 | )
|Other                                                                                 |  |                                 | 57      |   |                                 |   |       |  
|                                                                                      |  |                                 |         |   |                                 |   |        |  
|                                                                                      |  |                                
|Realized investment gains (losses), net                                               |  | $                               | 12,530  |   |                                 | $ | (1,206 | )
|                                                                                      |  |                                 |         |   |                                 |   |        |  

Net Unrealized Investment Gains (Losses)

Net unrealized investment gains and losses on securities classified as available for sale and certain other long-term investments and other
assets are included in the Consolidated Statements of Financial Position as a component of Accumulated other comprehensive income (loss), or AOCI. Changes in these amounts include reclassification adjustments to exclude from
OCI those items that are included as part of Net income for a period that had been part of Other comprehensive income (loss) in earlier periods. The amounts for the periods indicated below, split between amounts related to
fixed maturity securities on which an OTTI loss has been recognized, and all other net unrealized investment gains and losses, are as follows:

Net Unrealized Investment Gains and Losses on Fixed Maturity Securities on which an OTTI loss has been recognized



|                                                                                                                           |  |                                            |         |   |                                                                   |   |                                      |  |   |                                                                                             |   |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------ | ------- | - | ----------------------------------------------------------------- | - | ------------------------------------ |  | - | ------------------------------------------------------------------------------------------- | - |  | - | ------- | -
|                                                                                                                           |  | Net UnrealizedGains (Losses)on Investments |         |   | Deferred PolicyAcquisition Costsand Valuation ofBusiness Acquired |   | DeferredIncome Tax(Liability)Benefit |  |   | Accumulated OtherComprehensiveIncome (Loss)Related To NetUnrealizedInvestment Gains(Losses) |  
|Balance, December 31, 2008                                                                                                 |  | $                                          |        |   |                                                                   | $ |                                     |  | $ |                                                                                            |   |  | $ |        |  
|Cumulative impact of the adoption of FSP FAS115-2 and FAS124-2                                                             |  |                                            | (18,191 | ) |                                                                   |   | 510                                  |  |   | 6,259                                                                                       |   |  |   | (11,422 | )
|Net investment gains (losses) on investments arising during the period                                                     |  |                                            | (1,637  | ) |                                                                   |   |                                     |  |   | 579                                                                                         |   |  |   | (1,033  | )
|Reclassification adjustment for OTTI losses included in net income (1)                                                     |  |                                            | 2,313   |   |                                                                   |   |                                     |  |   | (819                                                                                        | ) |  |   | 1,494   |  
|Reclassification adjustment for OTTI losses excluded from net income (2)                                                   |  |                                            | (725    | ) |                                                                   |   |                                     |  |   | 257                                                                                         |   |  |   | (468    | )
|Impact of net unrealized investment (gains) losses on deferred policy acquisition costs and valuation of business acquired |  |                                            |        |   |                                                                   |   | 38                                   |  |   | (13                                                                                         | ) |  |   |        |  
|Impact of net unrealized investment (gains) losses on future policy benefits                                               |  |                                            |        |   |                                                                   |   |                                     |  |   |                                                                                            |   |  |   |        |  
|Impact of net unrealized investment (gains) losses on policyholders dividends                                             |  |                                            |        |   |                                                                   |   |                                     |  |   |                                                                                            |   |  |   |        |  
|                                                                                                                           |  |                                            |         |   |                                                                   |   |                                      |  |   |                                                                                             |   |  |   |         |  
|                                                                                                                           |  |                                            |         |  
|Balance, March 31, 2009                                                                                                    |  | $                                          | (18,240 | ) |                                                                   | $ | 548                                  |  | $ | 6,263                                                                                       |   |  | $ | (11,429 | )
|                                                                                                                           |  |                                            |         |   |                                                                   |   |                                      |  |   |                                                                                             |   |  |   |         |  

| | (1) | OTTI losses are included in net income upon sale or maturity of the security, if the Company intends to sell the security, or if more likely that not the Company
will be required to sell the security.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (2) | Transfers in related to the portion of OTTI losses recognized during the period that were not recognized in earnings.
| | --- | ---------------------------------------------------------------------------------------------------------------------



19



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|6. | INVESTMENTS (continued)
|-- | -----------------------



All Other Net Unrealized Investment Gains and Losses in AOCI



|                                                                                                                           |  |                                            |         |   |                                                                   |   |         |                                      |  |   |                                                                                            |   |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------ | ------- | - | ----------------------------------------------------------------- | - | ------- | ------------------------------------ |  | - | ------------------------------------------------------------------------------------------ | - |  | - | ------- | -
|                                                                                                                           |  | Net UnrealizedGains (Losses) onInvestments |         |   | Deferred PolicyAcquisition Costsand Valuation ofBusiness Acquired |   |         | DeferredIncome Tax(Liability)Benefit |  |   | AccumulatedOtherComprehensiveIncome (Loss)Related To NetUnrealizedInvestment Gains(Losses) |  
|Balance, December 31, 2008                                                                                                 |  | $                                          | (25,993 | ) |                                                                   | $ | 16,789  |                                      |  | $ | 3,258                                                                                      |   |  | $ | (5,946  | )
|Cumulative impact of the adoption of FSP FAS115-2 and FAS124-2                                                             |  |                                            | 4,312   |   |                                                                   |   | (109    | )                                    |  |   | (1,488                                                                                     | ) |  |   | 2,715   |  
|Net investment gains (losses) on investments arising during the period                                                     |  |                                            | 132,704 |   |                                                                   |   |        |                                      |  |   | (46,977                                                                                    | ) |  |   | 85,727  |  
|Reclassification adjustment for (gains) losses included in net income                                                      |  |                                            | (45,894 | ) |                                                                   |   |        |                                      |  |   | 16,246                                                                                     |   |  |   | (29,648 | )
|Reclassification adjustment for OTTI losses excluded from net income (2)                                                   |  |                                            | 725     |   |                                                                   |   |        |                                      |  |   | (257                                                                                       | ) |  |   | 468     |  
|Impact of net unrealized investment (gains) losses on deferred policy acquisition costs and valuation of business acquired |  |                                            |        |   |                                                                   |   | (43,449 | )                                    |  |   | 15,381                                                                                     |   |  |   | (28,068 | )
|Impact of net unrealized investment (gains) losses on future policy benefits                                               |  |                                            |        |   |                                                                   |   |        |                                      |  |   |                                                                                           |   |  |   |        |  
|Impact of net unrealized investment (gains) losses on policyholders dividends                                             |  |                                            |        |   |                                                                   |   |        |                                      |  |   |                                                                                           |   |  |   |        |  
|                                                                                                                           |  |                                            |         |   |                                                                   |   |         |                                      |  |   |                                                                                            |   |  |   |         |  
|                                                                                                                           |  |                                            |         |  
|Balance, March 31, 2009                                                                                                    |  | $                                          | 65,854  |   |                                                                   | $ | (26,769 | )                                    |  | $ | (13,836                                                                                    | ) |  | $ | 25,249  |  
|                                                                                                                           |  |                                            |         |   |                                                                   |   |         |                                      |  |   |                                                                                            |   |  |   |         |  

| | (1) | Transfers out related to the portion of OTTI losses recognized during the period that were not recognized in earnings.
| | --- | ----------------------------------------------------------------------------------------------------------------------

The table below presents net unrealized gains (losses) on investments by asset class as of the dates indicated:



|                                                                    |  |                |         |   |                  |   |         |  
|------------------------------------------------------------------- |  | -------------- | ------- | - | ---------------- | - | ------- | -
|                                                                    |  | March 31,2009  |         |   | December 31,2008 |  
|                                                                    |  | (in thousands) |        
|Fixed maturity securities on which an OTTI loss has been recognized |  | $              | (18,240 | ) |                  | $ |        |  
|Fixed maturity securities, available for sale  all other           |  |                | 67,829  |   |                  |   | (24,088 | )
|Equity securities, available for sale                               |  |                | (1,975  | ) |                  |   | (1,905  | )
|                                                                    |  |                |         |   |                  |   |         |  
|All other net unrealized gains (losses) on investments              |  | $              | 47,614  |   |                  | $ | (25,993 | )
|                                                                    |  |                |         |   |                  |   |         |  



20



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|6. | INVESTMENTS (continued)
|-- | -----------------------



Duration of Gross Unrealized Loss Positions for Fixed Maturities and Equity Securities

The following table shows the fair value and gross unrealized losses aggregated by investment category and length of time that individual fixed maturity securities and equity securities have been
in a continuous unrealized loss position, as of the dates indicated:



|                                                                                     |  |                            |           |                          |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        
|------------------------------------------------------------------------------------ |  | -------------------------- | --------- | ------------------------ | - | ---------- |  | ---------------- | ------- | ---------- | - | ---------------- |  | - | --------- |  | - | -------
|                                                                                     |  | March 31, 2009            
|                                                                                     |  | Less than twelvemonths (1) |           | Twelve monthsor more (1) |   | Total     
|                                                                                     |  | Fair Value                 |           | UnrealizedLosses         |   | Fair Value |  | UnrealizedLosses |         | Fair Value |   | UnrealizedLosses
|                                                                                     |  | (in thousands)            
|Fixed maturities                                                                     |  |                            |           |                          |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        
|U.S. Treasury securities and obligations of U.S. government authorities and agencies |  | $                          | 1,710     |                          | $ | 24         |  | $                |        |            | $ |                 |  | $ | 1,710     |  | $ | 24     
|Obligations of U.S. states and their political subdivisions                          |  |                            |          |                          |   |           |  |                  |        |            |   |                 |  |   |          |  |   |       
|Foreign government bonds                                                             |  |                            | 26,246    |                          |   | 212        |  |                  |        |            |   |                 |  |   | 26,246    |  |   | 212    
|Corporate securities                                                                 |  |                            | 1,527,264 |                          |   | 73,464     |  |                  | 291,727 |            |   | 33,379           |  |   | 1,818,991 |  |   | 106,843
|Commercial mortgage-backed securities                                                |  |                            | 605,270   |                          |   | 112,830    |  |                  | 153,616 |            |   | 34,854           |  |   | 758,886   |  |   | 147,684
|Asset-backed securities                                                              |  |                            | 62,627    |                          |   | 10,051     |  |                  | 26,948  |            |   | 20,761           |  |   | 89,575    |  |   | 30,812 
|Residential mortgage-backed securities                                               |  |                            |          |                          |   |           |  |                  | 606     |            |   | 233              |  |   | 606       |  |   | 233    
|                                                                                     |  |                            |           |                          |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        
|Total                                                                                |  | $                          | 2,223,117 |                          | $ | 196,581    |  | $                | 472,897 |            | $ | 89,227           |  | $ | 2,696,014 |  | $ | 285,808
|                                                                                     |  |                            |           |                          |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        
|Equity securities, available for sale                                                |  | $                          | 8,675     |                          | $ | 2,786      |  | $                | 485     |            | $ | 844              |  | $ | 9,160     |  | $ | 3,630  
|                                                                                     |  |                            |           |                          |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        

| | (1) | The month count for aging of unrealized losses was reset back to historical unrealized loss month counts for securities impacted by the adoption of FSP FAS 115-2
and FAS 124-2.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                     |  |                        |           |                      |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        
|------------------------------------------------------------------------------------ |  | ---------------------- | --------- | -------------------- | - | ---------- |  | ---------------- | ------- | ---------- | - | ---------------- |  | - | --------- |  | - | -------
|                                                                                     |  | December 31, 2008     
|                                                                                     |  | Less than twelvemonths |           | Twelve monthsor more |   | Total     
|                                                                                     |  | Fair Value             |           | UnrealizedLosses     |   | Fair Value |  | UnrealizedLosses |         | Fair Value |   | UnrealizedLosses
|                                                                                     |  | (in thousands)        
|Fixed maturities                                                                     |  |                        |           |                      |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        
|U.S. Treasury securities and obligations of U.S. government authorities and agencies |  | $                      | 18,957    |                      | $ | 13         |  | $                |        |            | $ |                 |  | $ | 18,957    |  | $ | 13     
|Obligations of U.S. states and their political subdivisions                          |  |                        | 1,573     |                      |   | 34         |  |                  |        |            |   |                 |  |   | 1,573     |  |   | 34     
|Foreign government bonds                                                             |  |                        | 22,200    |                      |   | 1,797      |  |                  |        |            |   |                 |  |   | 22,200    |  |   | 1,797  
|Corporate securities                                                                 |  |                        | 1,835,328 |                      |   | 108,372    |  |                  | 71,771  |            |   | 16,238           |  |   | 1,907,099 |  |   | 124,610
|Commercial mortgage-backed securities                                                |  |                        | 646,878   |                      |   | 139,941    |  |                  | 116,685 |            |   | 27,232           |  |   | 763,563   |  |   | 167,173
|Asset-backed securities                                                              |  |                        | 178,309   |                      |   | 17,908     |  |                  | 17,646  |            |   | 4,304            |  |   | 195,955   |  |   | 22,212 
|Residential mortgage-backed securities                                               |  |                        | 616       |                      |   | 308        |  |                  |        |            |   |                 |  |   | 616       |  |   | 308    
|                                                                                     |  |                        |           |                      |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        
|Total                                                                                |  | $                      | 2,703,861 |                      | $ | 268,373    |  | $                | 206,102 |            | $ | 47,774           |  | $ | 2,909,963 |  | $ | 316,147
|                                                                                     |  |                        |           |                      |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        
|Equity securities, available for sale                                                |  | $                      | 4,393     |                      | $ | 1,277      |  | $                | 3,495   |            | $ | 740              |  | $ | 7,888     |  | $ | 2,016  
|                                                                                     |  |                        |           |                      |   |            |  |                  |         |            |   |                  |  |   |           |  |   |        

As of March 31, 2009 and December 31, 2008, unrealized gains (losses) on fixed
maturities and equity securities were comprised of $289.4 million and $318.2 million of gross unrealized losses and $337.1 million and $292.2 million of gross unrealized gains. Gross unrealized losses includes $90.1 million of gross losses that have
been in such a position for twelve months or greater. In accordance with its policy described in Note 8, the Company concluded that an adjustment to earnings for other-than-temporary impairments for these securities was not warranted at
March 31, 2009 or December 31, 2008. These conclusions are based on a detailed analysis of the underlying credit and cash flows on each security. The gross unrealized losses are primarily attributable to credit spread widening and
increased liquidity discounts. At March 31, 2009, the Company does not intend to sell the securities and it is not more likely than not that the Company will be required to sell the securities before the anticipated recovery of their remaining
amortized cost basis.



21



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|7. | FAIR VALUE OF ASSETS AND LIABILITIES
|-- | ------------------------------------

Fair Value Measurement  Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
date. SFAS No. 157 establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in measuring fair value. The hierarchy prioritizes the inputs to valuation techniques used to measure fair value into
three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. The levels of the fair value hierarchy are as follows:

Level 1  Fair value is based on unadjusted quoted prices in active markets that are accessible to us for identical assets or
liabilities. These generally provide the most reliable evidence and are used to measure fair value whenever available. Active markets are defined as having the following for the measured asset/liability: i) many transactions, ii) current prices,
iii) price quotes not varying substantially among market makers, iv) narrow bid/ask spreads and v) most information publicly available. The companys Level 1 assets and liabilities primarily include certain cash equivalents and short term
investments, equity securities and derivative contracts that are traded in an active exchange market. Prices are obtained from readily available sources for market transactions involving identical assets or liabilities.

Level 2  Fair value is based on significant inputs, other than Level 1 inputs, that are observable for the asset or liability, either directly or
indirectly, for substantially the full term of the asset or liability through corroboration with observable market data. Level 2 inputs include quoted market prices in active markets for similar assets and liabilities, quoted market prices in
markets that are not active for identical or similar assets or liabilities and other market observable inputs. Our Level 2 assets and liabilities include: fixed maturities (corporate public and private bonds, most government securities, certain
asset- and mortgage-backed securities, etc.), certain equity securities and commercial mortgage loans, short-term investments and certain cash equivalents (primarily commercial paper) and certain over-the-counter derivatives. Valuations are
generally obtained from third party pricing services for identical or comparable assets or liabilities, or through the use of valuation methodologies using observable market inputs.

Prices from pricing services are sourced from multiple vendors, and a vendor hierarchy is maintained by asset type based on historical pricing experience and vendor expertise. The Company
generally receives prices from multiple pricing services for each security, but ultimately use the price from the pricing service highest in the vendor hierarchy based on the respective asset type. In order to validate reasonability, prices are
reviewed by internal asset managers through comparison with directly observed recent market trades and internal estimates of current fair value, developed using market observable inputs and economic indicators.

The use of valuation methodologies using observable inputs for private fixed maturities are primarily determined using a discounted cash flow model,
which utilizes a discount rate based upon the average of spread surveys collected from private market intermediaries who are active in both primary and secondary transactions, and takes into account, among other factors, the credit quality and
industry sector of the issuer and the reduced liquidity associated with private placements. Private fixed maturities also include debt investments in funds that, in addition to a stated coupon, pay a return based upon the results of the underlying
portfolios. The fair values of these securities are determined by reference to the funds net asset value (NAV). Any restrictions on the ability to redeem interests in these funds at NAV are considered to have a de minimis effect on the fair
value.

The majority of the Companys derivative positions is traded in the over-the-counter (OTC) derivative market and is classified
within Level 2 in the fair value hierarchy. OTC derivatives classified within Level 2 are valued using models generally accepted in the financial services industry that use actively quoted or observable market input values from external market data
providers, non-binding broker-dealer quotations, third-party pricing vendors and/or recent trading activity. The fair values of most OTC derivatives, including interest rate swaps, cross currency swaps and single name credit default swaps are
determined using discounted cash flow models. These models key assumptions include the contractual terms of the respective contract, along with significant observable inputs, including interest rates, currency rates, credit spreads, yield
curves, index dividend yields and nonperformance risk. OTC derivative contracts are executed under master netting agreements with counterparties with a Credit Support Annex, or CSA, which is a bilateral ratings-sensitive agreement that requires
collateral postings at established credit threshold levels. These agreements protect the interests of the Company and its counterparties, should either party suffer a credit rating deterioration. Substantially all of the Companys OTC
derivative contracts are transacted with an affiliate. In instances where the Company transacts with unaffiliated counterparties derivative agreements are with highly rated major international financial institutions. Consistent with the practice of
major international financial institutions, the Company uses the credit spread embedded in the LIBOR interest rate curve to reflect nonperformance risk when determining the fair value of derivative assets and liabilities. The Company believes this
credit spread is an appropriate estimate of the nonperformance risk for derivative related assets and liabilities between highly rated institutions after consideration of the impacts of the collateral posting process. Most OTC derivative contracts
have bid and ask prices that are actively quoted or can be readily obtained from external market data providers. The Companys policy is to use mid-market pricing in determining its best estimate of fair value.

Level 3  Fair value is based on at least one or more significant unobservable inputs for the asset or liability. These inputs reflect our
assumptions about the assumptions market participants would use in pricing the asset or liability. Our Level 3 assets and liabilities primarily include: certain private fixed maturities and equity securities, certain manually priced public equity



22



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|7. | FAIR VALUE OF ASSETS AND LIABILITIES (continued)
|-- | ------------------------------------------------



securities and fixed maturities, certain highly structured over-the-counter derivative contracts and embedded derivatives resulting from certain products
with guaranteed benefits. In circumstances where vendor pricing is not available, internally developed valuations or non-binding broker quotes are used to determine fair value. Non-binding broker quotes are reviewed for reasonableness based on our
understanding of the market. These estimates may use significant unobservable inputs, which reflect the Companys own assumptions about the inputs market participants would use in pricing the asset. Circumstances where observable market data is
not available may include events such as market illiquidity and credit events related to the security. Under certain conditions, we may conclude the prices received from independent third party pricing services or brokers are not reasonable or
reflective of market activity. In those instances, we may choose to over-ride the third-party pricing information or quotes received and apply internally developed values to the related assets or liabilities. In such cases, the valuations are
generally classified as Level 3. As of December 31, 2008 such over-rides on a net basis were not material.

For certain private fixed
maturities, including those that are distressed, the discounted cash flow model may also incorporate significant unobservable inputs, which reflect the Companys own assumptions about the inputs market participants would use in pricing the
asset. Certain public fixed maturities and private fixed maturities priced internally are based on observable and unobservable inputs. Significant unobservable inputs used include: issue specific credit adjustments, material non-public financial
information, management judgment, estimation of future earnings and cashflows, default rate assumptions, liquidity assumptions and non-binding quotes from market makers. These inputs are usually considered unobservable, as not all market
participants will have access to this data.

The fair values of the GMAB, GMWB and GMIWB liabilities are calculated as the present value of
future expected benefit payments to customers less the present value of assessed rider fees attributable to the embedded derivative feature. Since there is no observable active market for the transfer of these obligations, the valuations are
calculated using internally developed models with option pricing techniques. The models are based on a risk neutral valuation framework and incorporate premiums for risks inherent in valuation techniques, inputs, and the general uncertainty around
the timing and amount of future cash flows. The determination of these risk premiums requires the use of management judgement. Under FAS No.157 the Company is also required to incorporate the Companys own risk of non-performance in the
valuation of the embedded derivatives associated with the Companys optional living benefit features. Since insurance liabilities are senior to debt, the Company believes that reflecting the claims-paying ratings of the Company in the valuation
of the liability appropriately takes into consideration the Companys own risk of non-performance. Historically, the expected cash flows were discounted using forward LIBOR interest rates, which were commonly viewed as being consistent with AA
quality claims-paying ratings. However, in light of first quarter of 2009 developments, including rating agency downgrades to the claims-paying ratings of the Company, the Company determined that forward LIBOR interest rates were no longer
indicative of the Companys claims-paying ability. Beginning in the first quarter of 2009, the adjustment for the Companys non-performance risk is determined taking into consideration publicly available information relating to the
claims-paying ability of the Company, as indicated by the credit spreads associated with funding agreements issued by the Company. The Company adjusts these credit spreads to remove any liquidity risk premium. As a result, in the first quarter of
2009 the Company increased the discount rate used in the valuations of the embedded derivatives associated with the Companys optional living benefit features, reflecting the market perceived increase in the Companys non-performance risk,
and thereby reduced the value of the embedded derivative liabilities. The increase in the discount rate over forward LIBOR rates generally ranged from 250 to 300 basis points for the portion of the interest rate curve most relevant to these
liabilities.

Other significant inputs to the valuation models include capital market assumptions, such as interest rate and implied
volatility assumptions, as well as various policyholder behavior assumptions that are actuarially determined, including lapse rates, benefit utilization rates, mortality rates and withdrawal rates. These assumptions are reviewed at least annually,
and updated based upon historical experience and give consideration to any observable market data, including market transactions such as acquisitions and reinsurance transactions. In the first quarter of 2009 the Company further updated the
volatility assumptions to reflect the inclusion of new market inputs. The Company no longer solely utilizes the implied volatility of over-the-counter equity options but a blend of these implied volatilities and an index based on historical
volatilities.

Level 3 includes OTC derivatives where the bid-ask spreads are generally wider than derivatives classified within Level 2
thus requiring more judgment in estimating the mid-market price of such derivatives. Derivatives that are valued based upon models with unobservable market input values or input values from less actively traded or less-developed markets are
classified within Level 3 in the fair value hierarchy. Derivatives classified as Level 3 include first-to-default credit basket swaps. The fair values of first-to-default credit basket swaps are derived from relevant observable inputs such as:
individual credit default spreads, interest rates, recovery rates and unobservable model-specific input values such as correlation between different credits within the same basket. Level 3 methodologies are validated through periodic comparison of
the Companys fair values to broker-dealers values.



23



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|7. | FAIR VALUE OF ASSETS AND LIABILITIES (continued)
|-- | ------------------------------------------------



The table below presents the balances of assets and liabilities measured at fair value on a recurring basis, as of
March 31, 2009.



|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|------------------------------------------- |  | -------------- | ---------- | ------- | - | ---------- |  | - | --------- | - |  | - | ----------
|                                            |  | Level 1        |            | Level 2 |   | Level 3    |  |   | Total    
|                                            |  | (in thousands)
|Fixed maturities, available for sale:       |  |                |            |         |   |            |  |   |           |   |  |   |           
|Corporate Securities                        |  |                |           |         |   | 6,362,794  |  |   | 60,788    |   |  | $ | 6,423,582 
|Foreign government securities               |  |                |           |         |   | 110,737    |  |   | 995       |   |  | $ | 111,732   
|Asset-backed securities                     |  |                |           |         |   | 283,513    |  |   | 21,772    |   |  | $ | 305,285   
|Residential mortgage-backed securities      |  |                |           |         |   | 2,045,060  |  |   |          |   |  | $ | 2,045,060 
|Commercial mortgage-backed securities       |  |                |           |         |   | 783,976    |  |   |          |   |  | $ | 783,976   
|U.S. government securities                  |  |                |           |         |   | 52,162     |  |   |          |   |  | $ | 52,162    
|State and municipal securities              |  |                |           |         |   | 38,122     |  |   |          |   |  | $ | 38,122    
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|Sub-total                                   |  | $              |           |         | $ | 9,676,364  |  | $ | 83,555    |   |  |   | 9,759,919 
|                                            |  |                |            |        
|Trading account assets:                     |  |                |            |         |   |            |  |   |           |   |  |   |           
|Corporate securities                        |  |                |           |         |   |           |  |   |          |   |  |   |          
|Foreign government securities               |  |                |           |         |   |           |  |   |          |   |  |   |          
|Asset-backed securities                     |  |                |           |         |   | 66,940     |  |   |          |   |  |   | 66,940    
|Residential mortgage-backed securities      |  |                |           |         |   |           |  |   |          |   |  |   |          
|Commercial mortgage-backed securities       |  |                |           |         |   |           |  |   |          |   |  |   |          
|U.S. government securities                  |  |                |           |         |   |           |  |   |          |   |  |   |          
|State and municipal securities              |  |                |           |         |   |           |  |   |          |   |  |   |          
|Equity securities                           |  |                | 9,335      |         |   |           |  |   |          |   |  |   | 9,335     
|All other activity                          |  |                |           |         |   |           |  |   |          |   |  |   |          
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|Sub-total                                   |  | $              | 9,335      |         | $ | 66,940     |  | $ |          |   |  |   | 76,275    
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|                                            |  |                |            |        
|Equity securities, available for sale       |  |                | 25,568     |         |   | 671        |  |   |          |   |  |   | 26,239    
|                                            |  |                |            |        
|Other long-term investments                 |  |                |           |         |   | 32,397     |  |   | (1,769    | ) |  |   | 30,628    
|Short term investments                      |  |                | 387,235    |         |   | 95,381     |  |   |          |   |  |   | 482,616   
|Cash and cash equivalents                   |  |                |           |         |   |           |  |   |          |   |  |   |          
|Reinsurance recoverable                     |  |                |           |         |   |           |  |   | 1,168,197 |   |  |   | 1,168,197 
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|Sub-total excluding separate account assets |  | $              | 422,138    |         | $ | 9,871,753  |  | $ | 1,249,983 |   |  | $ | 11,543,874
|                                            |  |                |            |        
|Separate account assets (1)                 |  |                | 16,217,139 |         |   | 7,236,238  |  |   | 55,477    |   |  |   | 23,508,854
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|                                            |  |                |            |        
|Total assets                                |  | $              | 16,639,277 |         | $ | 17,107,991 |  | $ | 1,305,460 |   |  | $ | 35,052,728
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|                                            |  |                |            |        
|Future policy benefits                      |  |                |           |         |   |           |  |   | 1,165,772 |   |  |   | 1,165,772 
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|                                            |  |                |            |        
|Total liabilities                           |  | $              |           |         | $ |           |  | $ | 1,165,772 |   |  | $ | 1,165,772 
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           

|(1) | Separate account assets represent segregated funds that are invested for certain customers. Investment risks associated with market value changes are borne by
the customers, except to the extent of minimum guarantees made by the Company with respect to certain accounts. Separate account liabilities are not included in the above table as they are reported at contract value and not fair value in the
Companys Statement of Financial Position.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|7. | FAIR VALUE OF ASSETS AND LIABILITIES (continued)
|-- | ------------------------------------------------



The table below presents the balances of assets and liabilities measured at fair value on a recurring basis, as of
December 31, 2008.



|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|------------------------------------------- |  | -------------- | ---------- | ------- | - | ---------- |  | - | --------- | - |  | - | ----------
|                                            |  | Level 1        |            | Level 2 |   | Level 3    |  |   | Total    
|                                            |  | (in thousands)
|Fixed maturities, available for sale        |  | $              |           |         | $ | 9,778,618  |  | $ | 90,724    |   |  | $ | 9,869,342 
|Trading account assets                      |  |                | 10,223     |         |   | 41,199     |  |   |          |   |  |   | 51,422    
|Equity securities, available for sale       |  |                | 9,219      |         |   | 900        |  |   |          |   |  |   | 10,119    
|Other long-term investments                 |  |                |           |         |   | 36,852     |  |   | (1,496    | ) |  |   | 35,356    
|Short term investments                      |  |                | 254,046    |         |   |           |  |   |          |   |  |   | 254,046   
|Cash and cash equivalents                   |  |                |           |         |   |           |  |   |          |   |  |   |          
|Reinsurance recoverable                     |  |                |           |         |   |           |  |   | 2,110,146 |   |  |   | 2,110,146 
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|Sub-total excluding separate account assets |  | $              | 273,488    |         | $ | 9,857,569  |  | $ | 2,199,374 |   |  | $ | 12,330,431
|                                            |  |                |            |        
|Separate account assets (1)                 |  |                | 13,884,682 |         |   | 10,375,310 |  |   |          |   |  |   | 24,259,992
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|                                            |  |                |            |        
|Total assets                                |  | $              | 14,158,170 |         | $ | 20,232,879 |  | $ | 2,199,374 |   |  | $ | 36,590,423
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           
|                                            |  |                |            |        
|Future policy benefits                      |  |                |           |         |   |           |  |   | 2,111,242 |   |  |   | 2,111,242 
|                                            |  |                |            |        
|Total liabilities                           |  | $              |           |         | $ |           |  | $ | 2,111,242 |   |  | $ | 2,111,242 
|                                            |  |                |            |         |   |            |  |   |           |   |  |   |           

|(1) | Separate account assets represent segregated funds that are invested for certain customers. Investment risks associated with market value changes are borne by
the customers, except to the extent of minimum guarantees made by the Company with respect to certain accounts. Separate account liabilities are not included in the above table as they are reported at contract value and not fair value in the
Companys Statement of Financial Position.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



25



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|7. | FAIR VALUE OF ASSETS AND LIABILITIES (continued)
|-- | ------------------------------------------------



The following table provides a summary of the changes in fair value of Level 3 assets and liabilities for the three months
ending March 31, 2009, as well as the portion of gains or losses included in income for three months ended March 31, 2009 attributable to unrealized gains or losses related to those assets and liabilities still held at March 31, 2009.



|                                                                                                                             |  |                                                        |        |   |                                                          |   |                                                         |  |   |                           |   |  |   |        |  
|---------------------------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------ | ------ | - | -------------------------------------------------------- | - | ------------------------------------------------------- |  | - | ------------------------- | - |  | - | ------ | -
|                                                                                                                             |  | Three Months Ended March 31, 2009                      |       
|                                                                                                                             |  | (in thousands)                                         |       
|                                                                                                                             |  | Fixed Maturities,Available ForSale-CorporateSecurities |        |   | FixedMaturities,Available ForSale-ForeignGovernmentBonds |   | FixedMaturities,Available ForSale-AssetBackedSecurities |  |   | OtherLong-termInvestments |  
|                                                                                                                             |  | (in thousands)                                         |       
|Fair value, beginning of period                                                                                              |  | $                                                      | 68,559 |   |                                                          | $ | 977                                                     |  | $ | 21,188                    |   |  | $ | (1,496 | )
|Total gains or (losses) (realized/unrealized):                                                                               |  |                                                        |        |   |                                                          |   |                                                         |  |   |                           |   |  |   |        |  
|Included in earnings:                                                                                                        |  |                                                        |        |   |                                                          |   |                                                         |  |   |                           |   |  |   |        |  
|                                                                                                                             |  |                                                        |        |  
|Realized investment gains (losses), net                                                                                      |  |                                                        | (423   | ) |                                                          |   |                                                        |  |   |                          |   |  |   | (273   | )
|Asset management fees and other income                                                                                       |  |                                                        |        |   |                                                          |   |                                                         |  |   |                          |   |  |   |       |  
|                                                                                                                             |  |                                                        |        |  
|Included in other comprehensive income (loss)                                                                                |  |                                                        | (8,233 | ) |                                                          |   | 18                                                      |  |   | 598                       |   |  |   |       |  
|                                                                                                                             |  |                                                        |        |  
|Net investment income                                                                                                        |  |                                                        | 885    |   |                                                          |   |                                                        |  |   | (14                       | ) |  |   |       |  
|Purchases, sales, issuances, and settlements                                                                                 |  |                                                        |       |   |                                                          |   |                                                        |  |   |                          |   |  |   |       |  
|Foreign currency translation                                                                                                 |  |                                                        |       |   |                                                          |   |                                                        |  |   |                          |   |  |   |       |  
|Transfers into (out of) level 3 (1)                                                                                          |  |                                                        |       |   |                                                          |   |                                                        |  |   |                          |   |  |   |       |  
|                                                                                                                             |  |                                                        |        |   |                                                          |   |                                                         |  |   |                           |   |  |   |        |  
|                                                                                                                             |  |                                                        |        |  
|Fair value, end of period                                                                                                    |  | $                                                      | 60,788 |   |                                                          | $ | 995                                                     |  | $ | 21,772                    |   |  | $ | (1,769 | )
|                                                                                                                             |  |                                                        |        |   |                                                          |   |                                                         |  |   |                           |   |  |   |        |  
|                                                                                                                             |  |                                                        |        |  
|Unrealized gains (losses) relating to those level 3 assets that were still held by the Company at the end of the period (2): |  |                                                        |        |   |                                                          |   |                                                         |  |   |                           |   |  |   |        |  
|Included in earnings:                                                                                                        |  |                                                        |        |   |                                                          |   |                                                         |  |   |                           |   |  |   |        |  
|Realized investment gains (losses), net                                                                                      |  | $                                                      | (423   | ) |                                                          | $ |                                                        |  | $ |                          |   |  | $ | (274   | )
|Asset management fees and other income                                                                                       |  | $                                                      |       |   |                                                          | $ |                                                        |  | $ |                          |   |  | $ |       |  
|Interest credited to policyholder account                                                                                    |  | $                                                      |       |   |                                                          | $ |                                                        |  | $ |                          |   |  | $ |       |  
|Included in other comprehensive income (loss)                                                                                |  | $                                                      | (8,233 | ) |                                                          | $ | 18                                                      |  | $ | 598                       |   |  | $ |       |  



26



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|7. | FAIR VALUE OF ASSETS AND LIABILITIES (continued)
|-- | ------------------------------------------------



|                                                                                                                             |  |                                   |            |   |                        |   |                        |  |   |           |  
|---------------------------------------------------------------------------------------------------------------------------- |  | --------------------------------- | ---------- | - | ---------------------- | - | ---------------------- |  | - | --------- | -
|                                                                                                                             |  | Three Months Ended March 31, 2009 |           
|                                                                                                                             |  | (in thousands)                    |           
|                                                                                                                             |  | Future PolicyBenefits             |            |   | SeparateAccount Assets |   | ReinsuranceRecoverable | 
|Fair value, beginning of period                                                                                              |  | $                                 | (2,111,242 | ) |                        |   |                       |  | $ | 2,110,146 |  
|Total gains or (losses) (realized/unrealized):                                                                               |  |                                   |            |   |                        |   |                        |  |   |           |  
|Included in earnings:                                                                                                        |  |                                   |            |   |                        |   |                        |  |   |           |  
|Realized investment gains (losses), net                                                                                      |  |                                   | 960,992    |   |                        |   |                       |  |   | (957,171  | )
|Asset management fees and other income                                                                                       |  |                                   |           |   |                        |   |                       |  |   |          |  
|Included in other comprehensive income (loss)                                                                                |  |                                   |           |   |                        |   |                       |  |   |          |  
|Net investment income                                                                                                        |  |                                   |           |   |                        |   |                       |  |   |          |  
|Purchases, sales, issuances, and settlements                                                                                 |  |                                   | (15,522    | ) |                        |   | 55,477                 |  |   | 15,222    |  
|Foreign currency translation                                                                                                 |  |                                   |           |   |                        |   |                       |  |   |          |  
|Transfers into (out of) level 3 (1)                                                                                          |  |                                   |           |   |                        |   |                       |  |   |          |  
|                                                                                                                             |  |                                   |            |   |                        |   |                        |  |   |           |  
|                                                                                                                             |  |                                   |           
|Fair value, end of period                                                                                                    |  | $                                 | (1,165,772 | ) |                        | $ | 55,477                 |  | $ | 1,168,197 |  
|                                                                                                                             |  |                                   |            |   |                        |   |                        |  |   |           |  
|                                                                                                                             |  |                                   |           
|Unrealized gains (losses) relating to those level 3 assets that were still held by the Company at the end of the period (2): |  |                                   |            |   |                        |   |                        |  |   |           |  
|Included in earnings:                                                                                                        |  |                                   |            |   |                        |   |                        |  |   |           |  
|Realized investment gains (losses), net                                                                                      |  | $                                 | 936,839    |   |                        | $ |                       |  | $ | (932,970  | )
|Asset management fees and other income                                                                                       |  | $                                 |           |   |                        | $ |                       |  | $ |          |  
|Interest credited to policyholder account                                                                                    |  | $                                 |           |   |                        | $ |                       |  | $ |          |  
|Included in other comprehensive income (loss)                                                                                |  | $                                 |           |   |                        | $ |                       |  | $ |          |  

|(1) | Transfers into or out of level 3 are generally reported as the value as of the beginning of the quarter in which the transfer occurs.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(2) | Unrealized gains or losses related to assets still held at the end of the period do not include amortization or accretion of premiums and discounts.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------

Transfers Transfers into Level 3 for fixed maturity available for sale corporate securities and
asset-backed securities were primarily the result of unobservable inputs utilized within valuation methodologies and the use of broker quotes (that could not be validated) when previously, information from third party pricing services (that could be
validated) was utilized. Partially offsetting these transfers into Level 3 were transfers out of Level 3 due to the use of observable inputs in valuation methodologies as well as the utilization of pricing service information for certain assets that
the Company was able to validate. Transfers into Level 3 for trading account assets supporting insurance liabilities-corporate securities and asset-backed securities are due to the use of unobservable inputs within the valuation methodologies and
broker quotes (that could not be validated), when previously information from third party pricing services (that could be validated) was utilized.



|8. | DERIVATIVE INSTRUMENTS
|-- | ----------------------

Types of Derivative Instruments and Derivative Strategies

Interest rate swaps are used by the Company to manage interest
rate exposures arising from mismatches between assets and liabilities (including duration mismatches) and to hedge against changes in the value of assets it anticipates acquiring and other anticipated transactions and commitments. Swaps may be
attributed to specific assets or liabilities or may be used on a portfolio basis. Under interest rate swaps, the Company agrees with other parties to exchange, at specified intervals, the difference between fixed rate and floating rate interest
amounts calculated by reference to an agreed upon notional principal amount. Generally, no cash is exchanged at the outset of the contract and no principal payments are made by either party. These transactions are entered into pursuant to master
agreements that provide for a single net payment to be made by one counterparty at each due date.

Exchange-traded futures are used by the
Company to reduce risks from changes in interest rates, to alter mismatches between the duration of assets in a portfolio and the duration of liabilities supported by those assets, and to hedge against changes in the value of securities it owns or
anticipates acquiring or selling. In exchange-traded futures transactions, the Company agrees to purchase or sell a specified number of contracts, the values of which are determined by the values of underlying referenced investments, and to post
variation margin on a daily basis in an amount equal to the difference in the daily market values of those contracts. The Company enters into exchange-traded futures and options with regulated futures commission merchants who are members of a
trading exchange.



27



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|8. | DERIVATIVE INSTRUMENTS (continued)
|-- | ----------------------------------



Currency swaps are used by the Company to reduce risks from changes in currency exchange rates with respect to investments denominated in foreign
currencies that the Company either holds or intends to acquire or sell. Under currency swaps, the Company agrees with other parties to exchange, at specified intervals, the difference between one currency and another at an exchange rate and
calculated by reference to an agreed principal amount. Generally, the principal amount of each currency is exchanged at the beginning and termination of the currency swap by each party. These transactions are entered into pursuant to master
agreements that provide for a single net payment to be made by one counterparty for payments made in the same currency at each due date.

Credit derivatives are used by the Company to enhance the return on the Companys investment portfolio by creating credit exposure similar to an investment in public fixed maturity cash instruments. With credit derivatives the Company
sells credit protection on an identified name, or a basket of names in a first to default structure, and in return receives a quarterly premium. With single name credit default derivatives, this premium or credit spread generally corresponds to the
difference between the yield on the referenced names public fixed maturity cash instruments and swap rates, at the time the agreement is executed. With first to default baskets, the premium generally corresponds to a high proportion of the sum
of the credit spreads of the names in the basket. If there is an event of default by the referenced name or one of the referenced names in a basket, as defined by the agreement, then the Company is obligated to pay the counterparty the referenced
amount of the contract and receive in return the referenced defaulted security or similar security.

The Company sells variable annuity
products, which contain embedded derivatives. The Company has entered into reinsurance agreements to transfer the risk related to the embedded derivatives to affiliates. These embedded derivatives are marked to market through Realized
investment gains (losses), net based on the change in value of the underlying contractual guarantees, which are determined using valuation models. In the affiliates, the Company maintains a portfolio of derivative instruments that is intended
to economically hedge the risks related to the above products features. The derivatives may include, but are not limited to equity options, total return swaps, interest rate swap options, caps, floors, and other instruments. In addition, some
variable annuity products feature an automatic rebalancing element to minimize risks inherent in the Companys guarantees which reduces the need for hedges.

The Company invests in fixed maturities that, in addition to a stated coupon, provide a return based upon the results of an underlying portfolio of fixed income investments and related investment activity. The Company
accounts for these investments as available for sale fixed maturities containing embedded derivatives. Such embedded derivatives are marked to market through Realized investment gains (losses), net, based upon the change in value of the
underlying portfolio.

The table below provides a summary of the gross notional amount and fair value of derivatives contracts, excluding
embedded derivatives which are recorded with the associated host, by the primary underlying. Many derivative instruments contain multiple underlyings.



|                                   |  |                |           |            |             |        |  |   |         |  
|---------------------------------- |  | -------------- | --------- | ---------- | ----------- | ------ |  | - | ------- | -
|                                   |  | March 31, 2009 |          
|                                   |  | NotionalAmount |           | Fair Value |            
|                                   |  |                | Assets    |            | Liabilities |       
|                                   |  | (in thousands) |          
|Non-qualifying Hedge Relationships |  |                |           |            |             |        |  |   |         |  
|Interest Rate                      |  | $              | 1,332,700 |            | $           | 55,669 |  | $ | (18,117 | )
|Credit                             |  |                | 351,500   |            |             | 470    |  |   | (7,340  | )
|Currency/Interest Rate             |  |                | 1,500     |            |             |       |  |   | (55     | )
|                                   |  |                |           |            |             |        |  |   |         |  
|Total Derivatives                  |  |                | 1,685,700 |            |             | 56,139 |  |   | (25,512 | )
|                                   |  |                |           |            |             |        |  |   |         |  

| | (1) | Excludes embedded derivatives which contain multiple underlying. The fair value of these embedded derivatives as of March 31, 2009 was a liability of $1.171
billion included in Future policy benefits and Fixed maturities Available for sale.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|8. | DERIVATIVE INSTRUMENTS (continued)
|-- | ----------------------------------



The following table provides the financial statement classification and impact of derivatives used in non-qualifying hedge relationships:



|                                              |  |                                    |         |  
|--------------------------------------------- |  | ---------------------------------- | ------- | -
|                                              |  | For the period endedMarch 31, 2009 |        
|                                              |  | (in thousands)                     |        
|Non- qualifying hedges                        |  |                                    |         |  
|                                              | 
|Realized investment gains (losses)            |  |                                    |         |  
|Interest Rate                                 |  | $                                  | (27,386 | )
|Currency/Interest Rate                        |  | $                                  | 26      |  
|Credit                                        |  | $                                  | 3,974   |  
|Embedded Derivatives (Interest/Equity/Credit) |  |                                    | (3,566  | )
|                                              |  |                                    |         |  
|Total Derivative Impact                       |  | $                                  | (26,952 | )
|                                              |  |                                    |         |  

Credit Derivatives Written

The following tables set forth our exposure from credit derivatives where we have written credit protection excluding embedded derivatives contained in European managed investments, by NAIC
rating of the underlying credits as of the dates indicated.



|                     |  |                          |  |                |         |            |                         |        |          |       |            |        |  |          |        |            |  |   |         |  |   |        |  
|-------------------- |  | ------------------------ |  | -------------- | ------- | ---------- | ----------------------- | ------ | -------- | ----- | ---------- | ------ |  | -------- | ------ | ---------- |  | - | ------- |  | - | ------ | -
|                     |  |                          |  | March 31, 2009 |        
|                     |  |                          |  | Single Name    |         |            | First To Default Basket |        |          | Total |           
|NAIC Designation (1) |  | Rating Agency Equivalent |  | Notional       |         | Fair Value |                         |        | Notional |       | Fair Value |        |  | Notional |        | Fair Value | 
|                     |  |                          |  | (in thousands) |        
|1                    |  | Aaa, Aa, A               |  | $              | 295,000 |            | $                       | (4,179 | )        |       | $          | 1,000  |  | $        | (164   | )          |  | $ | 296,000 |  | $ | (4,343 | )
|2                    |  | Baa                      |  |                | 25,000  |            |                         | (91    | )        |       |            | 9,500  |  |          | (1,605 | )          |  |   | 34,500  |  |   | (1,696 | )
|                     |  |                          |  |                |         |            |                         |        |          |       |            |        |  |          |        |            |  |   |         |  |   |        |  
|Total                |  |                          |  | $              | 320,000 |            | $                       | (4,270 | )        |       | $          | 10,500 |  | $        | (1,769 | )          |  | $ | 330,500 |  | $ | (6,039 | )
|                     |  |                          |  |                |         |            |                         |        |          |       |            |        |  |          |        |            |  |   |         |  |   |        |  

|(1) | First-to-default credit swap baskets, which may include credits of varying qualities, are grouped above based on the lowest credit in the basket. However, such
basket swaps may entail greater credit risk than the rating level of the lowest credit.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The following table sets forth
the composition of our credit derivatives where we have written credit protection excluding credit protection written on our own credit and embedded derivatives contained in European managed investments, by industry category as of the dates
indicated.



|                            |  |                |         |            |   |        |  
|--------------------------- |  | -------------- | ------- | ---------- | - | ------ | -
|                            |  | March 31, 2009 |        
|Industry                    |  | Notional       |         | Fair Value |  
|                            |  | (in thousands) |        
|Corporate Securities        |  |                |         |            |   |        |  
|Manufacturing               |  | $              | 40,000  |            | $ | (546   | )
|Services                    |  |                | 20,000  |            |   | 43     |  
|Energy                      |  |                | 20,000  |            |   | (53    | )
|                            |  |               
|Transportation              |  |                | 30,000  |            |   | (147   | )
|Retail and Wholesale        |  |                | 20,000  |            |   | (205   | )
|Other                       |  |                | 190,000 |            |   | (3,362 | )
|First to Default Baskets(1) |  |                | 10,500  |            |   | (1,769 | )
|                            |  |                |         |            |   |        |  
|Total Corporate Securities  |  | $              | 330,500 |            | $ | (6,039 | )
|                            |  |                |         |            |   |        |  

| | (1) | Credit default baskets may include various industry categories
| | --- | --------------------------------------------------------------



29



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|8. | DERIVATIVE INSTRUMENTS (continued)
|-- | ----------------------------------



The Company writes credit derivatives under which the Company is obligated to pay the counterparty the referenced amount of the contract and receive in
return the defaulted security or similar security. The Companys maximum amount at risk under these credit derivatives, assuming the value of the underlying referenced securities become worthless, is $330.5 million notional of credit default
swap (CDS) selling protection at March 31, 2009. These credit derivatives generally have maturities of five years or less.

The Company holds certain externally managed investments in the European market which contain embedded derivatives whose fair value are primarily driven by changes in credit spreads. These investments are medium term notes that are
collateralized by investment portfolios primarily consisting of investment grade European fixed income securities, including corporate bonds and asset-backed securities, and derivatives, as well as varying degrees of leverage. The notes have a
stated coupon and provide a return based on the performance of the underlying portfolios and the level of leverage. The Company invests in these notes to earn a coupon through maturity, consistent with its investment purpose for other debt
securities. The notes are accounted for under U.S. GAAP as available for sale fixed maturity securities with bifurcated embedded derivatives (total return swaps). Changes in the value of the fixed maturity securities are reported in
Stockholders Equity under the heading Accumulated Other Comprehensive Income and changes in the market value of the embedded total return swaps are included in current period earnings in Realized investment gains (losses),
net. The Companys maximum exposure to loss from these interests was $4.6 million at March 31, 2009.

In addition to
selling credit protection, the Company has purchased credit protection using credit derivatives in order to hedge specific credit exposures in the Companys investment portfolio. As of March 31, 2009 the Company had $20.0 million of
outstanding notional amounts, reported at fair value as an asset of $2.0 million.

Credit Risk

The Company is exposed to credit-related losses in the event of nonperformance by counterparties to financial derivative transactions. Substantially all
of the Companys over-the-counter derivative contracts are transacted with an affiliate. In instances where the Company transacts with unaffiliated counterparties, the Company manages credit risk by entering into derivative transactions with
major international financial institutions and other creditworthy counterparties, and by obtaining collateral where appropriate. Additionally, limits are set on single party credit exposures which are subject to periodic management review.

The credit exposure of the Companys over-the-counter (OTC) derivative transactions is represented by the contracts with a positive
fair value (market value) at the reporting date. The Company effects exchange-traded futures transactions through regulated exchanges and these transactions are settled on a daily basis, thereby reducing credit risk exposure in the event of
nonperformance by counterparties to such financial instruments.



30



---

Prudential Annuities Life Assurance Corporation

Notes to Unaudited Interim Financial Statements





|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Prudential Annuities Life Assurance Corporation meets the conditions set forth in General Instruction H(1)(a) and (b) on Form 10-Q and is
therefore filing this form with the reduced disclosure format.

This Managements Discussion and Analysis of Financial Condition
and Results of Operations (MD&A) addresses the financial condition of Prudential Annuities Life Assurance Corporation (PALAC or the Company), formerly known as American Skandia Life Assurance Corporation, as
of March 31, 2009 compared with December 31, 2008 and its results of operations for the three month periods ended March 31, 2009 and 2008. You should read the following analysis of our financial condition and results of operations in
conjunction with the Risk Factors section, the MD&A and the audited Financial Statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2008, as well as the Risk Factors
section, the statements under Forward Looking Statements, and the Interim Financial Statements included elsewhere in this Quarterly Report on Form 10-Q.

General

The Company was established in 1988 and is a significant provider of variable annuity
contracts for the individual market in the United States of America and its territories. The Companys products are sold primarily to individuals to provide for savings and retirement needs, including variable annuity optional benefits designed
to address the risk of outliving ones retirement assets. The investment performance of the registered investment companies supporting the variable annuity contracts, which is principally correlated to equity market performance, can
significantly impact the market for the Companys products.

Products

The Company offers a wide array of annuities, including deferred and immediate variable annuities that are registered with the United States Securities and Exchange Commission (the
SEC), which may include (1) fixed interest rate allocation options, subject to a market value adjustment, and registered with the SEC, and (2) fixed rate allocation options not subject to a market value adjustment and not
registered with the SEC. In addition, the Company has a relatively small in force block of variable life insurance policies, but it no longer actively sells such policies.

The Company offers variable annuities that provide its customers with tax-deferred asset accumulation together with a full suite of optional guaranteed death and living benefits. The optional
benefit features contractually guarantee the contractholder a return of no less than (1) total deposits made to the contract less any partial withdrawals (return of net deposits), (2) total deposits made to the contract less
any partial withdrawals plus a minimum return (minimum return), and/or (3) the highest contract value on a specified date minus any withdrawals (contract value). These guarantees may include benefits that are payable in
the event of death, annuitization or at specified dates during the accumulation period and withdrawal and income benefits payable during specified periods. Our variable annuity investment options provide our customers with the opportunity to invest
in proprietary and non-proprietary mutual fund sub-accounts, frequently under asset transfer programs, and fixed-rate options. The investments made by customers in the proprietary and non-proprietary mutual funds represent an interest in separate
investment companies that provide a return linked to an underlying investment portfolio. The investments made in the fixed rate options are credited with interest at rates we determine, subject to certain minimums.

The primary risk exposures of our variable annuity contracts relate to actual deviations from, or changes to, the assumptions used in the original
pricing of these products, including equity market returns, interest rates, market volatility, timing of annuitization and withdrawals, contract surrenders and contractholder mortality. As part of our risk management strategy we hedge or limit our
exposure to these risks, excluding those risks we have deemed suitable to retain, through a combination of product design elements, such as an automatic rebalancing element, externally purchased hedging instruments and affiliated reinsurance
arrangements. The automatic rebalancing element included in the design of certain variable annuity products transfers assets between contractholder sub-accounts depending on a number of factors, including the investment performance of the
sub-accounts. Negative investment performance may result in transfers to either a fixed-rate general account option or a separate account bond portfolio. In certain situations, assets may transfer back when investment performance improves. Other
product design elements we utilize for certain products to manage these risks include asset allocation and minimum purchase age requirements.

Variable annuity account values with living benefit features were $23.3 billion and $23.4 billion as of March 31, 2009 and 2008, respectively. For risk management purposes, in addition to reinsurance of living benefit features to Pruco
Reinsurance, Ltd. (Pruco Re) and the Prudential Insurance Company of America (Prudential Insurance), we segregate our variable annuity living benefit features into four broad product groupings, described in more detail below:
(1) those where we utilize both an automatic rebalancing element and capital markets hedging in Pruco Re, (2) those where we utilize only an automatic rebalancing element, (3) those where we utilize only capital markets hedging in
Pruco Re and Prudential Insurance and (4) those with risks we have deemed suitable to retain.



31



---

|(1) | In addition to reinsurance to Pruco Re, we manage the equity market, interest rate and market volatility risks associated with our Highest Daily products by
utilizing both an automatic rebalancing element and capital markets hedging. Our Highest Daily optional living benefits features guarantee, among other features, the ability to make withdrawals based on the highest daily contract value plus a
minimum return credited for a period of time. This guaranteed value is accessible through withdrawals for the life of the contractholder (or joint lives, for the spousal version of the benefit,) and not as a lump-sum surrender value. For our Highest
Daily products we utilize an automatic rebalancing element to limit our exposure to equity market risk and market volatility. Asset allocation and minimum purchase age requirements are also included in the design of our Highest Daily products to
limit our exposure to equity market risk and market volatility. In addition to these product design elements, we actively hedge in Pruco Re our Highest Daily products, primarily for changes in interest rates, and to a lesser extent for changes in
equity markets and market volatility, through the use of interest rate derivatives and equity options. Contracts with living benefit features where we utilize both an automatic rebalancing element and capital markets hedging represented $8.4 billion
or 36%, and $3.7 billion or 16% of our variable annuity account values with living benefit features as of March 31, 2009 and 2008, respectively.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | In addition to reinsurance to Pruco Re, we manage the equity market, interest rate and market volatility risks associated with our guaranteed return option, or
GRO and GRO Plus, features through an automatic rebalancing element, included in the products design. Our GRO and GRO Plus features include a guaranteed minimum accumulation benefit which provides the contractholder with a guaranteed return of
initial account value (adjusted for purchase payments and withdrawals) or an enhanced value, if applicable. Contracts with living benefit features where we utilize only an automatic rebalancing element represented $7.8 billion or 34%, and $9.3
billion or 40% of our variable annuity account values with living benefit features as of March 31, 2009 and 2008, respectively. These amounts exclude products that contain the Highest Daily GRO rider, which is included in the previous paragraph
related to our Highest Daily product guarantees.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(3) | We manage the risks associated with all other accumulation and withdrawal guarantees through reinsurance agreements with Pruco Re and Prudential Insurance. The
Company has entered into reinsurance agreements to transfer the risk related to these guarantees to affiliates. In the affiliates, we manage the risks associated with all other accumulation and withdrawal guarantees through capital markets hedging.
We actively hedge these guarantees for changes in equity markets, interest rates, and market volatility through the use of equity options and interest rate derivatives. Contracts with living benefit features where we utilize only capital markets
hedging represented $6.6 billion or 28%, and $9.7 billion or 41% of our variable annuity account values with living benefit features as of March 31, 2009 and 2008, respectively. As a result of the volatility and disruption in the global
financial markets, we have ceased sales of certain of these products.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(4) | We have deemed the risks associated with our guaranteed minimum income benefits suitable to retain. Our guaranteed minimum income benefits guarantee a minimum
return on the contract value or an enhanced value, if applicable, to be used for purposes of determining annuity income payments. Contracts with living benefit features and only with risks we have deemed suitable to retain represented $0.4 billion
or 2%, and $.7 billion or 3% of our variable annuity account values with living benefit features as of March 31, 2009 and 2008, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We have deemed the risks associated with our guaranteed minimum death benefits suitable to retain. Our guaranteed minimum death benefits guarantee a minimum return on the contract value or an enhanced value, if
applicable, to be used for purposes of determining benefits payable in the event of death. All of the $23.3 billion and $23.4 billion of variable annuity account values with living benefit features as of March 31, 2009 and 2008, respectively,
also contain guaranteed minimum death benefits, with $16.2 billion or 70% and $13.0 billion or 56% benefiting from an automatic rebalancing element, as discussed above. An additional $10.2 billion and $16.5 billion of variable annuity account values
as of March 31, 2009 and 2008, respectively, contain guaranteed minimum death benefits, but no living benefit features.

Marketing
and Distribution

The Company sells its annuity products through multiple distribution channels, including (1) independent
broker-dealer firms and financial planners; (2) broker-dealers that are members of the New York Stock Exchange, including wirehouse and regional broker-dealer firms; and (3) broker-dealers affiliated with banks or that
specialize in marketing to customers of banks. Although the Company is active in each of those distribution channels, the majority of the Companys sales have come from the independent broker-dealer firms and financial planners. The Company has
selling agreements with approximately nine hundred broker-dealer firms and financial institutions. On June 1, 2006, Prudential Insurance an affiliate of the Company acquired the variable annuity business of The Allstate Corporation
(Allstate), which included access to the Allstate affiliated broker-dealer. The Company began distributing variable annuities through the Allstate affiliated broker-dealer registered representatives in the third quarter of 2006.

Although many of the Companys competitors have acquired or are seeking to acquire their distribution channels as a means of securing
sales, the Company typically does not follow that model. Instead, the Company believes that its success is dependent on its ability to enhance its relationships with both the selling firms and their registered representatives. In cooperation with
its affiliated broker-dealer, Prudential Annuities Distributors Incorporated, (PAD), formerly known as American Skandia Marketing, Incorporated, the Company uses wholesalers to provide support to its distribution channels.

The Companys Changes in Financial Position and Results of Operations are described below.

Significant Accounting Policies

For information on the Companys
significant accounting policies, see Item 7. Managements Discussion and Analysis of Financial Condition and Results of Operations of the Companys Annual Report on Form 10-K for the year ended December 31, 2008.



32



---

Changes in Financial Position

2009 versus 2008

Assets decreased by $2.0 billion, from $39.6 billion at
December 31, 2008 to $37.6 billion at March 31, 2009. Separate account assets decreased by $751.1 million, primarily driven by market depreciation during the current year partially offset by positive net flows. Reinsurance recoverables
decreased $941.9 million from $2.1 billion at December 31, 2008 to $1.2 billion at March 31, 2009 driven by a decrease in the reinsured liability for living benefit embedded derivatives resulting from updates of inputs used in the
valuation of the embedded derivatives under SFAS 157. Under FAS 157 we are required to incorporate our own risk of non-performance in the valuation of the embedded derivatives associated with our living benefit features. In light of first quarter of
2009 developments, including rating agency downgrades to the claims-paying ratings, we updated the discount rate used in these valuations to reflect the market-perceived increase in our non-performance risk. In the first quarter of 2009, we used a
higher discount rate in the valuation as a result of the increase in our non-performance risk, thereby reducing the value of the embedded derivative liabilities. Additionally, deferred policy acquisition costs (DAC) and deferred sales
inducements (DSI) also decreased by $472.5 million and $133.0 million from December 31, 2008 to March 31, 2009, respectively, mainly due to increased amortization resulting from the aforementioned impact of the change in
non-performance risk. Partially offsetting the above decreases was an increase in income taxes receivable of $246.8 million driven by the aforementioned impact of the change in non-performance risk in the valuation of embedded derivatives under FAS
157.

During the period, total liabilities decreased by $1.7 billion, from $37.9 billion at December 31, 2008 to $36.2 billion at
March 31, 2009. Separate account liabilities decreased by $751.1 million driven by market depreciation during the current year partially offset by positive net flows. Additionally, future policy benefits and other policyholder liabilities
decreased $896.4 million from $2.5 billion at December 31, 2008 to $1.6 billion at March 31, 2009 driven by a decrease in the liability for living benefit embedded derivatives resulting from updates of inputs used in the valuation of the
embedded derivatives under FAS 157, as previously discussed. Also, contributing to the decrease was a decrease in short-term debt of $186.3 million driven by the repayment debt.

Results of Operations

2009 to 2008 Three Month Comparison

Net Income

Net income decreased
$459.0 million from $76.0 million for the three months ended March 31, 2008 to a loss $382.9 million for the three months ended March 31, 2009. This is driven by a $729.3 million decrease in income from operations before income taxes, as
discussed below, partially offset by a $270.3 million decrease in income tax expense driven by the aforementioned impact of the change in non-performance risk in the valuation of embedded derivatives under FAS 157.

Loss from operations for the three months ended March 31, 2009 included a $583.9 million unfavorable variance in the amortization of deferred policy
acquisition and other costs driven by a decrease in the liability for living benefit embedded derivatives and its impact on actual gross profits resulting from the impact of the change in non-performance risk in the valuation of embedded derivatives
under FAS 157, as discussed above. We amortize deferred policy acquisition and other costs over the expected lives of the contracts based on the level and timing of gross profits on the underlying product. In calculating gross profits, we consider
mortality, persistency, and other elements as well as rates of return on investments associated with these contracts and include profits and losses related to these contracts that are reported in affiliated legal entities other than the Company as a
result of, for example, reinsurance agreements with those affiliated entities.

Loss from operations for the three months ended
March 31, 2009 also included charges of $72.6 million related to the quarterly market performance adjustments to the reserves for the guaranteed minimum death and income benefit features of our variable annuity products and to our estimate of
total gross profits used as a basis for amortizing deferred policy acquisition and other costs. The $72.6 million of charges, including $40.0 million relating to reserve increases for the guaranteed minimum death and income benefit features of our
variable annuity products and $32.6 million relating to increased amortization of deferred policy acquisition and other costs, reflect market performance related adjustments to our estimate of total gross profits to reflect actual fund performance
in the first quarter of 2009. In light of recent market conditions, beginning in the fourth quarter of 2008 we determined that adjustments to our estimate of total gross profits to reflect actual fund performance and any corresponding changes to the
future rate of return assumptions should no longer be dependent on a comparison to a statistically generated range of estimated gross profits. Instead, for purposes of evaluating deferred policy acquisition and other costs and the reserves for the
guaranteed minimum death and income benefit features of our variable annuity products, total estimated gross profits are updated for these items each quarter. Market value declines in the first quarter of 2009 decreased our estimates of total gross
profits by establishing a new, lower starting point for the variable annuity account values used in estimating gross profits for future periods. The previously expected rate of return for the first quarter of 2009 was based upon our current maximum
future rate of return assumption under the reversion to the mean approach, as discussed below. The decrease in our estimate of total gross profits results in a higher required rate of amortization, which is applied to all prior periods gross
profits. The resulting cumulative adjustment to prior amortization is recognized in the current period. In addition, the higher rate of amortization will also be applied to future gross profits in calculating amortization in future periods which,
all else being equal, will result in lower net profits in future periods.



33



---

We continue to derive our future rate of return assumptions using a reversion to the mean approach, a
common industry practice. Under this approach, we consider actual returns over a period of time and initially adjust future projected returns over a four year period so that the assets grow at the long-term expected rate of return for the entire
period. However, beginning in the fourth quarter of 2008 and continuing through the first quarter of 2009, the projected future annual rate of return calculated using the reversion to the mean approach for all contract groups was greater than 10.5%,
our current maximum future rate of return assumption across all asset types for this business. Therefore, we utilize the maximum future rate of return over the four year period, thereby limiting the impact of the reversion to the mean, and further
decreasing our estimate of total gross profits. Further or continued market declines could result in additional market depreciation within our separate account assets and corresponding decreases in our gross profits, as well as additional
adjustments to the amortization of deferred policy acquisition and other costs, and the costs relating to the reserves for the guaranteed minimum death and income benefit features of our variable annuity products. Given that the estimates of future
gross profits are already based upon our maximum future rate of return assumption as discussed above, all else being equal, future quarterly rates of return lower than 2.6% will result in additional increases in the amortization of deferred policy
acquisition and other costs, and the costs relating to the reserves for the guaranteed minimum death and income benefit features of our variable annuity products.

Absent the effect of the change in non-performance risk in the valuation of embedded derivatives under FAS 157 and market performance adjustments discussed above, income from operation before income taxes for the
three months ended March 31, 2009 decreased $72.8 million from the three months ended March 31, 2008, primarily relating to a decrease in policy charges and fee income and asset administration fees and other income of $84.4 million driven
by lower average variable annuity asset balances invested in separate accounts. The declines in separate account assets were due to market depreciation and transfers of balances to a fixed rate general account option. The transfer of balances to our
general account relates to an automatic rebalancing element in some of our living benefit features, which, as part of the overall product design, transferred approximately $7 billion of investments out of the separate accounts and into our general
account over the twelve months ended March 31, 2009, due to equity market declines. Also contributing to the decrease was higher interest credited to policyholder account balances of $50.6 million due to the aforementioned general account
transfers. Additionally, amortization of deferred policy acquisition and other costs increased by $58.4 million due to higher levels of actual gross profits from embedded derivative breakage. Partially offsetting the unfavorable variances in pretax
net income was higher net investment income of $101.0 million due to transfers from the separate account variable investment options into the general account fixed rate investment options.

Revenues

Revenues increased $26.1 million, from $277.4 million for the three
months March 31, 2008 to $303.5 million for the three months March 31, 2009. Premiums decreased $4.1 million, from $7.2 million for the three months March 31, 2008 to $3.1 million for the three months March 31, 2009, reflecting a
decrease in funds from customers electing to enter into the payout phase of their annuity contracts.

Policy charges and fee income
decreased $65.2 million, from $171.4 million for the three months March 31, 2008 to $106.2 million for the three months March 31, 2009 driven by lower mortality and expense (M&E) fees of $53.9 million and a decrease in
optional benefit charges on our living and death benefit features of $8.3 million, primarily driven by lower average variable annuity asset balances invested in separate accounts due to market depreciation and the transfer of balances to our general
account relating to an automatic rebalancing element in some of our living benefit features, as discussed above. The decrease in optional benefit charges was primarily offset in realized investment gains, net because these features are reinsured
with affiliates. Additionally, policy charges and fee income decreased $6.8 million from the prior year due to the change in realized market value adjustments related to the Companys market value adjusted investment option (the MVA
option) driven by lower levels of surrender and the interest rate environment.

Net investment income increased $101.0 million from
$45.2 million for the three months March 31, 2008 to $146.2 million for the three months March 31, 2009 as a result of higher general account assets as these assets moved from separate account variable investment options into the general
account fixed rate investment options due to the automatic rebalancing element, as discussed above.

Realized investment gains, net,
increased by $13.7 million from losses of $1.2 million for the three months March 31, 2008 to gains of $12.5 million for the three months March 31, 2009. This increase was driven by the reinsurance of our living benefit features to
affiliates, as previously discussed and increased investment gains on our general account and MVA portfolio.

Asset administration fees and
other income decreased $19.2 million, from $54.7 million for the three months March 31, 2008 to $35.5 million for the three months March 31, 2009 as a result of lower variable annuity asset balances invested in separate accounts due to
market depreciation. Asset administration fees are asset based fees, which are dependent on the value of assets under management.

Benefits and Expenses

Benefits and expenses increased $755.4 million, from $192.8 million for the three months
March 31, 2008 to $948.2 million for the three months March 31, 2009. Included within this increase is a $583.9 million of higher amortization of deferred acquisition cost



34



---

and other cost related to the impact of the change in non-performance risk in the valuation of embedded derivatives under FAS 157 as discussed above.
Benefits and expenses also included charges of $72.6 million related to the quarterly market performance adjustments to the reserves for the guaranteed minimum death and income benefit features of our variable annuity products and to our estimate of
total gross profits used as a basis for amortizing deferred policy acquisition and other costs. Absent the effect of the of the change in non-performance risk in the valuation of embedded derivatives under FAS 157 and market performance adjustments,
benefits and expenses for the three months March 31, 2009 increased $98.9 million from the three months March 31, 2008.

Policyholders benefits increased $57.8 million, from $24.4 million for the three months March 31, 2008 to $82.2 million for the three months March 31, 2009, driven primarily by an increase in guaranteed minimum death benefit
reserves reflecting higher actual and expected contract guarantee claims costs related to the reserves for the guaranteed minimum death and income benefit features of our variable annuity products of $40.0 million, as well as an unfavorable impact
relating to the quarterly adjustment for current period experience of $16.3 million. The quarterly adjustments for current period experience reflect the cumulative impact of differences between actual gross profits for the period and the previously
estimated expected gross profits for the period, as well as an update for current and future expected claims costs associated with the guaranteed minimum death and income benefit features of our variable annuity products. To the extent each
periods actual experience differs from the previous estimate for that period, the assumed level of total gross profits may change, and a cumulative adjustment to previous periods amortization, referred to as an adjustment for current
period experience, may be required in the current period. This adjustment to previous periods amortization is in addition to the direct impact of actual gross profits on current period amortization.

Interest credited to policyholders account balances increased $221.8 million, from $38.5 million for the three months March 31, 2008 to $260.3
million for the three months March 31, 2009, primarily driven by increased DSI amortization of $166.2 million primarily driven by the impact of the change in non-performance risk in the valuation of embedded derivatives under FAS 157, as
discussed above. Also contributing to the increase are higher average annuity account values invested in our general account resulting from transfers relating to an automatic rebalancing element in some of our living benefit features, as discussed
above.

Amortization of deferred policy acquisition costs increased by $485.2 million, from $33.6 million for the three months
March 31, 2008 to $518.8 million for the three months March 31, 2009 primarily due to the impact of the change in non-performance risk in the valuation of embedded derivatives under FAS 157 as discussed above.

General, administrative and other expenses decreased by $9.4 million, from $96.3 million for the three months March 31, 2008 to $86.9 million for
the three months March 31, 2009, primarily due to lower interest expense driven by the repayment of debt.

Income Taxes

Our income tax provision amounted to an income tax benefit of $261.8 million for the three months ended March 31, 2009 compared to
income tax expense of $8.5 million for the three months ended March 31, 2008. The decline in income tax expense was primarily driven by the decline in pretax income.

The dividends received deduction (DRD), reduces the amount of dividend income subject to U.S. tax and in recent years is the primary component of the difference between the Companys effective tax
rate and the federal statutory tax rate of 35%. The DRD for the current period was estimated using information from 2008, current year results, and was adjusted to take into account the current years equity market performance. The actual
current year DRD can vary from the estimate based on factors such as, but not limited to, changes in the amount of dividends received that are eligible for the DRD, changes in the amount of distributions received from mutual fund investments,
changes in the account balances of variable life and annuity contracts, and the Companys taxable income before the DRD.

In August
2007, the IRS, released Revenue Ruling 2007-54, which included, among other items, guidance on the methodology to be followed in calculating the DRD related to variable life insurance and annuity contracts. In September 2007, the IRS released
Revenue Ruling 2007-61. Revenue Ruling 2007-61 suspends Revenue Ruling 2007-54 and informs taxpayers that the U.S. Treasury Department and the IRS intend to address through new regulations the issues considered in Revenue Ruling 2007-54, including
the methodology to be followed in determining the DRD related to variable life insurance and annuity contracts. These activities had no impact on the Companys 2008 or 2009 results. A change in the DRD, including the possible retroactive or
prospective elimination of this deduction through regulation or legislation, could increase actual tax expense and reduce the Companys consolidated net income.



35



---

Liquidity and Capital Resources

Extraordinary Market Conditions and their Impact on our Liquidity and Capital Resources

Beginning in the latter half of 2007 and continuing into 2009, severe dislocations in the credit and capital markets, initially driven by broad market concerns over the impact of sub-prime mortgage holdings of financial institutions,
generally resulted in reduced availability and increased cost of credit for financial institutions in the marketplace, including the Company. These dislocations accelerated following the failure, consolidation, or U.S. federal government
intervention on behalf of several significant financial institutions.

During the fourth quarter of 2008 and the first quarter of 2009, the
volatility and disruptions in the credit and capital markets reached unprecedented levels, adversely affecting the global economy, particularly in the financial services industry. The U.S. federal government has taken or is considering taking
actions in order to address this financial market dislocation.

This market dislocation has adversely impacted our liquidity and capital
plans, results of operations, and financial position. The market conditions also negatively impacted our capital levels, as a result of asset value declines and the need to strengthen reserves.

Prudential Financial continues to operate with significant cash on the balance sheet and has access to alternate sources of liquidity. However, a
continuation or worsening of the disruptions in the credit and capital markets could adversely affect our ability to access sources of liquidity, as well as threaten to reduce our capital below a level that is consistent with our existing ratings
objectives. Therefore, we may need to take additional actions, which may include but are not limited to: (1) additional capital management activities; (2) further access to our alternative sources of liquidity; (3) limiting or
curtailing sales of certain products and/or restructuring existing products; and (4) seeking temporary or permanent changes to regulatory rules. Certain of these actions may require regulatory approval and/or agreement of counterparties which
are outside of our control.

Management monitors the liquidity of Prudential Financial and the Company on a daily basis and projects
borrowing and capital needs over a multi-year time horizon through our quarterly planning process. We believe that cash flows from the sources of funds presently available to us are sufficient to satisfy our current liquidity requirements, including
reasonably foreseeable contingencies.

General Liquidity

Liquidity refers to a companys ability to generate sufficient cash flows to meet the needs of its operations. Our liquidity is managed to ensure stable, reliable and cost-effective sources
of cash flows to meet all of our obligations. Liquidity is provided by a variety of sources, as described more fully below, including portfolios of liquid assets. Our investment portfolios are integral to the overall liquidity of those operations.
We segment our investment portfolios and employ an asset/liability management approach specific to the requirements of our product lines. This enhances the discipline applied in managing the liquidity, as well as the interest rate and credit risk
profiles, of each portfolio in a manner consistent with the unique characteristics of the product liabilities. We use a projection process for cash flows from operations to ensure sufficient liquidity to meet projected cash outflows, including
claims.

Liquidity is measured against internally developed benchmarks that take into account the characteristics of both the asset
portfolio and the liabilities that they support. The results are affected substantially by the overall asset type and quality of our investments.

Cash Flow

The principal sources of the Companys liquidity are premiums and annuity
considerations, investment and fee income, and investment maturities and sales, as well as internal borrowings. The principal uses of that liquidity include benefits, claims, and payments to policyholders and contractholders in connection with
surrenders, withdrawals and net policy loan activity. Other uses of liquidity include commissions, general and administrative expenses, purchases of investments, and payments in connection with financing activities.

We believe that the cash flows from our operations are adequate to satisfy the current liquidity requirements of these operations, including under
reasonably foreseeable stress scenarios. The continued adequacy of this liquidity will depend upon factors such as future securities market conditions, changes in interest rate levels, policyholder perceptions of our financial strength, and the
relative safety of competing products (including those with enhancements under EESA), each of which could lead to reduced cash inflows or increased cash outflows. In addition, market volatility can impact the level of capital required to support our
businesses. Our cash flows from investment activities result from repayments of principal, proceeds from maturities and sales of invested assets, net of amounts reinvested. The primary liquidity risks with respect to these cash flows are the risk of
default by debtors or bond insurers, our counterparties willingness to extend repurchase and/or securities lending arrangements, commitments to invest and market volatility. We closely manage these risks through our credit risk management
process and regular monitoring of our liquidity position.

In managing our liquidity, we also consider the risk of policyholder and
contractholder withdrawals of funds earlier than our assumptions when selecting assets to support these contractual obligations. We use surrender charges and other contract provisions to mitigate the extent, timing and profitability impact of
withdrawals of funds by customers from annuity contracts and deposit liabilities.



36



---

Liquid Assets

Liquid assets include cash, cash equivalents, short-term investments, fixed maturities that are not designated as held to maturity and public equity securities. As of March 31, 2009 and
December 31, 2008, the Company had liquid assets of $10.3 billion and $10.2 billion, respectively, which includes a portion financed with asset-based financing. The portion of liquid assets comprised of cash and cash equivalents and short-term
investments was $0.5 billion and $0.3 billion as of March 31, 2009 and December 31, 2008, respectively. We consider attributes of the various categories of liquid assets (for example, type of asset and credit quality) in calculating
internal liquidity measures in order to evaluate the adequacy of our operations liquidity under a variety of stress scenarios. We believe that the liquidity profile of our assets is sufficient to satisfy current liquidity requirements,
including under foreseeable stress scenarios.

Given the size and liquidity profile of our investment portfolios, we believe that claim
experience varying from our projections does not constitute a significant liquidity risk. Our asset/liability management process takes into account the expected maturity of investments and expected claim payments as well as the specific nature and
risk profile of the liabilities. Historically, there has been no significant variation between the expected maturities of our investments and the payment of claims.

Our liquidity is managed through access to substantial investment portfolios as well as a variety of instruments available for funding and/or managing short-term cash flow mismatches, including from time to time those
arising from claim levels in excess of projections. To the extent we need to pay claims in excess of projections, we may borrow temporarily or sell investments sooner than anticipated to pay these claims, which may result in increased borrowing
costs or realized investment gains or losses affecting results of operations.

We believe that borrowing temporarily or selling investments
earlier than anticipated will not have a material impact on our liquidity. Payment of claims and sale of investments earlier than anticipated would have an impact on the reported level of cash flow from operating and investing activities,
respectively, in our financial statements.

Prudential Funding, LLC

Prudential Funding, LLC, or Prudential Funding, a wholly owned subsidiary of Prudential Insurance, serves as an additional source of financing to meet our
working capital needs up to limits established with the New Jersey Department of Banking and Insurance.

Capital

The Risk Based Capital, or RBC, ratio is the primary measure by which we evaluate the capital adequacy of the Company. Prudential Financial
manages its domestic insurance subsidiaries RBC ratio to a level consistent with an AA ratings target for those subsidiaries, and in excess of the minimum levels required by applicable insurance regulations. RBC is determined by
statutory formulas that consider risks related to the type and quality of the invested assets, insurance-related risks associated with an insurers products, interest rate risks and general business risks. The RBC ratio calculations are
intended to assist insurance regulators in measuring the adequacy of an insurers statutory capitalization.

As discussed above,
market conditions during 2008 negatively impacted the level of our capital. In order to address these impacts on our capital, Prudential Financial made capital contributions to certain domestic insurance subsidiaries, including the Company, which
was subsequently used to repay portions of our outstanding loans with Prudential Financial.



|Item 4. | Controls and Procedures
|------- | -----------------------

In order to ensure that the information we must disclose in our filings with the SEC is recorded, processed, summarized and reported on a timely basis, the Companys management, including our Chief Executive Officer and Chief Financial
Officer, have reviewed and evaluated the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange Act of 1934, as amended, or the Exchange Act, as of
March 31, 2009. Based on such evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of March 31, 2009, our disclosure controls and procedures were effective. No change in our internal control over
financial reporting, as defined in Exchange Act Rules 13a-15(f) and 15d-15(f), occurred during the quarter ended March 31, 2009 that has materially affected, or is reasonably likely to materially affect, our internal control over financial
reporting.



37



---

PART II OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

We are subject to legal and regulatory actions in the ordinary course of our businesses, including class action lawsuits. Our pending legal and regulatory actions include proceedings specific to the Company and proceedings generally
applicable to business practices in the industry in which we operate. We are subject to class action lawsuits and other litigation alleging, among other things, that we made improper or inadequate disclosures in connection with the sale of annuity
products or charged excessive or impermissible fees on these products, recommended unsuitable products to customers, mishandled customer accounts or breached fiduciary duties to customers. We are also subject to litigation arising out of our general
business activities, such as our investments and contracts, and could be exposed to claims or litigation concerning certain business or process patents. Regulatory authorities from time to time make inquiries and conduct investigations and
examinations relating particularly to us and our products. In addition, we, along with other participants in the business in which we engage, may be subject from time to time to investigations, examinations and inquiries, in some cases
industry-wide, concerning issues or matters upon which such regulators have determined to focus. In some of our pending legal and regulatory actions, parties are seeking large and/or indeterminate amounts, including punitive or exemplary damages.
The outcome of a litigation or regulatory matter, and the amount or range of potential loss at any particular time, is inherently uncertain. The following is a summary of certain pending proceedings:

In April 2009, AST Investment Services, Inc., formerly named American Skandia Investment Services, Inc. (ASISI), reached a resolution of the
previously disclosed investigations by the SEC and NYAG into market timing related misconduct involving certain variable annuities. The settlements relate to conduct that generally occurred between January 1998 and September 2003. ASISI is an
affiliate of the Company and serves as investment manager for certain investment options under the Companys variable life insurance and annuity products. Prudential Financial acquired ASISI from Skandia Insurance Company Ltd. (publ)
(Skandia) in May 2003. Subsequent to the acquisition, Prudential Financial implemented controls, procedures and measures designed to protect customers from the types of activities involved in these investigations. These settlements
resolve the investigations by the above named authorities into these matters, subject to the settlement terms. Under the terms of the settlements, ASISI has paid a total of $34 million in disgorgement and an additional $34 million as a civil money
penalty. These amounts will be paid into a Fair Fund administered by the SEC to compensate those harmed by the market timing related activities. In the settlements, ASISI has agreed to retain, at its ongoing cost and expense, the services of an
Independent Distribution consultant acceptable to the Staff of the SEC to develop a proposed plan for the distribution of Fair Fund amounts according to a methodology developed in consultation with and acceptable to the Staff. As part of these
settlements, ASISI has undertaken that by the end of 2009 it will undergo a compliance review by an independent third party, who shall issue a report of its findings and recommendations to ASISIs Board of Directors, the Audit Committee of the
Advanced Series Trust Board of Trustees and the Staff of the SEC. In addition, ASISI has agreed, among other things, to continue to cooperate with the SEC and NYAG in any litigation, ongoing investigations or other proceedings relating to or arising
from their investigations into these matters. Under the terms of the purchase agreement pursuant to which Prudential Financial acquired ASISI from Skandia, Prudential Financial was indemnified for the costs of the settlements.

The Company has substantially completed a remediation program to correct errors in the administration of approximately 11,000 annuity contracts issued by
the Company. The owners of these contracts did not receive notification that the contracts were approaching or past their designated annuitization date or default annuitization date (both dates referred to as the contractual annuity
date) and the contracts were not annuitized at their contractual annuity dates. Some of these contracts also were affected by data integrity errors resulting in incorrect contractual annuity dates. The lack of notice and the data integrity
errors, as reflected on the annuities administrative system, all occurred before the Acquisition. The remediation and administrative costs of the remediation program are subject to the indemnification provisions of the Acquisition Agreement.

During the third quarter of 2004, the Company identified a system-generated calculation error in its annuity contract administration
system that existed prior to the Acquisition. This error related to the calculation of amounts due to customers for certain transactions subject to a market value adjustment upon the surrender or transfer of monies out of their annuity
contracts fixed allocation options. The error resulted in an underpayment to policyholders, as well as additional anticipated costs to the Company associated with remediation, breakage and other losses. The Companys consultants have
developed the systems functionality to compute remediation amounts and are in the process of running the computations on affected contracts. The Company contacted state insurance regulators and commenced Phase I of its outreach to customers on
November 12, 2007. Phase II commenced June 6, 2008. Phase III commenced December 5, 2008. A final phase is expected to begin in the second quarter of 2009. The Company has advised Skandia that a portion of the remediation and related
administrative costs are subject to the indemnification provisions of the Acquisition Agreement.

Summary

The Companys litigation and regulatory matters are subject to many uncertainties, and given its complexity and scope, their outcome cannot be
predicted. It is possible that results of operations or cash flow of the Company in a particular quarterly or annual period could be materially affected by an ultimate unfavorable resolution of pending litigation and regulatory matters depending, in
part, upon the results of operations or cash flow for such period. In light of the unpredictability of the Companys litigation and regulatory



38



---

matters, it is also possible that in certain cases an ultimate unfavorable resolution of one or more pending litigation or regulatory matters could have a
material adverse effect on the Companys financial position. Management believes, however, that, based on information currently known to it, the ultimate outcome of all pending litigation and regulatory matters, after consideration of
applicable reserves and rights to indemnification, is not likely to have a material adverse effect on the Companys financial position. See Note 3 to the Unaudited Interim Financial Statements included herein for additional discussion of our
litigation and regulatory matters.



39



---

|Item 1A. | Risk Factors
|-------- | ------------

The
Company is an indirectly owned subsidiary of Prudential Financial. The following risks could materially affect Prudential Financials and/or the Companys business, results of operations or financial condition or cause our actual results
to differ materially from those expected or those expressed in any forward looking statements made by or on behalf of the Company. These risks are not exclusive, and additional risks to which we are subject include, but are not limited to, the
factors mentioned under Forward-Looking Statements above and the risks of our businesses described elsewhere in this Quarterly Report on Form 10-Q and in our Form 10-K for the year ended December 31, 2008.

Our business and our results of operations have been materially adversely affected by the adverse conditions in the global financial markets and
economic conditions generally. Our business, results of operations and financial condition may be further adversely affected, possibly materially, if these conditions persist or deteriorate.

Our results of operations have been materially adversely affected by conditions in the global financial markets and the economy in the U.S. The stress
experienced by global financial markets that began in the second half of 2007 has continued and substantially increased since then. The volatility and disruption in the global financial markets have reached unprecedented levels. The availability and
cost of credit has been materially affected. These factors, combined with economic conditions in the U.S. including depressed home and commercial real estate prices and increasing foreclosures, falling equity market values, declining business and
consumer confidence and rising unemployment, have precipitated a severe economic recession and fears of even more severe and prolonged adverse economic conditions.

The global fixed-income markets are experiencing a period of both extreme volatility and limited market liquidity conditions, which has affected a broad range of asset classes and sectors. As a result, the market for
fixed income instruments has experienced decreased liquidity, increased price volatility, credit downgrade events, and increased probability of default. Global equity markets have also been experiencing heightened volatility. These events and the
continuing market upheavals have had and may continue to have an adverse effect on us. Our revenues are likely to decline in such circumstances, the cost of meeting our obligations to our customers may increase, and our profit margins would likely
erode. In addition, in the event of a prolonged or severe economic downturn, we could incur significant losses in our investment portfolio.

The demand for our products could be adversely affected in an economic downturn characterized by higher unemployment, lower family income, lower consumer spending, lower corporate earnings and lower business investment. We also may
experience a higher incidence of claims and lapses or surrenders of policies. Our policyholders may choose to defer or stop paying insurance premiums. We cannot predict definitively whether or when such actions, which could impact our business,
results of operations, cash flows, and financial condition, may occur.

Markets in the United States and elsewhere have experienced
extreme and unprecedented volatility and disruption, with adverse consequences to our liquidity, access to capital and cost of capital. A continuation or deterioration in these conditions may significantly affect our ability to meet liquidity needs,
our access to capital and our cost of capital. We may seek additional debt or equity capital but be unable to obtain such.

Adverse
capital market conditions have affected and may continue to affect the availability and cost of borrowed funds and could impact our ability to refinance existing borrowings, thereby ultimately impacting our profitability and ability to support or
grow our businesses. We need liquidity to pay our operating expenses, interest on our debt and replace certain maturing debt obligations. Without sufficient liquidity, we could be forced to curtail certain of our operations, and our business could
suffer. The principal sources of our liquidity are annuity considerations, deposit funds and cash flow from our investment portfolio and assets, consisting mainly of cash or assets that are readily convertible into cash. Sources of liquidity in
normal markets also include a variety of short- and long-term instruments, including securities lending and repurchase agreements, commercial paper, medium and long-term debt and capital securities.

Disruptions, uncertainty or volatility in the financial markets have limited and may be expected to continue to limit our access to capital required to
operate our business. These market conditions may limit our ability to replace, in a timely manner, maturing debt obligations and access the capital necessary to grow our business, and replace capital withdrawn by customers as a result of volatility
in the markets. As a result, we may be forced to delay raising capital, issue shorter tenor securities than would be optimal, bear an unattractive cost of capital or be unable to raise capital at any price, which could decrease our profitability and
significantly reduce our financial flexibility. Actions we might take to access financing may in turn cause rating agencies to reevaluate our ratings. Prudential Financials ability to borrow under its commercial paper programs is also
dependent upon market conditions. Future deterioration of its capital position at a time when it is unable to access the long-term debt or commercial paper markets could have a material adverse effect on our liquidity. Prudential Financial internal
sources of liquidity may prove to be insufficient.

We may seek additional debt or equity financing to satisfy our needs. The availability
of additional financing will depend on a variety of factors such as market conditions, the general availability of credit, the overall availability of credit to the financial services industry, and our credit ratings and credit capacity. We may not
be able to successfully obtain additional financing on favorable terms, or at all.



40



---

The Risk Based Capital, or RBC, ratio is the primary measure by which we evaluate our capital adequacy.
Prudential Financial manages its domestic insurance subsidiaries RBC ratio to a level consistent with an AA ratings target for those subsidiaries, and in excess of the minimum levels required by applicable insurance regulations;
however, rating agencies take into account a variety of factors is assigning ratings in addition to RBC levels. RBC is determined by statutory formulas that consider risks related to the type and quality of the invested assets, insurance-related
risks associated with our products, interest rate risks and general business risks. The RBC ratio calculations are intended to assist insurance regulators in measuring the adequacy of our statutory capitalization. Subsequent to September 30,
2008 market conditions have negatively impacted the level of our capital, and absent a recovery in markets we will need to take capital management actions to maintain capital consistent with these ratings objectives, which may include redeployment
of financial resources from internal sources or, if markets continue to decline, require external sources of capital. Certain of these capital management activities may require regulatory approval.

A continuation or worsening of the disruptions in the capital markets could adversely affect the Companys ability to access sources of liquidity,
as well as threaten to reduce our capital below a level that is consistent with our existing ratings objectives. Therefore, we may need to take additional actions, which may include but are not limited to: (1) access external sources of
capital, including the debt or equity markets, as noted above; (2) further access to our alternative sources of liquidity; (3) limiting or curtailing sales of certain products and/or restructuring existing products; (4) undertake
additional capital management activities, including reinsurance and/or a recapture of liabilities previously ceded to our off-shore captive reinsurance subsidiary and/or reinsurance transactions; and (5) seek temporary or permanent changes to
regulatory rules. Certain of these actions may require regulatory approval and/or agreement of counterparties which are outside of our control.

The Company is a wholly owned subsidiary of PAI and indirectly owned by Prudential Financial. As such, it is possible that we may need to rely on our parent company to meet our liquidity needs in the future. Therefore, we are subject to the
same risks as PAI and Prudential Financial.

Governmental actions in response to the current financial crisis may not be effective.
Participation by Prudential Financial or its affiliates in certain of these governmental programs could result in limitations or restrictions on our businesses or otherwise restrict our flexibility.

In response to the market dislocation affecting the banking system and financial markets, on October 3, 2008, President Bush signed the Emergency
Economic Stabilization Act of 2008, or EESA, into law. Pursuant to the EESA, the U.S. Treasury has the authority to, among other things, purchase up to $700 billion of mortgage-backed and other securities from financial institutions for
the purpose of stabilizing the financial markets. On October 14, 2008, the U.S. Treasury announced that it would use EESA authority to invest an aggregate of $250 billion (of the first $350 billion released under EESA) in capital issued by
qualifying U.S. financial institutions under the U.S. Treasurys Capital Purchase Program, which is part of the Troubled Asset Relief Program, or TARP. The TARP Capital Purchase Program involves the issuance by qualifying institutions of
preferred stock and warrants to purchase common stock to the U.S. Treasury. Concurrently, in coordination with the U.S. Treasury, the FDIC announced the Temporary Liquidity Guarantee Program, through which it guarantees certain newly issued senior
unsecured debt issued by FDIC insured institutions and their qualifying holding companies, as well as funds over $250,000 in non-interest-bearing transaction deposit accounts. In addition, since March 2008, the Federal Reserve has created several
lending facilities to stabilize financial markets including the Term Asset-Backed Securities Loan Facility, or TALF. The TALF is designed to provide secured financing for newly issued asset-backed securities backed by certain types of consumer and
small business loans.

On February 10, 2009, the U.S. Treasury announced a Financial Stability Plan to build upon existing programs
and earmark the second $350 billion of funds that were authorized under the EESA and released in January 2009. The elements of the Financial Stability Plan, as described by the U.S. Treasury, are a Capital Assistance Program and Financial Stability
Trust to make capital available to financial institutions through additional purchases of preferred stock, a Public-Private Investment Program, or PPIP, to buy legacy loans and assets from financial institutions, a Consumer and Business Lending
Initiative to restart securitization markets for loans to consumers and businesses by expanding upon TALF, and a comprehensive housing program to, among other things, help reduce mortgage payments and interest rates. The U.S. Treasury has stated
that the Financial Stability Plan will require high levels of transparency and accountability standards and dividend, acquisition and executive compensation restrictions for financial institutions that receive government assistance going forward.

In the first quarter of 2009, the U.S. Treasury, in conjunction with the FDIC and the Federal Reserve, announced details regarding the
PPIP. The PPIP has two separate parts to address the problem of legacy assets  real estate loans held directly on the books of banks (legacy loans) and securities backed by loan portfolios (legacy
securities). Under the Legacy Loans Program portion of the PPIP, the U.S. Treasury will invest alongside private investors in individual investment funds referred to as Public-Private Investment Funds, which will purchase eligible asset pools
from depository institutions on a discrete basis. The FDIC will provide a guarantee for the debt financing issued by the Public-Private Investment Funds to fund the asset purchases. Under the Legacy Securities Program, the Federal Reserve will
(i) expand TALF to cover additional eligible assets, including certain non-agency residential mortgage backed securities that were originally rated AAA and outstanding commercial mortgage backed securities and asset backed securities that are
rated AAA and (ii) the U.S. Treasury will also co-invest with, and provide leverage to, up to five approved assets managers to support the market for legacy securities originated prior to 2009 with a rating of AAA at the time of origination.



41



---

Prudential Financial has applied to participate in the Capital Purchase Program, although no
determination with respect to its participation has been made. There is no assurance that it will participate in the Capital Purchase Program. If it does participate, it will become subject to additional requirements and restrictions on its
businesses. Issuing preferred shares and warrants to the U.S. Treasury pursuant to this program could dilute the ownership interests of shareholders and could affect its ability to raise capital through other means.

Prudential Financial would also become subject to restrictions on the compensation it can offer or pay to certain executive employees, including
incentives or performance-based compensation, and on the tax deductibility of certain compensation. These and other applicable restrictions, as well as possible negative market perceptions of its financial strength and capital position arising from
its participation, could harm its competitive position, including but not limited to its ability to market products to customers and recruit and retain key employees, and could restrict its flexibility to respond to changing market conditions.

In the first quarter of 2009, Prudential Financial participated in TALF as an eligible borrower. As of March 31, 2009, it had $786
million of asset-backed securities purchased under TALF that are reflected within Other trading account assets and received secured financing from the Federal Reserve of $736 million related to the purchase of these securities that is
reflected within long-term debt. Prudential Financial is evaluating participation as an asset manager in the PPIP Legacy Securities Program. Prudential Financial also continue to evaluate participation in other government sponsored
programs for which it may be eligible.

The U.S. federal government has taken or is considering taking other actions to address the
financial crisis, including mortgage and credit card program modification proposals, that could further impact Prudential Financials business and investments, particularly its mortgage and consumer debt related investments, which are
significant. We cannot predict with any certainty whether these actions will be effective or the effect they may have on the financial markets or on our business, results of operations, cash flows and financial condition.

Market fluctuations and general economic, market and political conditions may adversely affect our business and profitability.

Even under relatively more favorable market conditions (such as those prevailing before the second half of 2007), our products, , as well as our
investment returns and our access to and cost of financing, are sensitive to fixed income, equity, real estate and other market fluctuations and general economic, market and political conditions. These fluctuations and conditions could adversely
affect our results of operations, financial position and liquidity, including in the following respects:



| |  |  | The profitability of many of our insurance products depends in part on the value of the separate accounts supporting these products, which fluctuate
substantially depending on the foregoing conditions.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Hedging instruments held by our affiliates to manage product and other risks might not perform as intended or expected resulting in higher realized losses and
unforeseen cash needs. Market conditions can also further increase the cost of executing product related hedges and such costs may not be recovered in the pricing of the underlying products being hedged. Our hedging strategies rely on the
performance of counterparties to such hedges. These counterparties may fail to perform for various reasons resulting in hedge ineffectiveness and higher losses.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Market conditions resulting in reductions in the value of assets we administer have an adverse effect on the revenues and profitability of our asset
administration, which depends on fees related primarily to the value of assets under management, and could further decrease the value of our proprietary investments.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Sales of our products may decline, and lapses and surrenders of variable life and annuity products may increase if a market downturn, increased market volatility
or other market conditions result in customers becoming dissatisfied with their products.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A change in market conditions, including prolonged periods of high inflation, could cause a change in consumer sentiment adversely affecting sales and
persistency of our long-term savings and protection products. Similarly, changing economic conditions can influence customer behavior including but not limited to increasing claims in certain annuities.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



42



---

| |  |  | A market decline could further result in guaranteed minimum benefits contained in many of our variable annuity products being higher than current account values
or our pricing assumptions would support, requiring us to materially increase reserves for such products and may cause customers to retain contracts in force in order to benefit from the guarantees, thereby increasing their cost to us. Our valuation
of the liabilities for the minimum benefits contained in many of our variable annuity products requires us to consider the market perception of our risk of non-performance; and a decrease in our own credit spreads resulting from ratings upgrades or
other events or market conditions could cause the recorded value of these liabilities to increase, which in turn could adversely affect our results of operations and financial position.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We have significant investment and derivative portfolios, including but not limited to corporate and asset-backed securities, equities and commercial real
estate. Economic conditions as well as adverse capital market conditions, including but not limited to a lack of buyers in the marketplace, volatility, credit spread changes, and benchmark interest rate changes, will impact the liquidity and value
of our investments and derivatives, potentially resulting in higher realized or unrealized losses, the latter especially if we were to need to sell a significant amount of investments under such conditions. For example, a widening of credit spreads,
such as the market has experienced recently, increases the net unrealized loss position of our investment portfolio and may ultimately result in increased realized losses. Values of our investments and derivatives can also be impacted by reductions
in price transparency, changes in assumptions or inputs we use in estimating fair value and changes in investor confidence and preferences, potentially resulting in higher realized or unrealized losses. Volatility can make it difficult to value
certain of our securities if trading becomes less frequent. As such, valuations may include assumptions or estimates that may have significant period to period changes which could have a material adverse effect on our results of operations or
financial condition and in certain cases under U.S, GAAP such period to period changes in the value of investments are not recognized in our results of operations or statements of financial condition.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Regardless of market conditions, certain investments we hold, including private bonds and commercial mortgages, are relatively illiquid. If we needed to sell
these investments, we may have difficulty doing so in a timely manner at a price that we could otherwise realize.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As
described above, the adverse market and economic conditions that began in the second half of 2007 have continued and substantially worsened. The foregoing risks are even more pronounced in these unprecedented market and economic conditions.

Interest rate fluctuations could adversely affect our business and profitability.

Our products, and certain of our investment returns, may be sensitive to interest rate fluctuations, and changes in interest rates could adversely affect
our investment returns and results of operations, including in the following respects:



| |  |  | Some of our products expose us to the risk that changes in interest rates will reduce the spread between the amounts that we are required to pay under the
contracts and the rate of return we are able to earn on our general account investments supporting the contracts. When interest rates decline, we have to reinvest the cash income from our investments in lower yielding instruments. Since many of our
policies and contracts have guaranteed minimum interest or crediting rates or limit the resetting of interest rates, the spreads could decrease and potentially become negative. When interest rates rise, we may not be able to replace the assets in
our general account with the higher yielding assets needed to fund the higher crediting rates necessary to keep these products and contracts competitive. This risk is heightened in the current market and economic environment, in which many desired
securities are unavailable.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes in interest rates may reduce net investment income and thus our spread income which is a substantial portion of our profitability. Changes in interest
rates can also result in potential losses in our investment activities in which we borrow funds and purchase investments to earn additional spread income on the borrowed funds. A decline in market interest rates could also reduce our returns from
investment of equity.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | When interest rates rise, policy loans and surrenders and withdrawals of life insurance policies and annuity contracts may increase as policyholders seek to buy
products with perceived higher returns, requiring us to sell investment assets potentially resulting in realized investment losses, or requiring us to accelerate the amortization of DAC or VOBA (both defined below).
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A decline in interest rates accompanied by unexpected prepayments of certain investments could result in reduced investments and a decline in our profitability.
An increase in interest rates accompanied by unexpected extensions of certain lower yielding investments could result in a decline in our profitability.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



43



---

| |  |  | Changes in the relationship between long-term and short-term interest rates could adversely affect the profitability of some of our products.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Changes in interest rates could increase our costs of financing.
| | - |  | ----------------------------------------------------------------



| |  |  | Our mitigation efforts with respect to interest rate risk are primarily focused on maintaining an investment portfolio with diversified maturities that has a
weighted average duration that is approximately equal to the duration of our estimated liability cash flow profile. However, there are practical and capital market limitations on our ability to accomplish this and our estimate of the liability cash
flow profile may be inaccurate. Due to these and other factors we may need to liquidate investments prior to maturity at a loss in order to satisfy liabilities or be forced to reinvest funds in a lower rate environment. Although we take measures to
manage the economic risks of investing in a changing interest rate environment, we may not be able to effectively mitigate, and may choose based on factors, including economic considerations, not to fully mitigate, the interest rate risk of our
assets relative to our liabilities.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

If our reserves for future policyholder benefits and claims are inadequate, we
may be required to increase our reserves, which would adversely affect our results of operations and financial condition.

We establish
and carry reserves to pay future policyholder benefits and claims. Our reserves do not represent an exact calculation of liability, but rather are actuarial or statistical estimates based on models that include many assumptions and projections which
are inherently uncertain and involve the exercise of significant judgment, including as to the levels and/or timing of benefits, claims, expenses, investment results, including equity market returns, mortality, morbidity and persistency. We cannot
determine with precision the ultimate amounts that we will pay for, or the timing of payment of, actual benefits, claims and expenses or whether the assets supporting our policy liabilities, will be sufficient for payment of benefits and claims. If
we conclude that our reserves are insufficient to cover future policy benefits and claims, we would be required to increase our reserves and incur income statement charges for the period in which we make the determination, which would adversely
affect our results of operations and financial condition.

For certain of our products, market performance and interest rates impact the
level of statutory reserves and statutory capital we are required to hold, and may have an adverse effect on returns on capital associated with these products. For example, equity market declines in the fourth quarter of 2008 caused a significant
increase in the level of statutory reserves and statutory capital we are required to hold in relation to our annuities business. Capacity for reserve funding structures available in the marketplace is currently limited as a result of market
conditions generally. Our ability to efficiently manage capital and economic reserve levels may be impacted, thereby impacting profitability and return on capital.

Our profitability may decline if mortality rates or persistency rates differ significantly from our pricing expectations.

We set prices for many of our products based upon expected claims and payment patterns, using assumptions for mortality rates, or likelihood of death, of our policyholders. In addition to the potential effect of
natural or man-made disasters, significant changes in mortality or morbidity could emerge gradually over time, due to changes in the natural environment, the health habits of the insured population, treatment patterns for disease or disability, the
economic environment, or other factors. Pricing of our products is also based in part upon expected persistency of these products, which is the probability that a policy or contract will remain in force from one period to the next. Persistency may
be significantly impacted by the value of guaranteed minimum benefits contained in many of our variable annuity products being higher than current account values in light of equity market declines. Results may also vary based on differences between
actual and expected premium deposits and withdrawals for these products. Significant deviations in actual experience from our pricing assumptions could have an adverse effect on the profitability of our products.

We may be required to accelerate the amortization of deferred policy acquisition costs, or DAC, or valuation of business acquired, or VOBA, or
recognize impairment in certain investments, or be required to establish a valuation allowance against deferred income tax assets, any of which could adversely affect our results of operations and financial condition.

Deferred policy acquisition costs, (DAC), represent the costs that vary with and are related primarily to the acquisition of new and renewal
insurance and annuity contracts, and we amortize these costs over the expected lives of the contracts. Valuation of business acquired, (VOBA), represents the present value of future profits embedded in acquired contracts and is amortized
over the expected effective lives of the acquired contracts. Management, on an ongoing basis, tests the DAC and VOBA recorded on our balance sheet to determine if these amounts are recoverable under current assumptions. In addition, we regularly
review the estimates and assumptions underlying DAC and VOBA for those products for which we amortize DAC and VOBA in proportion to gross profits. Given changes in facts and circumstances, these tests and reviews could lead to further reductions in
DAC and/or VOBA that could have an adverse effect on the results of our operations and our financial condition. Significant or sustained equity market declines as well as investment losses has resulted and could result in further acceleration of
amortization of the DAC and VOBA , resulting in a charge to income.

Deferred income tax represents the tax effect of the differences
between the book and tax basis of assets and liabilities. Deferred tax assets are assessed periodically by management to determine if they are realizable. Factors in managements determination include the performance of the business including
the ability to generate capital gains from a variety of sources and tax planning strategies. If based on available information, it is more likely than not that the deferred income tax asset will not be realized then a valuation allowance must be
established with a corresponding charge to net income. Such charges could have a material adverse effect on our results of operations or financial position.



44



---

Our valuation of fixed maturity, equity and trading securities may include methodologies, estimations
and assumptions that are subject to differing interpretations and could result in changes to investment valuations that may materially adversely affect our results of operations or financial condition.

During periods of market disruption, such as the unprecedented current market conditions, it may be difficult to value certain of our securities, such as
sub-prime mortgage backed securities, if trading becomes less frequent and/or market data becomes less observable. There are and may continue to be certain asset classes that were in active markets with significant observable data that become
illiquid due to the current financial environment or market conditions. As a result, valuations may include inputs and assumptions that are less observable or require greater estimation and judgment as well as valuation methods which are more
complex. These values may not be ultimately realizable in a market transaction, and such values may change very rapidly as market conditions change and valuation assumptions are modified. Decreases in value may have a material adverse effect on our
results of operations or financial condition.

The decision on whether to record an other-than-temporary impairment or write-down is
determined in part by managements assessment of the financial condition and prospects of a particular issuer, projections of future cash flows and recoverability of the particular security. Managements conclusions on such assessments are
highly judgmental and include assumptions and projections of future cash flows which ultimately prove to be incorrect as assumptions, facts and circumstances change.

A downgrade or potential downgrade in our claims-paying or credit ratings could limit our ability to market products, increase the number or value of policies being surrendered, increase our borrowing costs and/or
hurt our relationships with creditors or trading counterparties and restrict our access to alternative sources of liquidity.

Claims-paying ratings, which are sometimes referred to as financial strength ratings, represent opinions of rating agencies regarding the financial ability of an insurance company to meet its obligations under an insurance
policy, and are important factors affecting public confidence in an insurer and its competitive position in marketing products. Credit ratings represent the opinions of rating agencies regarding an entitys ability to repay its indebtedness,
and credit ratings are important to our ability to raise capital through the issuance of debt and to the cost of such financing. A downgrade in our claims-paying or credit ratings could potentially, among other things, limit our ability to market
products, reduce our competitiveness, increase the number or value of policy surrenders and withdrawals, increase our borrowing costs and potentially make it more difficult to borrow funds, adversely affect the availability of financial guarantees,
such as letters of credit, cause additional collateral requirements under certain agreements, allow counterparties to terminate derivative, and/or hurt our relationships with creditors or trading counterparties. In addition, actions we might take to
access third party financing or to realign our capital structure may in turn cause rating agencies to reevaluate our ratings.

In view of
the difficulties experienced recently by many financial institutions, the rating agencies have heightened the level of scrutiny that they apply to such institutions, have increased the frequency and scope of their credit reviews, have requested
additional information from the companies that they rate, and may adjust upward the capital and other requirements employed in the rating agency models for maintenance of certain ratings levels, such as the financial strength ratings currently held
the Company. The outcome of such reviews may have adverse ratings consequences, which could have a material adverse effect on our results of operation and financial condition.

In late September and early October, 2008, A.M. Best Company, Inc., Fitch Ratings Ltd., Moodys Investors Service, and Standard & Poors, respectively, each revised its outlook
for the U.S. life insurance sector to negative from stable, citing, among other things, the significant deterioration and volatility in the credit and equity markets, economic and political uncertainty, and the expected impact of realized and
unrealized investment losses on life insurers capital levels and profitability.

On November 21, 2008, Moodys affirmed the
long-term senior debt rating of Prudential Financial at A3 and affirmed the financial strength ratings of its life insurance subsidiaries at Aa3. Moodys also revised its outlook on Prudential Financials ratings to
negative from stable. On February 10, 2009 Moodys placed the long-term ratings of Prudential Financial and its life insurance subsidiaries, including the Company on review for possible downgrade. The short-term ratings of Prudential
Financial and Prudential Funding were affirmed with a stable outlook. On March 18, 2009, Moodys lowered the long-term senior debt rating of Prudential Financial to Baa2 from A2 and lowered the financial strength
ratings of Prudential Financials life insurance subsidiaries, including the Company to A2 from Aa3. The outlook for the ratings remains negative. Moodys also placed the short-term rating of Prudential Funding, LLC
on review for possible downgrade.

On December 2, 2008, Fitch lowered Prudential Financials long-term senior debt rating to
A- from A and lowered the financial strength ratings of its life insurance subsidiaries, including the Company, to AA- from AA, with ratings outlook revised from stable to negative. On
February 19, 2009, Fitch lowered Prudential Financials long-term senior debt rating to BBB from A- and the short-term rating to F2 from F1. Fitch also downgraded the financial strength
ratings of its life insurance subsidiaries to A+ from AA- and the short-term rating of Prudential Funding, LLC to F1 from F1+. The outlook for all ratings remains negative.

On December 11, 2008, A.M. Best affirmed the financial strength rating of A+ for Prudential Financials life insurance
subsidiaries, including the Company, and affirmed the credit rating of A- for Prudential Financials long-term senior debt. The outlook for the financial strength ratings remained stable and the outlook for the long-term senior debt
credit rating was revised to stable from positive.



45



---

On February 17, 2009, S&P lowered Prudential Financials long-term senior debt rating to
A from A+ and affirmed the AA ratings of its life insurance subsidiaries, including the Company. The long-term ratings outlook was revised from stable to negative.

On February 26, 2009, S&P lowered the financial strength ratings of its life insurance subsidiaries, including the Company, to AA-
from AA and affirmed Prudential Financials long-term senior debt ratings as A. The outlook for both ratings was revised from negative to stable.

Both Prudential Financials and Prudential Fundings commercial paper programs were granted approval to participate in the Federal Reserves Commercial Paper Funding Facility, or
CPFF, during the fourth quarter of 2008. Commercial paper issuers must maintain ratings of at least A-1/P-1/F-1 by two rating agencies in order to be eligible for CPFF. On February 19, 2009, Prudential Financials commercial paper rating
was downgraded by Fitch from F1 to F2 and, consequently, as of that date, Prudential Financial was no longer eligible to issue commercial paper under the CPFF. As of March 31, 2009, Prudential Financial had $374 million of commercial paper
outstanding under the CPFF. As of the date of this filing, Prudential Fundings commercial paper is rated A-1+/P-1/F1; however, as noted above, on March 18, 2009, Moodys placed Prudential Fundings commercial paper rating on
review for possible downgrade. If Prudential Funding fails to maintain the required A-1/F-1/F-1 ratings by at least two rating agencies, its program would no longer be eligible for CPFF, and it would lose its access to CPFF completely. As of
March 31, 2009, Prudential Funding had $750 million of commercial paper outstanding under the CPFF, with a maturity of 30 days

In
June 2008, Prudential Insurance became a member of the Federal Home Loan Bank of New York, or FHLBNY. Membership allows Prudential Insurance to participate in FHLBNYs product line of financial services, including collateralized funding
agreements, general asset/liability management, and collateralized advances that can be used for liquidity management and as an alternative source of funding. Due to the rating downgrades experienced during the first quarter of 2009, Prudential
Financial is currently only able to initiate new borrowings from the FHLNBY for a term of 90 days or less, which can be refinanced on similar terms. Prudential Financial is actively discussing with FHLBNY the potential for longer term borrowings,
but it has no assurance that such longer term borrowings will be permitted. Future deterioration of its capital position at a time when it is unable to access alternative sources of liquidity, such as CPFF or the FHLBNY, could have a material
adverse effect on our liquidity.

We cannot predict what additional actions rating agencies may take, or what actions we may take in
response to the actions of rating agencies, which could adversely affect our business. As with other companies in the financial services industry, our ratings could be downgraded at any time and without notice by any rating agency.

Ratings downgrades and changes in credit spreads may require Prudential Financial to post collateral, thereby affecting its liquidity, and we may be
unable to effectively implement certain capital management activities as a result, or for other reasons.

A downgrade in the credit or
financial strength ratings of Prudential Financial or its rated subsidiaries could result in additional collateral requirements for Prudential Financial or other required payments under certain agreements including derivative agreements, which are
eligible to be satisfied in cash or by posting securities held by the subsidiaries subject to the agreements.

Losses due to defaults by
others, including issuers of investment securities or reinsurance, bond insurers and derivative instrument counterparties, downgrades in the ratings of securities we hold or of bond insurers, and insolvencies of insurers in jurisdictions where we
write business, could adversely affect the value of our investments, the realization of amounts contractually owed to us, result in assessments or additional statutory capital requirements or reduce our profitability.

Issuers and borrowers whose securities or loans we hold, customers, vendors, trading counterparties, counterparties under swaps and other derivative
contracts, reinsurers, clearing agents, exchanges, clearing houses and other financial intermediaries and guarantors, including bond insurers, may default on their obligations to us or be unable to perform service functions that are significant to
our business due to bankruptcy, insolvency, lack of liquidity, adverse economic conditions, operational failure, fraud or other reasons. Such defaults, instances of which have occurred in recent months, could have an adverse effect on our results of
operations and financial condition. A downgrade in the ratings of bond insurers could also result in declines in the value of our fixed maturity investments supported by guarantees from bond insurers.

Under state insurance guaranty association laws, we are subject to assessments, based on the share of business we write in the relevant jurisdiction, for
certain obligations of insolvent insurance companies to policyholders and claimants.

Intense competition could adversely affect our
ability to maintain or increase our market share or profitability.

We face intense competition both for the ultimate customers for our
products and, in some cases, for distribution through non-affiliated distribution channels. We compete based on a number of factors including brand recognition, reputation, quality of service, investment performance of our products, product
features, scope of distribution and distribution arrangements, price, perceived financial strength and claims-paying and credit ratings. A decline in our competitive position as to one or more of these factors could adversely affect our
profitability and assets under management. Many of our competitors are large and well established and some have greater market share, breadth of distribution, offer a broader range of products, services or features, assume a greater level of risk,
have lower profitability expectations or have higher claims-paying or credit ratings than we do. We could be subject to claims



46



---

by competitors that our products infringe their patents, which could adversely affect our sales, profitability and financial position. Competition for
personnel for our annuities businesses is intense. The loss of personnel could have an adverse effect on our business and profitability. As noted above, if Prudential Financial were to participate in the U.S. governments Capital Purchase
Program, Prudential Financial would become subject to various restrictions, including restrictions on executive compensation, that could harm its competitive position.

The adverse market and economic conditions that began in the second half of 2007 and that have continued and worsened since then can be expected to result in changes in the competitive landscape. Such conditions may
also lead to changes by us or our competitors in product offerings, product pricing and business mix that could affect our and their relative sales volumes, market shares and profitability. It is also possible that such conditions may put U.S.
companies with financial operations in non-U.S. locations at a competitive disadvantage relative to domestic companies operating in those locations and may impact sales in those locations. Additionally, the competitive landscape in which we operate
may be further affected by the government programs in the U.S. and similar governmental actions outside of the U.S. in response to the severe dislocations in financial markets.

Changes in U.S. federal income tax law or in the income tax laws of other jurisdictions in which we operate could make some of our products less attractive to consumers and increase our tax
costs.

Current U.S. federal income tax laws generally permit certain holders to defer taxation on the build-up of value of annuities
and life insurance products until payments are actually made to the policyholder or other beneficiary and to exclude from taxation the death benefit paid under a life insurance contract. Congress from time to time considers legislation that could
make our products less attractive to consumers, including legislation that would reduce or eliminate the benefit of this deferral on some annuities and insurance products, as well as other types of changes that could reduce or eliminate the
attractiveness of annuities and life insurance products to consumers, such as repeal of the estate tax.

For example, the Economic Growth
and Tax Relief Reconciliation Act of 2001 and the Jobs and Growth Tax Relief Reconciliation Act of 2003 generally provided for lower income tax, capital gains and dividend tax rates that had the effect of reducing the benefits of tax deferral on the
build-up of value of annuities and life insurance products. Continuation of these reduced rates, which are due to sunset in 2011, may hinder our sales and result in the increased surrender of insurance and annuity products.

Congress, as well as state and local governments, also considers from time to time legislation that could increase the amount of corporate taxes we pay.
For example, changes in the law relating to tax reserving methodologies for term life or universal life insurance policies with secondary guarantees could result in higher corporate taxes. If such legislation is adopted our net income could decline.

The U.S. Treasury Department and the Internal Revenue Service intend to address through regulations the methodology to be followed in
determining the dividends received deduction, or DRD, related to variable life insurance and annuity contracts. The DRD reduces the amount of dividend income subject to tax and is a significant component of the difference between our actual tax
expense and expected amount determined using the federal statutory tax rate of 35%. A change in the DRD, including the possible retroactive or prospective elimination of this deduction through regulations or legislation, could increase our actual
tax expense and reduce our net income.

The products we sell have different tax characteristics, in some cases generating tax deductions.
The level of profitability of certain of our products are significantly dependent on these characteristics and our ability to continue to generate taxable income, which are taken into consideration when pricing products and are a component of our
capital management strategies. Accordingly, a change in tax law, our ability to generate taxable income, or other factors impacting the availability of the tax characteristics generated by our products, could impact product pricing and returns or
require us to reduce our sales of these products or implement other actions that could be disruptive to our business.

Our businesses
are heavily regulated and changes in regulation may reduce our profitability.

Our businesses are subject to comprehensive regulation
and supervision. The purpose of this regulation is primarily to protect our customers and not necessarily our shareholder. Many of the laws and regulations to which we are subject are regularly re-examined, and existing or future laws and
regulations may become more restrictive or otherwise adversely affect our operations. This is particularly the case under current market conditions. It appears likely that the continuing financial markets dislocation will lead to extensive changes
in existing laws and regulations, and regulatory frameworks, applicable to our businesses.

The Company is subject to the rules and
regulations of the SEC relating to public reporting and disclosure, securities trading, accounting and financial reporting, and corporate governance matters. The Sarbanes-Oxley Act of 2002 and rules and regulations adopted in furtherance of that Act
have substantially increased the requirements in these and other areas for public companies.

Many insurance regulatory and other
governmental or self-regulatory bodies have the authority to review our products and business practices and those of our agents and employees and to bring regulatory or other legal actions against us if, in their view, our practices, or those of our
agents or employees, are improper. These actions can result in substantial fines, penalties or prohibitions or restrictions on our business activities and could adversely affect our business, reputation, results of operations or financial condition.
For a discussion of material pending litigation and regulatory matters, see Contingent Liabilities and Litigation and Regulatory Matters in the Notes to Unaudited Consolidated Financial Statements included in this Quarterly Report on
Form 10-Q.



47



---

Insurance regulators, as well as industry participants, have begun to consider potentially significant
changes in the way in which statutory reserves and statutory capital are determined, particularly for products with embedded options and guarantees. New regulatory capital requirements have already gone into effect for variable annuity products. The
timing of, and extent of, such changes to the statutory reporting framework are uncertain; however, the result could be increases to statutory reserves and capital, and an adverse effect on our products, sales and operating costs. Moreover,
insurance regulators recently deferred mandatory adoption of changes to the statutory accounting rules for loan-backed and structured securities. Further changes to these rules by insurance regulators, or the timing of the Companys application
of these rules, are possible, given the deferral and other uncertainty around the resolution of these accounting rules.

In view of recent
events involving certain financial institutions, it is likely that the U.S. federal government will heighten its oversight of companies in the financial services industry such as us, including possibly through a federal system of insurance
regulation or broad regulations intended to address systemic risks to the financial system. We cannot predict whether this or other proposals will be adopted, or what impact, if any, such proposals or, if enacted, such laws, could have on our
business, financial condition or results of operations. Significant regulatory changes are under consideration in other jurisdictions as well, as they consider their responses to current financial industry issues.

Compliance with applicable laws and regulations is time consuming and personnel-intensive, and changes in these laws and regulations may materially
increase our direct and indirect compliance and other expenses of doing business, thus having a material adverse effect on our financial condition and results of operations.

See BusinessRegulation in our Annual Report on Form 10-K for the year ended December 31, 2008 for further discussion of the impact of regulations on our businesses.

Legal and regulatory actions are inherent in our businesses and could adversely affect our results of operations or financial position
or harm our businesses or reputation.

We are, and in the future may be, subject to legal and regulatory actions in the ordinary course
of our businesses. Some of these proceedings have been brought on behalf of various alleged classes of complainants. In certain of these matters, the plaintiffs are seeking large and/or indeterminate amounts, including punitive or exemplary damages.
Substantial legal liability in these or future legal or regulatory actions could have an adverse affect on us or cause us reputational harm, which in turn could harm our business prospects.

Material pending litigation and regulatory matters affecting us, and certain risks to our businesses presented by such matters, are discussed under Contingent Liabilities and Litigation and
Regulatory Matters in the Notes to Unaudited Consolidated Financial Statements included in this Quarterly Report on Form 10-Q. As described there, settlement of the market timing matters relating to certain Skandia entities could involve, in
addition to the payment of fines, penalties and restitution, continuing monitoring, changes to and/or supervision of our business practices, findings that may adversely affect existing or cause additional litigation, adverse publicity and other
adverse effects on our businesses.

Although we believe we have adequately reserved in all material respects for the costs of our
litigation and regulatory matters, we can provide no assurance of this. It is possible that our results of operations or cash flow in particular quarterly or annual periods could materially decline due to an ultimately unfavorable outcome in one or
more of these matters. In light of the unpredictability of the Companys litigation and regulatory matters, it is also possible that in certain cases an ultimate unfavorable resolution of one or more pending litigation or regulatory matters
could have a material adverse effect on the Companys financial position.

The occurrence of natural or man-made disasters could
adversely affect our results of operations and financial condition.

The occurrence of natural disasters, including hurricanes, floods,
earthquakes, tornadoes, fires, explosions, pandemic disease and man-made disasters, including acts of terrorism and military actions, could adversely affect our results of operations or financial condition, including in the following respects:



| |  |  | Catastrophic loss of life due to natural or man-made disasters could cause us to pay benefits at higher levels and/or materially earlier than anticipated and
could lead to unexpected changes in persistency rates.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A natural or man-made disaster could result in losses in our investment portfolio or the failure of our counterparties to perform, or cause significant
volatility in global financial markets.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A terrorist attack affecting financial institutions in the United States or elsewhere could negatively impact the financial services industry in general and our
business operations, investment portfolio and profitability in particular. As previously reported, in August 2004, the U.S. Department of Homeland Security identified our Newark, New Jersey facilities, along with those of several other financial
institutions in New York and Washington, D.C., as possible targets of a terrorist attack.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



48



---

| |  |  | Pandemic disease, caused by a virus such as H5N1, the avian flu virus, or H1N1, the swine flu virus, could have a severe adverse effect
on Prudential Financials business. The potential impact of such a pandemic on Prudential Financials results of operations and financial position is highly speculative, and would depend on numerous factors, including: in the case of the
avian flu virus, the probability of the virus mutating to a form that can be passed easily from human to human; the rate of contagion if and when that occurs; the regions of the world most affected; the effectiveness of treatment for the infected
population; the rates of mortality and morbidity among various segments of the insured versus the uninsured population; the collectability of reinsurance; the possible macroeconomic effects of a pandemic on the Companys asset portfolio; the
effect on lapses and surrenders of existing policies, as well as sales of new policies; and many other variables.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

There
can be no assurance that our business continuation plans and insurance coverages would be effective in mitigating any negative effects on our operations or profitability in the event of a terrorist attack, other disaster or pandemic.

Our risk management policies and procedures may leave us exposed to unidentified or unanticipated risk, which could adversely affect our business.

Our policies and procedures to monitor and manage risks, may not be fully effective and leave us exposed to unidentified and
unanticipated risks. The Company uses models in many aspects of its operations, including but not limited to the estimation of actuarial reserves, the amortization of deferred acquisition costs and the value of business acquired, and the valuation
of certain other assets and liabilities. These models rely on assumptions and projections that are inherently uncertain. Management of operational, legal and regulatory risks requires, among other things, policies and procedures to record properly
and verify a large number of transactions and events, and these policies and procedures may not be fully effective. Past or future misconduct by our employees or employees of our vendors could result in violations of law by us, regulatory sanctions
and/or serious reputational or financial harm and the precautions we take to prevent and detect this activity may not be effective in all cases. A failure of our computer systems or a compromise of their security could also subject us to regulatory
sanctions or other claims, harm our reputation, interrupt our operations and adversely affect our business, results of operations or financial condition.



|Item 6. | Exhibits
|------- | --------



|     |  |                                                          
|---- |  | ---------------------------------------------------------
|31.1 |  | Section 302 Certification of the Chief Executive Officer.
|     | 
|31.2 |  | Section 302 Certification of the Chief Financial Officer.
|     | 
|32.1 |  | Section 906 Certification of the Chief Executive Officer.
|     | 
|32.2 |  | Section 906 Certification of the Chief Financial Officer.

Schedules are omitted because they are either inapplicable or the information required therein is
included in the notes to the Unaudited Interim Financial Statements included herein.



49



---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



PRUDENTIAL ANNUITIES LIFE ASSURANCE CORPORATIONBy:

/s/ Kenneth Y. TanjiKenneth Y. TanjiExecutive Vice President and Chief Financial Officer(Principal Financial Officer and Principal Accounting Officer)


May 15, 2009



50



---

Exhibit Index

Exhibit Number and Description



|     |  |                                                          
|---- |  | ---------------------------------------------------------
|31.1 |  | Section 302 Certification of the Chief Executive Officer.
|     | 
|31.2 |  | Section 302 Certification of the Chief Financial Officer.
|     | 
|32.1 |  | Section 906 Certification of the Chief Executive Officer.
|     | 
|32.2 |  | Section 906 Certification of the Chief Financial Officer.



51