AETNA INCOME SHARES
N-30D, 1995-09-08
Previous: AMETECH INC, 8-K, 1995-09-08
Next: AETNA VARIABLE ENCORE FUND INC, N-30D, 1995-09-08




[Aetna Logo]

Aetna 
Life Insurance and 
Annuity Company 
1 9 9 5 
S e m i - A n n u a l R e p o r t 

 Aetna Income Shares 

                                                                             
<PAGE> 
Table of Contents 

<TABLE>
<CAPTION>
<S>                                         <C>
Overview                                    3 

Statement of Assets and Liabilities         4 

Statement of Changes in Net Assets          5 

Notes to Financial Statements               6 

Financial Highlights                        7 

Portfolio of Investments                    8 
</TABLE>

2 

<PAGE>


Semi-Annual Report--Overview 

Dear Customer, 
1995 has been an exciting year thus far for anyone involved in the financial 
markets. The exceptional returns of both the U.S. equity and bond markets 
have been fueled by the combination of a much more accommodative interest 
rate environment and strong corporate earnings which have often exceeded Wall 
Street analysts' predictions. 

   Six-month periods such as the one we have just experienced, while very 
attractive, are not without historical precedent. In fact, in reviewing the 
U.S. stock market back to 1925, we find that roughly one out of every eight 
six-month periods have experienced stock market returns which exceeded 23%. 
It is impossible to predict when the financial markets will make a rapid 
advance, but one of the rewards of being a long term investor is being in a 
position to take advantage of such periods. 

   In addition to the excitement caused by the financial markets this year, 
ALIAC has created its own excitement through the introduction of the three 
Aetna Generation Portfolios--Ascent, Crossroads and Legacy. These funds are 
designed to provide individuals with investment vehicles which are easy to 
use and which reflect one's investment time horizon and overall risk 
tolerance. 

   Aetna Ascent Variable Portfolio is designed for individuals with an 
investment horizon exceeding 15 years and who have a high level of risk 
tolerance. Aetna Crossroads Variable Portfolio is designed for people who 
have an investment horizon exceeding 10 years and who have a moderate level 
of risk tolerance. Aetna Legacy Variable Portfolio is designed for 
individuals who have a time horizon exceeding five years and who have a low 
level of risk tolerance. 

   The Aetna Generation Portfolios are beginning to receive an enthusiastic 
response, especially from customers who were searching for a simple way to 
implement an asset allocation strategy for their retirement savings. Now 
available in our retirement savings products, we anticipate that the 
Portfolios will also be included in our individual variable life insurance 
products in the near future. 

   We will continue to manage your investments for the long term, allowing 
you to rely on our recognized position as a financially solid company. We are 
pleased that all four major ratings agencies reaffirmed ALIAC's ratings on 
July 12 as either excellent or superior, attesting to our financial strength. 

   We are ever mindful of the trust that you place in us by selecting ALIAC 
to assist in your pursuit of retirement and other financial security goals. 
Thank you for your trust and for your business. 

Sincerely, 

Daniel P. Kearney 
President, Aetna Life Insurance 
and Annuity Company 


<PAGE> 
To the Shareholders of Aetna Income Shares: 

Aetna Income Shares generated a return of 11.07% (net of investment 
management fees and other fund expenses) for the six month period ending 
6/30/95 as compared to the Lehman Brothers Aggregate Bond Index return of 
11.44%. 

   After a disappointing 1994, the bond market staged a strong rally during 
the first half of 1995. The Federal Reserve's seven doses of anti-inflation 
medicine appear to have been successful in stemming domestic growth and 
controlling inflationary pressures. The degree of weakness was surprising in 
the second quarter and soon had the market focusing attention on a reversal 
of monetary policy. Anticipation of a Fed ease spurred the market ahead, 
causing the yield on 10-year Treasury notes to drop by 100 basis points (1%) 
during the quarter. 

   With declining interest rates driving up prices this year, the major bond 
market sectors produced double digit returns. Corporate bonds were the best 
performing investment grade sector led by finance and lower quality 
industrial issuers. The increase in refinancing activity heightened 
prepayment concerns in residential mortgages and caused performance in the 
mortgage-backed securities sector to underperform other sectors of the bond 
market. 

   Aetna Income Shares started the year with a defensive posture in regards 
to interest rate risk which detracted from performance in the first quarter. 
Duration extension in conjunction with a shift towards overweighting the 
corporate sector and underweighting the mortgage backed sector enabled the 
Fund to generate returns for the second quarter that exceeded the Lehman 
Aggregate Bond Index by 48 basis points (6.57% vs 6.09%). Selective high 
yield holdings such as News Corp. and Viacom also added value during the 
year. 

   Thus far, the Fed appears to have been successful in orchestrating the 
coveted "soft landing." Although recent releases indicate that there is still 
strength remaining in the economy, it is unlikely that the Fed will move to 
tighten monetary policy. A step towards easing has already occurred in early 
July. Whether it will be followed by additional interest rate cuts is 
currently under debate. In this uncertain interest rate environment, Aetna 
Income Shares will move towards a neutral duration stance while maintaining 
an overweighted position in corporate bonds. In the long run, the existing 
combination of moderate growth and low inflation should bode well for 
financial assets. 

Aetna Life Insurance and Annuity Company 
Adviser to Aetna Income Shares 

                                                                             3 
<PAGE> 
Aetna Income Shares 
Statement of Assets and Liabilities 
June 30, 1995 (Unaudited) 

<TABLE>
<CAPTION>
<S>                                     <C>            <C>
ASSETS: 
Investments, at market value (Note 
   1)                                   $611,296,036 
Cash                                             656 
Receivable for: 
 Dividends and interest                    8,898,928 
 Investments sold                          2,520,175 
                                        ------------ 
   Total assets                                         622,715,795 
                                                       ------------- 
LIABILITIES: 
Accrued investment advisory fees             136,145 
Accrued service fees                          18,012 
Accrued custodian fees                         8,924 
Other liabilities                             54,097 
                                        ------------ 
   Total liabilities                                        217,178 
                                                       ------------- 
Net assets applicable to outstanding 
    shares                                             $622,498,617 
                                                       ============= 
Net assets represented by: 
 Paid-in capital                        $604,701,058 
 Net unrealized gain                      20,959,936 
 Undistributed net investment income      19,499,346 
 Accumulated net realized loss           (22,661,723) 
                                        ------------ 
 Total--representing net assets 
   applicable to outstanding shares                    $622,498,617 
                                                       ============= 
Shares authorized                                         Unlimited 
Shares outstanding                                       47,803,452 
Net asset value per share                              $      13.02 
Cost of investments                                    $590,336,100 
</TABLE>

Statement of Operations 
Six-Month Period Ended June 30, 1995 (Unaudited) 

<TABLE>
<CAPTION>
<S>                                           <C>           <C>
INVESTMENT INCOME: (Note 1) 
Interest                                      $22,161,414 
Dividends                                         323,773 
                                               ---------- 
                                               22,485,187 
Foreign taxes withheld                               0.00 
                                               ---------- 
  Total investment income                                   $22,485,187 
                                                             ----------- 
EXPENSES: (Note 2) 
Investment advisory fee                           735,833 
Administrative personnel and service fees         103,005 
Custodian and transfer agent fees                  12,687 
Trustees' fees                                     10,625 
Audit fees                                         12,708 
Miscellaneous                                      18,117 
                                               ---------- 
  Total expenses                                  892,975 
                                               ---------- 
Net investment income                                        21,592,212 
                                                             ----------- 
NET REALIZED AND UNREALIZED GAIN (LOSS): 
   (Notes 1 and 3) 
Net realized loss on: 
 Sale of investments, excluding short-term 
   investments                                 (3,616,353) 
                                               ---------- 
  Net realized loss                                          (3,616,353) 
                                                             ----------- 
Net change in unrealized gain on: 
 Investments                                   43,999,411 
                                               ---------- 
  Net change in unrealized gain                              43,999,411 
                                                             ----------- 
Net realized and change in unrealized gain                   40,383,058 
                                                             ----------- 
Net increase in net assets resulting from 
 operations                                                 $61,975,270 
                                                             =========== 
</TABLE>

See Notes to Financial Statements. 

4 
<PAGE> 
Aetna Income Shares 

Statements of Changes in Net Assets 
<TABLE>
<CAPTION>
                                                                                 Six-Month 
                                                                                Period Ended 
                                                                                  June 30,        Year Ended 
                                                                                    1995         December 31, 
                                                                                (Unaudited)          1994 
                                                                                 ------------   ---------------- 
<S>                                                                             <C>             <C>
Operations: 
Net investment income                                                           $ 21,592,212     $  37,526,101 
Net realized loss                                                                 (3,616,353)      (14,516,626) 
Net change in unrealized gain (loss)                                              43,999,411       (47,425,831) 
                                                                                 ------------   ---------------- 
 Net increase (decrease) in net assets resulting from operations                  61,975,270       (24,416,356) 
                                                                                 ------------   ---------------- 
Distributions to Shareholders: (Note 1) 
From net investment income                                                                 0       (37,526,100) 
In excess of net investment income                                                         0          (908,894) 
                                                                                 ------------   ---------------- 
 Decrease in net assets from distributions to shareholders                                 0       (38,434,994) 
                                                                                 ------------   ---------------- 
Share Transactions: 
Proceeds from shares sold                                                         46,441,260        52,636,460 
Net asset value of shares issued to shareholders upon reinvestment of 
  distributions                                                                            0        38,350,232 
Payments for shares redeemed                                                     (47,621,746)     (107,860,652) 
                                                                                 ------------   ---------------- 
 Net decrease in net assets from share transactions                               (1,180,486)      (16,873,960) 
                                                                                 ------------   ---------------- 
Change in net assets                                                              60,794,784       (79,725,310) 
Net Assets: 
Beginning of period                                                              561,703,833       641,429,143 
                                                                                 ------------   ---------------- 
End of period                                                                   $622,498,617     $ 561,703,833 
                                                                                 ============   ================ 
End of period net assets includes undistributed (distributions in excess of) 
  net investment income                                                         $ 19,499,346     ($  2,092,866) 
                                                                                 ============   ================ 
Share Transactions: 
Shares sold                                                                        3,733,709         4,260,197 
Shares issued upon reinvestment                                                            0         3,224,948 
Shares redeemed                                                                   (3,861,295)       (8,698,147) 
                                                                                 ------------   ---------------- 
Net decrease                                                                        (127,586)       (1,213,002) 
                                                                                 ============   ================ 
</TABLE>

See Notes to Financial Statements. 

                                                                             5 
<PAGE> 
Aetna Income Shares 
Notes to Financial Statements 
June 30, 1995 (Unaudited) 

1. Summary of Significant Accounting Policies 
Aetna Income Shares ("Fund") is registered under the Investment Company Act 
of 1940 as a diversified open-end management investment trust whose shares 
are currently sold to Aetna Life Insurance and Annuity Company ("Company") 
for allocation to certain of its variable life/annuity accounts and other 
shareholders of the Fund only through reinvestment of dividends. The 
Company's accounts and affiliates held 99% of the Fund's outstanding shares 
at June 30, 1995. 

   The accompanying financial statements of the Fund have 
been prepared in accordance with generally accepted accounting principles. 

   a. Valuation of Investments  Investments are stated at market values based 
upon closing sales prices as reported on national securities exchanges or, 
for over-the-counter securities, at the mean of the bid and asked prices. 
Short-term investments maturing in more than sixty days for which market 
quotations are readily available are valued at current market value. Short- 
term investments maturing in less than sixty days are valued at amortized 
cost which when combined with accrued interest approximates market. 
Securities for which market quotations are not considered to be readily 
available are valued in good faith using methods approved by the Board of 
Directors. 

   b. Federal Income Taxes  As a qualified regulated investment company, the 
Fund is relieved of federal income and excise taxes by distributing its net 
taxable investment income and capital gains, if any, in compliance with the 
applicable provisions of the Internal Revenue Code. 

   c. Distributions  The Fund distributes all net investment income and net 
capital gains, if any, to shareholders semi- annually. Distributions from net 
investment income are based on taxable net income. Distributions are recorded 
on the ex-dividend date. Income and capital gain distributions are determined 
in accordance with income tax regulations which may differ from generally 
accepted accounting principles. These differences are primarily due to 
differing treatments for losses deferred due to wash sales. 

   d. Other  Investment transactions are accounted for on the day following 
trade-date, except same day settlements which are accounted for on the 
trade-date. Interest income is recorded on an accrual basis. Discounts and 
premiums on securities purchased are amortized over the life of the 
respective security. Dividend income and stock splits are recorded on the 
ex-dividend date. Realized gains and losses from investment transactions are 
determined on an identified cost basis. 

2. Investment Advisory Fee and Other Expenses 
The Fund pays the Company (its investment adviser) an annual fee of 
one-quarter of one percent (.25%) of its average daily net assets. The Fund 
also paid the Company $103,005 for administrative personnel and service fees 
for the six-month period ended June 30, 1995. Other than expenses 
specifically assumed by the Company under the Management Agreement, all 
expenses incurred in the operation of the Fund are borne by the Fund. 

3. Purchases and Sales of Investments 
The cost of purchases and proceeds from sales of investments other than 
short-term investments for the six-month period ended June 30, 1995 
aggregated $367,125,294 and $380,224,157, respectively. 

4. Capital Loss Carryforward 
At June 30, 1995, for federal income tax purposes, the Fund had the following 
capital loss carryforwards: 

<TABLE>
<CAPTION>
                                        Year of 
    Capital Loss Carryforward         Expiration 
--------------------------------    ----------------- 
           <S>                           <C>
           $3,975,000                    2001 
           10,377,000                    2002 
            3,193,000                    2003 
</TABLE>

6 
<PAGE> 
Aetna Income Shares 
Financial Highlights 

Selected data for each share outstanding throughout each period: 

<TABLE>
<CAPTION>
                                                     Six-Month 
                                                   Period Ended 
                                                   June 30, 1995            Year Ended December 31, 
                                                                   ------------------------------------------ 
                                                    (Unaudited)      1994       1993       1992       1991 
                                                   -------------   --------   --------   --------   --------- 
<S>                                                  <C>           <C>        <C>        <C>        <C>
Net asset value, beginning of period                 $ 11.719        13.052     12.759     13.511     12.307 
                                                   -------------   --------   --------   --------   --------- 
Income from investment operations: 
 Net investment income                                  0.453         0.791      0.854      0.949      0.919 
 Net realized and unrealized gain (loss)                0.850        (1.294)     0.365      0.039      1.465 
                                                   -------------   --------   --------   --------   --------- 
   Total from investment operations                     1.303        (0.503)     1.219      0.988      2.384 
                                                   -------------   --------   --------   --------   --------- 
Less distributions: 
 From net investment income                             0.000        (0.811)    (0.842)    (1.070)    (1.039) 
 In excess of net investment income                     0.000        (0.019)    (0.010)     0.000      0.000 
 From net realized gains on investments                 0.000         0.000     (0.060)    (0.670)    (0.141) 
 In excess of net realized gains on investments         0.000         0.000     (0.014)     0.000      0.000 
                                                   -------------   --------   --------   --------   --------- 
   Total distributions                                  0.000        (0.830)    (0.926)    (1.740)    (1.180) 
                                                   -------------   --------   --------   --------   --------- 
Net asset value, end of period                       $ 13.022        11.719     13.052     12.759     13.511 
                                                   =============   ========   ========   ========   ========= 

Total return *                                          11.07%        (3.80%)     9.68%      7.45%     19.43% 
Net assets, end of period (000's)                    $622,499      $561,704   $641,429   $530,880   $470,760 
Ratio of total expenses to average net assets            0.31%**       0.33%      0.31%      0.31%      0.31% 
Ratio of net investment income to average 
  net assets                                             7.42%**       6.38%      6.47%      6.96%      6.98% 
Portfolio turnover rate                                 71.62%        74.24%     56.37%     94.26%     97.82% 
</TABLE>

 * The total return percentage does not reflect any separate account charges 
   under variable annuity contracts. 

** Annualized 

Per share data calculated using weighted average number of shares outstanding 
throughout the period. 

                                                                             7 
<PAGE> 
Aetna Income Shares 
Portfolio of Investments--June 30, 1995 (Unaudited) 

LONG TERM BONDS AND NOTES (82.3%) 

<TABLE>
<CAPTION>
                                              Principal      Market 
                                                Amount        Value 
                                              ----------   ----------- 
<S>                                          <C>          <C>      
U.S. Government and Agency Obligations (30.7%) 
Agency Mortgage-Backed Securities (7.5%) 
Federal Home Loan Mortgage Corp. 20 6-B, 
  Zero Coupon, 07/15/19                      $ 2,497,594  $  2,396,191 
Federal National Mortgage Association, 
  93-176B, Zero Coupon, 06/25/18               8,000,000     7,222,400 
Federal National Mortgage Association, 
  90 34 C, CMO, Zero Coupon, 06/25/19          2,660,607     2,374,592 
Government National Mortgage Association, 
  10.00%, 10/15/09-01/15/21                   15,556,717    16,947,099 
Government National Mortgage Association, 
  10.50%, 02/15/13-01/15/21                   15,954,102    17,589,397 
Government National Mortgage Association, 
  11.00%, 02/15/10                                40,023        44,076 
Government National Mortgage Association, 
  11.25%, 12/15/15                                88,825        98,498 
                                                           ----------- 
                                                            46,672,253 
                                                           ----------- 
U.S. Government Obligations (20.1%) 
U.S. Treasury Bond, 10.375%, 11/15/12         15,000,000    19,875,000 
U.S. Treasury Bond, 7.50%, 11/15/24           30,000,000    33,234,390 
U.S. Treasury Bond, 5.875%, 02/15/04          20,000,000    19,550,000 
U.S. Treasury Bond, 6.875%, 03/31/00          25,000,000    25,882,800 
U.S. Treasury Bond, 6.50%, 05/15/05           26,000,000    26,544,362 
                                                           ----------- 
                                                           125,086,552 
                                                           ----------- 
U.S. Government Agency Obligations (3.1%) 
Small Business Administration 92-20K, 
  7.55%, 11/01/12                             10,205,432    10,256,459 
Student Loan Marketing Association, 
  7.82%, 10/14/99                              9,000,000     9,199,656 
                                                           ----------- 
                                                            19,456,115 
                                                           ----------- 
Total U.S. Government and Agency 
  Obligations                                              191,214,920 
                                                           ----------- 

Corporate and Convertible Bonds and Notes (34.3%) 
Asset-Backed Securities (2.1%) 
Advanta Credit Card 93-2, 6.04%, 08/31/00      6,000,000     6,028,260 
First Chicago Corp., 5.983%, 11/17/97          7,000,000     7,017,290 
                                                           ----------- 
                                                            13,045,550 
                                                           ----------- 
Finance (14.5%) 
American General, 8.125%, 08/15/09            10,000,000    11,082,840 
Associates Corp., 7.95%, 02/15/10             15,000,000    16,245,810 
Capital One Bank, 8.625%, 01/15/97             5,000,000     5,149,535 
Chemical Bank, 6.625%, 01/15/98               10,000,000    10,055,700 
Dean Witter, Discover & Co., 6.00%, 
  03/01/98                                     6,000,000     5,959,992 
Ford Motor Credit Corp., FRN, 06/02/98         7,000,000     7,030,590 
General Electric Capital Corp., 7.96%, 
  02/02/98                                    10,000,000    10,431,130 
General Electric Co. (U.S.), 8.625%, 
  06/15/08                                    10,000,000    11,478,720 
Textron Financial Corp. FRC-MTN, 6.39%, 
  11/24/95 (a)                                12,500,000    12,500,000 
                                                           ----------- 
                                                            89,934,317 
                                                           ----------- 
Other Corporate Bonds (17.7%) 
Eaton Corp., 8.875%, 06/15/19                $ 5,000,000  $  5,865,430 
Fleming Co., 10.625%, 12/15/99                 4,000,000     4,230,000 
Georgia Pacific Corp., 9.50%, 12/01/11         5,000,000     5,855,410 
Healthtrust, Inc., 10.75%, 05/01/02            9,000,000     9,922,500 
MGM Grand Hotel, 12.00%, 05/01/02              8,000,000     8,930,000 
National Medical Enterprises, 9.625%, 
  09/01/02                                     6,220,000     6,608,750 
News American Holdings, 7.75%, 01/20/24        5,000,000     4,861,995 
News American Holdings, 9.25%, 02/01/13        5,000,000     5,677,300 
News American Holdings, 9.50%, 07/15/24       12,000,000    14,020,980 
Ralph's Grocery, 10.45%, 06/15/04              5,000,000     5,025,000 
Stone Container Corp., 9.875%, 02/01/01        9,000,000     9,000,000 
Time Warner, Inc., 7.45%, 02/01/98             7,000,000     7,099,834 
Time Warner Entertainment, 9.625%, 
  05/01/02                                     5,000,000     5,619,240 
TRW Inc., 9.35%, 06/04/20                     10,000,000    12,097,460 
Viacom, 10.25%, 09/15/01                       5,000,000     5,587,500 
                                                           ----------- 
                                                           110,401,399 
                                                           ----------- 
Total Corporate and Convertible Bonds 
  and Notes                                                213,381,266 
                                                           ----------- 

Foreign and Supranationals (15.0%) 
African Development Bank, 8.80%, 
  09/01/19                                    11,650,000    14,044,052 
Banco Nacional de Comercia Exterior, 
  S.N.C., 7.25%, 02/02/04                      5,000,000     3,573,615 
Bank of China, 6.75%, 03/15/99                 5,000,000     4,951,290 
China International Trust, 9.00%, 10/15/06     5,000,000     5,346,615 
Groupe Videotron, 10.625%, 02/15/05            4,500,000     4,770,000 
Interamerican Development Bank, 12.25%, 
  12/15/08                                     4,000,000     5,998,916 
International Bank For Reconstruction and 
  Development, 9.25%, 07/15/17                11,000,000    13,528,119 
Korean Development Bank, 9.25%, 06/15/98       5,000,000     5,374,885 
Quebec Province, 7.125%, 02/09/24              5,000,000     4,642,750 
Republic of Argentina, 10.95%, 11/01/99        3,000,000     2,862,405 
South Africa Global Bond, 9.625%, 12/15/99    10,000,000    10,396,870 
Swire Pacific, Ltd., 8.50%, 09/29/04 (a)      10,000,000    10,525,000 
Tenaga Nasional Berhad, 7.875%, 
  06/15/04 (a)                                 6,750,000     7,146,401 
                                                           ----------- 

Total Foreign and Supranationals                            93,160,918 
                                                           ----------- 

Non-Agency Mortgage Backed Securities (3.5%) 
Chase Mortgage Finance 92 L4, 6.75%, 
  11/25/09                                    10,915,000    10,937,460 
Security Pacific 87-D, 8.50%, 03/01/17         3,183,016     3,196,414 
Security Pacific 87-B, 8.50%, 09/01/16           388,419       390,066 
                                                           ----------- 

Total Non-Agency Mortgage Backed 
  Securities                                                14,523,940 
                                                           ----------- 

Total Long-Term Bonds and Notes 
  (cost $491,932,684)                                     $512,281,044 
                                                           ----------- 
</TABLE>

8 
<PAGE> 
COMMON AND PREFERRED STOCKS (1.4%) 
Common Stocks (0.4%) 

<TABLE>
<CAPTION>
                                                Number        Market 
                                               of Shares       Value 
                                               ---------   ------------- 
<S>                                              <C>       <C>
Banks (0.4%) 
Citicorp                                         40,545    $  2,346,542 
                                                           ------------- 
Total Common Stocks                                           2,346,542 
                                                           ------------- 
Preferred Stocks (1.0%) 
Banks (1.0%) 
Citicorp, PERCS                                 315,564       6,390,171 
                                                           ------------- 
Total Preferred Stocks                                     $  6,390,171 
                                                           ------------- 

Total Common and Preferred Stocks (cost 
  $8,125,138)                                              $  8,736,713 
                                                           ------------- 
</TABLE>

Short Term Investments (14.5%) 

<TABLE>
<CAPTION>
                                               Principal       Market 
                                                 Amount        Value 
                                               ----------   ------------ 
<S>                                           <C>           <C>
Baxter International, Inc., 6.40%, 07/05/95   $ 5,214,000   $  5,212,146 
Detroit Edison Co., 6.10%, 07/03/95             3,000,000      3,000,000 
Houston Industries, Inc., 6.25%, 07/07/95      10,000,000      9,993,056 
ITT Financial Corp., 6.35%, 07/05/95           28,092,000     28,082,090 
Sprint Capital Corp., 6.55%, 07/03/95          19,000,000     19,000,000 
Sprint Capital Corp., 6.45%, 07/05/95          10,000,000      9,996,417 
TCI Communications Inc., 6.50%, 07/05/95       10,000,000      9,996,389 
TCI Communications Inc., 6.55%, 07/05/95        5,000,000      4,998,181 
                                                            ------------ 
Total Short-Term Investments (cost 
  $90,278,278)                                              $ 90,278,279 
                                                            ------------ 
TOTAL INVESTMENTS (cost $590,336,100) (b)                   $611,296,036 
                                                            ============ 
</TABLE>

Notes to Portfolio of Investments 
(a) Securities that may be resold to "qualified institutional buyers" under 
rule 144A or securities offered pursuant to section 4(2) of the Securities 
Act of 1933, as amended. These securities have been determined to be liquid 
under the guidelines determined by the Board of Trustees. 
(b) The cost of investments for income tax purposes amounted to $591,835,996. 
Unrealized gains and losses, base on identified tax cost at June 30, 1995 are 
as follows: 

<TABLE>
<CAPTION>
<S>                              <C>
Unrealized gains                 $22,294,292 
Unrealized losses                 (2,834,252) 
                                 ------------ 
 Net unrealized gain             $19,460,040 
</TABLE>

Category percentages are based on net assets. 

                                                                             9 
<PAGE> 
Aetna Life Insurance and Annuity Company 
151 Farmington Avenue 
Hartford, Connecticut 06156 

[LOGO] 

BULK RATE 
U.S. Postage 
PAID 
Boston, MA 
Permit No. 9 

This report is for the information of contract holders and participants under 
Aetna Life Insurance and Annuity Company's variable annuity contracts. It is 
authorized for distribution to other persons only when preceded or 
accompanied by an effective prospectus which gives the sales expense and 
other pertinent information. 

767.1                    [Recycle] Printed on recycled paper using soybean ink 


<PAGE> 






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