AETNA LIFE & CASUALTY CO
10-Q, 1994-10-28
LIFE INSURANCE
Previous: ANGELS WITH DIRTY FACES, S-6EL24, 1994-10-27
Next: AGWAY INC, 424B2, 1994-10-28



<PAGE> 1

                SECURITIES AND EXCHANGE COMMISSION

                       Washington, D.C.  20549

                             Form 10-Q

          Quarterly Report Pursuant to Section 13 or 15(d)
               of the Securities Exchange Act of 1934


For the quarterly period ended  September 30, 1994 
                               ____________________

Commission file number  1-5704 
                       ________

                    Aetna Life and Casualty Company                    
_______________________________________________________________________
(Exact name of registrant as specified in its charter)


          Connecticut                             06-0843808           
_______________________________________________________________________
(State or other jurisdiction of                (I.R.S. Employer
 incorporation or organization)                 Identification No.)


151 Farmington Avenue, Hartford, Connecticut           06156           
_______________________________________________________________________
(Address of principal executive offices)             (ZIP Code)


Registrant's telephone number, including area code     (203) 273-0123  
                                                     __________________



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 the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.


                                            Shares Outstanding
   Title of Class                           at September 30, 1994
  ________________                          _____________________

Common Capital Stock                           112,641,905
 without par value


<PAGE> 2

                             TABLE OF CONTENTS
                             _________________

                                                           Page
                                                           ____

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements.

         Consolidated Statements of Income                   3
         Consolidated Balance Sheets                         4
         Consolidated Statements of Shareholders'
           Equity                                            6
         Consolidated Statements of Cash Flows               7
         Condensed Notes to Financial Statements             8
         Independent Auditors' Review Report                21

Item 2.  Management's Discussion and Analysis of
           Financial Condition and Results of
           Operations.                                      22


PART II. OTHER INFORMATION

Item 1.  Legal Proceedings.                                 51

Item 5.  Other Information.                                 52

Item 6.  Exhibits and Reports on Form 8-K.                  53


Signatures                                                  54


<PAGE> 3

PART I.  FINANCIAL INFORMATION

Item 1.  Financial Statements.

                AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                    3 Months Ended                  9 Months Ended
                                                     September 30                    September 30        
                                             ____________________________    ____________________________
(Millions, except share data)                  1994           1993             1994           1993
                                               ____           ____             ____           ____
<S>                                            <C>            <C>              <C>            <C>
Revenue:
  Premiums.................................    $   2,858.7    $   2,699.3      $   8,440.0    $   8,010.4
  Net investment income....................        1,111.2        1,212.9          3,358.7        3,715.4
  Fees and other income....................          446.9          375.4          1,356.0        1,198.8
  Net realized capital gains (losses)......          (31.7)          40.5            (51.0)          73.3
                                               ___________    ___________      ___________    ___________
      Total revenue........................        4,385.1        4,328.1         13,103.7       12,997.9
                                               ___________    ___________      ___________    ___________

Benefits and expenses:
  Current and future benefits..............        3,136.9        2,956.6          9,369.0        9,090.4
  Operating expenses.......................          870.4          892.8          2,749.8        2,708.4
  Amortization of deferred policy
   acquisition costs.......................          199.9          193.5            562.4          571.5
                                               ___________    ___________      ___________    ___________
      Total benefits and expenses..........        4,207.2        4,042.9         12,681.2       12,370.3
                                               ___________    ___________      ___________    ___________

Income from continuing operations before
 income taxes, extraordinary item and
 cumulative effect adjustments.............          177.9          285.2            422.5          627.6
Federal and foreign income taxes (benefits):
  Current..................................          (27.6)          74.9            (53.2)         161.8
  Deferred.................................           76.1          (15.3)           168.2          (49.9)
                                               ___________    ___________      ___________    ___________
      Total federal and foreign
       income taxes........................           48.5           59.6            115.0          111.9
                                               ___________    ___________      ___________    ___________

Income from continuing operations before
 extraordinary item and cumulative effect
 adjustments...............................          129.4          225.6            307.5          515.7
Discontinued operations, net of tax........              -              -                -           27.0
                                               ___________    ___________      ___________    ___________
      Income before extraordinary item
       and cumulative effect adjustments...          129.4          225.6            307.5          542.7
Extraordinary loss on debenture redemption,
 net of tax................................              -              -                -           (4.7)
Cumulative effect adjustments, net of tax..              -              -                -          227.8
                                               ___________    ___________      ___________    ___________

      Net income...........................    $     129.4    $     225.6      $     307.5    $     765.8
                                               ___________    ___________      ___________    ___________
                                               ___________    ___________      ___________    ___________

Results per common share:
  Income from continuing operations before
   extraordinary item and cumulative
   effect adjustments......................    $      1.15    $      2.03      $      2.73    $      4.65
  Discontinued operations, net of tax......              -              -                -            .25
                                               ___________    ___________      ___________    ___________

      Income before extraordinary item
       and cumulative effect adjustments...           1.15           2.03             2.73           4.90
  Extraordinary loss on debenture
   redemption, net of tax..................              -              -                -           (.04)
  Cumulative effect adjustments, net of tax              -              -                -           2.06
                                               ___________    ___________      ___________    ___________

      Net income...........................    $      1.15    $      2.03      $      2.73    $      6.92
                                               ___________    ___________      ___________    ___________
                                               ___________    ___________      ___________    ___________

  Dividends declared.......................    $       .69    $       .69      $      2.07    $      2.07
                                               ___________    ___________      ___________    ___________
                                               ___________    ___________      ___________    ___________

Weighted average common shares outstanding.    112,854,480    111,345,929      112,899,393    110,720,400
                                               ___________    ___________      ___________    ___________
                                               ___________    ___________      ___________    ___________
<FN>
See Condensed Notes to Financial Statements.
</TABLE>


<PAGE> 4

         AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

                    CONSOLIDATED BALANCE SHEETS

<TABLE>

<CAPTION>

                                         September 30,     December 31,
(Millions)                                   1994              1993    
                                         _____________     ____________

<S>                                      <C>               <C>

Assets:
Investments:
  Debt securities:
    Held for investment, at amortized
     cost (fair value $2,090.6 and
      $2,704.2).......................   $  2,059.3        $  2,557.8
    Available for sale, at fair value
     (amortized cost $37,063.2 and
      $36,933.6)......................     35,723.0          38,868.9
    Trading securities, at fair value
     (1993 amortized cost $119.0).....            -             117.8
  Equity securities, at fair value
   (cost $1,319.3 and $1,238.1).......      1,688.6           1,658.9
  Short-term investments..............        599.4             669.9
  Mortgage loans......................     12,716.0          14,839.2
  Real estate.........................      1,390.6           1,315.8
  Policy loans........................        517.3             490.7
  Other...............................      1,089.8             936.8
                                         __________        __________
      Total investments...............     55,784.0          61,455.8
Cash and cash equivalents.............      2,664.9           1,557.8
Reinsurance recoverables and
 receivables..........................      4,953.5           4,840.7
Accrued investment income.............        735.5             782.6
Premiums due and other receivables....      1,872.1           1,664.9
Federal and foreign income taxes:
  Current.............................         66.3             124.0
  Deferred............................      1,350.8           1,282.9
Deferred policy acquisition costs.....      1,963.1           1,867.0
Other assets..........................      2,188.7           1,756.3
Separate Accounts assets..............     23,827.9          24,704.7
                                         __________        __________
      Total assets....................   $ 95,406.8        $100,036.7
                                         __________        __________
                                         __________        __________

<FN>

See Condensed Notes to Financial Statements.

</TABLE>


<PAGE> 5

        AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

                   CONSOLIDATED BALANCE SHEETS
                           (Continued)

<TABLE>

<CAPTION>

                                             September 30,     December 31,
(Millions, except share data)                    1994              1993    
                                             _____________     ____________

<S>                                          <C>               <C>

Liabilities:
  Future policy benefits..................   $ 17,820.0        $ 17,597.6
  Unpaid claims and claim expenses........     17,541.1          17,112.2
  Unearned premiums.......................      1,613.5           1,502.2
  Policyholders' funds left with the
   company................................     24,399.5          27,592.2
                                             __________        __________
      Total insurance reserve liabilities.     61,374.1          63,804.2
  Dividends payable to shareholders.......         77.7              77.4
  Short-term debt.........................        147.1              35.7
  Long-term debt..........................      1,132.3           1,160.0
  Other liabilities.......................      2,941.3           3,162.1
  Minority and participating
   policyholders' interests...............        168.0             172.5
  Separate Accounts liabilities...........     23,708.6          24,581.7
                                             __________        __________
      Total liabilities...................     89,549.1          92,993.6
                                             __________        __________

Shareholders' Equity:
  Class A Voting Preferred Stock (no par
   value; 10,000,000 shares authorized;
   no shares issued or outstanding).......            -                 -
  Class B Voting Preferred Stock (no par
   value; 15,000,000 shares authorized;
   no shares issued or outstanding).......            -                -
  Class C Non-Voting Preferred Stock (no
   par value; 15,000,000 shares authorized;
   no shares issued or outstanding).......            -                 -
  Common Capital Stock (no par value;
   250,000,000 shares authorized;
   114,939,275 issued, and 112,641,905
   and 112,200,567 outstanding)...........      1,417.5           1,422.0
  Net unrealized capital gains (losses)...       (632.1)            648.2
  Retained earnings.......................      5,177.5           5,103.3
  Treasury stock, at cost (2,297,370 and
   2,738,708 shares)......................       (105.2)           (130.4)
                                             __________        __________

      Total shareholders' equity..........      5,857.7           7,043.1
                                             __________        __________

      Total liabilities and
       shareholders' equity...............   $ 95,406.8        $100,036.7
                                             __________        __________
                                             __________        __________

  Shareholders' equity per common share...   $    52.00        $    62.77
                                             __________        __________
                                             __________        __________

<FN>

See Condensed Notes to Financial Statements.

</TABLE>


<PAGE> 6

                AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>

<CAPTION>

(Millions, except share data)

                                                                   Net
                                                      Common       Unrealized
                                                      Capital      Capital           Retained     Treasury 
Nine Months Ended September 30, 1994     Total        Stock        Gains (Losses)    Earnings     Stock    
___________________________________________________________________________________________________________

<S>                                      <C>          <C>          <C>               <C>          <C>

Balances at December 31, 1993            $7,043.1     $1,422.0     $  648.2          $5,103.3     $ (130.4)
___________________________________________________________________________________________________________

Net income............................      307.5                                       307.5
Net change in unrealized capital gains
  and losses..........................   (1,280.3)                 (1,280.3)
Common stock issued for benefit plans
  (441,338 shares)....................       25.2                                                     25.2
Loss on issuance of treasury stock....       (4.5)        (4.5)
Common stock dividends declared.......     (233.3)                                     (233.3)             
                                      _____________________________________________________________________


Balances at September 30, 1994           $5,857.7     $1,417.5     $ (632.1)         $5,177.5     $ (105.2)
___________________________________________________________________________________________________________
___________________________________________________________________________________________________________




Nine Months Ended September 30, 1993                                                                       
___________________________________________________________________________________________________________

Balances at December 31, 1992            $7,238.3     $1,417.7     $  259.6          $5,777.9     $ (216.9)
___________________________________________________________________________________________________________

Net income............................      765.8                                       765.8
Net change in unrealized capital gains
  and losses..........................      389.2                     389.2
Common stock issued for benefit plans
  (1,365,950 shares)..................       59.2                                                     59.2
Loss on issuance of treasury stock....        (.5)         (.5)
Common stock dividends declared.......     (230.6)                                     (230.6)             
                                      _____________________________________________________________________


Balances at September 30, 1993           $8,221.4     $1,417.2     $  648.8          $6,313.1     $ (157.7)
___________________________________________________________________________________________________________
___________________________________________________________________________________________________________

<FN>

See Condensed Notes to Financial Statements.

</TABLE>


<PAGE> 7

              AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

                    CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                          9 Months Ended
                                                                           September 30,   
                                                                        ___________________
(Millions)                                                              1994           1993
                                                                        ____           ____
<S>                                                                     <C>            <C>
Cash Flows from Operating Activities:
   Net income.......................................................    $   307.5      $   765.8
   Adjustments to reconcile net income to net 
   cash used for operating activities:
      Cumulative effect adjustments..................................           -         (227.8)
      Extraordinary loss on debenture redemption.....................           -            4.7
      Decrease (increase) in accrued investment income...............        42.4          (66.0)
      Increase in premiums due and other receivables.................      (190.4)        (556.1)
      Increase in reinsurance recoverables and receivables...........       (94.4)         (15.4)
      Increase in deferred policy acquisition costs..................      (132.9)        (102.7)
      Depreciation and amortization..................................       142.9          152.0
      (Decrease) increase in federal and foreign income taxes........        (7.2)         233.0
      Net (decrease) increase in other assets and other liabilities..      (558.5)         124.8
      Increase in insurance reserve liabilities......................       465.9          553.8
      Net sales (purchases) of debt trading securities...............        52.3       (2,165.4)
      Increase in minority interest..................................       (18.6)          (2.8)
      Gain on sale of subsidiary.....................................           -          (15.0)
      Net realized capital losses (gains)............................        51.0          (73.3)
      Amortization of net investment discount........................       (66.3)        (108.1)
      Other, net.....................................................        (1.3)        (140.7)
                                                                        _________      __________
        Net cash used for operating activities.......................        (7.6)      (1,639.2)
                                                                        _________      _________
Cash Flows from Investing Activities:
   Proceeds from sales of:
      Debt securities available for sale.............................    16,659.5        3,862.0
      Debt securities held for investment............................         5.6              -
      Equity securities..............................................       496.7          655.1
      Mortgage loans.................................................       123.2          205.7
      Real estate....................................................       449.7          234.8
      Short-term investments.........................................    45,409.7       49,966.3
   Investment repayments of:
      Debt securities available for sale.............................     2,804.6        4,268.9
      Debt securities held for investment............................       498.2              -
      Mortgage loans.................................................     1,662.6        1,711.3
   Cost of investments in:
      Debt securities available for sale.............................   (19,657.4)     (10,334.3)
      Debt securities held for investment............................        (5.3)             -
      Equity securities..............................................      (595.4)        (550.8)
      Mortgage loans.................................................      (211.9)        (164.4)
      Real estate....................................................       (31.4)         (64.5)
      Short-term investments.........................................   (45,386.9)     (49,144.6)
   Proceeds from disposal of subsidiary..............................           -           93.1
   Increase in property, plant & equipment...........................       (97.2)        (104.2)
   Net decrease in Separate Accounts.................................         3.7            1.8
   Other, net........................................................      (189.1)         146.8
                                                                        _________      _________
     Net cash provided by investing activities.......................     1,938.9          783.0
                                                                        _________      _________
Cash Flows from Financing Activities:
   Deposits and interest credited for investment contracts...........     2,526.3        2,953.4
   Withdrawals of investment contracts...............................    (3,220.9)      (3,136.8)
   Issuance of long-term debt........................................        66.5          665.7
   Stock issued under benefit plans..................................        20.7           58.7
   Repayment of long-term debt.......................................       (91.9)        (456.7)
   Net increase in short-term debt...................................       110.4           20.6
   Dividends paid to shareholders....................................      (233.3)        (229.8)
                                                                        _________      _________
     Net cash used for financing activities..........................      (822.2)        (124.9)
                                                                        _________      _________
Effect of exchange rate changes on cash and cash
   equivalents.......................................................        (2.0)         (14.3)
                                                                        _________      _________
Net increase (decrease) in cash and cash equivalents.................     1,107.1         (995.4)
Cash and cash equivalents, beginning of period.......................     1,557.8        2,415.0
                                                                        _________      _________
Cash and cash equivalents, end of period.............................   $ 2,664.9      $ 1,419.6
                                                                        _________      _________

Supplemental Cash Flow Information:
   Interest paid.....................................................   $    81.4      $    62.9
                                                                        _________      _________
                                                                        _________      _________
   Income taxes received (paid)......................................   $   117.4      $   (69.7)
                                                                        _________      _________
                                                                        _________      _________
<FN>
See Condensed Notes to Financial Statements.
</TABLE>


<PAGE> 8

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS

(1)  Basis of Presentation

The consolidated financial statements include Aetna Life and 
Casualty Company and its majority-owned subsidiaries 
(collectively, the "company").  Less than majority-owned entities 
in which the company has at least a 20% interest are reported on 
the equity basis.  These consolidated financial statements have 
been prepared in accordance with generally accepted accounting 
principles and are unaudited.  Certain reclassifications have been 
made to 1993 financial information to conform to 1994 
presentation.  These interim statements necessarily rely heavily 
on estimates, including assumptions as to annualized tax rates.  
In the opinion of management, all adjustments necessary for a fair 
statement of results for the interim periods have been made.  All 
such adjustments are of a normal recurring nature.

(2)  Revenue Recognition

Property-casualty premiums are generally recognized as revenue on 
a pro rata basis over the policy term.  Certain policies allow the 
company to charge additional premiums as a result of recognizing 
additional claim and expense costs under the policies.  Such 
premiums are recognized when the related losses are provided.

For universal life and certain annuity contracts, charges assessed 
against policyholders' funds for the cost of insurance, surrender 
charges, actuarial margin and other fees are recorded as revenue 
in fees and other income.  Other amounts received for these 
contracts are reflected as deposits and are not recorded as 
revenue.  Life insurance premiums, other than premiums for 
universal life and certain annuity contracts, are recorded as 
premium revenue when due.  Related policy benefits are recorded in 
relation to the associated premiums or gross profit so that 
profits are recognized over the expected lives of the contracts.

Group Health and Life premiums are generally recorded as premium 
revenue over the term of coverage.  Some group contracts allow for 
premiums to be adjusted to reflect emerging experience.  Such 
premiums are recognized as the related experience emerges.  Fees 
for contracts providing claim processing services only are 
recorded over the period the service is provided and are reflected 
in fees and other income.

(3)  Accounting Changes

Under certain insurance contracts with deductible features, the 
company is obligated to pay the claimant for the full amount of a 
claim.  The company is subsequently reimbursed from the 
policyholder for the deductible.  Prior to March 31, 1994, unpaid 
claim reserves were reported net of such deductibles.  On March 
31, 1994, the company adopted Financial Accounting Standards Board 
("FASB") Interpretation No. 39, Offsetting of Amounts Related to 
Certain Contracts, which requires that unpaid claims under certain 
insurance contracts be reported on a gross basis.  Deductible 
amounts recoverable from policyholders attributable to FASB 
Interpretation No. 39 of $377 million are included in other assets 
at September 30, 1994.


<PAGE> 9

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(3)  Accounting Changes (Continued)

In 1993, the company adopted, retroactive to January 1, 1993, 
Financial Accounting Standard ("FAS") No. 112, Employers' 
Accounting for Postemployment Benefits, which requires that 
employers accrue the cost and recognize the liability for 
providing certain benefits (primarily long-term disability) to 
former or inactive employees after employment but before 
retirement.  A cumulative effect charge of $48.5 million ($.44 per 
common share), net of taxes of $26.1 million, related to the 
adoption of this standard is reflected in the Consolidated 
Statement of Income for the nine months ended September 30, 1993.  
Adoption of FAS No. 112 had no impact on income from continuing 
operations before extraordinary item and cumulative effect 
adjustments for the three and nine months ended September 30, 
1993.

During 1993, the company elected to change its accounting policy 
for reporting reserves for current and expected workers' 
compensation life table indemnity claims to a discounted basis.  
These reserves are discounted at 5% for voluntary business and 
3.5% for involuntary business, with mortality and morbidity 
assumptions that reflect current company and industry experience. 
Management believes that this change better reflects the economic 
value of its obligations and improves the matching of revenues and 
expenses (i.e., investment earnings from underlying assets are 
matched with the accretion of the liability as those amounts occur 
over time).  Additionally, it is consistent with the practice of 
the company's principal competitors and is permitted by state 
regulatory authorities.  The company implemented discounting of 
reserves for workers' compensation life table indemnity claims 
retroactive to January 1, 1993, and reported a cumulative effect 
benefit of $250.0 million ($2.26 per common share), net of taxes 
of $134.7 million, in the Consolidated Statement of Income for the 
nine months ended September 30, 1993.  The change in accounting 
for workers' compensation life table indemnity reserves had no 
impact on income from continuing operations before extraordinary 
item and cumulative effect adjustments for the three and nine 
months ended September 30, 1993.  The company's reserves for 
workers' compensation life table indemnity claims at September 30, 
1994 were 22.5% of its total workers' compensation reserves for 
unpaid claims and claim adjustment expenses.

During 1993, the Emerging Issues Task Force of the FASB reached a 
consensus on a recommended method of accounting for 
retrospectively rated reinsurance contracts.  The company changed 
its method of accounting for such contracts to conform to the 
consensus.  Accordingly, the company reported a cumulative effect 
adjustment, retroactive to January 1, 1993, to recognize an asset 
for the amounts due from reinsurers related to the experience 
through January 1, 1993 under retrospectively rated reinsurance 
contracts.  These contracts provided for amounts to be returned to 
the company based on favorable cumulative loss experience.  The 
company reported a cumulative effect benefit related to the change 
in accounting for retrospectively rated reinsurance contracts of 
$26.3 million ($.24 per common share), net of taxes of $8.6 
million, in the Consolidated Statement of Income for the nine 
months ended September 30, 1993.  The effect of the change for the 
nine months ended September 30, 1993 was an increase to income 
from continuing operations before extraordinary item and 
cumulative effect adjustments of $3.3 million ($.03 per share).

<PAGE> 10

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(4)  Future Application of Accounting Standards

In May 1993, the FASB issued FAS No. 114, Accounting by Creditors 
for Impairment of a Loan.  This statement requires that loans be 
impaired when it is probable that a creditor will be unable to 
collect all amounts (i.e., principal and interest) contractually 
due, and the impairment be measured based on the present value of 
expected future cash flows discounted at the loan's original 
effective interest rate.  The statement also allows impairments to 
be measured based on the loan's market price or the fair value of 
the collateral if the loan is collateral dependent.  In October 
1994, the FASB issued FAS No. 118, Accounting by Creditors for 
Impairment of a Loan-Income Recognition and Disclosures, which 
amends FAS No. 114 to allow a creditor to use existing methods for 
recognizing income on impaired loans.  Both statements will be 
effective for 1995 financial statements, although early adoption 
is permissible.  The company has not yet determined the timing or 
impact of adoption of these statements.

In October 1994, the FASB issued FAS No. 119, Disclosure about 
Derivative Financial Instruments and Fair Value of Financial 
Instruments.  This statement requires disclosure of amounts, 
nature and terms of derivative financial instruments that are not 
subject to existing accounting standards.  This statement is 
effective for 1994 financial statements.

(5)  Discontinued Products

In January 1994, the company announced its decision to discontinue 
the sale of its fully guaranteed large case pension products, 
which include guaranteed investment contracts ("GICs") and single-
premium annuities ("SPAs").  As a result of this decision, the 
company established a reserve of $1,270 million at December 31, 
1993, for anticipated future losses on these products.  Losses on 
discontinued products for the three and nine months ended 
September 30, 1994 were charged to the reserve and did not affect 
the company's results of operations.


<PAGE> 11

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(5)  Discontinued Products (Continued)

Results of discontinued products included in the Consolidated 
Statement of Income were as follows (in millions):

<TABLE>
<CAPTION>
                                                                                 Charged to
                                        Guaranteed    Single-                    Reserve for
                                        Investment    Premium                    Future
Three months ended September 30, 1994   Contracts     Annuities    Total         Losses       Net*        
__________________________________________________________________________________________________________
<S>                                     <C>           <C>          <C>           <C>          <C>
Premiums                                $      -      $   2.5      $    2.5      $     -      $   2.5
Net investment income                      155.9        107.7         263.6            -        263.6
Net realized capital losses                (73.7)       (19.5)        (93.2)        93.2            -
Interest earned on receivable
  from continuing business                   4.8          7.1          11.9            -         11.9
Other income                                 2.8          6.0           8.8            -          8.8     
                                        __________________________________________________________________
     Total revenue                          89.8        103.8         193.6         93.2        286.8     
                                        __________________________________________________________________

Current and future benefits                190.0        110.3         300.3        (17.2)       283.1
Operating expenses                           2.9          0.8           3.7            -          3.7     
                                        __________________________________________________________________
     Total benefits and expenses           192.9        111.1         304.0        (17.2)       286.8     
                                        __________________________________________________________________

Results of discontinued products        $ (103.1)     $  (7.3)     $ (110.4)     $ 110.4      $     -     
                                        __________________________________________________________________
__________________________________________________________________________________________________________




                                                                                 Charged to
                                        Guaranteed    Single-                    Reserve for
                                        Investment    Premium                    Future
Nine months ended September 30, 1994    Contracts     Annuities    Total         Losses       Net*        
__________________________________________________________________________________________________________
<S>                                     <C>           <C>          <C>           <C>          <C>
Premiums                                $      -      $  47.2      $   47.2      $     -      $  47.2
Net investment income                      483.4        323.5         806.9            -        806.9
Net realized capital losses               (130.8)       (45.9)       (176.7)       176.7            -
Interest earned on receivable
  from continuing business                  14.4         20.9          35.3            -         35.3
Other income                                 9.3         12.4          21.7            -         21.7     
                                        __________________________________________________________________
     Total revenue                         376.3        358.1         734.4        176.7        911.1     
                                        __________________________________________________________________

Current and future benefits                582.7        374.2         956.9        (53.6)       903.3
Operating expenses                           5.1          2.7           7.8            -          7.8     
                                        __________________________________________________________________
     Total benefits and expenses           587.8        376.9         964.7        (53.6)       911.1     
                                        __________________________________________________________________

Results of discontinued products        $ (211.5)     $ (18.8)     $ (230.3)     $ 230.3      $     -     
                                        __________________________________________________________________
__________________________________________________________________________________________________________
<FN>
* Amounts are reflected in the Consolidated Statement of Income, except for interest of $11.9 million
  and $35.3 million for the three and nine months ended September 30, 1994, respectively, earned on the
  receivable from continuing business which is eliminated in consolidation.
</TABLE>


Deposits of $30.9 million and $199.4 million were received under 
pre-existing GIC contracts for the three and nine months ended 
September 30, 1994, respectively.  In accordance with FAS No. 97, 
such deposits are not included in premiums or revenue.


<PAGE> 12

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(5)  Discontinued Products (Continued)

Assets and liabilities of discontinued products included in the 
Consolidated Balance Sheets were as follows (in millions):

<TABLE>
<CAPTION>
                                          September 30, 1994                   December 31, 1993      
                                    ______________________________      ______________________________
                                    Guaranteed   Single-                Guaranteed   Single-
                                    Investment   Premium                Investment   Premium
                                    Contracts    Annuities   Total      Contracts    Annuities   Total
                                    ______________________________      ______________________________
<S>                                 <C>          <C>         <C>        <C>          <C>         <C>

Debt securities available for sale  $ 3,806.5    $ 3,244.6   $ 7,051.1  $ 4,690.9    $ 3,578.1   $ 8,269.0
Mortgage loans                        2,909.8      1,635.4     4,545.2    3,468.2      1,950.9     5,419.1
Real estate                             555.2        108.2       663.4      534.5            -       534.5
Short-term and other investments        635.3        114.3       749.6      399.7         72.8       472.5
                                    ______________________________________________________________________
   Total investments                  7,906.8      5,102.5    13,009.3    9,093.3      5,601.8    14,695.1
Current and deferred income taxes       272.1        138.0       410.1      253.7         26.2       279.9
Receivable from continuing
  business                              404.4        455.9       860.3      390.0        435.0       825.0
Other                                    23.1         23.9        47.0        7.6          1.3         8.9
                                    ______________________________________________________________________
     Total assets                   $ 8,606.4    $ 5,720.3   $14,326.7  $ 9,744.6    $ 6,064.3   $15,808.9
__________________________________________________________________________________________________________
__________________________________________________________________________________________________________
Future policy benefits              $       -    $ 5,052.0   $ 5,052.0  $       -    $ 5,079.1   $ 5,079.1
Policyholders' funds left with
  the company                         8,110.8            -     8,110.8    8,976.6            -     8,976.6
Reserve for future losses on
  discontinued products                 388.5        651.2     1,039.7      600.0        670.0     1,270.0
Other                                   107.1         17.1       124.2      168.0        315.2       483.2
                                    ______________________________________________________________________
     Total liabilities              $ 8,606.4    $ 5,720.3   $14,326.7  $ 9,744.6    $ 6,064.3   $15,808.9
__________________________________________________________________________________________________________
__________________________________________________________________________________________________________
</TABLE>


Net unrealized capital gains and losses on available for sale debt 
securities of discontinued products are included in other 
liabilities of discontinued products and are not reflected in 
consolidated shareholders' equity.  The reserve for future losses 
on GICs is included in policyholders' funds left with the company 
and the reserve for future losses on SPAs is included in future 
policy benefits on the Consolidated Balance Sheets.

The reserve for anticipated future losses on discontinued products 
represents the present value of the difference between (a) the 
expected cash flows from the assets supporting discontinued 
products, and (b) the cash flows expected to be required to meet 
the obligations of the outstanding contracts.  Calculation of the 
reserve for future losses on discontinued products required 
projection of both the amount and the timing of cash flows over 
approximately the next 30 years, including consideration of, among 
other things, future investment results, participant withdrawal 
and mortality rates and cost of asset management and customer 
service.  The amounts of cash flows on the assets of the 
discontinued products projected to occur in each period are risk-
adjusted such that the present value (at the risk free rate at 
December 31, 1993, consistent with the duration of the 
liabilities) of those cash flows approximates the current fair 
value of the assets.


<PAGE> 13

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(5)  Discontinued Products (Continued)

At September 30, 1994 and December 31, 1993, estimated future 
after-tax capital losses of approximately $131 million and $190 
million ($201 million and $292 million, pretax), respectively, 
attributable to mortgage loans and real estate supporting GICs, 
and $51 million and $70 million ($79 million and $108 million, 
pretax), respectively, attributable to mortgage loans and real 
estate supporting SPAs were expected to be charged to the reserve 
for future losses.  Included in the $130.8 million and $45.9 
million of net realized capital losses (pretax) on GICs and SPAs, 
respectively, for the nine months ended September 30, 1994, are 
losses from the sales of bonds of $40 million and $17 million, 
respectively.  As a result of selling bonds and realizing losses, 
the anticipated future losses associated with negative interest 
margins is expected to be reduced in the future.  Projections of 
future investment results took into account both industry and 
company data and were based on recent performance of mortgage loan 
and real estate assets, projections regarding certain levels of 
future defaults and prepayments, and assumptions regarding future 
real estate market conditions, which assumptions management 
believes are reasonable.  Management continues to believe that the 
reserve for anticipated future losses will be adequate to provide 
for the future losses associated with the run-off of the 
liabilities.

The activity in the reserve for anticipated future losses on 
discontinued products for the nine months ended September 30, 1994 
was as follows (in millions):

<TABLE>
<CAPTION>
                                       Guaranteed         Single-
                                       Investment         Premium
                                       Contracts          Annuities         Total    
_____________________________________________________________________________________
<S>                                    <C>                <C>               <C>
Reserve at December 31, 1993           $   600.0          $   670.0         $ 1,270.0
Loss on discontinued products             (211.5)             (18.8)           (230.3)
                                       ______________________________________________
Reserve at September 30, 1994          $   388.5          $   651.2         $ 1,039.7
                                       ______________________________________________
_____________________________________________________________________________________
</TABLE>


The average contractual yields guaranteed on the contracts 
relating to the discontinued products exceed the average 
historical and expected future yields on assets supporting the 
products.  The resulting anticipated negative cash flows will be 
funded from the cash flows of the company's continuing business.


<PAGE> 14

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(5)  Discontinued Products (Continued)

Receivables of $860.3 million and $825.0 million to fund these 
negative cash flows (which accrue interest at the rates used to 
measure the loss for the two products) are included in the 
discontinued products' assets at September 30, 1994 and December 
31, 1993, respectively.  These receivables are fully offset by 
payables from the company's continuing business.  These amounts 
are eliminated in consolidation and are therefore not reflected on 
the Consolidated Balance Sheets.  The activity in the receivable 
from continuing business for the nine months ended September 30, 
1994 was as follows (in millions):

<TABLE>
<CAPTION>
                                       Guaranteed         Single-
                                       Investment         Premium
                                       Contracts          Annuities         Total    
_____________________________________________________________________________________
<S>                                    <C>                <C>               <C>
Receivable at December 31, 1993        $   390.0          $   435.0         $   825.0
Interest earned                             14.4               20.9              35.3
                                       ______________________________________________
Receivable at September 30, 1994       $   404.4          $   455.9         $   860.3
                                       ______________________________________________
_____________________________________________________________________________________
</TABLE>


Pursuant to a segmentation plan approved in 1983 by the New York 
Insurance Department, the combined assets supporting discontinued 
products were segregated coincident with the receipt of premiums 
and deposits on the discontinued products.  Assets of the 
discontinued products were distinguished physically, operationally 
and for financial reporting purposes, from the remaining assets of 
the company.

Management believes the timing and amount of cash flows with 
respect to the discontinued products have been estimated with 
reasonable accuracy, and the financial statements reflect 
management's best estimate of the most likely cash flows that will 
occur.  However, future periods may include a charge or benefit 
equal to the present value of the differences, if any, between 
future projected cash flows and current estimates.


<PAGE> 15

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(6)  Severance and Facilities Charges

During the three and nine months ended September 30, 1994, the 
company charged costs of $80 million and $131 million, 
respectively, to the severance and facilities reserve established 
in 1993 related to its cost reduction actions.  Of the 
approximately 4,000 positions expected to be eliminated, 
approximately 2,600 had been eliminated by September 30, 1994 and 
the related severance benefits charged against the reserve.  The 
remaining headcount reductions are expected to be completed by the 
first half of 1995.  The annual after-tax savings of approximately 
$200 million related to these and other cost reduction actions are 
expected by 1995.  The total estimated savings of approximately 
$200 million are expected to benefit individual segments by 1995 
as follows:

<TABLE>
<CAPTION>
<S>                                                    <C>
Health and Life Insurance and Services................ $  80
Financial Services....................................     5
Commercial Property-Casualty Insurance and Services...    90
Personal Property-Casualty............................    25
International.........................................     -
                                                       _____
Total estimated savings............................... $ 200
                                                       _____
                                                       _____
</TABLE>


(7)  Investments

Net investment income includes amounts allocable to experience 
rated contractholders of $186.2 million and $228.9 million for the 
three months ended September 30, 1994 and 1993, respectively, and 
$574.3 million and $707.5 million for the nine months ended 
September 30, 1994 and 1993, respectively.  Interest credited to 
contractholders is included in current and future benefits.

Net realized capital gains and losses include losses of $26.1 
million and $43.3 million for the three months ended September 30, 
1994 and 1993, respectively, and losses of $136.2 million and 
$71.1 million for the nine months ended September 30, 1994 and 
1993, respectively, allocable to experience rated contractholders.  
Realized capital gains and losses allocable to experience rated 
contractholders are deducted from net realized capital gains and 
losses reflected in the income statement and an offsetting amount 
is reflected on the balance sheet in policyholders' funds left 
with the company.

During the nine months ended September 30, 1994, the company sold 
a held for investment debt security with a carrying value of $7 
million due to significant deterioration in the issuer's 
creditworthiness.  The sale resulted in an after-tax loss of $1 
million.


<PAGE> 16

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(8)  Federal and Foreign Income Taxes

Net unrealized capital gains and losses are presented in 
shareholders' equity net of deferred taxes.  At September 30, 
1994, $431 million of net unrealized capital losses on available 
for sale debt and equity securities were reflected in 
shareholders' equity without deferred tax benefits.  For federal 
tax reporting purposes, capital losses are deductible only against 
capital gains in the period of sale or during the carryback and 
carryforward periods (three and five years, respectively).  Due to 
the expected full utilization of capital gains in the carryback 
period and the uncertainty of future capital gains, deferred tax 
benefits related to the $431 million of net unrealized losses were 
not reflected in shareholders' equity.  This had no impact on net 
income for the three and nine months ended September 30, 1994.

In August 1993, the Omnibus Budget Reconciliation Act of 1993 
(OBRA) was enacted which resulted in an increase in the federal 
corporate tax rate from 34% to 35%, retroactive to January 1, 
1993.  Federal income tax expense for the three and nine months 
ended September 30, 1993, included a deferred tax benefit of $27.4 
million, offset by an increase in current taxes of $5.6 million, 
resulting from the enactment of OBRA.

(9)  Reinsurance

Ceded earned premiums were $.3 billion and $.2 billion for the 
three months ended September 30, 1994 and 1993, respectively and 
$.9 billion and $.8 billion for the nine months ended September 
30, 1994 and 1993, respectively.  Ceded current and future 
benefits were $.2 billion and $.1 billion for the three months 
ended September 30, 1994 and 1993, respectively, and $.9 billion 
for both the nine months ended September 30, 1994 and 1993.

(10) Debt

Effective July 27, 1994, the company entered into new credit 
facilities aggregating $1 billion with a group of worldwide banks.  
One $500 million facility terminates in July 1995 and the other 
$500 million facility terminates in July 1999.  Various interest 
rate options are available under each facility and any borrowings 
mature on the expiration date of the applicable credit commitment.  
The company pays facility fees ranging from .08% to .375% per 
annum under the short-term credit agreement and from .1% to .5% 
per annum under the medium-term credit agreement, depending upon 
the company's long-term senior unsecured debt rating.  The 
commitments require the company to maintain shareholders' equity, 
excluding net unrealized capital gains and losses, of at least 
$5.0 billion.  These facilities also support the company's 
commercial paper borrowing program.

On June 15, 1993, the company redeemed $200 million principal 
amount of its 8 1/8% Debentures whose scheduled maturity was 2007. 
The company recognized an extraordinary loss on the debenture 
redemption of $4.7 million (after taxes of $2.4 million).


<PAGE> 17

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(10) Debt (Continued)

During the third quarter of 1993, the company issued $200 million 
of 6 3/8% Notes due in 2003, $200 million of 6 3/4% Debentures due 
in 2013 and $200 million of 7 1/4% Debentures due in 2023.  The 
proceeds were primarily used to repay commercial paper borrowings, 
a significant portion of which was incurred in connection with the 
retirement of debt discussed above.  The remaining proceeds were 
used for general corporate purposes.  A total of $550 million of 
securities remains available for sale under two effective shelf 
registration statements.

Pursuant to a shelf registration statement declared effective by 
the Securities and Exchange Commission ("the Commission") a 
finance subsidiary may offer and sell up to $500 million of 
preferred securities, guaranteed by the company.  The proceeds 
from any sale of these securities would be loaned from the 
subsidiary to the company and, except as may otherwise be noted in 
any offering documents related to such securities, used for 
general corporate purposes.

(11) Sale of Subsidiaries

On June 30, 1993, the company completed the sale of its U.K. life 
and investment management operations.  The company realized an 
after-tax loss of $12.0 million on the sale as well as $37.4 
million of tax benefits from cumulative operating losses of the 
subsidiary not previously tax benefited.

As part of the 1992 sale of American Re-Insurance Company, 
formerly a wholly-owned subsidiary, the company received 70,000 
shares of American Re Corporation's (the new holding company) 
Junior Cumulative Redeemable Exchangeable Preferred Stock which 
were redeemed in the first quarter of 1993 resulting in an after-
tax gain of $27 million.

(12)  Supplemental Cash Flow Information

Significant non-cash investing and financing activities include 
acquisition of real estate through foreclosures of mortgage loans 
amounting to $462 million and $254 million for the nine months 
ended September 30, 1994 and 1993, respectively.

(13)  Earnings Per Share

Earnings per share are computed using net income divided by the 
weighted average number of common shares outstanding, including 
common share equivalents.  There is not a significant difference 
between primary and fully diluted earnings per share.


<PAGE> 18

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(14)  Commitments and Contingent Liabilities

Asbestos and Environmental-Related Claims

Reserving for asbestos and environmental-related claims is subject 
to significant uncertainties.  Because of these significant 
uncertainties and the likelihood that they will not be resolved in 
the near future, management is unable to make a reasonable 
estimate as to the ultimate amount of losses for all asbestos and 
environmental-related claims and related litigation expenses and 
as such is unable to determine whether or not the adverse effect 
of such losses will be material to the company's future results, 
liquidity and/or capital resources.  Reserves for asbestos and 
environmental-related liabilities are evaluated by management 
regularly, and, subject to the significant uncertainties mentioned 
above, adjustments are made to such reserves as developing loss 
patterns and other information appear to warrant.  Asbestos and 
environmental-related loss and loss adjustment expense reserves, 
as reflected on the Consolidated Balance Sheets, were as follows 
(pretax and before reinsurance; in millions):

<TABLE>
<CAPTION>
                                       September 30,      December 31,
                                          1994               1993     
______________________________________________________________________
<S>                                    <C>                <C>
Environmental Liability                $   409            $   234
Asbestos Bodily Injury                     278                248
Asbestos Property Damage                    29                 29     
                                       _______________________________
  Total Asbestos and
    Environmental-Related Reserves     $   716            $   511     
                                       _______________________________
______________________________________________________________________

</TABLE>


Commercial General Liability

The company has noted evidence of adverse loss developments in its 
commercial general liability line of business. The company 
believes that such developments largely are attributable to the 
unusual frequency and size of claims in this line of business.  
The company also believes that the unusual frequency and size of 
construction defect claims brought against contractor 
policyholders (observed by the company in 1994) and the increasing 
size of other types of claims brought against contractor 
policyholders (observed by the company to be continuing in 1994) 
are contributing to these loss developments.  While the company 
believes that it is reasonably possible that these adverse loss 
developments will continue, the company did not note additional 
evidence of such adverse loss development in the third quarter.  
If these adverse loss developments continue, they would adversely 
affect the company's future results of operations, although the 
company is unable at this time to estimate the extent to which 
results would be affected.  Management has and continues to review 
the factors contributing to these developments (by, for example, 
segregating and examining data on a policyholder by policyholder 
basis) and to adjust its reserves as more current data becomes 
available.


<PAGE> 19

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(15)  Litigation

Beginning in 1988, the attorneys general of 20 states each filed 
separate antitrust suits against The Aetna Casualty and Surety 
Company ("Aetna") and over 30 other insurers, reinsurers, trade 
associations and brokers.  The suits are on behalf of the states 
themselves and, in most cases, alleged classes of their political 
subdivisions.  Additionally, 20 class actions were filed in 
various courts on behalf of private plaintiffs.  The attorneys 
general suits and the private plaintiff actions all were 
consolidated for pretrial proceedings in the United States 
District Court for the Northern District of California ("U.S. 
District Court").

All of the suits alleged that the defendants violated various 
federal or state antitrust laws (or laws related to business trade 
practices) by, among other things, conspiring to restrict the 
terms and coverages of commercial general liability insurance and 
also reinsurance.  The state suits seek civil penalties, 
unspecified damages and extensive injunctive relief.  The private 
suits sought unspecified treble damages and broad injunctive 
relief.

In September 1989, the U.S. District Court entered an order 
granting the motions of the defendants (including Aetna), 
dismissing with prejudice all federal antitrust claims in all of 
the complaints before it.  The U.S. District Court declined to 
exercise jurisdiction over the state claims in the attorneys 
general complaints.

After unsuccessfully attempting to have the federal claims 
reinstated before the U.S. District Court, the 20 states and most 
of the private plaintiffs then appealed the U.S. District Court's 
decision dismissing the federal claims to the United States Court 
of Appeals for the Ninth Circuit ("Court of Appeals").  In June 
1991, the Court of Appeals reversed the U.S. District Court's 
decision dismissing the federal antitrust claims and remanded 
those claims to the U.S. District Court for trial.  The defendants 
subsequently filed a motion for rehearing; in October 1991, the 
Court of Appeals denied this motion.  In January 1992, Aetna and 
several other defendants filed a petition for a writ of certiorari 
with the Supreme Court of the United States ("Supreme Court"), 
seeking review of the Court of Appeals' decision.  On October 5, 
1992, the Supreme Court granted the defendants' petition.


<PAGE> 20

     AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

           CONDENSED NOTES TO FINANCIAL STATEMENTS
                       (Continued)

(15)  Litigation (Continued)

On June 28, 1993, the Supreme Court issued its decision returning 
the suit to the Court of Appeals for further proceedings 
consistent with the standards articulated by the Supreme Court.  
The Supreme Court held unanimously that Aetna and the other 
defendant insurers did not forfeit their otherwise available 
McCarran-Ferguson Act immunity when they acted with reinsurers to 
produce acceptable policy terms.  The Supreme Court also held that 
Aetna and the other defendant insurers could lose their immunity 
under the "boycott" exception to the McCarran exemption only if 
the plaintiffs could prove that the defendant insurers attempted 
to coerce acceptance of insurance policy terms by means of 
refusals to deal in separate and unrelated transactions.  On 
October 7, 1993, the Court of Appeals remanded the case to the 
U.S. District Court for further proceedings.  On March 23, 1994, 
the Court issued an order directing the parties to commence 
discovery on the remaining issues in the case.

On October 5, 1994, all of the plaintiffs signed a letter 
evidencing a settlement in principle of the litigation with all 
the defendants, including Aetna.  The agreement provides that the 
defendants will pay plaintiffs an aggregate of $36 million plus 
the costs of class notice (currently estimated at $2 million).  
Aetna's share of the settlement is not material.  The settlement 
is subject to court approval and notice to the class members.

Aetna is continuously involved in numerous other lawsuits arising, 
for the most part, in the ordinary course of its business 
operations either as a liability insurer defending third-party 
claims brought against its insureds or as an insurer defending 
coverage claims brought against itself, including lawsuits related 
to issues of policy coverage and judicial interpretation.  One 
such area of coverage litigation involves legal liability for 
asbestos and environmental-related claims.  These lawsuits and 
other factors make reserving for asbestos and environmental-
related claims subject to significant uncertainties.

While the ultimate outcome of the litigation described herein 
cannot be determined at this time, such litigation (other than 
that related to asbestos and environmental-related claims, which 
is subject to significant uncertainties), net of reserves 
established therefor and giving effect to reinsurance, is not 
expected to result in judgments for amounts material to the 
financial condition of the company, although it may adversely 
affect results of operations in future periods.  Future results 
are expected to be adversely affected by losses for asbestos and 
environmental-related claims and litigation expense.  Due to 
significant uncertainties, management is unable to determine 
whether or not such effects on operations in future periods will 
be material.


<PAGE> 21

           Independent Auditors' Review Report

The Board of Directors
Aetna Life and Casualty Company:

We have reviewed the accompanying condensed consolidated balance 
sheet of Aetna Life and Casualty Company and Subsidiaries as of 
September 30, 1994, and the related condensed consolidated 
statements of income for the three-month and nine-month periods 
ended September 30, 1994 and 1993, and the related condensed 
consolidated statements of shareholders' equity and cash flows for 
the nine-month periods ended September 30, 1994 and 1993.  These 
condensed consolidated financial statements are the responsibility 
of the company's management.

We conducted our review in accordance with standards established 
by the American Institute of Certified Public Accountants.  A 
review of interim financial information consists principally of 
applying analytical procedures to financial data and making 
inquiries of persons responsible for financial and accounting 
matters.  It is substantially less in scope than an audit 
conducted in accordance with generally accepted auditing 
standards, the objective of which is the expression of an opinion 
regarding the financial statements taken as a whole.  Accordingly, 
we do not express such an opinion.

Based on our review, we are not aware of any material 
modifications that should be made to the accompanying condensed 
consolidated financial statements for them to be in conformity 
with generally accepted accounting principles.

We have previously audited, in accordance with generally accepted 
auditing standards, the consolidated balance sheet of Aetna Life 
and Casualty Company and Subsidiaries as of December 31, 1993, and 
the related consolidated statements of income, shareholders' 
equity, and cash flows for the year then ended (not presented 
herein); and in our report dated February 8, 1994, we expressed an 
unqualified opinion on those consolidated financial statements.  
Our report referred to changes in 1993 in the company's accounting 
for certain investments in debt and equity securities, reinsurance 
of short-duration and long-duration contracts, postemployment 
benefits, workers' compensation life table indemnity reserves and 
retrospectively rated reinsurance contracts.  In our opinion, the 
information set forth in the accompanying condensed consolidated 
balance sheet as of December 31, 1993, is fairly presented, in all 
material respects, in relation to the consolidated balance sheet 
from which it has been derived.




KPMG PEAT MARWICK LLP
Hartford, Connecticut
October 26, 1994


<PAGE> 22

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations

<TABLE>
<CAPTION>
Consolidated Results of Operations
__________________________________
Operating Summary
(Millions, except per share data)        Three Months Ended September 30      Nine Months Ended September 30  
                                       __________________________________   __________________________________
                                       1994         1993         % Change   1994         1993         % Change
                                       ____         ____         ________   ____         ____         ________
<S>                                    <C>          <C>          <C>        <C>          <C>          <C>
Premiums.............................  $ 2,858.7    $ 2,699.3       5.9%    $ 8,440.0    $ 8,010.4       5.4%
Net investment income................    1,111.2      1,212.9      (8.4)      3,358.7      3,715.4      (9.6)
Fees and other income................      446.9        375.4      19.0       1,356.0      1,198.8      13.1
Net realized capital gains (losses)..      (31.7)        40.5         -         (51.0)        73.3         -
                                       _________    _________               _________    _________
    Total revenue....................    4,385.1      4,328.1       1.3      13,103.7     12,997.9        .8

Current and future benefits..........    3,136.9      2,956.6       6.1       9,369.0      9,090.4       3.1
Operating expenses...................      870.4        892.8      (2.5)      2,749.8      2,708.4       1.5
Amortization of deferred policy
 acquisition costs...................      199.9        193.5       3.3         562.4        571.5      (1.6)
                                       _________    _________               _________    _________
    Total benefits and expenses......    4,207.2      4,042.9       4.1      12,681.2     12,370.3       2.5
                                       _________    _________               _________    _________

Income from continuing operations
 before income taxes, extraordinary
 item and cumulative effect
 adjustments.........................      177.9        285.2     (37.6)        422.5        627.6     (32.7)
Income taxes.........................       48.5         59.6     (18.6)        115.0        111.9       2.8
                                       _________    _________               _________    _________

Income from continuing operations
 before extraordinary item and
 cumulative effect adjustments.......      129.4        225.6     (42.6)        307.5        515.7     (40.4)
Discontinued operations, net of tax..          -            -         -             -         27.0    (100.0)
                                       _________    _________               _________    _________
Income before extraordinary item and
 cumulative effect adjustments.......      129.4        225.6     (42.6)        307.5        542.7     (43.3)
Extraordinary loss on debenture
 redemption, net of tax..............          -            -         -             -         (4.7)    100.0
Cumulative effect adjustments,
 net of tax..........................          -            -         -             -        227.8    (100.0)
                                       _________    _________               _________    _________

    Net income.......................  $   129.4    $   225.6     (42.6)    $   307.5    $   765.8     (59.8)
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________

Net realized capital gains (losses),
 net of tax (included above).........  $   (20.2)   $    29.1         -     $   (35.7)   $    48.9         -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________

Results per common share:
Income from continuing operations
 before extraordinary item and
 cumulative effect adjustments.......  $    1.15    $    2.03     (43.3)    $    2.73    $    4.65     (41.3)
Discontinued operations, net of tax..          -            -         -             -          .25    (100.0)
                                       _________    _________               _________    _________
Income before extraordinary item and
 cumulative effect adjustments.......       1.15         2.03     (43.3)         2.73         4.90     (44.3)
Extraordinary loss on debenture
 redemption, net of tax..............          -            -         -             -         (.04)    100.0
Cumulative effect adjustments,
 net of tax..........................          -            -         -             -         2.06    (100.0)
                                       _________    _________               _________    _________

    Net income.......................  $    1.15    $    2.03     (43.3)    $    2.73    $    6.92     (60.5)
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
</TABLE>


Overview
________

Net income was $129 million and $308 million for the three and 
nine months ended September 30, 1994, respectively, compared with 
$226 million and $766 million for the same periods a year ago.  
There are a number of factors impacting the comparison of third 
quarter and year-to-date 1994 and 1993 results.


<PAGE> 23

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations (Continued)

Overview (Continued)
____________________

Results for the three and nine months ended September 30, 1994 
included after-tax catastrophe losses of $28 million and $181 
million, respectively.  Year-to-date 1994 catastrophe losses 
related primarily to the Los Angeles earthquake and the severe 
winter weather occurring in January and February.  Catastrophe 
losses in the third quarter of 1994 resulted primarily from the 
company's revised estimate of such losses.  Catastrophe losses for 
the three and nine months ended September 30, 1993 were $18 
million and $65 million (after-tax), respectively.

Third quarter and year-to-date results in 1994 also reflected 
losses related to prior year reserve development in the Commercial 
Property-Casualty segment.  Such losses were largely 
environmental-related and were $68 million and $185 million (after 
tax and net of reinsurance) for the three and nine months ended 
September 30, 1994, respectively, compared with $34 million and 
$70 million, respectively, in the same periods of 1993.  (Please 
see "Commercial Property-Casualty" on pages 31 through 34.)

Results for the nine months ended September 30, 1994 included 
after-tax reductions of prior year loss reserves in the personal 
auto business of $61 million compared with $9 million for the same 
period a year ago.  (Please see "Personal Property-Casualty" on 
pages 35 and 36.)

Third quarter and year-to-date results in 1993 included losses on 
discontinued products of $38 million and $11 million ($13 million 
and $15 million excluding net realized capital gains and losses), 
respectively.  Results of discontinued products for the three and 
nine months ended September 30, 1994 were charged against the 
reserve for anticipated future losses and did not impact the net 
income of the company.  (Please see pages 28 through 30 for a 
discussion of discontinued products.)

In August 1993, the Omnibus Budget Reconciliation Act of 1993 
(OBRA) was enacted, increasing the federal corporate tax rate from 
34% to 35% retroactive to January 1, 1993.  Federal income tax 
expense for the three and nine months ended September 30, 1993 
included a deferred benefit of $27 million, offset by an increase 
in current taxes of $6 million, resulting from the enactment of 
OBRA.

Year-to-date net income in 1993 reflected a net cumulative effect 
benefit of $228 million relating to changes in accounting for (i) 
discounting workers' compensation life table indemnity reserves 
($250 million after-tax benefit), (ii) postemployment benefits 
($48 million after-tax charge) and (iii) retrospectively rated 
reinsurance contracts ($26 million after-tax benefit).

Year-to-date net income in 1993 included a gain from discontinued 
operations of $27 million realized on the redemption of preferred 
stock received in connection with the 1992 sale of American Re-
Insurance Company and a $5 million extraordinary loss on 
redemption of debentures.


<PAGE> 24

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations (Continued)

Overview (Continued)
____________________

Income from continuing operations before extraordinary item and 
cumulative effect adjustments for the three and nine months ended 
September 30, 1994 decreased by $96 million and $208 million, 
respectively, compared with the same periods a year ago.

Net realized capital losses were $20 million and $36 million 
(after-tax) for the three and nine months ended September 30, 
1994, respectively, compared with net realized capital gains of 
$29 million and $49 million, respectively, for the same periods a 
year ago.

Net Realized Capital Gains and Losses

Net realized after-tax capital gains and losses included in the 
results of continuing operations, allocable to experience rated 
pension contractholders, and supporting discontinued products for 
the three and nine months ended September 30 were as follows (in 
millions):

<TABLE>
<CAPTION>
                                           Three Months Ended September 30    Nine Months Ended September 30
                                           _______________________________    ______________________________
                                                 1994         1993                 1994         1993
                                                 ____         ____                 ____         ____
<S>                                              <C>          <C>                  <C>          <C>
Net realized capital gains (losses)
  from sales.................................    $  (1.4)     $ 110.4              $  26.0      $ 298.4

Realized capital losses from additions to
  reserves for mortgage loans and real estate      (17.9)       (79.2)               (59.9)      (244.3)

Realized capital losses from write-downs
  of debt and equity securities..............        (.9)        (2.1)                (1.8)        (5.2)
                                                 _______      _______              _______      _______

Net realized capital gains (losses) from
  continuing operations......................    $ (20.2)     $  29.1              $ (35.7)     $  48.9
                                                 _______      _______              _______      _______
                                                 _______      _______              _______      _______

Net realized capital losses allocable to
  experience rated pension contractholders
  (excluded above)...........................    $ (16.9)     $ (28.1)             $ (88.5)     $ (46.4)
                                                 _______      _______              _______      _______
                                                 _______      _______              _______      _______

Net realized capital losses on assets
  supporting discontinued products
  (excluded above)...........................    $ (60.5)*         **              $(114.8)*         **
                                                 _______      _______              _______      _______
                                                 _______      _______              _______      _______
<FN>

*  Net realized capital losses of $60.5 million and $114.8 million for the three and nine months
   ended September 30, 1994, respectively, on assets supporting discontinued products were charged
   to the reserve for future losses on discontinued products.  (Please see "Financial
   Services - Discontinued Products" on page 28.)
** Net realized capital losses of $24.6 million and gains of $4.1 million for the three and nine
   months ended September 30, 1993, respectively, on assets supporting discontinued products are
   included in the $29.1 million and $48.9 million of capital gains, respectively, shown above.
</TABLE>


Net realized capital gains from sales for the nine months ended 
September 30, 1994, as presented above, include a $14 million gain 
resulting from the sale of a portion of an unconsolidated 
subsidiary.  Net realized capital gains from sales for the three 
and nine months ended September 30, 1993 were primarily 
attributable to bond sales.  Net realized capital gains from sales 
for the nine months ended September 30, 1993 also included a $12 
million loss on the sale of the U.K. life and investment 
management operations.


<PAGE> 25

Item 2.  Management's Discussion and Analysis of Financial
         Condition and Results of Operations (Continued)

<TABLE>
<CAPTION>
Health and Life Insurance and Services
______________________________________
Operating Summary
(Millions)                               Three Months Ended September 30      Nine Months Ended September 30  
                                       __________________________________   __________________________________
                                       1994         1993         % Change   1994         1993         % Change
                                       ____         ____         ________   ____         ____         ________
<S>                                    <C>          <C>          <C>        <C>          <C>          <C>
Premiums............................   $ 1,499.1    $ 1,243.2     20.6%     $ 4,302.7    $ 3,661.4      17.5%
Net investment income...............       145.3        148.2     (2.0)         430.4        442.9      (2.8)
Fees and other income...............       335.6        279.2     20.2        1,008.1        867.2      16.2
Net realized capital gains (losses).        (8.6)        33.6        -          (29.7)        25.6         -
                                       _________    _________               _________    _________
   Total revenue....................     1,971.4      1,704.2     15.7        5,711.5      4,997.1      14.3

Current and future benefits.........     1,323.7      1,065.8     24.2        3,771.1      3,255.8      15.8
Operating expenses..................       501.7        453.8     10.6        1,501.7      1,313.2      14.4
Amortization of deferred policy
 acquisition costs..................         6.2          6.1      1.6           15.4         14.1       9.2
                                       _________    _________               _________    _________
   Total benefits and expenses......     1,831.6      1,525.7     20.0        5,288.2      4,583.1      15.4
                                       _________    _________               _________    _________

Income before income taxes..........       139.8        178.5    (21.7)         423.3        414.0       2.2
Income taxes........................        52.2         65.6    (20.4)         157.7        147.7       6.8
                                       _________    _________               _________    _________

Income before cumulative
 effect adjustments.................   $    87.6    $   112.9    (22.4)     $   265.6    $   266.3       (.3)
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
Net realized capital gains (losses),
 net of tax (included above)........   $    (5.9)   $    21.0        -      $   (20.0)   $    12.7         -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
</TABLE>


Health and Life Insurance and Services income before cumulative 
effect adjustments for the three and nine months ended September 
30, 1994 decreased by $25 million and $1 million, respectively, 
compared with the same periods a year ago.  Excluding net realized 
capital gains and losses, results for the three and nine months 
increased $2 million and $32 million, respectively, from the prior 
year.

Third quarter and year-to-date 1994 results (excluding net 
realized capital gains and losses) reflected favorable medical 
claim experience and increased premium and fee revenue due to 
growth in the number of managed care members, partially offset by 
an increase in managed care-related operating expenses to meet 
both current and future needs.

The number of members covered under health care arrangements was 
15.7 million and 15.0 million at September 30, 1994 and December 
31, 1993, respectively.  The number of managed care-related 
members was 6.9 million and 5.4 million at September 30, 1994 and 
December 31, 1993, respectively.

Although enactment of comprehensive health care reform legislation 
at the federal level was a key priority of both the Clinton 
Administration ("the Administration") and many members of Congress 
in 1994, Congress adjourned without passing new legislation.  The 
company anticipates that the Administration and others will re-
introduce health care reform legislation in 1995.  The company 
also expects that health care reform efforts will continue at the 
state level.  Since the company's managed care business is 
centered around local markets where state regulation plays a 
significant role, the company continues to monitor these efforts 
closely.  At this time management is unable to predict the nature 
of any such legislation, the outcome of any such initiatives, or 
what effect any resulting legislation would have on the company's 
health business.


<PAGE> 26

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

<TABLE>
<CAPTION>
Financial Services
__________________
Operating Summary
(Millions)                               Three Months Ended September 30      Nine Months Ended September 30  
                                       __________________________________   __________________________________
                                       1994         1993         % Change   1994         1993         % Change
                                       ____         ____         ________   ____         ____         ________
<S>                                    <C>          <C>          <C>        <C>          <C>          <C>
Premiums...........................    $    61.4    $    62.1     (1.1)%    $   189.3    $   170.0     11.4%
Net investment income..............        679.8        755.9    (10.1)       2,056.5      2,306.0    (10.8)
Fees and other income..............         60.4         52.6     14.8          188.9        157.3     20.1
Net realized capital gains (losses)         (7.3)       (23.5)    68.9           (9.4)         5.5        -
                                       _________    _________               _________    _________
   Total revenue...................        794.3        847.1     (6.2)       2,425.3      2,638.8     (8.1)

Current and future benefits........        692.0        767.1     (9.8)       2,101.6      2,302.6     (8.7)
Operating expenses.................         79.4         91.9    (13.6)         242.6        283.3    (14.4)
Amortization of deferred policy
  acquisition costs................          5.8          4.5     28.9           17.1         11.4     50.0
                                       _________    _________               _________    _________
   Total benefits and expenses.....        777.2        863.5    (10.0)       2,361.3      2,597.3     (9.1)
                                       _________    _________               _________    _________

Income (loss) before income taxes..         17.1        (16.4)       -           64.0         41.5     54.2
Income tax (benefits) expenses.....         (3.1)        (8.1)    61.7            6.7          1.5        -
                                       _________    _________               _________    _________

Income (loss) before cumulative
 effect adjustments................    $    20.2    $    (8.3)       -      $    57.3    $    40.0     43.3
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________

Deposits not included in premiums
  above (a)........................    $ 1,215.6    $ 1,456.0    (16.5)     $ 3,898.2    $ 4,107.7     (5.1)
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________

Net realized capital gains (losses),
  net of tax (included above)......    $    (4.7)   $   (12.5)    62.4      $    (7.3)   $     6.8        -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
Net realized capital losses, net
  of tax, allocable to experience
  rated pension contractholders
  (excluded above).................    $   (19.5)   $   (26.6)    26.7      $   (84.6)   $   (43.8)   (93.2)
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
Net realized capital losses, net
  of tax, on assets supporting
  discontinued products
  (excluded above).................    $   (60.5)(b)      (c)        -      $  (114.8)(b)      (c)        -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
<FN>
(a) Under Financial Accounting Standard No. 97, certain deposits are not included in premiums or revenue.
(b) Net realized capital losses of $60.5 million and $114.8 million for the three and nine months ended
    September 30, 1994, respectively, on assets supporting discontinued products were charged to the
    reserve for anticipated future losses on discontinued products.
(c) Net realized capital losses of $24.6 million and gains of $4.1 million for the three and nine months
    ended September 30, 1993, respectively, on assets supporting discontinued products are included in
    the $12.5 million capital loss and $6.8 million capital gain shown above.
</TABLE>


Total Segment Results

Financial Services income before cumulative effect adjustments for 
the three and nine months ended September 30, 1994 increased by 
$29 million and $17 million, respectively, compared with the same 
periods a year ago.  Excluding net realized capital gains and 
losses, results for the three and nine months increased $21 
million and $31 million, respectively, from the prior year.


<PAGE> 27

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Third quarter and year-to-date 1993 results included losses 
(excluding net realized capital gains and losses) on discontinued 
products of $13 million and $15 million, respectively.  Year-to-
date results of discontinued products in 1993 included $28 million 
of gains on futures contracts and other one-time adjustments.  
Results of discontinued products for the three and nine months 
ended September 30, 1994 were charged against the reserve for 
future losses and did not impact the net income of the segment.  
(Please see page 28 for a discussion of the results of 
discontinued products.)

Excluding the effects of net realized capital gains and losses, 
total segment results for the three and nine months ended 
September 30, 1994 reflected increased earnings in both the 
continuing large case pension businesses and in the annuity and 
small case pension businesses, as compared with the same periods a 
year ago.  Third quarter and year-to-date results in 1994 
benefited from lower operating expenses.  Third quarter and year-
to-date results in 1994 also reflected decreases in net investment 
income, partially offset by reductions in interest credited to 
contractholders.  The decline in net investment income was driven 
principally by lower yields on the bond portfolio, and is expected 
to continue.  Year-to-date results in 1993 reflected $10 million 
of non-recurring charges.

Pension and annuity assets under management were $65.9 billion and 
$66.6 billion, at September 30, 1994 and 1993, respectively. 
Assets under management attributable to fully guaranteed and 
experience rated lines of business decreased, while assets 
attributable to non-guaranteed lines of business increased, from 
September 30, 1993 to September 30, 1994.

Experience Rated Product Lines

Pursuant to the terms of the company's experience rated pension 
contracts, realized capital gains and losses related to assets 
supporting such contracts are passed through to contractholders, 
subject, among other things, to certain minimum guarantees, and 
the effect of such realized capital gains and losses does not 
impact the company's results.  A number of factors, such as 
customer withdrawal activity, future losses on investments, 
including mortgage loans, experience rated contract modifications, 
if any, and significant changes in interest rates could reduce the 
company's capacity to pass through future investment losses to 
contractholders (or investment losses currently considered 
allocable to contractholders) either as a result of triggering 
minimum guarantee provisions or through exercise of management 
judgment, thereby adversely affecting the company's future 
results.


<PAGE> 28

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Large case experience rated pension contractholder and participant 
directed withdrawals were as follows (excluding transfers to other 
company products) for the three and nine month periods ended 
September 30 (in millions):

<TABLE>
<CAPTION>
                                     Three Months Ended September 30    Nine Months Ended September 30 
                                     _______________________________    _______________________________
                                           1994          1993                1994          1993
                                           ____          ____                ____          ____
<S>                                        <C>           <C>                 <C>           <C>
Scheduled contract maturities
 and benefit payments: (1).........        $  274.6      $  263.5            $  776.5      $  802.0
                                           ________      ________            ________      ________
                                           ________      ________            ________      ________

Contractholder withdrawals other
 than scheduled contract maturities
 and benefit payments (2)..........        $   70.0      $  248.2            $  382.0      $  738.4
                                           ________      ________            ________      ________
                                           ________      ________            ________      ________

Participant directed withdrawals...        $   96.6      $   50.1            $  205.2      $  172.7
                                           ________      ________            ________      ________
                                           ________      ________            ________      ________
<FN>
(1) Includes payments made upon contract maturity and other amounts distributed in accordance with
    contract schedules.
(2) Contractholder withdrawals in 1993 included withdrawals made in connection with the fourth
    quarter 1992 conversion offer.
</TABLE>


The level of contractholder withdrawals is affected by such 
factors as returns available from other comparable investments, 
declines in contractholder confidence resulting from, among other 
things, ratings downgrades or perceived financial difficulties in 
the industry, and efforts by contractholders to diversify among 
investment managers.

Discontinued Products

In January 1994, the company announced its decision to discontinue 
the sale of its fully guaranteed large case pension products which 
include guaranteed investment contracts ("GICs") and single-
premium annuities ("SPAs").  As a result of this decision, the 
company established a reserve of $1,270 million at December 31, 
1993 for anticipated future losses on these products.  Losses on 
discontinued products for the three and nine months ended 
September 30, 1994, as shown below, were charged to the reserve 
and did not affect the company's results of operations.  Results 
of discontinued products for the three and nine months ended 
September 30 were as follows (in millions):

<TABLE>
<CAPTION>
                                              Three Months Ended September 30          
                                             __________________________________________
                                                           1994                   1993 
                                             _________________________________    _____
                                             GICs        SPAs        Total        Total
                                             ____        ____        _____        _____
<S>                                          <C>         <C>         <C>          <C>
Negative interest margin (a).............    $  (22.2)   $    (.1)   $  (22.3)    $  (24.6)
Net realized capital losses..............       (47.8)      (12.7)      (60.5)       (24.6)
Interest earned on receivable from
  continuing operations..................         3.1         4.6         7.7            -
Other, net...............................         (.6)        1.2          .6         11.6
                                             ________    ________    ________     ________

Results of discontinued products,
  after-tax..............................    $  (67.5)   $   (7.0)   $  (74.5)    $  (37.6)
                                             ________    ________    ________     ________
                                             ________    ________    ________     ________

Results of discontinued products, pretax.    $ (103.1)   $   (7.3)   $ (110.4)    $  (63.3)
                                             ________    ________    ________     ________
                                             ________    ________    ________     ________
</TABLE>


<PAGE> 29

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

<TABLE>
<CAPTION>
                                               Nine Months Ended September 30          
                                             __________________________________________
                                                           1994                   1993 
                                             _________________________________    _____
                                             GICs        SPAs        Total        Total
                                             ____        ____        _____        _____
<S>                                          <C>         <C>         <C>          <C>
Negative interest margin (a).............    $  (64.6)   $   (2.3)   $  (66.9)    $  (65.2)
Net realized capital gains (losses)......       (85.0)      (29.8)     (114.8)         4.1
Interest earned on receivable from
  continuing operations..................         9.3        13.6        22.9            -
Non-recurring gains on futures contracts.           -           -           -         18.8
Other, net...............................         2.9         6.2         9.1         31.3
                                             ________    ________    ________     ________

Results of discontinued products,
  after-tax..............................    $ (137.4)      (12.3)   $ (149.7)    $  (11.0)
                                             ________    ________    ________     ________
                                             ________    ________    ________     ________

Results of discontinued products, pretax.    $ (211.5)   $  (18.8)   $ (230.3)    $  (22.4)
                                             ________    ________    ________     ________
                                             ________    ________    ________     ________
<FN>
(a) Represents the amount by which interest credited to holders of fully guaranteed large
    case pension contracts exceeds interest earned on invested assets supporting such contracts.
</TABLE>

The activity in the reserve for anticipated future losses on 
discontinued products for the nine months ended September 30, 1994 
was as follows (pretax, in millions):

<TABLE>
<CAPTION>
                                   Nine Months Ended September 30, 1994
                                   ____________________________________
                                   GICs        SPAs        Total
                                   ____        ____        _____
<S>                                <C>         <C>         <C>
Reserve at December 31, 1993.....  $  600.0    $  670.0    $1,270.0
Loss on discontinued products....    (211.5)      (18.8)     (230.3)
                                   ________    ________    ________
Reserve at September 30, 1994....  $  388.5    $  651.2    $1,039.7
                                   ________    ________    ________
                                   ________    ________    ________
</TABLE>

The reserve for anticipated future losses on discontinued products 
represents the present value of anticipated net cash flow 
shortfalls as the liabilities on these products are run off.  Such 
net cash flow shortfalls include losses from anticipated negative 
interest margins, future capital losses, and operating expenses 
and other costs expected to be incurred as the liabilities are run 
off.  At September 30, 1994 and December 31, 1993, estimated 
future after-tax capital losses of $131 million and $190 million 
($201 million and $292 million, pretax), respectively, 
attributable to mortgage loans and real estate supporting GICs, 
and $51 million and $70 million ($79 million and $108 million, 
pretax), respectively, attributable to mortgage loans and real 
estate supporting SPAs were expected to be charged to the reserve 
for future losses.  Included in the $85 million and $30 million of 
net realized capital losses on GICs and SPAs, respectively, for 
the nine months ended September 30, 1994, are losses from the 
sales of bonds of $26 million and $11 million, respectively.  As a 
result of selling bonds and realizing losses, the anticipated 
future losses associated with negative interest margin is expected 
to be reduced in the future.  Calculation of the losses on 
discontinuance required projection of both the amount and the 
timing of cash flows over approximately the next 30 years, 
including projections of, among other things, future investment 
results, participant withdrawal and mortality rates, and cost of 
asset management and customer service.  Projections of future 
investment results took into account both industry and company 
data and were based on recent performance of mortgage loan and 
real estate assets, assumptions regarding levels of future 
defaults and prepayments, and assumptions regarding future real 
estate market conditions, which assumptions management believes 
reasonable.  Management continues to believe that the reserve for 
anticipated future losses will be adequate to provide for the 
future losses associated with the run-off of the liabilities.


<PAGE> 30

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

At September 30, 1994 and December 31, 1993, assets under 
management supporting GICs were $7.9 billion and $9.1 billion, 
respectively.  Assets under management supporting SPAs at 
September 30, 1994 and December 31, 1993 were $5.1 billion and 
$5.6 billion, respectively.

Scheduled contract maturities and benefit payments and participant 
directed withdrawals on GICs and SPAs for the three months ended 
September 30 were as follows (in millions):

<TABLE>
<CAPTION>
                                           Three Months Ended September 30              
                                         _______________________________________________
                                                        1994                       1993 
                                         ____________________________________      _____
                                         GICs          SPAs          Total         Total
                                         ____          ____          _____         _____
<S>                                      <C>           <C>           <C>           <C>
Scheduled contract maturities
 and benefit payments (1)..........      $  424.0      $  135.6      $  559.6      $  584.5
                                         ________      ________      ________      ________
                                         ________      ________      ________      ________

Participant directed withdrawals...      $   29.8      $      -      $   29.8      $   49.4
                                         ________      ________      ________      ________
                                         ________      ________      ________      ________
<FN>
(1) Includes payments made upon contract maturity and other amounts
    distributed in accordance with contract schedules.
</TABLE>


Scheduled contract maturities and benefit payments and participant 
directed withdrawals on GICs and SPAs for the nine months ended 
September 30 were as follows (in millions):

<TABLE>
<CAPTION>
                                            Nine Months Ended September 30              
                                         _______________________________________________
                                                        1994                       1993 
                                         ____________________________________      _____
                                         GICs          SPAs          Total         Total
                                         ____          ____          _____         _____
<S>                                      <C>           <C>           <C>           <C>
Scheduled contract maturities
 and benefit payments: (1).........      $1,507.7      $  399.5      $1,907.2      $1,767.2
                                         ________      ________      ________      ________
                                         ________      ________      ________      ________

Participant directed withdrawals...      $  155.9      $      -      $  155.9      $  187.3
                                         ________      ________      ________      ________
                                         ________      ________      ________      ________
<FN>
(1) Includes payments made upon contract maturity and other amounts
    distributed in accordance with contract schedules.
</TABLE>


Cash required to meet the above payments was provided by earnings 
on, sales of, and scheduled payments on, invested assets.

(Please see "General Account Investments" on page 38 for a 
discussion of investments supporting discontinued products.)


<PAGE> 31

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

<TABLE>
<CAPTION>
Commercial Property-Casualty Insurance and Services
___________________________________________________
Operating Summary
(Millions)                              Three Months Ended September 30       Nine Months Ended September 30  
                                       __________________________________   __________________________________
                                       1994         1993         % Change   1994         1993         % Change
                                       ____         ____         ________   ____         ____         ________
<S>                                    <C>          <C>          <C>        <C>          <C>          <C>
Premiums............................   $   753.2    $   751.9       .2      $ 2,282.0    $ 2,335.7     (2.3)%
Net investment income...............       176.6        188.2     (6.2)         524.4        577.9     (9.3)
Fees and other income...............        25.8         29.8    (13.4)          84.8        106.3    (20.2)
Net realized capital gains (losses).       (17.1)        21.1        -          (13.8)        56.9        -
                                       _________    _________               _________    _________
   Total revenue....................       938.5        991.0     (5.3)       2,877.4      3,076.8     (6.5)

Current and future benefits.........       665.7        617.7      7.8        2,137.1      1,959.4      9.1
Operating expenses..................       188.5        199.7     (5.6)         630.9        678.0     (6.9)
Amortization of deferred policy
 acquisition costs..................        95.0         92.1      3.1          267.1        270.1     (1.1)
                                       _________    _________               _________    _________
   Total benefits and expenses......       949.2        909.5      4.4        3,035.1      2,907.5      4.4
                                       _________    _________               _________    _________

Income (loss) before income taxes...       (10.7)        81.5        -         (157.7)       169.3        -
Income tax (benefits) expenses......        (8.5)        (1.3)       -          (75.6)        11.4        -
                                       _________    _________               _________    _________

Income (loss) before cumulative
 effect adjustments..................  $    (2.2)   $    82.8        -      $   (82.1)   $   157.9        -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
Net realized capital gains (losses),
 net of tax (included above).........  $   (11.3)   $    12.9        -      $    (9.2)   $    36.4        -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________

Statutory combined loss and
 expense ratio (1)..................       125.6%       111.9%       -          129.6%       115.7%       -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
GAAP combined loss and expense
 ratio (1)..........................       118.8%       111.9%       -          127.2%       115.2%       -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
Catastrophe loss ratio
 (included in combined ratios above)         3.3%         2.8%       -            7.2%         2.2%       -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
<FN>
(1) The difference between the statutory and GAAP combined loss and expense ratios for the three and nine
    months of 1994 primarily reflects the establishment of a reserve for statutory purposes for severance
    and facilities charges which were previously reserved for on a GAAP basis.
</TABLE>


Commercial Property-Casualty Insurance and Services results before 
cumulative effect adjustments for the three and nine months ended 
September 30, 1994 decreased $85 million and $240 million, 
respectively, compared with the same periods a year ago.  
Excluding net realized capital gains and losses, results for the 
three and nine months decreased $61 million and $194 million, 
respectively, from the prior year.

Catastrophe losses for the three and nine months ended September 
30, 1994 were $16 million and $105 million, respectively, compared 
with $14 million and $34 million for the same periods a year ago.  
Third quarter catastrophe losses in 1994 included $12 million ($32 
million pretax and before reinsurance) resulting from the 
company's revised estimate of its losses incurred from the Los 
Angeles earthquake.  Year-to-date catastrophe losses in 1994 
included $100 million ($309 million pretax and before reinsurance) 
from the Los Angeles earthquake and the severe winter weather 
occurring in January and February of 1994.

Three and nine month results in 1994 also reflected reduced 
operating expenses and lower net investment income (driven by 
lower interest rates) than in the same periods a year ago.

Premium revenue for the nine months ended September 30, 1994 was 
approximately 2 percent lower than in the same period a year ago, 
due to stricter general liability underwriting, reduced workers' 
compensation exposure (in certain states where that business does 
not offer the potential to achieve acceptable financial returns) 
and the current competitive marketplace.


<PAGE> 32

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Commercial Property-Casualty Insurance and Services (Continued)
_______________________________________________________________

Third quarter and year-to-date results in 1993 benefited from a 
net tax benefit of $22 million related to the enactment of OBRA in 
August 1993 (primarily from revaluing the deferred tax asset).

Third quarter and year to-date results in 1994 reflected losses 
related to prior year reserve development which were $34 million 
and $115 million higher (after-tax and net of reinsurance) than in 
the same periods of 1993.  Such losses during the three and nine 
months ended September 30, 1994 were primarily for environmental-
related, general and product liability claims.  During the third 
quarter of 1994, $30 million ($49 million pretax and before 
reinsurance) was added to environmental claims reserves.  Of the 
amount added to environmental-related claims reserves in the third 
quarter of 1994, $23 million ($37 million pretax and before 
reinsurance) related to estimated indemnity-related liabilities 
and $7 million ($12 million pretax and before reinsurance) related 
to litigation expenses.

The company continues to gather and analyze developing legal and 
factual information on known environmental-related claims and to 
reassess its reserving techniques in order to determine whether it 
can reasonably estimate the likelihood and amount of its liability 
for such claims.  For instance, as claims in litigation mature and 
approach the trial stage, the company obtains information that may 
allow it to estimate exposure on certain of the claims involved in 
the litigation and policyholders may seek to settle their claims 
with the company.  As a result of the company's reserving and 
information gathering processes, which are on-going, the company 
has increased its environmental-liability reserves in 1994.  The 
estimation of reserves for reported environmental claims is 
difficult and likely to change as additional information emerges.

The company is continuously involved in lawsuits regarding policy 
coverage and judicial interpretation of legal liability for 
environmental pollution, asbestos-related and other long-term 
exposure claims.  The lack of developed case law, as evidenced by 
the coverage lawsuits, is one of the significant uncertainties 
that affects the company's ability to estimate future losses for 
these types of claims.  The company and the insurance industry are 
litigating issues that will ultimately determine, in many cases, 
whether and to what extent insurance coverage exists.  Certain 
insureds have presented the company with particularly large claims 
for coverage in coverage dispute cases due primarily to the number 
of sites alleged to be covered, the nature of the business 
conducted and the alleged scope of coverage.  Two cases involving 
such insureds are scheduled to begin trial before juries in early 
1995 with respect to a portion of the sites alleged to be subject 
to coverage.


<PAGE> 33

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Commercial Property-Casualty Insurance and Services (Continued)
_______________________________________________________________

Numerous liability claims for bodily injury have been asserted 
against major producers of asbestos and asbestos products, some of 
which are insureds of the company.  Also, over the last few years, 
asbestos bodily injury claims have been filed by plaintiffs 
against entities that installed products that contained asbestos 
and/or produced products that contained asbestos, and some 
producers have attempted to recharacterize asbestos bodily injury 
product liability claims in an effort to avoid applicable policy 
coverage limits.  The company is currently involved in binding 
arbitration with one such major producer that had exhausted 
applicable policy limits on asbestos products claims and is 
awaiting the arbitrator's decision, which is appealable to a panel 
of arbitrators.  In addition to bodily injury claims, property-
damage claims have been brought against the company's insureds 
seeking reimbursement for the expense of replacing insulation 
material and other building components made of asbestos.

Because of significant legal and factual uncertainties and the 
likelihood that these uncertainties will not be resolved in the 
near future, management is unable to make a reasonable estimate as 
to the ultimate amount or reasonable range of losses for 
environmental and asbestos-related claims.  Future results of the 
company are expected to be affected adversely by losses for 
environmental and asbestos-related claims and related litigation 
expenses.  Management is unable to determine whether or not such 
effect will be material to the company's future results, liquidity 
and/or capital resources.

Congress was scheduled to reauthorize the Superfund law in 1994, 
but adjourned before voting on it, so the reauthorization will now 
be scheduled for the 1995-1996 Congress.  There continues to be 
substantial dissatisfaction among insurance and business groups 
and others with the current law, particularly with respect to the 
law's cleanup requirements and liability provisions, and there is 
general recognition that major reforms are needed.  If legislation 
comparable to the 1994 bills were enacted, it could reduce the 
insurance industry's and the company's potential environmental 
liability exposure related to Superfund, in return for new federal 
taxes on the insurance industry.  However, Superfund reform would 
not directly affect the numerous environmental liability claims 
against the company resulting from state and other federal 
environmental cleanup programs.  At this time, it is too early to 
determine whether the law will be reauthorized and reformed in 
1995-1996, what the substance of the enacted legislation will be, 
or what the effect of any such reforms will be on the company.


<PAGE> 34

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Commercial Property-Casualty Insurance and Services (Continued)
_______________________________________________________________

The company has noted evidence of adverse loss developments in its 
commercial general liability line of business. The company 
believes that such developments largely are attributable to the 
unusual frequency and size of claims in this line of business.  
The company also believes that the unusual frequency and size of 
construction defect claims brought against contractor 
policyholders (observed by the company in 1994) and the increasing 
size of other types of claims brought against contractor 
policyholders (observed by the company to be continuing in 1994) 
are contributing to these loss developments.  While the company 
believes that it is reasonably possible that these adverse loss 
developments will continue, the company did not note additional 
evidence of such adverse loss development in the third quarter.  
If these adverse loss developments continue, they would adversely 
affect the company's future results of operations, although the 
company is unable at this time to estimate the extent to which 
results would be affected.  Management has and continues to review 
the factors contributing to these developments (by, for example, 
segregating and examining data on a policyholder by policyholder 
basis) and to adjust its reserves as more current data becomes 
available.

For additional discussion of property-casualty reserves, please 
see the company's 1993 Annual Report to Shareholders, 1993 Form 
10-K, March 31, 1994 Form 10-Q and June 30, 1994 Form 10-Q.


<PAGE> 35

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

<TABLE>
<CAPTION>
Personal Property-Casualty
__________________________
Operating Summary
(Millions)                              Three Months Ended September 30       Nine Months Ended September 30  
                                       __________________________________   __________________________________
                                       1994         1993         % Change   1994         1993         % Change
                                       ____         ____         ________   ____         ____         ________
<S>                                    <C>          <C>          <C>        <C>          <C>          <C>
Premiums............................   $   325.1    $   371.1     (12.4)%   $ 1,007.7    $ 1,127.1     (10.6)%
Net investment income...............        40.8         46.3     (11.9)        122.1        146.5     (16.7)
Fees and other income...............         1.0          2.7     (63.0)          5.0          7.3     (31.5)
Net realized capital gains (losses).         1.3          6.3     (79.4)         (4.0)         1.1         -
                                       _________    _________               _________    _________
   Total revenue....................       368.2        426.4     (13.6)      1,130.8      1,282.0     (11.8)

Current and future benefits.........       254.7        270.7      (5.9)        759.8        870.9     (12.8)
Operating expenses..................        25.8         46.0     (43.9)        118.0        146.6     (19.5)
Amortization of deferred policy
 acquisition costs..................        78.0         77.2       1.0         221.8        233.7      (5.1)
                                       _________    _________               _________    _________
   Total benefits and expenses......       358.5        393.9      (9.0)      1,099.6      1,251.2     (12.1)
                                       _________    _________               _________    _________

Income before income taxes..........         9.7         32.5     (70.2)         31.2         30.8       1.3
Income taxes........................         1.6          6.1     (73.8)          6.8           .7         -
                                       _________    _________               _________    _________

Income before cumulative
 effect adjustments.................   $     8.1    $    26.4     (69.3)    $    24.4    $    30.1     (18.9)
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
Net realized capital gains (losses),
 net of tax (included above)........   $     1.0    $     3.6     (72.2)    $    (2.7)   $      .2         -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________

Statutory combined loss and
 expense ratio (1)..................       126.8%       106.7%        -         115.8%       112.8%        -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
GAAP combined loss and expense
 ratio (1)..........................       108.6%       105.5%        -         109.5%       111.7%        -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
Catastrophe loss ratio
 (included in combined ratios above)         5.9%         1.7%        -          10.6%         4.1%        -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
<FN>
(1) The difference between the statutory and GAAP combined loss and expense ratios for the three and nine
    months of 1994 primarily reflects the settlement of Proposition 103 claims for statutory purposes which
    had previously been reserved for on a GAAP basis.
</TABLE>


Personal Property-Casualty results before cumulative effect 
adjustments for the three and nine months ended September 30, 1994 
decreased $18 million and $6 million, respectively, from the same 
periods a year ago.  Excluding net realized capital gains and 
losses, results for the three and nine months ended September 30, 
1994 decreased $16 million and $3 million, respectively, over the 
same periods a year ago.

Catastrophe losses for the three and nine months ended September 
30, 1994 were $11 million and $76 million, respectively, compared 
with $4 million and $31 million for the same periods a year ago. 
Year-to-date catastrophe losses in 1994 included $71 million ($125 
million pretax and before reinsurance) resulting from the Los 
Angeles earthquake and the severe winter weather occurring in 
January and February of 1994.  Third quarter catastrophe losses in 
1994 included $10 million ($16 million pretax and before 
reinsurance) from the company's revised estimate of such losses.

Third quarter and year-to-date results in 1994 also reflected a 
reduction in operating expenses ($10 million from non-recurring 
items) from the same periods a year ago, primarily due to exiting 
of unprofitable markets and management's continuing focus on 
lowering costs.  Partially offsetting this favorable impact to 
income for the same periods of 1994 is lower net investment income 
and higher reinsurance costs.


<PAGE> 36

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Personal Property-Casualty (Continued)
______________________________________

Premiums decreased during the three and nine months ended 
September 30, 1994, primarily due to an 11% reduction in personal 
automobile policies-in-force over the same periods a year ago, 
reflecting the company's effort to withdraw from, or reduce 
exposure to, personal automobile insurance in certain states where 
management has concluded that it is not in the company's best 
interest to continue selling personal automobile insurance.

Year-to-date results in 1994 included after-tax reductions of 
prior year loss reserves of $61 million compared with reductions 
of prior year loss reserves of $9 million for the same period a 
year ago.  These reductions in prior year loss reserves reflected 
favorable loss trends experienced in the personal auto business.  
Reserve releases also included $10 million related to the New 
Jersey Market Transition Facility.  The company released these 
reserves because its potential liability to fund this residual 
automobile insurance market mechanism has been significantly 
limited as a result of the settlement of litigation between the 
insurance industry and the State of New Jersey.


<PAGE> 37

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

<TABLE>
<CAPTION>
International
_____________
Operating Summary
(Millions)                              Three Months Ended September 30       Nine Months Ended September 30  
                                       __________________________________   __________________________________
                                       1994         1993         % Change   1994         1993         % Change
                                       ____         ____         ________   ____         ____         ________
<S>                                    <C>          <C>          <C>        <C>          <C>          <C>
Premiums............................   $   219.9    $   271.0    (18.9)%    $   658.3    $   716.2      (8.1)%
Net investment income...............        68.7         74.3     (7.5)         225.3        242.1      (6.9)
Fees and other income...............        24.1         11.1    117.1           69.2         60.7      14.0
Net realized capital gains (losses).           -          3.0   (100.0)           5.9        (15.8)        -
                                       _________    _________               _________    _________
   Total revenue....................       312.7        359.4    (13.0)         958.7      1,003.2      (4.4)

Current and future benefits.........       200.8        235.3    (14.7)         599.4        701.7     (14.6)
Operating expenses..................        75.0        101.4    (26.0)         256.6        287.3     (10.7)
Amortization of deferred policy
 acquisition costs..................        14.9         13.6      9.6           41.0         42.2      (2.8)
                                       _________    _________               _________    _________
   Total benefits and expenses......       290.7        350.3    (17.0)         897.0      1,031.2     (13.0)
                                       _________    _________               _________    _________

Income (loss) before income taxes...        22.0          9.1    141.8           61.7        (28.0)        -
Income tax expenses (benefits)......         6.3         (2.7)       -           19.4        (49.4)        -
                                       _________    _________               _________    _________

Income before cumulative
 effect adjustments.................   $    15.7    $    11.8     33.1      $    42.3    $    21.4      97.7
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
Net realized capital gains (losses),
 net of tax (included above)........   $      .7    $     4.1    (82.9)     $     3.5    $    (7.2)        -
                                       _________    _________               _________    _________
                                       _________    _________               _________    _________
</TABLE>


International income before cumulative effect adjustments for the 
three and nine months ended September 30, 1994 increased $4 
million and $21 million, respectively, compared with the same 
periods a year ago.  Net realized capital losses for the nine 
months ended September 30, 1993 included an after-tax capital loss 
of $12 million realized on the sale of the U.K. life and 
investment management operations.  Excluding net realized capital 
gains and losses, results for the three and nine months ended 
September 30, 1994 increased $7 million and $10 million, 
respectively, compared with the same periods a year ago.

Third quarter and year-to-date results in 1994 reflect increased 
earnings in the Pacific Rim and Canada.  Year-to-date results in 
1994 also reflected increased earnings from the company's 
increased investment in a Mexican insurance operation.  Nine month 
results in 1993 reflected losses from the U.K. life and investment 
management operations and a $37 million tax benefit from prior 
year operating losses on those operations.  Year-to-date results 
in 1993 were adversely affected by additions to loss and loss 
expense reserves for prior accident years of $20 million.  These 
reserve additions reflected emerging losses in casualty, property 
and marine excess of loss coverage written by the company's U.K. 
reinsurance operation.  The losses arose principally from prior 
year catastrophes in the discontinued marine line of business and 
from various non-U.S. property business exposures. The reserve 
additions also resulted from the refinement of the methodology 
used to establish and evaluate loss reserves for this business and 
from the availability of better information.

Results for the three and nine months ended September 30, 1994 
reflect the company's change in accounting for an affiliate from 
the consolidated basis of accounting to the equity basis of 
accounting.  This change resulted in decreases in total revenue of 
13% and 5% for the three and nine months ended September 30, 1994, 
respectively, and decreases in total benefits and expenses of 14% 
and 5%, respectively, compared to the same periods of 1993.  This 
change did not impact results of the segment in 1994.


<PAGE> 38

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments
___________________________

General account invested assets, net of related impairment 
reserves or write-downs, at September 30, 1994 and December 31, 
1993 were as follows (in millions):

<TABLE>
<CAPTION>
                                       September 30,       December 31,
                                           1994               1993      
                                       _________________________________
<S>                                        <C>                <C>
Debt securities.......................     $ 37,782.3         $ 41,544.5
Mortgage loans........................       12,716.0           14,839.2
Real estate...........................        1,390.6            1,315.8
Equity securities.....................        1,688.6            1,658.9
Short term and other..................        2,206.5            2,097.4
                                       _________________________________
   Total invested assets..............     $ 55,784.0         $ 61,455.8
                                       _________________________________
                                       _________________________________
</TABLE>


The decline in invested assets from December 31, 1993 to September 
30, 1994 related principally to debt securities and mortgage 
loans.  The decrease in debt securities was due principally to 
changes in market values of such securities.  Interest rates rose 
from December 31, 1993 to September 30, 1994, causing a decrease 
in the value of debt securities and resulting in the change from 
unrealized gains to unrealized losses during this period.  Debt 
securities included unrealized capital gains of $1.9 billion at 
December 31, 1993, compared with unrealized capital losses of $1.3 
billion at September 30, 1994.  Of such unrealized capital losses 
at September 30, 1994, $97 million and $442 million related to 
assets supporting discontinued products and experience rated 
pension contractholders, respectively.

The decrease in mortgage loans principally reflected prepayments 
and payments at maturity on mortgage loans.  The decrease in 
mortgage loans also reflects the company's foreclosure of $462 
million of mortgage loans (net of write-offs).  Included in these 
foreclosures was a $220 million loan secured by an office 
building.  The company maintained a specific reserve of $80 
million relating to this loan which was provided for in prior 
years.  The property was written down at the time of foreclosure 
to its estimated fair value.


<PAGE> 39

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments (Continued)
_______________________________________

Aetna's investment objective is to fund policyholder and certain 
corporate liabilities in a manner which enhances shareholder 
value, subject to appropriate risk constraints.  It is the 
company's intention that this investment objective be met by a mix 
of investments which matches the characteristics (e.g., duration, 
cash flow variability) of the liabilities they support; 
diversifies the types of investment risks in its portfolios by 
interest rate, liquidity, credit and equity price risk; and 
achieves asset diversification by investment type, industry, 
issuer and geographic location.  The company regularly projects 
duration and cash flow characteristics of its liabilities and 
makes appropriate adjustments in the portfolios of assets which 
support the liabilities.  Interest rate risk is managed within a 
tight duration band, and credit risk is managed by maintaining 
high average bond ratings and diversified sector exposure.  In 
pursuing its investment and risk management objectives, the 
company utilizes assets whose market value is at least partially 
determined by, among other things, levels of or changes in 
domestic and/or foreign interest rates (short term or long term), 
exchange rates, prepayment rates, equity markets or credit 
ratings/spreads.  The amortized cost and fair value of these 
securities, included in the $37.8 billion debt securities 
portfolio, as of September 30, 1994 was as follows (in millions):

<TABLE>
<CAPTION>
                                                 Amortized      Fair
                                                 Cost           Value  
                                                 _________      _______
<S>                                              <C>            <C>
Collateralized mortgage obligations (including
  interest-only and principal-only strips)...... $ 3,619.1      $ 3,496.0
Treasury and agency strips:
  Principal.....................................   1,154.4          961.0
  Interest......................................     106.6           90.6
LIBOR notes.....................................      25.0           24.8
Yen notes.......................................      22.4           20.7
Warrants to purchase debt securities............      20.8            4.3
Mandatorily convertible preferred stock.........      17.9           17.4
</TABLE>


Using financial modeling and other techniques, the company 
regularly evaluates the appropriateness of the investments 
relative to the company's management-approved investment 
guidelines and the business objectives of the portfolios 
(including evaluating the interest rate, liquidity, credit and 
equity price risk resulting from derivative and other portfolio 
activities).  During the three and nine months ended September 30, 
1994, the company operated within such investment guidelines by 
maintaining a mix of investments that diversifies its assets and 
matches the characteristics of the liabilities which they support.  
(Please see a discussion of the company's hedging activities on 
pages 47 and 48.)


<PAGE> 40

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments (Continued)
_______________________________________

Debt Securities

As of September 30, 1994 and December 31, 1993, the company's 
investments in debt securities represented 68% of total general 
account invested assets and were as follows (in millions):

<TABLE>
<CAPTION>
                                       September 30,      December 31,
                                           1994               1993     
                                       ________________________________
<S>                                        <C>                <C>
Supporting discontinued products           $ 7,051.1          $ 8,269.0
Supporting experience rated products        11,472.8           11,763.8
Supporting remaining products               19,258.4           21,511.7
                                       ________________________________
   Total                                   $37,782.3          $41,544.5
                                       ________________________________
                                       ________________________________
</TABLE>


Included in the company's total debt security balances at 
September 30, 1994 and December 31, 1993 were the following 
categories of debt securities (in millions):

<TABLE>
<CAPTION>
                                        September 30, 1994                    December 31, 1993         
                                __________________________________   ___________________________________
                                      Supporting Experience Rated           Supporting Experience Rated
                                      Pension and Annuity Contracts         Pension and Annuity Contracts
                                      _____________________________         _____________________________
                                Total       Amount       % of Total   Total       Amount       % of Total
                                _____       ______       __________   _____       ______       __________
<S>                             <C>         <C>          <C>          <C>         <C>          <C>
"Below investment grade"
 debt securities                $ 1,900.5   $   438.8    23.1%        $ 1,970.1   $  449.6     22.8%
Problem debt securities             198.1        21.2    10.7             196.1       26.6     13.6
Potential problem debt
 securities                         118.4        45.7    38.6             191.0       65.1     34.1
</TABLE>


Management defines "problem debt securities" to be securities for 
which payment is in default, securities of issuers which are 
currently in bankruptcy or in out-of-court reorganizations, or 
securities of issuers for which bankruptcy or reorganization 
within six months is considered likely.

"Potential problem debt securities" are currently performing debt 
securities for which neither payment default nor debt 
restructuring is anticipated within six months, but whose issuers 
are experiencing major financial difficulties.  Identifying such 
potential problem debt securities requires significant judgment as 
to likely future market conditions and developments specific to 
individual debt securities.  Individual debt securities are 
written down for other than temporary declines in value.

The company does not accrue interest on problem debt securities 
when management believes the likelihood of collection of interest 
is doubtful.  Lost investment income on problem debt securities 
for the three and nine months ended September 30 was as follows 
(in millions):


<TABLE>
<CAPTION>
                                       Three Months Ended          Nine Months Ended
                                          September 30,             September 30,   
                                       ___________________       ___________________
                                        1994        1993         1994         1993  
                                       _______     _______       ______      _______
<S>                                    <C>         <C>           <C>         <C>
Allocable to discontinued products     $   1.0     $    .5       $   2.9     $   3.1
Allocable to contractholders           $    .2     $    .4       $    .6     $   1.5
Allocable to remaining products        $    .9     $    .3       $   3.6     $   2.0
</TABLE>


<PAGE> 41

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments (Continued)
_______________________________________

At September 30, 1994 and December 31, 1993, the carrying value 
(fair value) of collateralized mortgage obligations ("CMOs") was 
$3.5 billion and $6.3 billion, respectively.  The principal risks 
inherent in holding CMOs are prepayment and extension risks 
related to dramatic decreases and increases in interest rates 
whereby the CMOs would be subject to repayment of principal 
earlier or later than originally anticipated.  At September 30, 
1994 and December 31, 1993, approximately 89% and 91%, 
respectively, of the company's CMO holdings consisted of 
sequential and planned amortization class bonds that are subject 
to less prepayment and extension risk than other CMO instruments.

Mortgage Loan Investments

As of September 30, 1994 and December 31, 1993, the company's 
mortgage loan investments, net of impairment reserves, supported 
the following types of business (in millions):

<TABLE>
<CAPTION>
                                       September 30,      December 31,
                                           1994               1993    
                                       _______________________________
<S>                                        <C>                <C>
Supporting discontinued products           $ 4,545.2         $ 5,419.1
Supporting experience rated products         4,034.4           4,732.7
Supporting remaining products                4,136.4           4,687.4
                                       _______________________________
   Total                                   $12,716.0         $14,839.2
                                       _______________________________
                                       _______________________________
</TABLE>


The mortgage loan portfolio is monitored closely through the 
review of loan and property information such as debt service 
coverage, annual operating statements and property inspection 
reports.  This information is evaluated in light of current 
economic conditions and other factors such as geographic and 
property-type loan concentrations.  Evaluation of individual 
mortgage loans, including identification of currently performing 
loans that, for a variety of reasons, management believes warrant 
closer monitoring, is part of the company's regular review process 
designed, among other things, to help determine whether 
adjustments to mortgage loan impairment reserves appear warranted.


<PAGE> 42

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments (Continued)
_______________________________________

Mortgage loan impairment reserves are established to provide for 
1) probable estimated losses on specific loans (i.e., "specific 
reserves") and 2) losses that management believes are likely to 
arise from the overall portfolio excluding that portion of the 
portfolio supporting experience rated pension contracts (i.e., 
"general reserve").  As of the dates shown below, the mortgage 
loan impairment reserves were as follows (in millions):

<TABLE>
<CAPTION>
                                   Balances at September 30, 1994    Balances at December 31, 1993 
                                   ______________________________    ______________________________
                                   Specific   General                Specific   General
                                   Reserves   Reserve    Total       Reserves   Reserve    Total
                                   ________   _______    _____       ________   _______    _____
<S>                                <C>        <C>        <C>         <C>        <C>        <C>
Allocable to the company*...       $  418.1   $  375.0   $  793.1    $  639.8   $  400.0   $1,039.8
Allocable to contractholders          196.6         **      196.6       268.5         **      268.5
                                   ________   ________   ________    ________   ________   ________

  Total.....................       $  614.7   $  375.0   $  989.7    $  908.3   $  400.0   $1,308.3
                                   ________   ________   ________    ________   ________   ________
                                   ________   ________   ________    ________   ________   ________
<FN>
*  Includes total reserves of $464.4 million ($232.3 million of specific reserves and $232.1 million
   of general reserves) allocated to discontinued products at September 30, 1994 and total reserves
   of $647.2 million ($406.0 million of specific reserves and $241.2 million of general reserves)
   allocated to discontinued products at December 31, 1993.  (Please see "Financial Services" on
   page 29 for a discussion of anticipated future capital losses on assets supporting discontinued
   products.)

** The general reserve at September 30, 1994 and December 31, 1993 excluded reserves for losses of
   $234.2 million and $217.0 million, respectively, that management believes are likely to arise
   from that portion of the overall portfolio supporting experience rated pension contracts.
</TABLE>


For the periods shown below, after-tax mortgage loan impairment 
expense was as follows (in millions):

<TABLE>
<CAPTION>
                                         Three Months Ended           Nine Months Ended
                                            September 30,               September 30,   
                                         ___________________         ___________________
                                         1994         1993           1994         1993
                                         ____         ____           ____         ____
<S>                                      <C>          <C>            <C>          <C>
  Allocable to discontinued products     $ 27.5*      $ 42.3         $ 57.8*      $101.8
  Allocable to contractholders**         $  2.1       $ 13.5         $ 41.4       $ 58.2
  Allocable to remaining products        $ 17.8       $ 26.9         $ 60.2       $102.3
<FN>
*  Impairment expense allocable to discontinued products for the three and nine months
   ended September 30, 1994 does not affect the company's results of operations.

** Impairment expense allocable to contractholders does not affect the company's
   results of operations.
</TABLE>


<PAGE> 43

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments (Continued)
_______________________________________

Included in the company's total mortgage loan balances at 
September 30, 1994 and December 31, 1993 were the following 
categories of mortgage loans (in millions):

<TABLE>
<CAPTION>                                   Balances at September 30, 1994                
                             _____________________________________________________________
                                         Supporting Experience      Supporting
                                         Rated Pension Contracts    Discontinued Products 
                                         _______________________    ______________________
                             Total       Amount      % of Total     Amount      % of Total
                             _____       ______      __________     ______      __________
<S>                          <C>         <C>         <C>            <C>         <C>
Problem loans...........     $1,002.1    $  272.3    27.2%          $  407.5    40.7%
Restructured loans (1)..      1,145.8       363.5    31.7              482.7    42.1
Potential problem and
 restructured loans.....        907.5       380.2    41.9              298.3    32.9
                             ________
   Total................     $3,055.4
                             ________
                             ________
Impairment reserves.....     $  989.7
                             ________
                             ________
Impairment reserves as
 a percentage of total..         32.4%
                             ________
                             ________
                                             Balances at December 31, 1993                
                             _____________________________________________________________
                                         Supporting Experience      Supporting
                                         Rated Pension Contracts    Discontinued Products 
                                         _______________________    ______________________
                             Total       Amount      % of Total     Amount      % of Total
                             _____       ______      __________     ______      __________
<S>                          <C>         <C>         <C>            <C>         <C>
Problem loans...........     $1,116.0    $  387.8    34.7%          $  410.8    36.8%
Restructured loans (1)..      1,858.8       481.1    25.9              957.4    51.5
Potential problem and
 restructured loans.....      1,575.6       602.0    38.2              523.8    33.2
                             ________
   Total................     $4,550.4
                             ________
                             ________
Impairment reserves.....     $1,308.3
                             ________
                             ________
Impairment reserves as
 a percentage of total..         28.8%
                             ________
                             ________
<FN>
(1) During the nine month period ended September 30, 1994, $335.7 million of loans which
    had been restructured, after write-offs of $144.9 million, were classified as performing.
    Of these loans, $69.1 million, after write-offs of $29.8 million, supported experience
    rated pension contracts and $118.0 million, after write-offs of $66.8 million, supported
    discontinued products.  Please see page 44 for further discussion of such transfers.
</TABLE>


"Problem loans" are defined to be loans with payments over 60 days 
past due, loans on properties in the process of foreclosure, loans on 
properties involved in bankruptcy proceedings and loans on properties 
subject to redemption.  Loans on properties in the process of 
foreclosure increased to $599 million at September 30, 1994 from $399 
million at December 31, 1993.

"Restructured loans" are loans whose original contract terms have 
been modified to grant concessions to the borrower and are currently 
performing pursuant to such modified terms.

Restructured loans that have a market rate of interest at the time of 
the restructure (which represents the interest rate the company would 
charge for a new loan with comparable risk) and demonstrate 
sustainable performance (as generally evidenced by six months of pre- 
or post-restructuring payment performance in accordance with the 
restructured terms) may be returned to performing status.  Candidates 
for such treatment are re-underwritten and must meet specific 
guidelines which are intended to provide reasonable assurance that 
the loan will perform in accordance with its contract terms.  These 
guidelines require (i) adequate debt service coverage throughout the 
term of the loan, (ii) appropriate loan-to-value ratios based upon 
collateral value at the time of restructuring and at projected 
maturity of the loan, and (iii) reasonable protection against capital 
expenditure risk associated with lease rollovers.  In addition, such 
restructured loans are designed to enhance the company's security 
position in the collateral, maximize borrower commitment to the 
property, and in many cases, ensure the company's participation in 
any appreciation of the property as market conditions improve.


<PAGE> 44

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments (Continued)
_______________________________________

Prior to restructuring, such loans are generally classified and 
accounted for as problem loans.  However, in certain cases, loans may 
be classified as potential problem loans if they are performing 
pursuant to their existing loan terms at the time.  Upon closing of 
the restructure, any uncollectible portion of the loan is written off 
against the impairment reserve and the remaining recorded investment 
in the loan is classified as restructured until it is returned to 
performing status.

During the three and nine months ended September 30, 1994, loans 
which had been restructured, with a carrying value of $225 million 
and $336 million, respectively, (net of write-offs of $101 million 
and $145 million, respectively) and with an average current yield of 
8% were classified as performing.  The amount of the write-off 
approximated the reserves related to these loans; therefore, there 
was an immaterial effect on the Consolidated Statement of Income in 
1994.  Of the aforementioned loans, $51 million and $69 million, 
respectively, (net of write-offs of $23 million and $30 million, 
respectively) supported experience rated pension contracts and $56 
million and $118 million, respectively, (net of write-offs of $40 
million and $67 million, respectively) supported discontinued 
products.  No such transfers occurred in 1993 or in the first quarter 
of 1994.  The company anticipates that additional loans will be 
reclassified to performing in future quarters if such loans 
demonstrate sustainable performance (as described on page 43).

Currently performing loans which management believes are likely to 
become classified as problem or restructured loans in the next twelve 
months or so are identified through the portfolio review process on 
the basis of known information about the ability of borrowers to 
comply with present loan repayment terms.  Identifying such 
"potential problem and restructured loans" requires significant 
judgment as to likely future market conditions, developments specific 
to individual properties and borrowers, and the timing of potential 
defaults.  Provision for losses that are likely to arise from such 
potential problem and restructured loans, excluding those potential 
problem and restructured loans supporting experience rated pension 
contracts, is included in the general reserve.

The company does not accrue interest on problem loans or restructured 
loans when management believes the collection of interest is 
unlikely.  The amount of pretax investment income required by the 
original terms of such non-accruing problem and restructured loans 
outstanding at September 30 and the portion thereof actually recorded 
as income for the three and nine months ended September 30 were as 
follows (in millions):

<TABLE>
<CAPTION>
                                            Three Months Ended        Nine Months Ended
                                               September 30,            September 30,  
                                            __________________        _________________
                                              1994       1993         1994       1993
                                              ____       ____         ____       ____
<S>                                           <C>        <C>          <C>        <C>
Income which would have been recorded
 under original terms of loans..........      $ 59.2     $ 82.1       $166.5     $228.1
Income recorded.........................        22.9       41.9         83.4      108.8
                                              ______     ______       ______     ______
Lost investment income..................      $ 36.3     $ 40.2       $ 83.1     $119.3
                                              ______     ______       ______     ______
                                              ______     ______       ______     ______
Lost investment income allocated to
 investments supporting discontinued
 products (included above)..............      $ 12.2     $ 22.5       $ 29.7     $ 62.9
                                              ______     ______       ______     ______
                                              ______     ______       ______     ______
Lost investment income allocated to
 investments supporting experience rated
 pension contracts (included above).....      $ 12.4     $ 10.9       $ 25.4     $ 32.6
                                              ______     ______       ______     ______
                                              ______     ______       ______     ______
</TABLE>


<PAGE> 45

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments (Continued)
_______________________________________

Real Estate Investments

At September 30, 1994 and December 31, 1993, Aetna's equity real 
estate balances, net of write-downs and reserves, were as follows:

<TABLE>
<CAPTION>                                   Balances at September 30, 1994                
                             _____________________________________________________________
                                         Supporting Experience      Supporting
                                         Rated Pension Contracts    Discontinued Products 
                                         _______________________    ______________________
                             Total       Amount      % of Total     Amount      % of Total
                             _____       ______      __________     ______      __________
<S>                          <C>         <C>         <C>            <C>         <C>
Investment real estate.....  $  388.9    $   33.2     8.5%          $   91.8    23.6%
Properties held for sale...   1,001.7       241.6    24.1              571.6    57.1
                             ________    ________                   ________
Total equity real estate...  $1,390.6    $  274.8    19.8           $  663.4    47.7
                             ________    ________                   ________
                             ________    ________                   ________


                                             Balances at December 31, 1993                
                             _____________________________________________________________
                                         Supporting Experience      Supporting
                                         Rated Pension Contracts    Discontinued Products 
                                         _______________________    ______________________
                             Total       Amount      % of Total     Amount      % of Total
                             _____       ______      __________     ______      __________
<S>                          <C>         <C>         <C>            <C>         <C>
Investment real estate.....  $  434.9    $   36.7     8.4%          $   98.5    22.6%
Properties held for sale...     880.9       243.7    27.7              436.0    49.5
                             ________    ________                   ________
Total equity real estate...  $1,315.8    $  280.4    21.3           $  534.5    40.6
                             ________    ________                   ________
                             ________    ________                   ________
</TABLE>


The company's investment real estate is held for the production of 
income and is generally carried at depreciated cost.  Property 
valuations are reviewed regularly by the company's investment 
management.  The carrying value is based upon various factors, 
including a review of market conditions and the company's long-
range strategy for the property.  The carrying value of investment 
real estate is reduced through a valuation reserve to reflect 
other than temporary declines in market value.

"Properties held for sale" is primarily comprised of assets 
acquired through foreclosure.  A new cost basis is established for 
assets acquired through foreclosure equal to the fair value at the 
time of foreclosure.  Subsequent to foreclosure, properties held 
for sale are carried at the lower of cost or fair value less 
selling costs.  Beginning in 1992, adjustments to the carrying 
value, as a result of changes in fair value subsequent to 
foreclosure, are recorded in a valuation reserve.  Prior to 1992, 
such changes in carrying value of both investment real estate and 
properties held for sale were recorded as write-downs.  Capital 
additions and asset improvements increase the carrying value and 
depreciation reduces the carrying value of both properties held 
for sale and investment real estate.

Total real estate write-downs and valuation reserves on properties 
included in the company's equity real estate balances were as 
follows (in millions):


<TABLE>
<CAPTION>
                                       September 30,      December 31,
                                           1994               1993    
                                       _______________________________
<S>                                        <C>                <C>
  Allocable to discontinued products       $346.3             $298.3
  Allocable to contractholders              192.5              228.3
  Allocable to remaining products           173.8              242.9  
                                       _______________________________

    Total                                  $712.6             $769.5  
                                       _______________________________
                                       _______________________________
</TABLE>


<PAGE> 46

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

General Account Investments (Continued)
_______________________________________

For the periods shown below, total after-tax net realized capital 
(gains) losses from real estate write-downs and increases 
(decreases) in the valuation reserves were as follows (in 
millions):

<TABLE>
<CAPTION>
                                         Three Months Ended          Nine Months Ended
                                            September 30                September 30   
                                         __________________          __________________
                                         1994        1993            1994        1993
                                         ____        ____            ____        ____
<S>                                      <C>         <C>             <C>         <C>
  Allocable to discontinued products     $    -*     $  9.4          $ 13.8*     $ 33.7
  Allocable to contractholders**         $  (.1)     $   .4          $  4.5      $  5.3
  Allocable to remaining products        $   .1      $   .6          $  (.3)     $  6.5
<FN>
*  Write-downs and impairment expense allocable to discontinued products for the three and
   nine months ended September 30, 1994 do not affect the company's results of operations.

** Write-downs and impairment expense allocable to contractholders do not affect the
   company's results of operations.
</TABLE>


Outlook

Management intends that general account investments in new 
mortgage loans for the foreseeable future will be restricted 
largely to extending and refinancing existing mortgages as they 
mature.  The company has reduced the mortgage loan and equity real 
estate portfolios, after reserves and write-downs, by $8.0 billion 
since the end of 1991, bringing mortgage loans and real estate as 
a percentage of general account invested assets from 38% in 1991 
to 25% at September 30, 1994.  It is management's continuing 
objective, real estate and capital market conditions permitting, 
to reduce over the next several years the size of the mortgage 
loan and real estate portfolios relative to total invested general 
account assets.  Although extensions and refinancings of existing 
mortgage loans may delay achieving this objective, management 
intends to pursue plans to maximize returns and reduce portfolio 
levels through loan restructurings and sales of foreclosed real 
estate.

Management is seeing improvement in certain segments of the 
commercial real estate market.  While additional losses may emerge 
in the company's mortgage loan and real estate portfolios, and may 
increase to the extent recovery in this market is delayed, 
management believes that the improvement in this market will 
favorably impact real estate values.

The reserve for discontinued products reflects all anticipated 
future losses on discontinued products, including capital losses 
related to the $5.2 billion of mortgage loans and real estate 
supporting such products.  Therefore, additional losses on the 
portion of the portfolio supporting discontinued products are not 
expected to impact the company's results of operations, although 
there can be no assurances that such losses will not be greater 
than anticipated and thus materially impact such results.


<PAGE> 47

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Liquidity and Capital Resources
_______________________________

Cash and cash equivalents at September 30, 1994 and December 31, 
1993 were $2.7 billion and $1.6 billion, respectively.  For the 
nine months ended September 30, 1994, net cash used for operating 
activities was $7.6 million.  Net cash used for operating 
activities of $1.6 billion during the first nine months of 1993 
included $2.2 billion of cash used for net purchases of debt 
trading securities.

For the first nine months of 1994, net cash provided by investing 
activities was $1.9 billion and included a decrease of $23 million 
in short-term investments.  Net cash provided by investing 
activities of $783 million for the nine months ended September 30, 
1993 included $822 million provided by a decrease in short-term 
investments.

Short-term borrowings are used from time to time to provide for 
timing differences between receipts and disbursements in various 
portfolios.  The maximum amount of domestic short-term borrowings 
outstanding during the first nine months of 1994 was $583 million.

As a result of adverse conditions in real estate markets and tight 
lending practices by banks and other financial institutions over 
the past several years, the company has extended the maturity of, 
and adjusted interest rates to current market on, certain maturing 
mortgage loans where the borrower was unable to obtain financing 
elsewhere.  Of the $1,355 million of mortgage loans scheduled to 
mature during the first nine months of 1994, $964 million were not 
paid as scheduled, a substantial portion of which supported large 
case pension liabilities.  Of the loans not paid as scheduled, 
$434 million were extended at interest rates at least equal to 
current market (average rate of 9% over an average extension 
period of 6 years), $132 million were under forbearance 
(continuing to make payments under original loan terms), $29 
million were foreclosed upon and $369 million were under 
discussion with borrowers at September 30, 1994.  Of the $369 
million of loans under discussion with borrowers, $207 million 
were classified as problem or restructured loans at September 30, 
1994.  Absent significant improvement in commercial real estate 
markets or in the availability of refinancing by other financial 
institutions, there will continue to be a similar need to extend 
or refinance maturing loans.

Please refer to "Financial Services" on pages 26 through 30 for a 
discussion of the liquidity requirements specific to the large 
case pension business.

The company engages in hedging activity to manage foreign exchange 
and interest rate risk.  Such hedging activity has principally 
consisted of using forward and futures contracts and interest rate 
swaps.


<PAGE> 48

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Liquidity and Capital Resources (Continued)
___________________________________________

The company utilizes foreign currency forward contracts to hedge 
its foreign currency exposure (primarily Canada, Great Britain and 
Malaysia) arising from certain investments in foreign affiliates 
and non-dollar denominated investment securities.  As of September 
30, 1994, the company had contracts to sell $455 million of 
foreign currencies to hedge foreign currency exposures arising 
from net investments in foreign affiliates.  As of September 30, 
1994, the company also had contracts to sell $264 million of 
foreign currencies to hedge foreign currency exposures arising 
from investments in non-dollar denominated assets.  The company 
generally utilizes foreign currency contracts with terms of up to 
three months.

At September 30, 1994, the company had unhedged foreign currency 
exposures of $407 million and $26 million related to net 
investments in foreign affiliates and investments in non-dollar 
denominated assets, respectively, for which effective markets for 
hedging vehicles do not currently exist.

As of September 30, 1994, the company had futures contracts, 
acquired as hedges, to purchase $137 million of U.S. Treasury 
securities with unrecognized losses of $4 million (pretax).

The company utilizes interest rate swaps to manage certain 
exposures related to changes in interest rates.  This swap 
activity includes transactions which were entered into in prior 
years where the company acts as an intermediary for issuers whose 
debt the company has guaranteed (Please see Footnote 16 of the 
company's 1993 Annual Report to Shareholders for a discussion of 
Financial Guarantees) to allow them to convert variable rate debt 
to a fixed rate, with the company retaining no interest rate risk.  
Interest rate swap activity also includes exchanging variable rate 
asset returns for fixed rate returns.

The notional amount of the interest rate swaps with unrecognized 
gains at September 30, 1994 was $386 million with an estimated 
fair value of $15 million.  The notional amount of the interest 
rate swaps with unrecognized losses at September 30, 1994 was $529 
million with an estimated fair value of $(21) million.

Instruments used for hedging may be subject to market and credit 
risk.  Market risk is the risk that future changes in market 
prices may make a financial instrument less valuable.  Credit risk 
arises from the potential inability of counterparties to perform 
under the terms of the contracts.  Management does not believe 
that the current level of hedging activity will have a material 
effect on the company's liquidity or results of operations.  
(Please see "General Account Investments" on page 39.)

Pursuant to a shelf registration statement declared effective by 
the Securities and Exchange Commission ("the Commission") a 
finance subsidiary may offer and sell up to $500 million of 
preferred securities, guaranteed by the company.  The proceeds 
from any sale of these securities would be loaned from the 
subsidiary to the company and, except as may otherwise be noted in 
any offering documents related to such securities, used for 
general corporate purposes.

Pursuant to other shelf registration statements declared effective 
by the Commission during 1993, the company may offer and sell up 
to an additional $550 million of securities.


<PAGE> 49

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Liquidity and Capital Resources (Continued)
___________________________________________

On June 15, 1993, the company redeemed $200 million principal 
amount of its 8 1/8 % Debentures whose scheduled maturity was 
2007.  The company recognized an after-tax extraordinary loss of 
$5 million on the early redemption.  On July 17, 1993, $137 
million of the company's 7 3/4% Eurodollar Notes due 2016 were 
redeemed at par at the option of the holders thereof.

During the third quarter of 1993, the company issued $200 million 
of 6 3/8% Notes due in 2003, $200 million of 6 3/4% Debentures due 
in 2013 and $200 million of 7 1/4% Debentures due in 2023.  The 
proceeds were primarily used to repay commercial paper borrowings, 
a significant portion of which was incurred in connection with the 
retirement of debt discussed above.  The remaining proceeds were 
used for general corporate purposes.

Dividends Declared

On September 30, 1994, the Board of Directors declared a quarterly 
dividend of $.69 per share of common capital stock for 
shareholders of record at the close of business on October 28, 
1994, payable November 15, 1994.


Other Matters
_____________

For additional discussion of income taxes and severance and 
facilities charges, please see the company's 1993 Annual Report to 
Shareholders, 1993 Form 10-K, March 31, 1994 Form 10-Q and June 
30, 1994 Form 10-Q.  The following is intended to supplement those 
discussions.

Income Taxes

Net unrealized capital gains and losses are presented in 
shareholders' equity net of deferred taxes.  At September 30, 
1994, $431 million of net unrealized capital losses on available 
for sale debt and equity securities were reflected in 
shareholders' equity without deferred tax benefits.  For federal 
tax reporting purposes, capital losses are deductible only against 
capital gains in the period of sale or during the carryback and 
carryforward periods (three and five years, respectively).  Due to 
the expected full utilization of capital gains in the carryback 
period and the uncertainty of future capital gains, deferred tax 
benefits related to the $431 million of net unrealized losses were 
not reflected in shareholders' equity.  This had no impact on net 
income for the three and nine months ended September 30, 1994, but 
has the potential to adversely affect future results if and when 
such losses are realized.


<PAGE> 50

Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations (Continued)

Other Matters (Continued)
_________________________

Severance and Facilities Charges

During the three and nine months ended September 30, 1994, the 
company charged costs of $80 million and $131 million, 
respectively, to the severance and facilities reserve established 
in 1993 related to its cost reduction actions.  Of the 
approximately 4,000 positions expected to be eliminated, 
approximately 2,600 had been eliminated by September 30, 1994 and 
the related severance benefits charged against the reserve.  The 
remaining headcount reductions are expected to be completed by the 
first half of 1995.  The annual after-tax savings of approximately 
$200 million related to these and other cost reduction actions are 
expected by 1995.  The total estimated savings of approximately 
$200 million are expected to benefit individual segments by 1995 
as follows:

<TABLE>
<CAPTION>
<S>                                                    <C>
Health and Life Insurance and Services................ $  80
Financial Services....................................     5
Commercial Property-Casualty Insurance and Services...    90
Personal Property-Casualty............................    25
International.........................................     -
                                                       _____
Total estimated savings............................... $ 200
                                                       _____
                                                       _____
</TABLE>


<PAGE> 51

PART II.  OTHER INFORMATION

Item 1.  Legal Proceedings.

In Re:  Stepak v. Aetna Life and Casualty Company et al.
________________________________________________________

On October 22, 1990, a shareholder filed a lawsuit in United 
States District Court for the District of Connecticut ("District 
Court").  The suit, which was filed on behalf of a class of 
company shareholders, named as defendants Aetna Life and Casualty 
Company ("Aetna") and certain present and former Aetna officers 
and directors.

The suit alleges that the defendants fraudulently and in violation 
of federal securities laws failed, among other things, to 
adequately disclose alleged deterioration in the value of mortgage 
loan and real estate investment portfolios and that the plaintiff, 
acting in reliance upon such allegedly misleading public 
statements, purchased Aetna common stock at artificially inflated 
prices.  The suit seeks certification of the class and 
compensatory and punitive damages.

In November 1990, the plaintiff filed an amended complaint.  The 
defendants moved to have the amended complaint dismissed.  The 
plaintiff subsequently filed a second amended complaint, and in 
August 1991 the District Court denied the defendants' motion to 
dismiss this complaint.  In the interim, the plaintiff dropped all 
but two of the original individual defendants.  Subsequently, a 
class was conditionally certified composed of purchasers of Aetna 
common stock during the period from February 16, 1989 through 
November 13, 1990, with some exceptions.

Aetna answered the complaint, denying all substantive averments, 
and the parties engaged in substantial discovery.  On September 8, 
1994, the District Court entered a final judgment in favor of all 
defendants.  The plaintiff has filed an appeal from that judgment 
to the United States Court of Appeals for the Second Circuit.  
Aetna believes that the suit is neither supported as a matter of 
fact nor as a matter of law and, with the other defendants, will 
continue to contest vigorously the litigation.

In Re:  Attorneys General Antitrust Litigation
______________________________________________

The description of this litigation is contained in Note 15 of 
Notes to Financial Statements on page 19.

Other Litigation
________________

Aetna is continuously involved in numerous other lawsuits arising, 
for the most part, in the ordinary course of its business 
operations either as a liability insurer defending third-party 
claims brought against its insureds or as an insurer defending 
coverage claims brought against itself, including lawsuits related 
to issues of policy coverage and judicial interpretation.  One 
such area of coverage litigation involves legal liability for 
asbestos and environmental-related claims.  These lawsuits and 
other factors make reserving for asbestos and environmental-
related claims subject to significant uncertainties.


<PAGE> 52

Other Litigation (Continued)
____________________________

While the ultimate outcome of the litigation described herein 
cannot be determined at this time, such litigation (other than 
that related to asbestos and environmental-related claims, which 
is subject to significant uncertainties), net of reserves 
established therefor and giving effect to reinsurance, is not 
expected to result in judgments for amounts material to the 
financial condition of the company, although it may adversely 
affect results of operations in future periods.  Future results 
are expected to be adversely affected by losses for asbestos and 
environmental-related claims and litigation expense.  Due to 
significant uncertainties, management is unable to determine 
whether or not such effects on operations in future periods will 
be material.


Item 5.  Other Information.

(a)  Ratios of Earnings to Fixed Charges and Earnings to 
     Combined Fixed Charges and Preferred Stock Dividends

The following table sets forth Aetna's ratio of earnings to fixed 
charges and ratio of earnings to combined fixed charges and 
preferred stock dividends for the periods indicated.

<TABLE>
<CAPTION>
                                          Nine Months Ended            Years ended December 31       
                                                                 ____________________________________
                                          September 30, 1994     1993    1992    1991    1990    1989
                                          __________________     ____    ____    ____    ____    ____

<S>                                       <C>                    <C>     <C>     <C>     <C>     <C>

Ratio of Earnings to Fixed Charges....    4.26                   (a)     .42(b)  2.13    3.03    4.13
Ratio of Earnings to Combined Fixed
 Charges and Preferred Stock Dividends    4.26                   (a)     .42(b)  2.13    3.03    4.05

<FN>
(a) Aetna reported a pretax loss from continuing operations in 1993 which was
    inadequate to cover fixed charges by $1.1 billion.
(b) Earnings were inadequate to cover fixed charges by $112.8 million in 1992.
</TABLE>


For purposes of computing both the ratio of earnings to fixed 
charges and the ratio of earnings to combined fixed charges and 
preferred stock dividends, "earnings" represent consolidated 
earnings from continuing operations before income taxes, 
cumulative effect adjustments and extraordinary items plus fixed 
charges and minority interest.  "Fixed charges" consist of 
interest (and the portion of rental expense deemed representative 
of the interest factor).  Preferred stock dividends, which are not 
deductible for income tax purposes, have been increased to a 
taxable equivalent basis.  This adjustment has been calculated by 
using the effective tax rate of the applicable year.  All shares 
of Aetna's preferred stock were redeemed in 1989 and, as a result, 
for the nine months ended September 30, 1994 and for the years 
ended December 31, 1993, 1992, 1991 and 1990 the ratios of 
earnings to combined fixed charges and preferred stock dividends 
were the same as the ratios of earnings to fixed charges.


<PAGE> 53

Item 6.  Exhibits and Reports on Form 8-K.

  (a) Exhibits

      (10) Material Contracts.

      (10.1) Letter Agreement, dated September 20, 1994, between 
             Aetna Life and Casualty Company and Patrick W. Kenny.

      (10.2) Aetna Life and Casualty Company 1994 Non-Employee 
             Director Deferred Stock Plan, incorporated herein by 
             reference to the company's proxy statement, filed on 
             March 18, 1994 (the "1994 Proxy Statement").

      (10.3) Aetna Life and Casualty Company 1994 Stock Incentive 
             Plan, incorporated herein by reference to the 
             company's 1994 Proxy Statement.

      (12) Statement Re Computation of Ratios.

      (12.1) Computation of ratio of earnings to fixed charges and 
             ratio of earnings to combined fixed charges and 
             preferred stock dividends for the nine months ended 
             September 30, 1994 and for the years ended December 31, 
             1993, 1992, 1991, 1990 and 1989.

      (15) Letter Re Unaudited Interim Financial Information.

      (15.1) Letter from KPMG Peat Marwick LLP acknowledging
             awareness of the use of a report on unaudited
             interim financial information, dated
             October 28,1994.

      (27) Financial Data Schedule.

  (b) Reports on Form 8-K

      None.


<PAGE> 54

                       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.






                             Aetna Life and Casualty Company
                                       (Registrant)


Date  October 28, 1994       By        ROBERT E. BROATCH          
                                              (Signature)

                                       Robert E. Broatch
                                       Senior Vice President, Finance
                                       and Corporate Controller



<PAGE> 1

September 20, 1994

Patrick W. Kenny
33 Fulton Place
West Hartford, CT  06107

Dear Pat:

The purpose of this letter is to set out the agreement that we have 
reached as a result of our discussions regarding the cessation of your 
full-time, active service as Group Executive and Chief Financial Officer 
of Aetna Life and Casualty Company and its affiliates (collectively, the 
"Company").  This agreement is subject to the approval of the Company's 
Board of Directors.  We have agreed that the last day of active service 
will be December 30, 1994, or such earlier date as the Company shall 
designate (in which case, your employment status will be changed to a 
paid leave of absence until December 30, 1994 and your last day of 
active service will be considered as December 30, 1994 notwithstanding 
any such paid leave of absence.)

On January 2, 1995 you will begin a period of salary continuation at the 
rate of $425,000 per year (your current annual base compensation).  Your 
benefits will be as described in Attachment A of this letter (which is a 
part of this agreement).  On May 3, 1996 your period of salary 
continuation payments (i.e., 70 weeks) will cease.  After May 3, 1996 
your status will be that of a retired employee, eligible to participate 
in all benefits then generally made available by the Company to 
similarly situated retired executives.

During the first 13 weeks of the salary continuation period, you will be 
eligible to participate in all normal Company benefit programs.  For the 
remaining period of salary continuation, you will be eligible to 
continue in such programs other than sick pay, long-term disability, ISP 
and vacation day accrual on the same basis as active employees.

We agree that in the event of your death prior to May 3, 1996, any and 
all obligations under this agreement shall continue and any remaining 
payments shall be made to your spouse.

You also agree that in exchange for the extension of salary continuation 
payments equivalent in value to a period of 28 weeks of your regular 
rate of compensation beyond the period for which you would otherwise be 
eligible under current Company plans and policies (i.e., 42 weeks) and 
for certain supplementary pension benefits and other consideration 
described in Attachment A:


<PAGE> 2

  you (for yourself and any other person claiming or deriving a right 
  from you) forever release and discharge Aetna Life and Casualty 
  Company and its affiliates (and the directors, employees and agents of 
  Aetna Life and Casualty Company and its affiliates) from any and all 
  liability, claims, demands and causes of action (by whatever name 
  called and whether known or unknown) which you had, have, or may have, 
  arising out of:

  (i)    your employment with the Company;

  (ii)   the cessation of such employment; or

  (iii)  any act, omission, occurrence or other matter related to such 
         employment or cessation of employment,

  up to and including the effective date of this agreement.  This 
  release includes, but is not limited to, claims under the Civil Rights 
  Act of 1964, the Civil Rights Act of 1991, the Age Discrimination in 
  Employment Act, any other claims under federal, state or local law, 
  and claims for attorney's fees, costs and the like.

  You promise that you will not institute a claim or charge of 
  employment discrimination with any agency or sue the Company, or its 
  directors, employees or agents, concerning any claim you have released 
  pursuant to this agreement.  You agree that if you violate this 
  promise, you will be liable for, and will pay, all costs and expenses 
  of defending against the claim or suit, including reasonable 
  attorney's fees, incurred by the Company and those associated with the 
  Company.  Further, you agree to sign an additional release on or about 
  December 30, 1994, substantially the same as the release contained 
  herein, for the period from the date upon which you sign this letter 
  to December 30, 1994.

In consideration of the payments and other benefits provided by the 
Company under this agreement, you promise that:

a)  you will cooperate with all reasonable requests made by the Company, 
    its subsidiaries or counsel, for assistance, including making 
    yourself available for interviews with Company counsel regarding 
    matters within the scope of or related to your duties while at the 
    Company;

b)  you will not, for yourself or any other person or entity, directly 
    or indirectly, divulge, communicate or in any way make use of any 
    confidential, or proprietary information acquired in the performance 
    of your service for the Company without the prior written consent of 
    an appropriate Company officer;

c)  you will not, without the prior written consent of an appropriate 
    Company officer (which shall not be unreasonably withheld) for a 
    period of two years following the date of this agreement, enter the 
    employ of, work with, or perform service for any person or entity 
    which is in direct competition with the Company;


<PAGE> 3

d)  you will not disclose to any person or entity the terms and 
    conditions of, or any information acquired in connection with, this 
    agreement, without the prior written consent of an appropriate 
    Company officer, other than your legal, financial or career advisors 
    and the members of your immediate family, if they agree to maintain 
    confidentiality; and

e)  you will not, for a period of one year after December 30, 1994, 
    directly or indirectly induce any employee, insurance agent, 
    insurance broker, or broker-dealer of the Company to be employed by 
    another organization or perform services elsewhere or solicit the 
    trade of any customers of the Company.

You acknowledge that you:

a) have been advised to consult an attorney before signing this 
   agreement and that you have had the opportunity to consult with an 
   attorney of your choice;

b) have had the opportunity to consider, for at least 45 days, this 
   agreement and the information provided by the Company as to the group 
   of employees to whom it has offered and with whom it has individually 
   negotiated similar agreements (as of the date indicated on such 
   information), any eligibility factors and time limits that were 
   applied, the job titles, and ages of such employees and the ages of 
   employees in your job class with whom the Company has not negotiated; 
   and

c) have read this agreement in its entirety, understand its terms and 
   knowingly and voluntarily consent to its terms and conditions.

The agreement will become effective on the eighth day following the date 
you sign it and will supersede the letter agreement between you and the 
Company dated December 1, 1987.  You may revoke this agreement at any 
time prior to its effective date by giving written notice of revocation 
to me.

                                       AETNA LIFE AND CASUALTY COMPANY

Date:  September 29, 1994              By /s/ Ronald E. Compton       
       __________________                _____________________________
                                              Ronald E. Compton
                                              Title:  Chairman


Date:  September 28, 1994                 /s/ Patrick W. Kenny        
       __________________                _____________________________
                                              Patrick W. Kenny

<PAGE> 4

                               Attachment A


Salary Continuation     As per second and third paragraphs of letter.


Stock Options           Ineligible for additional awards.  During salary 
                        continuation:  exercises governed by rules for active 
                        employees.  Exercises governed by rules for early 
                        retirees thereafter.

Bonus                   Eligible for consideration for the 1994 performance 
                        year; ineligible thereafter.

ACEShares               Subject to the approval of the Committee on 
                        Compensation and Organization, unvested award (upon 
                        signing of the ACEShares Agreement) will vest based on 
                        active service with the Company on a prorated basis 
                        according to schedule provided performance 
                        requirements are met.

Executive Life          Continues during salary continuation provided that the 
                        Split Dollar Agreement is not terminated.  It should 
                        be noted that this arrangement is under current 
                        review.  One of the options under consideration is 
                        termination.  In the event of such termination, no 
                        further premium will be paid by the Company.  At the 
                        earlier of the end of salary continuation or the 
                        termination of the Split dollar Agreement, Aetna may 
                        withdraw its contribution and the policy may be 
                        continued thereafter upon payment of full premium, if 
                        any, without Company contribution.  Nothing contained 
                        herein shall limit the Company's rights as outlined in 
                        the Split Dollar Agreement.

Medical/Dental          Eligible to continue group medical/dental and life 
                        insurance coverage, if any, through May 3, 1996.  
                        Eligible for retiree benefits, as then in effect, 
                        thereafter.

Retirement Plan         Accruals under retirement plans continue during salary 
                        continuation.  Pension benefit will be calculated on 
                        the basis of 25 years of service and attainment of 
                        age 55.

ISP                     Active participation may continue during initial 90 
                        day (13 weeks) salary continuation period.


<PAGE> 5

                               Attachment A (Continued)


Outplacement            To be provided by the Company.  In addition, 
                        reimbursement of reasonable job search activities 
                        (e.g., travel, lodging, and meals) pursuant to Company 
                        expense reimbursement guidelines not to exceed 
                        $15,000.00; provided, however, that reimbursement will 
                        end upon the earlier of the acceptance of a position 
                        or May 3, 1996. 

Sick Pay and Long-Term
Disability              Ineligible after expiration of first 13 weeks of 
                        salary continuation.

Vacation                Lump sum payment for accrued but unused vacation
                        days (up to a maximum of 25 days) no later than 
                        December 30, 1994.




<PAGE> 1

AETNA LIFE AND CASUALTY COMPANY AND SUBSIDIARIES

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES AND RATIO OF EARNINGS 
TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS

<TABLE>

<CAPTION>

                                9 Months Ended
(Millions)                    September 30, 1994   1993         1992        1991        1990        1989
                              __________________   ____         ____        ____        ____        ____

<S>                                <C>             <C>          <C>         <C>         <C>         <C>

Pretax income (loss) from
 continuing operations...........  $  422.5        $(1,147.4)   $ (121.4)   $  243.5    $  459.6    $  663.8

Add back fixed charges............    131.9            171.0       194.3       221.5       229.0       211.6
Minority interest................       7.8              7.0         8.6         5.9         4.9        (1.9)
                                   ________        _________    ________    ________    ________    ________

   Income (loss) as adjusted.....  $  562.2           (969.4)   $   81.5    $  470.9    $  693.5    $  873.5
                                   ________        _________    ________    ________    ________    ________
                                   ________        _________    ________    ________    ________    ________

Fixed charges:
  Interest on indebtedness.......  $   71.1             77.4    $   81.4    $  110.9    $  119.9    $  113.2
  Portion of rents representative
   of interest factor............      60.8             93.6       112.9       110.6       109.1        98.4
                                   ________        _________    ________    ________    ________    ________

   Total fixed charges...........  $  131.9            171.0       194.3       221.5       229.0       211.6
                                   ________        _________    ________    ________    ________    ________
                                   ________        _________    ________    ________    ________    ________

Preferred stock dividend
 requirements....................         -                -           -           -           -    $    3.9
                                   ________        _________    ________    ________    ________    ________

Total combined fixed charges
 and preferred stock dividend
 requirements....................  $  131.9            171.0    $  194.3    $  221.5    $  229.0    $  215.5
                                   ________        _________    ________    ________    ________    ________
                                   ________        _________    ________    ________    ________    ________

Ratio of earnings to fixed
 charges.........................      4.26            (5.67)       0.42        2.13        3.03        4.13
                                   ________        _________    ________    ________    ________    ________
                                   ________        _________    ________    ________    ________    ________

Ratio of earnings to combined
 fixed charges and preferred
 stock dividends.................      4.26            (5.67)       0.42        2.13        3.03        4.05
                                   ________        _________    ________    ________    ________    ________
                                   ________        _________    ________    ________    ________    ________

</TABLE>



<PAGE> 1

Letter Re:  Unaudited Interim Financial Information
___________________________________________________

Aetna Life and Casualty Company
Hartford, Connecticut

Gentlemen:

Re:  Registration Statements No. 2-73911, 2-91514, 33-12993,
33-49543, 33-50427, 33-52819 and 33-52819-01


With respect to the subject registration statements, we 
acknowledge our awareness of the use therein of our report dated 
October 26, 1994 related to our review of interim financial 
information.

Pursuant to Rule 436(c) under the Securities Act of 1933, such 
report is not considered a part of a registration statement 
prepared or certified by an accountant or a report prepared or 
certified by an accountant within the meaning of Sections 7 and 11 
of the Act.




                             By        KPMG PEAT MARWICK LLP  
                                 _____________________________
                                         (Signature)
                                       KPMG Peat Marwick LLP

Hartford, Connecticut
October 28, 1994



<TABLE> <S> <C>


<ARTICLE> 7
<LEGEND>
This schedule contains summary financial information extracted from the
financial statements contained in the Form 10-Q for the quarterly period ended
September 30, 1994 for Aetna Life & Casualty Company and is qualified in its
entirety by reference to such statements.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1994
<PERIOD-END>                               SEP-30-1994
<DEBT-HELD-FOR-SALE>                            35,723
<DEBT-CARRYING-VALUE>                            2,059
<DEBT-MARKET-VALUE>                              2,091
<EQUITIES>                                       1,689
<MORTGAGE>                                      12,716
<REAL-ESTATE>                                    1,391
<TOTAL-INVEST>                                  55,784
<CASH>                                           2,665
<RECOVER-REINSURE>                               4,954
<DEFERRED-ACQUISITION>                           1,963
<TOTAL-ASSETS>                                  95,407
<POLICY-LOSSES>                                 17,820
<UNEARNED-PREMIUMS>                              1,614
<POLICY-OTHER>                                  17,541
<POLICY-HOLDER-FUNDS>                           24,400
<NOTES-PAYABLE>                                  1,132
<COMMON>                                         1,418
                                0
                                          0
<OTHER-SE>                                       4,440
<TOTAL-LIABILITY-AND-EQUITY>                    95,407
                                       8,440
<INVESTMENT-INCOME>                              3,559
<INVESTMENT-GAINS>                                (51)
<OTHER-INCOME>                                   1,356
<BENEFITS>                                       9,369
<UNDERWRITING-AMORTIZATION>                        562
<UNDERWRITING-OTHER>                                 0
<INCOME-PRETAX>                                    423
<INCOME-TAX>                                       115
<INCOME-CONTINUING>                                308
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       308
<EPS-PRIMARY>                                     2.73
<EPS-DILUTED>                                        0<F1>
<RESERVE-OPEN>                                       0
<PROVISION-CURRENT>                                  0
<PROVISION-PRIOR>                                    0
<PAYMENTS-CURRENT>                                   0
<PAYMENTS-PRIOR>                                     0
<RESERVE-CLOSE>                                      0
<CUMULATIVE-DEFICIENCY>                              0
<FN>
<F1>There is not a significant difference between primary and fully diluted
earnings per share.
</FN>
        


</TABLE>


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