AETNA VARIABLE ENCORE FUND INC
485BPOS, 1996-04-25
Previous: AETNA INCOME SHARES, 485APOS, 1996-04-25
Next: AETNA VARIABLE FUND, 485APOS, 1996-04-25




As filed with the Securities and Exchange                      File No. 2-53038
Commission on April 25, 1996                                  File No. 811-2568


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM N-1A

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                         Post-Effective Amendment No. 39

                                     and/or

         REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940

                                Amendment No. 30

                           AETNA VARIABLE ENCORE FUND
               (Exact Name of Registrant as Specified in Charter)

             151 Farmington Avenue RE4C, Hartford, Connecticut 06156
                    (Address of Principal Executive Offices)
                                 (860) 273-7834
              (Registrant's Telephone Number, including Area Code)

                            Susan E. Bryant, Counsel
                    Aetna Life Insurance and Annuity Company
             151 Farmington Avenue RE4C, Hartford, Connecticut 06156
                     (Name and Address of Agent for Service)


It is proposed that this filing will become effective (Check appropriate space):

[ ] immediately upon filing pursuant to paragraph (b) of Rule 485
[X] on May 1, 1996 pursuant to paragraph (b) of Rule 485
[ ] 60 days after filing pursuant to paragraph (a)(1) of Rule 485
[ ] on _______________________ pursuant to paragraph (a)(1) of Rule 485
[ ] 75 days after filing pursuant to paragraph (a)(2) of Rule 485
[ ] on May 1, 1996 pursuant to paragraph (a)(2) of Rule 485

Aetna Variable Encore Fund has registered an indefinite number of its securities
under the Securities Act of 1933 pursuant to Rule 24f-2 of the Investment
Company Act of 1940. The Registrant filed its Rule 24f-2 Notice for its fiscal
year ended December 31, 1995 on February 29, 1996.

<PAGE>




                           Aetna Variable Encore Fund
                              Cross-Reference Sheet

Form N-1A
Item No.                                     Caption in Prospectus
1.     Cover Page                            Cover Page
2.     Synopsis                              Not Applicable
3.     Condensed Financial Information       Financial Highlights
4.     General Description of Registrant     Investment Objective
                                             Investment Policies and 
                                              Restrictions
5.     Management of the Fund                Management of the Fund
5A.    Management's Discussion of Fund       Financial Highlights - Incorporated
        Performance                           by Reference to the Annual Report
6.     Capital Stock and Other Securities    General Information
                                             Tax Matters
7.     Purchase of Securities Being Offered  Management of the Fund
                                             Net Asset Value
8.     Redemption or Repurchase              Sale and Redemption of Shares
9.     Pending Legal Proceedings             Not applicable

                                             Caption in Statement of Additional 
                                              Information
10.    Cover Page                            Cover Page
11.    Table of Contents                     Table of Contents
12.    General Information and History       General Information and History
13.    Investment Objectives and Policies    General Information and History
                                             Investment Objective and Policies
                                              of the Fund
                                             Description of Various Securities 
                                              and Investment Techniques
14.    Management of the Funds               Trustees and Officers of the Fund
15.    Control Persons and Principal         Control Persons and Principal 
        Holders of Securities                 Shareholders of the Fund
16.    Investment Advisory and Other         Investment Advisory Agreement;
        Services                             Administrative Services 
                                              Agreement; Custodian;
                                             Independent Auditors
17.    Brokerage Allocation and Other        Brokerage Allocation and Trading
        Practices                             Policies
18.    Capital Stock and Other Securities    Description of Shares
19.    Purchase, Redemption and Pricing      Sale and Redemption of Shares
        of Securities Being Offered          Net Asset Value
20.    Tax Status                            Tax Matters
21.    Underwriters                          Not Applicable
22.    Calculation of Performance Data       Not Applicable
23.    Financial Statements                  Financial Statements

<PAGE>

                           AETNA VARIABLE ENCORE FUND

                            151 Farmington Avenue
                         Hartford, Connecticut 06156
                                1-800-525-4225

   
                        Prospectus dated: May 1, 1996

Aetna Variable Encore Fund (the "Fund") is a diversified, open-end management
investment company whose shares are currently sold to variable annuity or
variable life insurance separate accounts to fund variable annuity contracts
(VA Contracts) and variable life insurance policies (VLI Policies) issued by
Aetna Life Insurance and Annuity Company ("ALIAC" or "Company") and its
affiliates and subsidiaries.

Encore Fund seeks to provide high current return, consistent with
preservation of capital and liquidity, through investment in high-quality
money market instruments. An investment in Aetna Variable Encore Fund is
neither insured nor guaranteed by the U.S. Government.

This Prospectus sets forth concisely information about the Fund that you
should know before investing. Additional information about the Fund is
contained in a Statement of Additional Information (SAI) dated May 1, 1996,
which has been filed with the Securities and Exchange Commission (SEC) and is
incorporated by reference. You can request an SAI, without charge, by writing
to the Fund at the address listed above or by calling the Fund at
1-800-525-4225.

This Prospectus does not constitute an offer to sell, or a solicitation of an
offer to buy, the securities of the Fund in any jurisdiction in which such
sale, offer to sell, or solicitation may not be lawfully made.
    

LIKE ALL MUTUAL FUNDS, THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED
BY THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION,
NOR HAS THE SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

         Please read this Prospectus and retain for future reference.

<PAGE>
TABLE OF CONTENTS

FINANCIAL HIGHLIGHTS                         3
INVESTMENT OBJECTIVE                         4
INVESTMENT POLICIES AND RESTRICTIONS         4
 Investment Policies                         4
 Industry Concentration                      4
 Illiquid and Restricted Securities          4
 International Securities                    5
 Repurchase Agreements                       5
 Securities Lending                          5
 Securities Borrowing                        5
MANAGEMENT OF THE FUND                       5
 Trustees                                    5
 Investment Adviser                          5
 Portfolio Management                        5
 Expenses and Fund Administration            5
GENERAL INFORMATION                          6
 Declaration of Trust                        6
 Capital Stock                               6
 Shareholder Meetings                        6
 Voting Rights                               6
TAX MATTERS                                  6
 The Fund                                    6
 Fund Distributions                          6
 Share Redemptions                           6
SALE AND REDEMPTION OF SHARES                6
NET ASSET VALUE                              7
GLOSSARY                                     8

                                      2
<PAGE>
   
                              FINANCIAL HIGHLIGHTS

The selected data presented below for, and as of the end of, each of the
years in the ten-year period ended December 31, 1995 are derived from the
financial statements of the Fund, which statements have been audited by KPMG
Peat Marwick LLP, independent auditors. The financial statements as of
December 31, 1995, and for each of the years in the two-year period then
ended, and the independent auditors' report thereon, are included in the SAI.

                                       Year Ended December 31
                        -----------------------------------------------------
                          1995       1994       1993       1992       1991
                        --------   --------   --------   --------   ---------
Net asset value per
  share, beginning of
  year                  $12.544    $12.535    $12.557    $12.628     $12.685
 Income from
  Investment
   Operations
 Net investment
  income                   .755       .526       .397       .502        .795
 Net realized and
  unrealized gain
   (loss) on
  investments              .009      (.022)      .001      (.042)       .033
                        --------   --------   --------   --------   ---------
  Total from
  Investment
    Operations             .764       .504       .398       .460        .828
 Less Distributions
 Dividends from net
  investment  income      (.010)     (.495)     (.420)     (.531)      (.885)
 Dividends from
  realized gains on
   investments               --         --       --         --          --
                        --------   --------   --------   --------   ---------
Net asset value per
  share, end of year    $13.298    $12.544    $12.535    $12.557     $12.628
                        ========   ========   ========   ========   =========
Total Return*              6.05%      4.09%      3.19%      3.67%       6.53%
Net assets, end of
  year (000's)         $514,037   $483,039   $380,249   $461,991    $502,510
Ratio of total
  expenses to average
  net assets                .30%       .32%       .31%       .37%        .36%
Ratio of net
  investment income
  to average net
  assets                   5.82%      4.16%      3.14%      3.96%       6.09%

                          1990       1989       1988       1987       1986
                        --------   --------   --------   --------   ---------
Net asset value per
  share, beginning of
  year                  $ 12.574   $ 12.639   $ 12.602   $ 13.557   $ 13.943
 Income from
  Investment
   Operations
 Net investment
  income                   1.057      1.179       .947       .882       .895
 Net realized and
  unrealized gain
   (loss) on
  investments               .004       .006      (.003)     (.011)      .004
                        --------   --------   --------   --------   ---------
  Total from
  Investment
    Operations             1.061      1.185       .944       .871       .899
 Less Distributions
 Dividends from net
  investment income        (.950)    (1.248)     (.907)    (1.826)    (1.258)
 Dividends from
  realized gains on
   investments             --         (.002)     --         --         (.027)
                        --------   --------   --------   --------   ---------
Net asset value per
  share, end of year    $ 12.685   $ 12.574   $ 12.639   $ 12.602   $ 13.557
                        ========   ========   ========   ========   =========
Total Return*               8.44%      9.39%      7.50%      6.81%      6.88%
Net assets, end of
  year (000's)          $553,240   $416,802   $391,234   $340,894   $312,650
Ratio of total
  expenses to average
  net assets                 .33%       .36%       .47%       .31%       .35%
Ratio of net
  investment income
  to average net
  assets                    8.13%      9.00%      7.28%      6.70%      6.67%
    

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

* The total return percentage does not reflect the mortality and expense
  charges, or other expenses, applicable to the separate accounts that invest
  in the Fund. Inclusion of these expenses would reduce the total return
  figures.

Additional information about the performance of the Fund is contained in the
Fund's Annual Report dated December 31, 1995. The Annual Report is
incorporated herein by reference and is available, without charge, by writing
to the Fund at the address listed on the cover of this Prospectus or by
calling 1-800-525-4225.


                                      3
<PAGE>
   
                             INVESTMENT OBJECTIVE

The investment objective of the Fund is to provide high current return,
consistent with preservation of capital and liquidity, through investment in
high-quality money market instruments. The Fund's investment objective is
fundamental and may not be changed without the vote of a majority of its
outstanding voting securities as defined by the Investment Company Act of
1940 ("1940 Act"). There can be no assurance that the Fund will meet its
investment objective.
    

                     INVESTMENT POLICIES AND RESTRICTIONS

   
Investment Policies   The Fund will invest primarily in (a) money market
instruments that have a maturity at the time of purchase, as defined under
federal securities laws, of 397 days or less (762 days or less for U.S.
Government securities) and (b) debt securities with a longer maturity, if the
Fund has the absolute right to sell such securities back to the issuer for at
least the face amount of the debt obligation within 397 days after the date
of purchase. The Fund invests in U.S. Treasury bills, notes and bonds;
obligations of agencies and instrumentalities of the U.S. Government;
obligations of domestic banks and U.S. dollar denominated obligations of
foreign banks, finance company commercial paper, corporate commercial paper
(including variable-rate instruments); documented discount notes of banks,
domestic banker's acceptances eligible for discount at the Federal Reserve,
Yankee certificates of deposit, Yankee commercial paper, Eurodollar
securities, repurchase agreements, corporate bonds and notes and other debt
instruments, and may purchase securities on a when-issued or delayed-delivery
basis. The Fund will not invest more than 25% of its total assets in
securities or obligations of foreign issuers. All securities and obligations
purchased by the Fund will be U.S. dollar denominated. The Fund may engage in
transactions on a when-issued or forward commitment basis and may enter into
forward currency contracts; however, the Fund does not intend to invest more
than 5% of its total assets in such securities. The average maturity of the
portfolio will depend on the investment adviser's appraisal of money market
conditions; however, it will not exceed 90 days. All earned income and
realized capital gains will be reinvested.

In addition, the Fund will invest at least 95% of its total assets in
high-quality securities. High-quality securities are those receiving the
highest credit rating by any two rating agencies (or one, if only one agency
has rated the security). High-quality securities may also include unrated
securities if the investment adviser determines the security to be of
comparable quality. The remainder of the Fund's assets will be invested in
securities rated within the two highest rating categories by any two rating
agencies (or one, if only one rating agency has rated the security) and
unrated securities if the investment adviser determines the security to be of
comparable quality. With respect to these securities, the Fund may not invest
more than 1% of the market value of its total assets or $1 million, whichever
is greater, in the securities or obligations of any one issuer. The Fund will
use nationally recognized rating agencies such as Standard & Poor's
Corporation and Moody's Investors Service, Inc. when determining security
credit ratings. All investments will be determined by the Investment Adviser
to present minimal credit risks.

Industry Concentration   The Fund will not concentrate its investments in any
one industry, and, therefore the Fund will not invest 25% or more of its
total assets in securities issued by companies principally engaged in one
industry. This limitation will not, however, apply to securities issued or
guaranteed by the U.S. Government, its agencies and instrumentalities;
securities invested in, or repurchase agreements for, U.S. Government
securities; and certificates of deposit, bankers' acceptances, or securities
of banks and bank holding companies. For purposes of this restriction,
finance companies will be classified as separate industries according to the
end users of their services, such as automobile finance, computer finance and
consumer finance. Also, the Fund will not hold securities constituting more
than 5% of its total assets in the securities of any one issuer or hold more
than 10% of the outstanding voting securities of any one issuer. This latter
restriction applies only to 75% of the Fund's total assets and does not
include securities issued or guaranteed by the U.S. Government, its agencies
and instrumentalities.

Illiquid and Restricted Securities   The Fund may invest up to 10% of its
total assets in illiquid securities. Illiquid securities are securities that
are not readily marketable or cannot be disposed of promptly within seven
days in the ordinary course of business without taking a materially reduced
price. In addition, the Fund may invest in securities that are subject to
legal or contractual restrictions as to resale, including securities
purchased under Rule 144A and Section 4(2) of the Securities Act of 1933.
Because of the absence of a trading market for some of these securities, the
Fund may take longer to liquidate the position and may realize less than the
amount originally paid by the Fund. The Investment Adviser, in accordance
with the powers adopted by the Board of Trustees, shall determine whether a
particular security is deemed to be liquid based on the trading markets for
the specific security and other factors.
    


                                      4
<PAGE>
   
International Securities   The Fund may invest up to 25% of its total assets
in U.S. dollar denominated securities of obligations of foreign issuers.
Investments in securities of foreign issuers involve risks not present in
domestic markets. Such risks may include: currency fluctuations; less
liquidity; price or income volatility; less government supervision and
regulation of stock exchanges where the securities may be traded, brokers and
listed companies; possible difficulty in obtaining and enforcing judgments
against foreign entities; adverse foreign political and economic
developments; different accounting procedures and auditing standards; the
possible imposition of withholding taxes on interest income payable on
securities; the possible seizure or nationalization of foreign assets; the
possible establishment of exchange controls or other foreign laws or
restrictions which might adversely affect the payment and transferability of
principal and interest on securities; higher transaction costs; possible
settlement delays and less publicly available information about foreign
issuers.

Repurchase Agreements   Under a repurchase agreement, the Fund may acquire a
debt instrument for a relatively short period subject to an obligation by the
seller to repurchase and by the Fund to resell the instrument at a fixed
price and time. Assets may be invested in repurchase agreements with domestic
banks and broker-dealers. Such agreements, although fully collateralized,
involve the risk that the seller of the securities may fail to repurchase
them. In that event, the Fund may incur costs in liquidating the collateral
or a loss if the collateral declines in value. If the default on the part of
the seller is due to insolvency and the seller initiates bankruptcy
proceedings, the ability of the Fund to liquidate the collateral may be
delayed or limited. The Fund's Board of Trustees has established credit
standards for issuers of repurchase agreements entered into by the Fund.
    

Securities Lending   The Fund may lend portfolio securities; however, the
value of the loaned securities (together with all other assets that are
loaned, including those subject to repurchase agreements) may not exceed
one-third of the Fund's total assets. The Fund will not lend portfolio
securities to affiliates. Though fully collateralized, lending portfolio
securities involves certain risks, including the possibility that the
borrower may become insolvent or default on the loan. In the event of a
disparity between the value of the loaned security and the collateral, there
is the additional risk that the borrower may fail to return the securities or
provide additional collateral. A loan may be terminated at any time by the
borrower or lender upon proper notice.

   
Borrowing   The Fund may borrow up to 5% of the value of its total assets for
temporary or emergency purposes. The Fund does not intend to borrow for
leveraging purposes. It has the authority to do so, but only if, after the
borrowing, the value of the Fund's net assets, including proceeds from the
borrowings, is equal to at least 300% of all outstanding borrowings.
Leveraging can increase the volatility of the Fund since it exaggerates the
effects of changes in the value of the securities purchased with the borrowed
funds.

The Fund is subject to further investment restrictions described in the SAI.
    

                            MANAGEMENT OF THE FUND

   
Trustees   The operations of the Fund are managed under the direction of the
Board of Trustees (Trustees). The Trustees set broad policies for the Fund.
Information about the Trustees is found in the SAI.

Investment Adviser   ALIAC, the investment adviser for the Fund, is a
Connecticut insurance corporation located at 151 Farmington Avenue, Hartford,
Connecticut 06156. It is an indirectly wholly owned subsidiary of Aetna
Retirement Services, Inc., which is in turn a wholly owned subsidiary of
Aetna Life and Casualty Company. ALIAC is registered with the SEC as an
investment adviser and manages over $22 billion in assets including those
held by the Fund.

Under an investment advisory agreement with the Fund, ALIAC is responsible
for managing the assets of the Fund in accordance with the Fund investment
objective and policies. ALIAC determines what securities and other
instruments are purchased and sold by the Fund and is responsible for
obtaining and evaluating financial data relevant to the Fund's portfolio.
ALIAC receives a management fee at an annual rate of 0.25% of the average
daily net assets of the Fund.

Portfolio Management   Jeanne Wong-Boehm, Managing Director, ALIAC, has been
the Portfolio Manager for Aetna Variable Encore Fund for over 6 years. Ms.
Wong-Boehm joined ALIAC in 1983 as a fixed income portfolio analyst, and
shortly thereafter assumed portfolio responsibilities for various general
account segments within the Aetna group of companies. In 1989 she was also
assigned primary responsibility for the money market operations.

Expenses and Fund Administration   Under an Administrative Services Agreement
with the Fund effective May 1, 1996, ALIAC will provide all administrative
services necessary for the Fund's operations and will be responsible for the
supervision of the Fund's other service providers. ALIAC will also assume all
ordinary recurring direct costs of the Fund such as custodian fees, directors
fees, transfer agency costs and accounting expenses. For the services
provided under the Administrative Services Agreement, ALIAC will receive an
annual fee, payable monthly, at a rate of 0.10% of the average daily net
assets of the Fund.
    


                                      5
<PAGE>
                              GENERAL INFORMATION

   
Declaration of Trust   The Fund was organized as a "Massachusetts business
trust" under the laws of Massachusetts on January 25, 1984. It began
operations on May 1, 1984 upon succeeding to the assets of Aetna Variable
Encore Fund, Inc., a corporation that was formed in 1974. Massachusetts law
provides that shareholders of the Fund can, under certain circumstances, be
held personally liable for the obligations of the Fund. The Fund has been
structured, and will be operated in such a way, so as to ensure as much as
possible, that shareholders will not be liable for obligations of the Fund.
The Declaration of Trust (Declaration) contains an express disclaimer of
shareholder liability for acts or obligations of the Fund under Massachusetts
law, and requires that notification of this disclaimer be given in each
agreement, obligation or instrument entered into by the Fund or the Trustees.
A more complete discussion of potential liability of shareholders of the Fund
under Massachusetts law is contained in the SAI under "Description of Shares
- -- Shareholder and Trustee Liability."
    

Capital Stock   The Declaration permits the Trustees to issue an unlimited
number of full and fractional shares of beneficial interest in the Fund. All
shares are nonassessable, other than as disclosed above. There are no
preemptive rights.

   
As of March 31, 1996, there were 39,556,634 shares of the Fund outstanding,
all of which were owned by ALIAC and its affiliates and held in separate
accounts to fund obligations under VA Contracts and VLI Policies.

Shareholder Meetings   The Fund is not required to hold annual shareholder
meetings. The Declaration provides for meetings of shareholders to elect
Trustees at such time as may be determined by the Trustees or as required by
the 1940 Act. If requested by the holders of at least 10% of the Fund's
outstanding shares, the Fund will hold a shareholder meeting for the purpose
of voting on the removal of one or more Trustees and will assist with
communications concerning that shareholder meeting.

Voting Rights   Shareholders are entitled to one vote for each full share
held and fractional votes for fractional shares held on matters submitted to
the shareholders of the Fund. Voting rights are not cumulative. Persons who
select the Fund for investment through their VA Contract or VLI Policy are
not the shareholders of the Fund, but may have the right to direct the voting
of Fund shares at shareholder meetings if required by law. Contract holders
and/or Participant voting rights are discussed in the prospectus for the
applicable VA Contract or VLI Policy.
    

                                 TAX MATTERS

   
The following discussion of federal income tax consequences is based on tax
laws and regulations in effect on the date of this Prospectus, and is subject
to change by legislative or administrative action. The following discussion
is for general information only; a more detailed discussion of federal income
tax considerations is contained in the SAI. The term "shareholders", as used
below, refers to insurance company separate accounts who hold shares in
connection with variable annuity or variable life insurance contracts.
Holders of VA Contracts or VLI Policies should consult the prospectuses of
their respective contracts or policies for information concerning federal
income tax consequences to them.

The Fund   The Fund intends to continue to qualify as a regulated investment
company by satisfying the requirements under Subchapter M of the Internal
Revenue Code of 1986, as amended (the "Code") concerning: (1) the
diversification of assets; (2) the distribution of income; and (3) the source
of income. It is the policy of the Fund to distribute all of its investment
income (net of expenses) and any capital gains (net of capital losses) to
shareholders in accordance with the timing requirements imposed by the Code.
In addition, the Fund intends to comply with the variable asset
diversification requirements under Section 817(h) of the Code, which are
described more fully in the SAI.

Fund Distributions   Distributions by the Fund are taxable, if at all, to the
insurance company separate accounts, and not to VA Contract or VLI Policy
holders. Contract holders and/or Participants should review the prospectus
for their VA Contract or VLI Policy for information regarding the tax
treatment of their contracts and policies and distributions from the Fund to
the separate accounts.
    

                        SALE AND REDEMPTION OF SHARES

Shares of the Fund are sold and redeemed at their net asset value next
determined after receipt of a purchase or redemption order in acceptable
form. No sales charge or redemption charge is made.

                                      6
<PAGE>
                                NET ASSET VALUE

   
The net asset value per share (NAV) of the Fund is determined as of 4:15 p.m.
Eastern time, on each day that the New York Stock Exchange is open for
trading. The NAV is computed by dividing the total value of the Fund's
securities, plus any cash or other assets less all liabilities (including
accrued expenses), by the number of shares outstanding.

Portfolio securities are valued primarily by independent pricing services,
based on market quotations. Short-term debt instruments maturing in less than
60 days are valued at amortized cost. Securities for which market quotations
are not readily available are valued at their fair value in such manner as
may be determined under the authority of the Trustees.
    


                                      7
<PAGE>
                                    GLOSSARY

This glossary describes some of the securities in which Encore Fund may
invest in pursuing its investment objective.

U.S. Government Direct Obligations -- issued by the Treasury Department and
include bills, notes, and bonds.

(bullet) Treasury bills are issued with maturities of any period up to one
         year. They are issued in bearer form and are sold on a discount
         basis to pay the face amount at maturity. The income for the
         investor is the difference between the purchase price and the
         maturity value (or the sale price if sold prior to maturity).

   
(bullet) Treasury notes are intermediate-term securites with original
         maturities of one to ten years. The income is paid to the investor
         in semi-annual interest payments.

(bullet) Treasury bonds are long-term, debt instruments with original
         maturities from ten to thirty years. The income is paid to the
         investor in semi-annual interest payments.
    

U.S. Government Agencies Securities -- Federal agencies have been established
as instrumentalities of the United States Government to supervise and finance
certain types of activities. These agencies include the Banks for
Cooperatives, Federal Land Banks, Federal Intermediate Credit Banks, Federal
Home Loan Banks, Federal National Mortgage Association, Government National
Mortgage Association, Export-Import Bank, and Tennessee Valley Authority.
Issues of these agencies, while not direct obligations of the United States
Government, are either backed by the full faith and credit of the United
States or are guaranteed by the Treasury or supported by the issuing
agencies' right to borrow from the Treasury.

Banker's Acceptances -- A banker's acceptance is a time draft drawn on and
accepted by a commercial bank. It is generally used by corporations to
finance the shipment and storage of goods. When the draft is accepted by a
bank, the bank unconditionally guarantees to pay the face value of the
instrument on its maturity date. An investor can purchase a bankers'
acceptance in the secondary market at the going rate of discount for a
specific maturity. Maturities of the instrument are generally six months or
less.

Certificates of Deposit -- A certificate of deposit is a receipt issued
by a bank or savings and loan association in exchange for the deposit of
funds. It earns a specified rate of return over a definite period of time.
Normally a certificate can be traded in a secondary market prior to maturity.
Eurodollar certificates of deposit are dollar-denominated deposits in banks
outside the United States. The bank may be a foreign bank or a foreign branch
of a United States bank. Yankee certificates of deposit are United States
dollar-denominated deposits issued and payable by United States branches of
foreign banks.

   
Commercial Paper -- Commercial paper is the term used to designate unsecured
short-term debt instruments issued by corporations and finance companies.
Maturities on these issues vary from a few days to nine months. Yankee
commercial paper is issued by foreign institutions in the United States
markets and payable in United States dollars.
    

Repurchase Agreement -- A repurchase agreement is an agreement between a
seller and buyer, usually of U.S. Government securities to sell and
subsequently repurchase securities at a fixed price on a future date. Under a
reverse repurchase agreement, the Fund would in effect sell portfolio
securities to another entity, with an agreement to repurchase at a specified
future date. The repurchase price under any type of repurchase agreement
reflects an agreed-upon interest rate for the period of purchase, which tends
to reflect current interest rates in the market rather than original issue
rate on the security.
                                      8
<PAGE>


             Statement of Additional Information dated: May 1, 1996

                                AETNA VARIABLE
                                 ENCORE FUND

                            151 Farmington Avenue
                         Hartford, Connecticut 06156

   
This Statement of Additional Information is not a prospectus and should be
read in conjunction with the current prospectus for Aetna Variable Encore
Fund dated May 1, 1996.

A free prospectus is available upon request from the local Aetna Life
Insurance and Annuity Company office, by writing to Aetna Variable Encore
Fund at the address listed above or by calling 1-800-525-4225.
    

                    Read the prospectus before you invest.

   
                              TABLE OF CONTENTS

General Information and History                                      2
Investment Objective and Policies of the Fund                        2
Description of Various Securities and Investment Techniques          4
Trustees and Officers of the Fund                                    5
Control Persons and Principal Shareholders of the Fund               7
Investment Advisory Agreement                                        8
Administrative Services Agreement                                    9
Brokerage Allocation and Trading Policies                            9
Description of Shares                                               10
Tax Matters                                                         11
Sale and Redemption of Shares                                       14
Net Asset Value                                                     15
Custodian                                                           15
Independent Auditors                                                15
Financial Statements                                               F-1
    

<PAGE>
                        GENERAL INFORMATION AND HISTORY

   
Aetna Variable Encore Fund (the "Fund") is an open-end diversified management
investment company which sells its shares of beneficial interest to variable
annuity or variable life insurance separate accounts to fund variable annuity
contracts (VA Contracts) or variable life insurance policies (VLI Policies)
issued by Aetna Life Insurance and Annuity Company ("ALIAC" or "Company") and
its affiliates and subsidiaries.

                INVESTMENT OBJECTIVE AND POLICIES OF THE FUND

The investment objective of the Fund is to provide high current return,
consistent with preservation of capital and liquidity, through investment in
high-quality money market instruments.

The Fund will operate under the following restrictions, which together with
its investment objective, are matters of fundamental policy and cannot be
changed without the approval of a majority of the outstanding voting
securities of the Fund as defined by the Investment Company Act of 1940 (the
"1940 Act"). This means the lesser of: (i) 67% of the shares of the Fund
present or represented at a shareholders' meeting if the holders of more than
50% of the shares then outstanding are present or represented; or (ii) more
than 50% of the outstanding voting securities of the Fund.
    

In seeking to accomplish its investment objective, the Fund will not:

 (1) issue any senior security as defined in the 1940 Act, except that (a)
     the Fund may enter into commitments to purchase securities in accordance
     with the Fund's investment program, including reverse repurchase
     agreements, delayed delivery and when-issued securities, which may be
     considered the issuance of senior securities; (b) the Fund may engage in
     transactions that may result in the issuance of a senior security to the
     extent permitted under applicable regulations, interpretations of the
     1940 Act or an exemptive order, and (c) subject to fundamental
     restrictions, the Fund may borrow money as authorized by the 1940 Act;

 (2) hold more than 5% of the value of its total assets in the securities of
     any one issuer or hold more than 10% of the outstanding voting
     securities of any one issuer; this restriction applies only to 75% of
     the value of the Fund's total assets; securities issued or guaranteed by
     the U.S. Government, its agencies and instrumentalities are excluded
     from this restriction;

 (3) concentrate its investments in any one industry except that the Fund may
     invest up to 25% of its total assets in securities issued by companies
     principally engaged in any one industry. For purposes of this
     restriction, finance companies will be classified as separate industries
     according to the end users of their services, such as automobile
     finance, computer finance and consumer finance. This limitation will
     not, however, apply to securities issued or guaranteed by the U.S.
     Government, its agencies and instrumentalities; securities invested in,
     or repurchase agreements for, U.S. Government securities; and
     certificates of deposit, bankers' acceptances, or securities of banks
     and bank holding companies;

 (4) make loans, except that, to the extent appropriate under its investment
     program, the Fund may (a) purchase bonds, debentures or other debt
     securities, including short-term obligations, (b) enter into repurchase
     transactions and (c) lend portfolio securities provided that the value
     of such loaned securities does not exceed one-third of the Fund's total
     assets;

 (5) invest in commodity contracts, except that the Fund may, to the extent
     appropriate under its investment program, purchase securities of
     companies engaged in such activities, may engage in transactions on a
     when-issued or forward commitment basis, and may enter into forward
     currency contracts;

 (6) borrow money, except that (a) the Fund may enter into commitments to
     purchase securities in accordance with the Fund's investment program,
     including delayed-delivery and when-issued securities and reverse
     repurchase agreements; and (b) for temporary, emergency purposes, the
     Fund may borrow money in amounts not exceeding 5% of the value of its
     total assets at the time the loan is made;


                                      2
<PAGE>
(7)  purchase real estate, interests in real estate or real estate limited
     partnership interests except that, to the extent appropriate under its
     investment program, the Fund may invest in securities secured by real
     estate or interests therein or issued by companies, including real
     estate investment trusts, which deal in real estate or interests
     therein; or

 (8) act as an underwriter of securities except to the extent that, in
     connection with the disposition of portfolio securities by the Fund, the
     Fund may be deemed to be an underwriter under the provisions of the
     Securities Act of 1933 (the "1933 Act").

      (Note that as a money market fund, the Fund's investment program does
      not currently allow investment in futures contracts.)

The Fund has also adopted certain other investment restrictions which may be
changed by the Fund's Trustees and without shareholder vote. Under such
restrictions, the Fund will not:

 (1) make short sales of securities, other than short sales "against the
     box," or purchase securities on margin except for short-term credits
     necessary for clearance of portfolio transactions, provided that this
     restriction will not be applied to limit the use of options, futures
     contracts and related options, in the manner otherwise permitted by the
     investment restrictions, policies and investment program of the Fund;

 (2) invest more than 10% of its total assets in illiquid securities.
     Illiquid securities are securities that are not readily marketable or
     cannot be disposed of promptly within seven days and in the usual course
     of business without taking a materially reduced price. Such securities
     include, but are not limited to, time deposits and repurchase agreements
     with maturities longer than seven days. Securities that may be resold
     under Rule 144A or securities offered pursuant to Section 4(2) of the
     1933 Act, as amended, shall not be deemed illiquid solely by reason of
     being unregistered. The Investment Adviser shall determine whether a
     particular security is deemed to be liquid based on the trading markets
     for the specific security and other factors;

 (3) purchase the securities of any other investment company, except as
     permitted under the 1940 Act;

 (4) invest in companies for the purpose of exercising control or management;
     or

 (5) invest more than 25% of its total assets in securities or obligations of
     foreign issuers, including marketable securities of, or guaranteed by,
     foreign governments (or any instrumentality or subdivision thereof). The
     Fund will invest in securities or obligations of foreign banks only if
     such banks have a minimum of $5 billion in assets and a primary capital
     ratio of at least 4.25%. The Fund may only purchase foreign securities
     or obligations that are U.S. dollar denominated.

   
Where the Fund's investment objective or policies restricts it to a specified
percentage of its total assets in any type of instrument, that percentage is
measured at the time of purchase. There will be no violation of any
investment policy or restriction if that restriction is complied with at the
time the relevant action is taken notwithstanding a later change in the
market value of an investment, in net or total assets, in the securities
rating of the investment or any other change.
    

The Fund will invest at least 95% of its total assets in high-quality
securities. High-quality securities are those receiving the highest credit
rating by any two nationally recognized statistical rating organizations (or
one, if only one rating organization has rated the security) and the
conditions of Rule 2a-7 under the 1940 Act are met. High-quality securities
may also include unrated securities if the investment adviser determines the
security to be of comparable quality.

   
The remainder of the Fund's assets will be invested in securities rated
within the two highest rating categories by any two nationally recognized
statistical rating organizations (or one, if only one rating organization has
rated the security) and unrated securities if the investment adviser
determines the security to be of comparable quality. With respect to this
group of securities, the Fund may not, however, invest more than 1% of the
market value of its total assets or $1 million, whichever is greater, in the
securities or obligations of a single issuer.
    


                                      3
<PAGE>
          DESCRIPTION OF VARIOUS SECURITIES AND INVESTMENT TECHNIQUES

The following information supplements and should be read in conjunction with
the section of the prospectus entitled "Investment Policies and
Restrictions."

Repurchase Agreements

   
The Fund may enter into repurchase agreements with domestic banks and
broker-dealers meeting certain size and creditworthiness standards
established by the Fund's Board of Trustees. A repurchase agreement allows
the Fund to determine the yield during the Fund's holding period. This
results in a fixed rate of return insulated from market fluctuations during
such period. Such underlying debt instruments serving as collateral will meet
the quality standards of the Fund. The market value of the underlying debt
instruments will, at all times, be equal to the dollar amount invested, even
though the maturity of the underlying instruments may exceed the 397-day
maturity limitation (762 days for U.S. Government securities) of the Fund.
Repurchase agreements, although fully collateralized, involve the risk that
the seller of the securities may fail to repurchase them from the Fund. In
that event, the Fund may incur (a) disposition costs in connection with
liquidating the collateral, or (b) a loss if the collateral declines in
value. Also, if the default on the part of the seller is due to insolvency
and the seller initiates bankruptcy proceedings, the Fund's ability to
liquidate the collateral may be delayed or limited. Under the 1940 Act,
repurchase agreements are considered loans by the Fund. Repurchase agreements
maturing in more than seven days will not exceed 10 percent of the total
assets of the Fund.
    

The Company will not make loans, enter into repurchase agreements or lend
portfolio securities unless it receives collateral that is at least equal to
the value of the loan, including accrued interest.

Reverse Repurchase Agreements

   
The Fund may enter into "reverse repurchase agreements" in which the Fund, as
seller of the securities, agrees to repurchase them at an agreed upon time
and price. When engaging in reverse repurchase agreements with banks or
broker-dealers, the Fund will receive cash and will deposit collateral in the
form of cash or cash equivalents in a segregated account maintained by Mellon
Bank, N.A. Such collateral will be maintained at all times in an amount equal
to at least 100% of the amount due to the bank or broker-dealer with which
the Fund entered into the reverse repurchase agreement.
    

When-Issued or Delayed-Delivery Securities

During any period that the Fund has outstanding a commitment to purchase
securities on a when-issued or delayed-delivery basis, the Fund will maintain
with its custodian bank a segregated account consisting of cash, U.S.
Government securities or other high-quality debt obligations. To the extent
that the market value of securities held in this segregated account falls
below the amount that the Fund will be required to pay on settlement,
additional assets may be required to be added to the segregated account. Such
segregated accounts could affect the Fund's liquidity and ability to manage
its portfolio. When the Fund engages in when-issued or delayed-delivery
transactions, it is effectively relying on the seller of such securities to
consummate the trade; failure of the seller to do so may result in the Fund's
incurring a loss or missing an opportunity to invest funds held in the
segregated account more advantageously.

The Fund will not pay for securities purchased on a when-issued or
delayed-delivery basis, or start earning interest on such securities, until
the securities are actually received. However, any security so purchased will
be recorded as an asset of the Fund at the time the commitment is made.
Because the market value of securities purchased on a when-issued or
delayed-delivery basis may increase or decrease prior to settlement as a
result of changes in interest rates or other factors, such securities will be
subject to changes in market value prior to settlement and a loss may be
incurred if the value of the security to be purchased declines prior to
settlement.

Maturity Policies

The average dollar-weighted maturity of securities in the Fund's portfolio
will not exceed ninety days. In addition, no security in the Fund's portfolio
will have a maturity of greater than thirteen months (397 calendar days), or,
in the case of United States Government securities, no greater than
twenty-five months (762 calendar days).

                                      4
<PAGE>
                       TRUSTEES AND OFFICERS OF THE FUND

   
The investments and administration of the Fund are under the direction of the
Board of Trustees. The Trustees and executive officers of the Fund and their
principal occupations for the past five years are listed below. Those
trustees who are "interested persons," as defined in the 1940 Act, are
indicated by an asterisk (*). All Trustees and officers hold similar
positions with other investment companies in the same Fund Complex managed by
the Investment Adviser. Fund Complex presently consists of: Aetna Series
Fund, Inc., Aetna Variable Fund, Aetna Income Shares, Aetna Variable Encore
Fund, Aetna Investment Advisers Fund, Inc., Aetna GET Fund (Series B) and
Aetna Generation Portfolios, Inc.

<TABLE>
<CAPTION>
                                          Principal Occupation During Past Five Years
                       Position(s) Held   (and Positions held with Affiliated Persons
Name, Address and Age  with Registrant    or Principal Underwriters of the Registrant)

<S>                    <C>                <C>
Shaun P. Mathews*      Trustee and        Vice President, Products Group, Aetna
151 Farmington       President            Retirement Services, Inc., February 1996 to
Avenue                                    Present; Senior Vice President, Strategic
Hartford,                                 Markets and Products, ALIAC, February 1993 to
Connecticut                               February 1996; Chief Executive, Aetna
Age 40                                    Investment Services, Inc., October 1995 to
                                          Present; President, Aetna Investment
                                          Services, Inc., March 1994 to Present;
                                          Director and Chief Operations Officer, Aetna
                                          Investment Services, Inc., July 1993 to
                                          Present; Director and Senior Vice President,
                                          Aetna Insurance Company of America, February
                                          1993 to Present; Senior Vice President,
                                          Pensions, ALIAC, and Director of ALIAC, March
                                          1991 to February, 1993; Vice President of
                                          Aetna Life Insurance Company, 1991 to
                                          Present.

James C. Hamilton      Vice President     Chief Financial Officer, Aetna Investment
151 Farmington       and Treasurer        Services, Inc., July 1993 to Present;
Avenue                                    Director, Vice President and Treasurer, Aetna
Hartford,                                 Insurance Company of America, February 1993
Connecticut                               to Present; Director, Aetna Private Capital,
Age 55                                    Inc., November 1990 to Present; Vice
                                          President and Treasurer of ALIAC, October
                                          1988 to Present; Vice President and Actuary,
                                          Aetna Life Insurance Company, 1988 to
                                          Present.

Susan E. Bryant        Secretary          Counsel, Aetna Life and Casualty Company,
151 Farmington                            March 1993 to Present; General Counsel and
Avenue                                    Corporate Secretary, First Investors
Hartford,                                 Corporation, April 1991 to March 1993;
Connecticut                               Administrator, Oklahoma Department of
Age 48                                    Securities, March 1986 to April 1991.

Morton Ehrlich         Trustee            Chairman and Chief Executive Officer,
1000 Venetian Way                         Integrated Management Corp. (an
Miami, Florida                            entrepreneurial company) and Universal
Age 61                                    Research Technologies, 1992 to Present;
                                          Director and Chairman, Audit Committee,
                                          National Bureau of Economic Research, 1985 to
                                          1992; President, LIFECO, Travel Services
                                          Corp., October 1988 to December 1991.

Maria T. Fighetti      Trustee            Manager/Attorney, Health Services, New York
325 Piermont Road                         City Department of Mental Health, Mental
Closter, New Jersey                       Retardation and Alcohol Services, 1973 to
Age 52                                    Present.
    
                                      5
<PAGE>
David L. Grove         Trustee            Private Investor; Economic/Financial
5 The Knoll                               Consultant, December 1985 to Present.
Armonk, New York
Age 78

Timothy A. Holt*       Trustee            Director, Senior Vice President and Chief
151 Farmington                            Financial Officer, ALIAC, February 1996 to
Avenue                                    Present; Senior Vice President, Business
Hartford,                                 Strategy & Finance, Aetna Retirement
Connecticut                               Services, Inc., February 1996 to Present;
Age 43                                    Vice President, Portfolio Management/
                                          Investment Group, Aetna Life and Casualty
                                          Company, June 1991 to February 1996;
                                          Treasurer, Aetna Investment Management, Inc.,
                                          February 1990 to June 1991.

Daniel P. Kearney*     Trustee            Director, President, and Chief Executive
151 Farmington                            Officer, ALIAC, December 1993 to Present;
Avenue                                    Executive Vice President of Aetna Life and
Hartford,                                 Casualty Company, December 1993 to Present;
Connecticut                               Group Executive, Aetna Life and Casualty
Age 56                                    Company, 1991 to 1993; Director, Aetna
                                          Investment Services, Inc., November 1994 to
                                          Present; Director, Aetna Insurance Company of
                                          America, May 1994 to Present.

Sidney Koch            Trustee            Financial Adviser, self-employed, January
455 East 86th                             1993 to Present; Senior Adviser, Daiwa
Street                                    Securities America, Inc., January 1992 to
New York, New York                        January 1993; Executive Vice President,
Age 61                                    Member of Executive Committee, Daiwa
                                          Securities America, Inc., January 1986 to
                                          January 1992.

Corine T. Norgaard**   Trustee, Chair     Professor, Accounting and Dean of the School
School of              Audit Committee    of Management, Binghamton University
Management             and Contract       (Binghamton, NY), August 1993 to Present;
Binghamton             Committee          Professor, Accounting, University of
University                                Connecticut (Storrs, Connecticut), September
Binghamton, New                           1969 to June 1993; Director, The Advest Group
York                                      (holding company for brokerage firm).
Age 58

Richard G. Scheide     Trustee            Trust and Private Banking Consultant, David
11 Lily Street                            Ross Palmer Consultants, July 1991 to
Nantucket,                                Present; Executive Vice President and
Massachusetts                             Manager, Bank of New England, N.A., June 1976
Age 66                                    to July 1991.
</TABLE>

   
**Dr. Norgaard is a director of a holding company that has as a subsidiary a
broker-dealer that sells contracts for Aetna Life Insurance and Annuity
Company. The Fund is offered as an investment option under the Contracts. Her
position as a director of the holding company may cause her to be an
"interested person" for purposes of the 1940 Act.

During the year ended December 31, 1995, members of the Boards of the Funds
within the Aetna Mutual Fund Complex who are also directors, officers or
employees of Aetna Life and Casualty Company and its affiliates were not
entitled to any compensation from the Funds. Effective November 1, 1995,
members of the Boards who are not affiliated as employees of Aetna or its
subsidiaries are entitled to receive an
    

                                      6
<PAGE>
   
annual retainer of $30,000 for service on the Boards of the Funds within the
Aetna Mutual Fund Complex. In addition, each such member will receive a fee
of $5,000 per meeting for each regularly scheduled Board meeting, $5,000 for
each Contract Committee meeting which is held on any day on which a regular
Board meeting is not scheduled; and $3,000 for each committee meeting other
than for a Contract Committee meeting on and day on which a regular Board
meeting is not scheduled. A Committee Chairperson fee of $2,000 each will be
paid to the Chairperson of the Contract and Audit Committees. All of the
above fees are to be allocated proportionately to each Fund within the Aetna
Mutual Fund Complex based on the net assets of the Fund as of the date
compensation is earned.

As of December 31, 1995, the unaffiliated members of the Board of Trustees
were compensated as follows:

                                                     Total
                                                 Compensation
                                                     from
                                   Aggregate      Registrant
                                 Compensation      and Fund
        Name of Person,              from        Complex Paid
           Position               Registrant      to Trustees

 -----------------------------   -------------   -------------
Corine Norgaard                     $3,116          $51,000
Trustee and
Chairman, Audit and
Contract Committees

Sidney Koch                         $2,825          $47,000
Trustee and
Member, Audit and
Contract Committees

Maria T. Fighetti                   $2,825          $46,000
Trustee and
Member, Audit and
Contract Committees

Morton Ehrlich                      $2,825          $46,000
Trustee and
Member, Audit and
Contract Committees

Richard G. Scheide                  $2,825          $46,500
Trustee and
Member, Audit and
Contract Committees

David L. Grove                      $2,825*         $46,500*
Trustee and
Member, Audit and
Contract Committees

* Mr. Grove elected to defer all such compensation.

            CONTROL PERSONS AND PRINCIPAL SHAREHOLDERS OF THE FUND

As of March 31, 1996, all of the shares of the Fund were owned by the Company
and its affiliates and allocated to variable annuity and variable life
insurance separate accounts to fund obligations under VA Contracts and VLI
Policies. Contract holders in these separate accounts are provided the right
to direct the voting of Fund shares at shareholder meetings. The Company and
its affiliates vote the shares they own in these separate accounts in
accordance with contract holders' directions. Undirected shares of the Fund
will be voted for each Account in the same proportion as directed shares. The
Company is a wholly
    

                                      7
<PAGE>
   
owned subsidiary of Aetna Retirement Holdings, Inc., which is in turn a
wholly owned subsidiary of Aetna Retirement Services, Inc. and an indirect
wholly owned subsidiary of Aetna Life and Casualty Company located at 151
Farmington Avenue, Hartford, Connecticut 06156.

                        INVESTMENT ADVISORY AGREEMENT

The Fund has entered into an Investment Advisory Agreement (the "Management
Agreement") with the Company, in effect since April 1994. It has been
confirmed each year and is currently effective through December 31, 1997. A
prior investment advisory agreement with the Company, with substantially
identical terms, was previously in effect. Under the Management Agreement and
subject to the direction of the Board of Trustees of the Fund, the Company
has responsibility for (i) supervising all aspects of the operations of the
Fund; (ii) selecting the securities to be purchased, sold or exchanged by the
Fund or otherwise represented in the Fund's investment portfolio, place
trades for all such securities; (iii) formulating and implementing continuing
programs for the purchase and sale of securities; (iv) obtaining and
evaluating pertinent information about significant developments and economic,
statistical and financial data, domestic, foreign or otherwise, whether
affecting the economy generally, the Fund, securities held by or under
consideration for the Fund, or the issuers of those securities; (v) providing
economic research and securities analyses as the Adviser considers necessary
or advisable in connection with the Adviser's performance of its duties
hereunder; (vi) obtaining the services of, contracting with, and providing
instructions to custodians and/or subcustodians of the Fund's securities,
transfer agents, dividend paying agents, pricing services and other service
providers as are necessary to carry out the terms of this Agreement; (vii)
perparing financial and performance reports, calculating and reporting daily
net asset values, and preparing any other financial data or reports, as the
Adviser from time to time, deems necessary or as is requested by the Board;
and (viii) taking any actions which appear to the Adviser and the Board
necessary.

The Management Agreement provides that the Company shall pay (a) the
salaries, employment benefits and other related costs of those of its
personnel engaged in providing investment advice to the Fund, including,
without limitation, office space, office equipment, telephone and postage
costs and (b) any fees and expenses of all Trustees officers and employees,
if any, of the Fund who are employees of the Company or an affiliated entity
and any salaries and employment benefits payable to those persons. The
Management Agreement provides that the Fund will pay (i) investment advisory
fees; (ii) broker's commissions and certain other transaction fees including
the portion of such fees, if any, which is attributable to brokerage research
services; (iii) fees and expenses of the Fund's independent auditors and
outside legal counsel; (iv) expenses of printing and distributing proxies,
proxy statements, prospectuses and reports to shareholders of the Fund,
except as such expenses may be borne by the distributor; (v) interest and
taxes; (vi) fees and expenses of those of the Fund's Trustees who are not
"interested persons" (as defined by the 1940 Act) of the Fund or the Company;
(vii) costs and expenses of promoting the sale of shares in the Fund,
including preparing prospectuses and reports to shareholders of the Fund;
(viii) administrator, transfer agent, custodian and dividend disbursing agent
fees and expenses; (ix) fees of dividend, accounting and pricing agents
appointed by the Fund; (x) fees payable to the Securities and Exchange
Commission ("SEC") or in connection with the registration of shares of the
Fund under the laws of any state or territory of the United States or the
District of Columbia; (xi) fees and assessments of the Investment Company
Institute or any successor organization and other association memberships
approved by the Board of Trustees; (xii) such nonrecurring or extraordinary
expenses as may arise; (xiii) all other ordinary business expenses incurred
in the operations of the Fund, unless specifically allocable otherwise by the
Management Agreement; (xiv) costs attributable to investor services,
administering shareholder accounts and handling shareholder relations; (xv)
all expenses incident to the payment of any dividend, distribution,
withdrawal or redemption; and (xvi) insurance premiums on property and
personnel (including officers and Trustees) of the Fund which benefit the
Fund. Some of the costs payable by the Fund under the Management Agreement
are being assumed by the Company under the terms of the Administrative
Services Agreement (see "Administrative Services Agreement").
    

The Management Agreement provides that if, for any fiscal year, the total of
all ordinary business expenses of the Fund, including all investment advisory
fees but excluding brokerage commissions, dis-

                                      8
<PAGE>
tribution fees, taxes, interest and extraordinary expenses and certain other
excludable expenses, would exceed the most restrictive expense limits imposed
by any statute or regulatory authority of any jurisdiction in which shares of
the Fund are offered for sales (unless a waiver is obtained), the Company
shall reduce its advisory fee in order to reduce such excess expenses, but
will not be required to reimburse the Fund for any ordinary business expenses
which exceed the amount of its advisory fee for such fiscal year.

The Management Agreement provides that it will continue in effect from year
to year provided that it is specifically approved at least annually by the
Board of Trustees of the Fund and by a majority of the non-interested
Trustees by votes cast at a meeting called for such purpose. The Management
Agreement provides that it may be terminated at any time by vote of the
Fund's Trustees or by vote of a majority of the Fund's outstanding voting
securities, or the Company, on sixty (60) days' written notice to the other
party. The Management Agreement will terminate automatically in the event of
its assignment.

   
Pursuant to the terms of the previous management agreement, the Company
received an annual investment advisory fee of 0.25% of the average daily net
assets of the Fund. For the years 1993, 1994 and 1995, the Fund paid the
Company an investment advisory fee of $1,026,406, $1,061,521 and $1,242,199,
respectively.
    

The service mark of the Aetna Variable Encore Fund and the name "Aetna" have
been adopted by the Fund with the permission of Aetna Life and Casualty
Company and their continued use is subject to the right of Aetna Life and
Casualty Company to withdraw this permission in the event the Company or
another subsidiary or affiliated corporation of Aetna Life and Casualty
Company should not be the investment adviser of the Fund.

   
                      ADMINISTRATIVE SERVICES AGREEMENT

The Fund has entered into an Administrative Services Agreement with the
Company effective May 1, 1996 under which the Company has agreed to provide
all administrative services in support of the Fund. In addition, the Company
has agreed to pay on behalf of the Fund, all ordinary recurring direct costs
of the Fund that it would otherwise be required to pay under the terms of the
Investment Advisory Agreement except brokerage costs and other transaction
costs in connection with the purchase and sale of securities for its
portfolio (Transaction Costs). As a result, the Fund's costs and fees are
limited to its advisory fee, the administrative services charge and
Transaction Costs. For the services under the Administrative Services
Agreement, the Company will receive an annual fee, payable monthly at a rate
of 0.10% of the average daily net assets of the Fund. Prior to May 1, 1996,
the Company had an Administrative Services Agreement that provided for the
reimbursement of a proportionate share of the Company's overhead in
administering the Fund. Prior to May 1, 1996, the Fund was obligated to pay
its own direct costs. The total of the direct costs and administrative costs
for the years ended December 31, 1993, 1994 and 1995 were $245,027, $313,575
and $277,840, respectively.

The Administrative Services Agreement will remain in effect until January 1,
1997. It will then remain in effect from year-to-year if approved annually by
a majority of the Trustees. It may be terminated by either party on sixty
days' written notice.

                  BROKERAGE ALLOCATION AND TRADING POLICIES

Subject to the direction of the Fund's Board of Trustees, the Company has
responsibility for making the Fund's investment decisions and for effecting
the execution of trades for the Fund's portfolio. Purchases and sales of
portfolio securities will usually be made in principal transactions, which
will result in the payment of no brokerage commission. In such transactions,
portfolio securities will normally be purchased directly from or sold to the
issuer or an underwriter or market-maker for these securities.
    

The primary criterion used in the allocation of purchase transactions is the
availability of a security which best meets the requirements of the Fund's
portfolio strategy. This determination is based on the safety,

                                      9
<PAGE>
   
liquidity, yield and maturity of the security in relation to other money
market instruments then available. The primary criterion used in the
allocation of sale transactions will be that of obtaining the best price and
execution of such transactions under the circumstances then prevailing.
Certain executive officers of the Company also have supervisory
responsibility with respect to the securities portfolio of the Company's own
general account. Further, the Company also acts as investment adviser to
other investment companies registered under the 1940 Act. The Company has
adopted policies designed to prevent disadvantaging the Fund in placing
orders for the purchase and sale of debt securities for the Fund, the Company
will normally use its own facilities and there will not be allocations of
such orders between the Fund and the Company's general account. However, to
the extent the Company has other clients, the Fund and another advisory
client of the Company may desire to buy or sell the same publicly traded
security at or about the same time. In such a case, the purchases or sales
will normally be allocated as nearly as practicable on a pro rata basis in
proportion to the amounts to be purchased or sold by each. In some cases the
smaller orders will be filled first. In determining the amounts to be
purchased and sold, the main factors to be considered are the respective
investment objectives of the Fund and the other portfolios, the relative size
of portfolio holdings of the same or comparable securities, availability of
cash for investment by the Fund and the other portfolios, and the size of
their respective investment commitments. Trades may be executed between Funds
and such trades are executed at "current market price" in compliance with SEC
Rule 17a-7.

The Fund did not pay any brokerage commissions for 1993, 1994, and 1995.
    

                            DESCRIPTION OF SHARES

   
Aetna Variable Encore Fund was established as a Maryland corporation in 1974
and converted to a Massachusetts business trust on May 1, 1984. It operates
under a Declaration of Trust ("Declaration") dated January 25, 1984.
    

The Declaration permits the Trustees to issue an unlimited number of full and
fractional shares of beneficial interest of a single class, each of which
represents a proportionate interest in the Fund equal to each other share.
The Trustees have the power to divide or combine the shares into a greater or
lesser number of shares without thereby changing the proportional beneficial
interest in the Fund.

Upon liquidation of the Fund, shareholders are entitled to share pro rata in
the net assets of the Fund available for distribution to shareholders. Fund
shares are fully paid and non-assessable, except as set forth below.

Shareholder and Trustee Liability

The Fund is an entity of the type commonly known as a "Massachusetts business
trust." Under Massachusetts law, shareholders of such business trusts may,
under certain circumstances, be held personally liable as partners for the
obligations of the Fund, which is not true in the case of a corporation. The
Declaration provides that shareholders shall not be subject to any personal
liability for the acts or obligations of the Fund and that every written
agreement, obligation, instrument or undertaking made by the Fund shall
contain a provision to the effect that shareholders are not personally liable
thereunder. With respect to tort claims, contract claims where the provision
referred to is omitted from the undertaking, and claims for taxes and certain
statutory liabilities in other jurisdictions, a shareholder may be held
personally liable to the extent that claims are not satisfied by the Fund.
However, upon payment of any such liability the shareholder will be entitled
to reimbursement from the general assets of the Fund. The Trustees intend to
conduct the operations of the Fund, with the advice of counsel, in such a way
as to avoid, as far as possible, ultimate liability of the shareholders for
liabilities of the Fund.

The Declaration further provides that the Trustees will not be liable for
errors of judgment or mistakes of fact or law, but nothing in the Declaration
protects a Trustee against any liability to which he or she would otherwise
be subject by reason of willful misfeasance, bad faith, gross negligence, or
reckless disregard of the duties involved in the conduct of his or her
office.

Voting Rights

   
Shareholders are entitled to one vote for each full share held (and
fractional votes for fractional shares held) and will vote in the election of
Trustees (to the extent hereinafter provided) and on other matters submitted
to the vote of shareholders. The shareholders of the Fund are the insurance
companies for
    

                                      10
<PAGE>
   
their separate accounts using the Fund to fund VA Contracts and VLI Policies.
The insurance company depositors of the separate accounts pass rights for
shares held for VA Contracts or VLI Policies through to Contract holders or
Participants as described in the prospectus for the applicable VA Contract or
VLI Policy. A meeting of the shareholders at which Trustees were elected was
most recently held on April 13, 1994. Thereafter, no further meeting of
shareholders for the purpose of electing Trustees will be held unless and
until such time as less than a majority of the Trustees holding office have
been elected by shareholders, at which time the Trustees then in office will
call a shareholders' meeting for election of Trustees. Vacancies occurring
between such meetings shall be filled in an otherwise legal manner if,
immediately after filling any such vacancy, at least two-thirds of the
Trustees holding office have been elected by shareholders. Except as set
forth above, the Trustees shall continue to hold office and may appoint
successor Trustees. Trustees may be removed from office (1) at any time by
two-thirds vote of the Trustees; (2) by a majority vote of Trustees where any
Trustee becomes mentally or physically incapacitated; (3) at a special
meeting of shareholders by a two-thirds vote of the outstanding shares; (4)
by written declaration filed with Mellon Bank, N.A., the Fund's custodian,
signed by two-thirds of the Fund's shareholders. Any Trustee may also
voluntarily resign from office.
    

Voting rights are not cumulative, so that the holders of more than 50% of the
shares voting in the election of Trustees can, if they choose to do so, elect
all the Trustees of the Fund, in which event the holders of the remaining
shares will be unable to elect any person as a Trustee.

The Declaration may be amended by an affirmative vote of a majority of the
shares at any meeting of shareholders or by written instrument signed by a
majority of the Trustees and consented to by a majority of the shareholders.
The Trustees may also amend the Declaration without the vote or consent of
shareholders if they deem it necessary to conform the Declaration to the
requirements of applicable federal laws or regulations or the requirements of
the regulated investment company provisions of the Internal Revenue Code of
1986, as amended, but the Trustees shall not be liable for failing to do so.

Shares have no preemptive or conversion rights.

                                 TAX MATTERS

   
The following is only a summary of certain additional tax considerations
generally affecting the Fund and its shareholders that are not described in
the Prospectus. No attempt is made to present a detailed explanation of the
tax treatment of the Fund or its shareholders, and the discussions here and
in the Prospectus are not intended as substitutes for careful tax planning.
Holders of VA Contracts or VLI Policies should consult the prospectuses of
their respective contracts or policies for information concerning the federal
income tax consequences of owning such VA Contracts or VLI Policies.
    

Qualification as a Regulated Investment Company

   
The Fund has elected to be taxed as a regulated investment company under
Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code").
As a regulated investment company, the Fund generally is not subject to
federal income tax on the portion of its net investment income (i.e., taxable
interest, dividends and other taxable ordinary income, net of expenses) and
capital gain net income (i.e., the excess of capital gains over capital
losses) that it distributes to shareholders, provided that it distributes at
least 90% of its investment company taxable income (i.e., net investment
income and the excess of net short-term capital gain over net long-term
capital loss) for the taxable year (the "Distribution Requirement"), and
satisfies certain other requirements of the Code that are described below.
Distributions by the Fund made during the taxable year or, under specified
circumstances, within twelve months after the close of the taxable year, will
be considered distributions of income and gains of the taxable year and can
therefore satisfy the Distribution Requirement.
    

In addition to satisfying the Distribution Requirement, a regulated
investment company must: (1) derive at least 90% of its gross income from
dividends, interest, certain payments with respect to securities loans, gains
from the sale or other disposition of stock or securities or foreign
currencies (to the extent such currency gains are directly related to the
regulated investment company's principal business of investing

                                      11
<PAGE>
in stock or securities) and other income (including but not limited to gains
from options, futures or forward contracts) derived with respect to its
business of investing in such stock, securities or currencies (the "Income
Requirement"); and (2) derive less than 30% of its gross income (exclusive of
certain gains on designated hedging transactions that are offset by realized
or unrealized losses on offsetting positions) from the sale or other
disposition of stock, securities or foreign currencies (or options, futures
or forward contracts thereon) held for less than three months (the
"Short-Short Gain Test"). However, foreign currency gains, including those
derived from options, futures and forwards, will not in any event be
characterized as Short-Short Gain if they are directly related to the
regulated investment company's investments in stock or securities (or options
or futures thereon). Because of the Short-Short Gain Test, the Fund may have
to limit the sale of appreciated securities that it has held for less than
three months. However, the Short-Short Gain Test will not prevent the Fund
from disposing of investments at a loss, since the recognition of a loss
before the expiration of the three-month holding period is disregarded for
this purpose. Interest (including original issue discount) received by the
Fund at maturity or upon the disposition of a security held for less than
three months will not be treated as gross income derived from the sale or
other disposition of such security within the meaning of the Short-Short Gain
Test. However, income that is attributable to realized market appreciation
will be treated as gross income from the sale or other disposition of
securities for this purpose.

Finally, the Fund must satisfy an asset diversification test in order to
qualify as a regulated investment company. Under this test, at the close of
each quarter of the Fund's taxable year, at least 50% of the value of the
Fund's assets must consist of cash and cash items, U.S. Government
securities, securities of other regulated investment companies, and
securities of other issuers (as to which the Fund has not invested more than
5% of the value of the Fund's total assets in securities of such issuer and
as to which the Fund does not hold more than 10% of the outstanding voting
securities of such issuer), and no more than 25% of the value of its total
assets may be invested in the securities of any one issuer (other than U.S.
Government securities and securities of other regulated investment
companies), or in two or more issuers which the Fund controls and which are
engaged in the same or similar trades or businesses. Generally, an option
(call or put) with respect to a security is treated as issued by the issuer
of the security not the issuer of the option. However, with regard to forward
currency contracts, there does not appear to be any formal or informal
authority which identifies the issuer of such instrument. For purposes of
asset diversification testing, obligations issued by or guaranteed by
agencies and instrumentalities of the U.S. Government such as the Federal
Agricultural Mortgage Corporation, the Farm Credit System Financial
Assistance Corporation, the Federal Home Loan Bank, the Federal Home Loan
Mortgage Corporation, the Federal National Mortgage Association, the
Government National Mortgage Corporation, and the Student Loan Marketing
Association are treated as U.S. Government securities.

If for any taxable year the Fund does not qualify as a regulated investment
company, all of its taxable income (including its net capital gain) will be
subject to tax at regular corporate rates without any deduction for
distributions to shareholders, and such distributions will be taxable to the
shareholders as ordinary dividends to the extent of the Fund's current and
accumulated earnings and profits. Such distributions generally will be
eligible for the dividends-received deduction in the case of corporate
shareholders.

Qualification of Segregated Asset Accounts

   
Under Code section 817(h), a segregated asset account upon which a variable
annuity contract or variable life insurance policy is based must be
"adequately diversified." A segregated asset account will be adequately
diversified if it satisfies one of two alternative tests set forth in the
Treasury Regulations. Specifically, the Treasury Regulations provide, that
except as permitted by the "safe harbor" discussed below, as of the end of
each calendar quarter (or within 30 days thereafter) no more than 55% of a
fund's total assets may be represented by any one investment, no more than
70% by any two investments, no more than 80% by any three investments and no
more than 90% by any four investments. For this purpose, all securities of
the same issuer are considered a single investment, and while each U.S.
Government agency and instrumentality is considered a separate issuer, a
particular foreign government and its agencies, instrumentalities and
political subdivisions may be considered the same issuer. As a safe harbor,
    


                                      12
<PAGE>
   
a separate account will be treated as being adequately diversified if the
diversification requirements under Subchapter M are satisfied and no more
than 55% of the value of the account's total assets are cash and cash items,
U.S. government securities and securities of other regulated investment
companies.
    

For purposes of these alternative diversification tests, a segregated asset
account investing in shares of a regulated investment company will be
entitled to "look-through" the regulated investment company to its pro rata
portion of the regulated investment company's assets, provided the regulated
investment company satisfies certain conditions relating to the ownership of
the shares.

Excise Tax on Regulated Investment Companies

A 4% non-deductible excise tax is imposed on a regulated investment company
that fails to distribute in each calendar year an amount equal to 98% of
ordinary taxable income for the calendar year and 98% of capital gain net
income for the one-year period ended on October 31 of such calendar year (or,
at the election of a regulated investment company having a taxable year
ending November 30 or December 31, for its taxable year (a "taxable year
election")). The balance of such income must be distributed during the next
calendar year. For the foregoing purposes, a regulated investment company is
treated as having distributed any amount on which it is subject to income tax
for any taxable year ending in such calendar year.

   
For purposes of the excise tax, a regulated investment company shall: (1)
reduce its capital gain net income (but not below its net capital gain) by
the amount of any net ordinary loss for the calendar year; and (2) exclude
foreign currency gains and losses from Section 988 transactions incurred
after October 31 of any year (or after the end of its taxable year if it has
made a taxable year election) in determining the amount of ordinary taxable
income for the current calendar year (and, instead, include such gains and
losses in determining ordinary taxable income for the succeeding calendar
year).
    

The Fund intends to make sufficient distributions or deemed distributions of
its ordinary taxable income and capital gain net income prior to the end of
each calendar year to avoid liability for the excise tax. However, investors
should note that the Fund may in certain circumstances be required to
liquidate portfolio investments to make sufficient distributions to avoid
excise tax liability.

Fund Distributions

The Fund anticipates distributing substantially all of its investment company
taxable income for each taxable year. Such distributions will be taxable to
ALIAC as ordinary income and treated as dividends for federal income tax
purposes.

   
The Fund may either retain or distribute to ALIAC its net capital gain, if
any, for each taxable year. The Fund currently intends to distribute any such
amounts. If net capital gain is distributed and designated as a capital gain
dividend, it will be taxable to ALIAC as long-term capital gain, regardless
of the length of time ALIAC has held its shares or whether such gain was
recognized by the Fund prior to the date on which ALIAC acquired shares. All
distributions paid to ALIAC, whether characterized as ordinary income or
capital gain, are not taxable to VA Contract or VLI Policy holders.
    

If the Fund elects to retain its net capital gain, the Fund will be taxed
thereon (except to the extent of any available capital loss carryovers) at
the 35% corporate tax rate. Where the Fund elects to retain its net capital
gain, it is expected that the Fund also will elect to have shareholders of
record on the last day of its taxable year treated as if each received a
distribution of his pro rata share of such gain, with the result that each
shareholder will be required to report his pro rata share of such gain on his
tax return as long-term capital gain, will receive a refundable tax credit
for his pro rata share of tax paid by the Fund on the gain, and will increase
the tax basis for his shares by an amount equal to the deemed distribution
less the tax credit.

Investment income that may be received by the Fund from sources within
foreign countries may be subject to foreign taxes withheld at the source. The
United States has entered into tax treaties with many foreign countries which
entitle the Fund to a reduced rate of, or exemption from, taxes on such
income. It is impossible to determine the effective rate of foreign tax in
advance since the amount of the Fund's assets to be invested in various
countries is not known.

                                      13
<PAGE>
Distributions by the Fund that do not constitute ordinary income dividends or
capital gain dividends will be treated as a return of capital to the extent
of (and in reduction of) the shareholder's tax basis in his shares; any
excess will be treated as gain from the sale of his shares, as discussed
below.

Distributions paid to ALIAC will be reinvested in additional shares.
Shareholders receiving a distribution in the form of additional shares will
be treated as receiving a distribution in an amount equal to the fair market
value of the shares received, determined as of the reinvestment date. In
addition, if the net asset value at the time a shareholder purchases shares
of the Fund reflects undistributed net investment income or recognized
capital gain net income, or unrealized appreciation in the value of the
assets of the Fund, distributions of such amounts will be taxable to the
shareholder in the manner described above, although such distributions
economically constitute a return of capital to the shareholder.

Ordinarily, shareholders are required to take distributions by the Fund into
account in the year in which the distributions are made. However, dividends
declared in October, November or December of any year and payable to
shareholders of record on a specified date in such a month will be deemed to
have been received by the shareholders (and made by the Fund) on December 31
of such calendar year if such dividends are actually paid in January of the
following year. Shareholders will be advised annually as to the U.S. federal
income tax consequences of distributions made (or deemed made) during the
year.

Sale or Redemption of Shares

   
ALIAC will recognize gain or loss on the sale or redemption of shares of the
Fund in an amount equal to the difference between the proceeds of the sale or
redemption and the shareholder's adjusted tax basis in the shares. All or a
portion of any loss so recognized may be disallowed if the shareholder
purchases other shares of the Fund within 30 days before or after the sale or
redemption. In general, any gain or loss arising from (or treated as arising
from) the sale or redemption of shares of the Fund will be considered capital
gain or loss and will be long-term capital gain or loss if the shares were
held for longer than one year. However, any capital loss arising from the
sale or redemption of shares held, or deemed under Code rules to be held, for
six months or less will be treated as a long-term capital loss to the extent
of the amount of capital gain dividends received on such shares. Although
gain or loss realized on shares redeemed through the direction of VA Contract
or VLI Policy holders is taxable to ALIAC or its affiliates, such VA Contract
or VLI Policy holders will not be subject to tax.
    

Effect of Future Legislation; Local Tax Considerations

The foregoing general discussion of U.S. federal income tax consequences is
based on the Code and the Treasury Regulations issued thereunder as in effect
on the date of this Statement of Additional Information. Future legislative
or administrative changes or court decisions may significantly change the
conclusions expressed herein, and any such changes or decisions may have a
retroactive effect with respect to the transactions contemplated herein.

Rules of state and local taxation of ordinary income dividends and capital
gain dividends from regulated investment companies often differ from the
rules for U.S. federal income taxation described above. Shareholders are
urged to consult their tax advisers as to the consequences of these and other
state and local tax rules affecting investment in the Fund.

                        SALE AND REDEMPTION OF SHARES

   
Shares of the Fund are sold and redeemed at the net asset value next
determined after receipt of a purchase or redemption order in acceptable form
by the Company. No sales charge or redemption charge is made.

The value of shares redeemed may be more or less than the shareholder's cost,
depending upon the market value of the portfolio securities at the time of
redemption. Payment for shares redeemed will be made to the Company by the
Fund within seven days or the maximum period allowed by law, if shorter,
after the redemption request is received by the Company acting as transfer
agent for the Fund. The right to redeem Fund shares may be suspended or
payment therefore postponed for any period during which
    

                                      14
<PAGE>
(a) trading on the New York Stock Exchange is restricted as determined by the
SEC or such Exchange is closed for other than weekends and holidays; (b) an
emergency exists, as determined by the SEC, as a result of which (i) disposal
by the Fund of securities owned by it is not reasonably practicable, or (ii)
it is not reasonably practicable for the Fund to determine fairly the value
of its net assets; or (c) the SEC by order so permits for the protection of
shareholders of the Fund.

                               NET ASSET VALUE

Short-term debt securities which have a maturity date of more than sixty days
will be valued at the mean of the last bid and asked price obtained from
principal market makers. Generally, short-term debt securities maturing in
sixty days or less at the date of purchase will be valued using the
"amortized cost" method of valuation. This involves valuing an instrument at
its cost and thereafter assuming a constant amortization of premium or
increase of discount.

                                  CUSTODIAN

Mellon Bank, N.A., One Mellon Bank Center, Pittsburgh, Pennsylvania 15258
serves as custodian for assets of the Fund. The custodian does not
participate in determining the investment policies of the Fund or in deciding
which securities are purchased or sold by the Fund. The Fund, however, may
invest in obligations of the custodian and may purchase or sell securities
from or to the custodian.

                             INDEPENDENT AUDITORS

   
KPMG Peat Marwick LLP, CityPlace II, Hartford, Connecticut 06103-4103 serves
as independent auditors to the Fund. KPMG Peat Marwick LLP provides audit
services, assistance and consultation in connection with SEC filings.
    

                                      15
<PAGE>
   
                             FINANCIAL STATEMENTS

Portfolios of Investments

Statements of Assets and Liabilities

Statements of Operations

Statements of Changes in Net Assets

Notes to Financial Statements

Independent Auditors' Report
    

                                      F-1
<PAGE>



Aetna Variable Fund
Portfolio of Investments - December 31, 1995
- ------------------------------------------------
                            Number of    Market
                             Shares      Value
                            -------   ---------
COMMON STOCKS (90.8%)

Aerospace and Defense (1.2%)
Kaman Corp. Class A.....     34,700  $   386,038
Lockheed Martin Corp....    139,504   11,020,816
McDonnell-Douglas Corp..    527,200   48,502,399
United Technologies 
  Corp..................     75,000    7,115,625
                                       ---------
                                      67,024,878
                                       ---------
Apparel and Cosmetics (1.5%)
Chic By H I S, Inc.+....     19,000      104,500
Coats Viyella Plc.......    342,700      931,133
Helene Curtis
  Industries, Inc.......      5,000      158,125
Maybelline, Inc.........     39,000    1,413,750
Nike, Inc...............  1,166,000   81,182,749
Wolverine World Wide,
  Inc...................     22,500      708,750
                                       ---------
                                      84,449,007
                                       ---------
Autos and Auto Equipment (0.2%)
Autoliv AB..............      6,800      398,105
Bandag, Inc.............     33,000    1,786,125
Borg Warner Automotive,
  Inc...................     86,700    2,774,400
Kaydon Corp.............     38,000    1,154,250
Masland Corp............     38,500      539,000
Mitsubishi Motors Corp..    120,000      978,334
Smith (A.O.) Corp.......     65,000    1,348,750
Volvo AB Class B........     36,000      738,751
                                       ---------
                                       9,717,715
                                       ---------
Banks (5.8%)
Associated Banc-Corp....     14,700      601,781
Banca Popolare Di
  Bergamo...............     40,000      553,437
Bank of Boston Corp.....    763,200   35,298,000
Bank of New York Co.,
  Inc...................    409,600   19,968,000
Bankers Corp............     42,000      682,500
BayBanks, Inc...........     41,900    4,116,675
Brooklyn Bancorp, Inc.+.     38,000    1,548,500
Canadian Imperial Bank
  of Commerce...........          1           20
CCB Financial Corp......     14,500      804,750
Charter One Financial,
  Inc...................     38,000    1,163,750
Chemical Banking Corp...  1,079,600   63,426,499
CITICORP................    506,652   34,072,347
Citizens Bancorp........     10,000      322,500
City National Corp......    242,900    3,400,600
Coast Savings
  Financial, Inc.+......     27,800      962,575
Comercial Net
  Lease Realty..........     41,700      531,675
Cullen/Frost
  Bankers, Inc..........     38,000    1,900,000
Den Danske Bank.........     16,300    1,126,471
FFY Financial Corp......     21,500      451,500
First American
  Corp. (Tenn.).........     84,900    4,022,138
First Chicago Corp......  1,196,772   47,272,493
First Commonwealth
  Financial Corp........     15,600      273,000
First Empire State Corp.      3,900      850,200
First Interstate Bancorp     49,500    6,756,750
First of America Bank
  Corp..................     61,700    2,737,938
First Tennessee
  National Corp.........     31,800    1,923,900

Banks (continued)

Golden West Financial
  Corp..................     80,300   $4,436,575
HSBC Holdings Plc.......    124,737    1,887,461
JSB Financial, Inc......     27,700      876,013
Jyske Bank AS...........      4,500      308,553
KeyCorp.................     63,500    2,301,875
Mark Twain Bancshares,
  Inc...................     14,900      577,375
National Australia Bank
  Ltd...................     70,000      630,083
Nations Bank, Inc.......    863,900   60,149,037
North Fork
  Bancorporation, Inc...     50,000    1,262,500
Northern Trust Corp.....     56,100    3,141,600
Oversea-Chinese Banking.     87,000    1,088,653
PNC Bancorp.............     18,900    1,240,313
Premier Bancorp, Inc....     22,000      514,250
Queens County Bancorp,
  Inc...................     50,000    1,978,125
Reliance Bancorp, Inc...     74,900    1,095,413
River Forest Bancorp,
  Inc...................      4,600      117,300
Royal Bank of Canada....     39,800      908,259
Security Capital Corp...     33,000    1,988,250
Silicon Valley
  Bancshares+...........      6,500      156,000
St. Francis Capital
  Corp..................     12,200      283,650
Standard
  Financial, Inc.+......     44,000      643,500
Star Banc Corp..........     62,100    3,694,950
Susquehanna Bancshares,
  Inc...................      5,600      148,400
Trustmark Corp..........      9,100      207,025
Union Bank..............     80,200    4,350,850
Zion Bancorporation.....     36,500    2,929,125
                                       ---------
                                     331,683,134
                                       ---------

Building Materials and Construction (0.7%)
American Buildings Co.+.     53,300    1,199,250
Beazer Homes USA, Inc.+.     55,200    1,138,500
Butler Manufacturing Co.      6,300      247,275
Centex Corp.............     93,800    3,259,550
Champion Enterprises,
  Inc.+.................    135,800    4,192,825
Clayton Homes, Inc......    217,375    4,646,391
Continental Homes
  Holding Corp..........     31,200      768,300
Det Danske
  Traelastkompagni......      4,600      311,259
Elcor Corp..............     36,800      800,400
Fujita Corp.............    230,000    1,039,019
Granite
  Construction, Inc.....     85,900    2,705,850
Jacobs Engineering
  Group, Inc.+..........      8,500      212,500
Kon. Volker Stevin N.V..      7,000      423,554
Lennar Corp.............     76,000    1,909,500
Lindab AB Class B.......     29,000      596,536
NCI Building Systems,
  Inc.+.................     11,000      272,250
Nippon Densetsu Kogyo...    163,000    1,643,352
Radex-Heraklith
  Industrial AG.........     12,800      387,663
Redman Industries, Inc.+     49,700    1,677,375
Skyline Corp............     32,000      664,000
Stone & Webster, Inc....     18,000      645,750
Strabag Oesterreich AG..      3,400      263,003
Texas Industries, Inc...     36,300    1,923,900
Toll Brothers, Inc.+....     88,000    2,024,000

See Notes to Portfolio of Investments.
<PAGE>

Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- ---------------------------------------------
                            Number of    Market
                             Shares      Value
                            -------   ---------
Building Materials and Construction (continued)

Tredegar
  Industries, Inc.......     11,000   $  357,500
U S Home Corp.+.........     20,000      582,500
VA Technologie AG.......      8,800    1,118,503
Vulcan Materials Co.....     35,800    2,062,975
Webb (Del E.) Corp......     52,900    1,064,613
WHX Corp.+..............    101,200    1,100,550
                                       ---------
                                      39,238,643
                                       ---------
Chemicals (2.4%)
ARCO Chemical Co........     66,200    3,218,975
Cabot Corp..............     34,800    1,874,850
Chemed Corp.............     28,700    1,115,713
Cytec Industries+.......     29,900    1,865,013
Dexter Corp.............     21,500      507,938
Dow Chemical Co.........    522,400   36,763,899
Du Pont (E.I.) de
  Nemours...............      9,100      635,863
Eastman Chemical Co.....    203,800   12,762,975
Fuji Photo Film.........     52,000    1,502,205
Geon Co. (The)..........     39,900      972,563
Goodrich (B.F.) Co......     64,000    4,360,000
Great Lakes Chemical
  Corp..................     10,400      748,800
Lyondell Petrochemical
  Co....................    174,000    3,980,250
Morton International,
  Inc...................    215,300    7,723,888
Norsk Hydro AS..........     83,800    3,528,086
OM Group, Inc...........     28,200      934,125
PPG Industries, Inc.....    575,000   26,306,250
Praxair, Inc............    484,500   16,291,313
Shin-Etsu Chemical Co...     50,000    1,037,274
Solvay SA Class A.......      1,000      540,265
Valspar Corp............      8,400      374,850
Vigoro Corp.............     83,200    5,137,600
Wellman, Inc............    152,000    3,458,000
                                       ---------
                                     135,640,695
                                       ---------
Commercial Services (0.4%)
ADVO, Inc...............     24,400      634,400
California Water
  Service Co............      2,100       68,513
Devry, Inc.+............     85,600    2,311,200
GATX Corp...............    105,300    5,120,213
Health Management
  Systems, Inc.+........     14,200      553,800
Inchcape Plc............    332,079    1,283,809
Kindercare Learning
  Centers, Inc.+........     65,000      820,625
Manpower, Inc...........    124,200    3,493,125
Measurex Corp...........     42,300    1,194,975
Robert Half
  International, Inc.+..    145,600    6,097,000
Royal PTT Nederland N.V.     38,983    1,417,696
                                       ---------
                                      22,995,356
                                       ---------

Computer Software (2.9%)
Acxiom Corp.+...........     35,000      958,125
American Management
  Systems, Inc.+........     44,500    1,335,000
Analysts International
  Corp..................      8,700      261,000
Boole & Babbage, Inc.+..     24,000      588,000
Cadence Design Systems,
  Inc.+.................    162,300    6,816,600

Computer Software (continued)

Cheyenne Software, Inc.+    135,000  $ 3,526,875
Cisco Systems, Inc.+....    822,900   61,408,912
Computer Associates
  International, Inc....    549,800   31,269,875
Computer Horizons Corp.+      9,100      345,800
Computer Sciences Corp.+     85,400    5,999,350
Comshare, Inc.+.........     17,700      460,200
Continum, Inc.+.........      5,600      221,200
Diamond Multimedia
  Systems, Inc.+........     30,900    1,108,538
DST Systems, Inc.+......     24,200      689,700
Henry (Jack) &
  Associates............     15,300      378,675
Hogan Systems, Inc.+....     61,500      837,938
Hyperion Software Corp.+     29,600      629,000
Kronos, Inc.+...........     19,700      935,750
Macneal-Schwendler Corp.     21,000      336,000
Microsoft Corp.+........    404,000   35,450,999
Project Software &
  Development, Inc.+....     27,600      962,550
Reynolds & Reynolds Co..     71,600    2,783,450
Security Dynamics
  Technologies, Inc.+...      4,400      239,800
Shiva Corp.+............      5,200      378,300
Softdesk, Inc.+.........     15,700      310,075
SPSS, Inc.+.............     16,800      327,600
Structural Dynamics
  Research Corp.+.......    105,000    3,084,375
Sungard Data Systems,
  Inc.+.................    125,300    3,571,050
System Software
  Associates, Inc.......     28,350      616,613
TGV Software, Inc.+.....     36,800      349,600
                                       ---------
                                     166,180,950
                                       ---------
Computers and Office Equipment (3.0%)
Acma Ltd................     78,000      259,173
Adaptec, Inc.+..........     55,800    2,287,800
Bay Networks, Inc.+.....    113,500    4,667,688
Cabletron Systems, Inc.+    272,400   22,064,400
CANON, Inc..............    115,000    2,084,727
Ceridian Corp.+.........    322,200   13,290,750
Champion
  Industries, Inc.......      7,500      170,625
Comdisco, Inc...........     92,850    2,100,731
Compaq Computer Corp.+..    400,000   19,200,000
Computervision Corp.+...     81,200    1,248,450
Dell Computer Corp.+....    158,800    5,498,450
Digital Equipment Corp.+     20,200    1,295,325
Fujitsu, Ltd............    190,000    2,118,172
Harris Corp.............     57,000    3,113,625
HBO & Co................     19,100    1,463,538
In Focus Systems, Inc.+.     75,500    2,727,438
International Business
  Machines, Inc.........     77,000    7,064,750
Komag, Inc.+............     50,000    2,306,250
Kurabo Industries.......    365,000    1,397,654
Read-Rite Corp.+........    205,000    4,766,250
Standard Register Co....     31,700      637,963
Sun Microsystems, Inc.+.  1,118,000   51,008,749
Trident Microsystems,
  Inc.+.................     35,300      829,550
Xerox Corp..............    146,700   20,097,900
                                       ---------
                                     171,699,958
                                       ---------

See Notes to Portfolio of Investments.
<PAGE>

Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- ---------------------------------------------------------
                             Number of    Market
                              Shares      Value
                             -------     -------

Consumer Products (1.5%)
Dekalb Genetics Corp.
  Class B...............      8,400  $   379,040
Eastman Kodak Co........    716,800   48,025,599
First Brands Corp.......     78,500    3,738,563
Libbey, Inc.............     18,000      405,000
Liz Claiborne, Inc......  1,029,700   28,574,175
Reckitt & Coleman Plc...    145,646    1,612,307
                                       ---------
                                      82,734,694
                                       ---------
Diversified (1.7%)
Alusuisse-Lonza Holding
  AG....................        615      488,494
Astec Industries, Inc.+.     21,400      211,325
Dover Corp..............  1,232,800   45,459,499
Hagemeyer N.V...........     11,016      575,847
Harrisons & Crosfield
  Plc...................    638,798    1,586,876
Harsco Corp.............     95,700    5,562,563
Helix Technology Corp...     16,900      667,550
Lonrho Plc..............    684,510    1,870,476
Lydall, Inc.+...........     19,700      448,175
Opal, Inc.+.............     35,200      448,800
Oriental Holdings Bhd...    156,000      792,596
Orkla AS Class A........     43,000    2,143,841
Plantronics, Inc.+......      9,100      328,738
Standex International
  Corp..................     14,100      461,775
Teledyne, Inc...........     49,000    1,255,625
Textron, Inc............    329,700   22,254,750
Valmet Corp. Class A....     18,200      456,865
Varlen Corp.............     24,000      516,000
VF Corp.................    165,500    8,730,125
                                       ---------
                                      94,259,920
                                       ---------
Electrical and Electronics (3.0%)
Amphenol Corp.+.........     88,000    2,134,000
Applied Materials, Inc.+    110,600    4,354,875
Austria Mikro Systeme
  International.........      6,120      993,605
Bang & Olufsen Holding
  Co....................     17,000      524,540
BMC Industries, Inc.....     66,400    1,543,800
Cohu, Inc...............     20,600      525,300
CTS Corporation.........      4,600      173,650
Cypress Semiconductor
  Corp.+................    280,000    3,570,000
Dallas Semiconductor
  Corp..................     55,500    1,151,625
Dovatron International,
  Inc.+.................     18,000      607,500
Electro Scientific
  Industries, Inc.+.....     13,000      380,250
Esterline Technologies+.     57,000    1,346,625
Glenayre Technologies,
  Inc.+.................     66,300    4,127,175
Hadco Corp.+............    112,400    3,161,250
Hewlett Packard Co......    651,300   54,546,374
Hitachi Koki............    185,000    1,678,639
Intel Corp..............     62,300    3,535,525
Kyocera Corp............     19,000    1,412,728
Logicon, Inc............     78,200    2,150,500
Matsushita Electric
  Industrial Co. Ltd....     87,000    1,416,897
Maxim Integrated
  Products, Inc.+.......     83,400    3,210,900
Micron Technology, Inc..    551,900   21,869,038
MTS Systems Corp........     11,300      372,900

Electrical and Electronics (continued)

Nintendo Co. Ltd........     17,000  $ 1,293,684
Novellus Systems, Inc.+.     47,300    2,554,200
Philips Electronics N.V.     52,200    1,888,591
Pioneer Standard
  Electronics...........     11,300      149,725
Quickturn Design
  System, Inc.+.........     92,800      928,000
Ramtron International
  Corp.+................     40,500      263,250
Rohm Co.................     26,000    1,469,439
Seagate
  Technology, Inc.+.....    135,300    6,426,750
Telefonaktiebolaget
  Ericsson..............     37,500      735,583
Tencor Instruments+.....     45,300    1,104,188
Texas Instruments, Inc..    712,200   36,856,349
Unitrode Corp.+.........     22,100      624,325
Wyle Electronics........     31,500    1,106,438
                                       ---------
                                     170,188,218
                                       ---------
Electrical Equipment (2.5%)
ADflex Solutions, Inc.+.     38,000    1,016,500
Allgon AB Class B.......     20,000      277,635
Avnet, Inc..............     85,000    3,803,750
Belden, Inc.............     35,800      921,850
Burr-Brown Corp.+.......     48,450    1,235,475
Charter Power Systems,
  Inc...................     14,700      422,625
Cidco, Inc.+............     67,000    1,708,500
Dionex Corp.+...........      9,000      510,750
Draka Holding N.V.......     14,000      362,423
Emerson Electric Co.....     17,400    1,422,450
Fore Systems, Inc.+.....     16,300      969,850
General Electric Co.....    920,200   66,254,399
Grainger (W. W.), Inc...    101,600    6,731,000
Harman International
  Industries............     50,715    2,034,939
Hitachi Ltd. (Hit.
  Seisakusho)...........    217,000    2,187,776
Honeywell, Inc..........    210,000   10,211,250
International Rectifier
  Corp.+................    236,600    5,915,000
Kemet Corp.+............    118,400    2,826,800
Kent Electronics Corp.+.     95,100    5,551,463
Linear Technology Corp..     11,000      431,750
Marshall Industries+....     35,000    1,124,375
Mentor Graphics Corp.+..    242,000    4,416,500
Methode Electronics,
  Inc. Class A..........     51,500      733,875
Microchip Technology
  Corp.+................    154,800    5,650,200
Nichicon................    110,000    1,620,862
Park Electrochemical
  Corp..................     32,400    1,069,200
Pittway Corp. Class A...     12,700      860,425
Raychem Corp............     59,600    3,389,750
SCI Systems, Inc.+......     55,000    1,705,000
Sundstrand Corp.........     34,000    2,392,750
Tektronix, Inc..........     14,700      722,138
Teradyne, Inc.+.........    132,200    3,305,000
Valmont Industries......        200        4,950
                                       ---------
                                     141,791,210
                                       ---------

Financial Services (4.3%)
Abbey National Plc......    132,126    1,304,683
ABN-Amro Holding N.V....     25,049    1,142,213

See Notes to Portfolio of Investments.
<PAGE>


Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- ---------------------------------------------------------


                           Number of    Market
                            Shares      Value
                           -------     -------

Financial Services (continued)
Advanta Corp. Class A...     31,000   $1,185,750
ALBANK Financial Corp...     22,100      663,000
Alex Brown & Sons, Inc..     72,000    3,024,000
Astoria Financial Corp..     36,800    1,679,000
AT&T Capital Corp.......      9,700      371,025
Bank of Montreal........     57,419    1,305,074
Barclays Plc............    135,600    1,555,836
Bear Sterns Co., Inc....    237,000    4,710,375
CNA Financial Corp.+....     32,700    3,711,450
Commercial Federal Corp.     50,000    1,887,500
Crestar Financial Corp.      51,000    3,015,375
Dean Witter Discover
  and Co. ..............    436,300   20,506,100
Deposit Guaranty Corp. .     25,800    1,148,100
Edwards (A.G.), Inc. ...     24,800      592,100
Federal National
  Mortgage Association .    210,100   26,078,663
Fokus Banken AS+ .......     80,000      433,042
Fort Wayne
  National Corp. .......      6,400      201,600
Great Financial Corp. ..     40,000      940,000
Greenpoint
  Financial Corp. ......    123,600    3,306,300
Home Financial Corp. ...     54,700      847,850
Household 
  International, Inc. ..    170,000   10,051,250
HSBC Holdings Plc ......         25          381
Internationale
  Nederlanden Groep N.V.     19,100    1,277,225
Leader Financial Corp. .     70,000    2,616,250
Legg Mason, Inc. .......     20,600      566,500
Liberty Financial Co. ..          4          121
Lion Land Bhd ..........    471,000      467,475
Merrill Lynch &
  Co., Inc. ............    701,500   35,776,499
Peoples Heritage
  Financial Group .......    71,000    1,615,250
Phoenix Duff & Phelps 
  Corp .................     78,000      536,250
Pioneer Group, Inc. ....     16,400      446,900
Promise Co., Ltd. ......     30,400    1,464,670
Rashid Hussain Bhd .....    153,000      457,976
RCSB Financial, Inc. ...     55,100    1,308,625
Sanyo Shinpan Finance 
  Co ...................     20,100    1,656,245
Schweizerischer 
  Bankverein............      2,080      851,377
Skandinaviska Enskilda 
  Banken................     58,600      486,314
Svenska Handelsbanken ..     30,000      624,679
TCF Financial Corp. ....     30,200    1,000,375
TR Financial Corp. .....     64,100    1,634,550
Transamerica Corp. .....    312,100   22,744,288
Travelers, Inc. ........  1,135,000   71,363,124
Union Planters Corp. ...    152,700    4,867,313
Unitas Bank Ltd. Class 
  A+....................    223,700      566,694
United Overseas Bank 
  Ltd...................     33,600      323,054
                                      ---------
                                     242,312,421
                                      ---------

Foods and Beverages (6.2%)
Cagle's, Inc. ..........     18,000      252,000
Campbell Soup Co. ......    339,400   20,364,000
Cerebos Pacific Ltd. ...    107,000      741,322
Coca-Cola Co. ..........    647,100   48,047,174
Coca-Cola Enterprises, 
  Inc ..................     97,000    2,594,750



Foods and Beverages (continued)
Conagra, Inc. ..........  1,457,564 $ 60,124,514
CPC International, Inc..    374,100   25,672,613
Cultor Oy ..............      9,500      393,810
Goodmark Foods, Inc. ...     12,900      228,975
Heinz (H.J.) Co. .......    348,000   11,527,500
Hershey Foods Corp. ....     54,700    3,555,500
Hometown Buffet, Inc.+ .     31,200      345,150
Hormel Foods Corp. .....     58,000    1,428,250
Hudson Foods, Inc. 
  Class A...............    148,800    2,566,800
Huhtamaki Group Class I      15,100      365,137
IBP, Inc. ..............    108,600    5,484,300
International
  Multifoods Corp. .....     60,700    1,221,588
Katokichi ..............     63,000    1,313,073
Kroger Co. (The)+ ......    530,000   19,875,000
Molson Companies Ltd. ..     66,500    1,097,038
Mondavi (Robert) Corp.+      55,200    1,524,900
Nash-Finch Co. .........     17,000      310,250
Nestle SA Registered ...        805      892,657
Oester Brau-Beteiligungs      8,200      373,741
PepsiCo, Inc. ..........    870,000   48,611,249
Quaker Oats Co. ........    500,400   17,263,800
Safeway, Inc.+ .........     92,300    4,753,450
Sara Lee Corp. .........  1,738,000   55,398,749
Smith's Food & Drug 
  Centers, Inc. ........     39,700    1,002,425
Super Food 
  Services, Inc. .......     23,000      299,000
Superfos AS ............      4,100      358,805
Supervalu, Inc. ........    220,000    6,930,000
Thorn Apple Valley .....     17,800      298,150
Unilever N.V ...........     25,800    3,631,350
Universal Foods Corp. ..     23,700      950,963
                                       ---------
                                     349,797,983
                                       ---------

Health Services (0.5%)
Bergen Brunswig Corp. 
  Class A ..............     40,000      995,000
Genetics 
  Institute, Inc.+ .....     22,100    1,182,350
Health Management 
  Associates, Inc.+ ....     29,250      764,156
Horizon/CMS Healthcare 
  Corp.+ ...............    163,900    4,138,475
Invacare Corp. .........     79,400    2,004,850
Laboratory Corp. of 
  America+..............     49,900      467,813
Lincare Holdings, Inc.+.    148,600    3,715,000
Nellcor, Inc.+ .........     62,500    3,625,000
Sun Healthcare Group, 
  Inc.+.................    105,000    1,417,500
Tenet Healthcare Corp.+.    318,300    6,604,725
Universal Health 
  Services, Inc.+.......     63,000    2,795,625
Wellpoint Health 
  Networks, Inc.+.......     43,300    1,391,013
                                       ---------
                                      29,101,507
                                       ---------

Health Technology (0.1%)
Alpharma, Inc. Class A ..     14,500     378,813
Spacelabs Medical, Inc.+       2,900      83,375
Sybron International 
  Corp.+ ................    131,800   3,130,250
                                       ---------
                                       3,592,438
                                       ---------

See Notes to Portfolio of Investments.

<PAGE>


Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- ----------------------------------------------------------

                              Number of    Market
                               Shares      Value
                              -------     -------

Home Furnishings and Appliances (0.1%)
Electrolux AB Class B ...     10,500 $   431,730
Haverty Furniture Co., 
  Inc ...................     32,000     444,000
Kimball International, 
  Inc. Class B ..........     11,500     290,375
Leggett & Platt, Inc. ...    170,000   4,122,500
Oneida Ltd. .............     19,800     348,975
                                       ---------
                                       5,637,580
                                       ---------
Hotels and Restaurants (1.7%)
La Quinta Inns, Inc. ....     71,900   1,968,263
Marcus Corp. ............     13,400     366,825
Marriott International, 
  Inc ...................    855,800  32,734,350
McDonald's Corp. ........  1,264,800  57,074,099
Prime Hospitality Corp.+     110,000   1,100,000
Promus Hotel Corp.+ .....     13,700     304,825
RFS Hotel 
  Investors, Inc. .......    180,000   2,767,500
Sonic Corp.+ ............     65,600   1,246,400
                                       ---------
                                      97,562,262
                                       ---------
Household Products (0.1%)
AJL PEPS Trust+ .........     47,000     916,500
Carlisle Cos., Inc. .....      7,400     298,775
Premark International, 
  Inc ...................     80,000   4,050,000
Springs Industries,
  Inc. Class A  .........      3,400     140,675
Toro Co. ................     36,000   1,183,500
Wing Tai Holdings .......    334,000     682,404
                                       ---------
                                       7,271,854
                                       ---------
Insurance (3.8%)
Acceptance Insurance 
  Cos., Inc.+ .........        3,600       53,550
Aegon N.V .............       32,481    1,438,535
AFLAC, Inc. ...........       73,600    3,192,400
Allied Group, Inc. ....       18,400      662,400
Allmerica Property & 
  Casualty Cos., Inc. ..      21,400      577,800
Allstate Corp. ........    1,205,043   49,557,392
American Bankers 
  Insurance Group .....       76,100    2,967,900
American Financial 
  Group, Inc. .........       43,700    1,338,313
American General Corp.       112,700    3,930,413
Capital American 
  Financial Corp.......       13,900      314,488
Cigna Corp. ...........      193,400   19,968,550
CMAC Investment Corp. .       77,700    3,418,800
Conseco, Inc. .........       31,300    1,960,163
EA-Generali AG ........        3,600    1,079,578
Equitable of Iowa Cos .       23,400      751,725
Financial Security 
  Assurance Holdings
  Ltd .................        3,492       86,871
Fremont General Corp. .       72,380    2,659,965
Frontier Insurance 
  Group, Inc. .........        9,400      300,800
Fund American 
  Enterprises, Inc. ...       11,244      837,678
Gallagher (Arthur J.) &
  Co ..................       27,200    1,013,200
General Re Corp. ......      334,500   51,847,499
Guardian Royal Exchange
  Plc. ................      338,000    1,448,389
Healthwise of America,
  Inc.+ ..............        41,000    1,599,000
Horace Mann Educators .       89,600    2,800,000
  Corp ................
Lawyers Title Corp. ...        8,000      153,000


Insurance (continued)
Loews Corp. ...........       53,000  $ 4,153,875
Maic Holdings, Inc.+ ..       10,600      360,400
Markel Corp.+ .........        5,000      377,500
Maxicare Health Plans,
  Inc.+ ...............      182,000    4,891,250
NAC Re Corp. ..........       15,000      540,000
Old Republic 
  International Corp. .      128,600    4,565,300
Orion Capital Corp. ...       32,800    1,422,700
Penncorp Financial 
  Group, Inc. .........       31,000      910,625
Pohjola Insurance Group       18,000      232,140
Pxre Corp. ............       15,000      397,500
Reliastar Financial 
  Corp ................       34,000    1,508,750
Royal Insurance
  Holdings Plc  .......      229,478    1,361,018
Safeco Corp. ..........      218,000    7,521,000
Security-Connecticut 
  Corp ................       29,000      786,625
Selective Insurance 
  Group ...............       32,000    1,136,000
TIG Holdings, Inc. ....      645,000   18,382,500
Transatlantic Holdings,
  Inc .................       42,800    3,140,450
Transport 
  Holdings, Inc.+......        4,575      186,431
Trenwick Group, Inc. ..        4,100      230,625
UNI Storebrand AS+ ....      178,500      988,826
Unitrin, Inc. .........       48,700    2,337,600
Vesta Insurance Group,
  Inc .................       62,000    3,379,000
Winterthur 
  Schweizerische 
  Versicherungs........          670      478,613
Zurich 
  Versicherungs-
  Gesellschaft ........        3,345    1,002,890
                                        ---------
                                      214,250,027
                                        ---------
Machinery and Equipment (1.7%)
Acme-Cleveland Corp.....      36,500      684,375
Allied Products, Corp...      20,000      480,000
Applied Power, Inc......      15,800      474,000
Barnes Group, Inc.......      12,000      432,000
Black & Decker Corp.....     211,300    7,448,325
Blount, Inc. Class A....      45,000    1,181,250
Brunswick Corp..........     123,400    2,961,600
Danaher Corp............      49,700    1,577,975
Electroglas, Inc.+......      17,700      433,650
Fluor Corp..............     452,800   29,884,800
FSI International, Inc.+      22,600      457,650
Georg Fischer AG........         240      312,853
Global Industrial      
  Technologies, Inc.+...     105,000    1,981,875
Illinois Tool 
  Works, Inc............     142,700    8,419,300
Jenbacher Werke AG......       3,900      588,644
JLG Industries, Inc.....      40,000    1,190,000
Kone Corp. Class B......       2,400      200,636
Lam Research Corp.+.....      57,000    2,607,750
Landis & Gyr............         505      412,532
Parker-Hannifin Corp....     786,500   26,937,625
Regal Beloit............      61,500    1,337,625
Tecumseh Products Co.   
  Class A...............      21,500    1,112,625
Tsubakimoto Chain.......     276,000    1,661,538
Tsukishima Kikai........      93,700    1,998,352
                                        ---------
                                       94,776,980
                                        ---------

See Notes to Portfolio of Investments.

<PAGE> 



Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- -------------------------------------------------------

                             Number of     Market
                              Shares       Value
                             -------      -------
Media and Entertainment (0.7%)
AMC Entertainment+ .....       8,600  $   201,025
Belo Corp. Class A .....      35,600    1,237,100
Callaway Golf Co. ......     263,600    5,963,950
Carmike Cinemas Class A+       7,000      157,500
Chris-Craft 
  Industries, Inc.+ ....      53,900    2,331,175
Clear Channel 
  Communications, Inc.+       10,800      476,550
Genting Bhd ............      99,000      826,625
Granada Group Plc ......      75,100      752,072
Grand Casinos, Inc.+ ...      96,000    2,232,000
Gtech Holdings Corp.+ ..     238,500    6,201,000
King World Production, 
  Inc.+  ...............     375,000   14,578,125
Magnum Corp. Bhd .......     282,000      533,123
Media General, Inc. ....      29,700      902,138
Mirage Resorts, Inc.+ ..      97,000    3,346,500
Regal Cinemas, Inc.+ ...      84,300    2,507,925
                                        ---------
                                       42,246,808
                                        ---------

Medical Supplies (1.5%)   
Baxter 
  International, Inc. ..      94,800    3,969,750
Coherent, Inc.+ ........      79,800    3,231,900
Cordis Corp.+ ..........      54,600    5,487,300
Guidant Corp. ..........     272,819   11,526,603
Haemonetics Corp.+ .....      44,400      788,100
McKesson Corp. .........      15,900      804,938
Medtronic, Inc. ........     991,400   55,394,474
North American 
  Biologicals, Inc.+ ...     187,600    2,016,700
Sola International, 
  Inc.+  ...............      31,300      790,325
                                        ---------
                                       84,010,090
                                        ---------

Metals and Mining (2.4%)
Acme Metals, Inc.+ ......     20,500      292,125
AK Steel Holding Corp. ..     42,000    1,438,500
Alcan Aluminum Ltd. .....    370,900   11,542,958
Aluminum Co. of America..    371,500   19,643,063
Asarco, Inc. ............    190,000    6,080,000
Ashland Coal, Inc. ......     14,400      307,800
Brenco, Inc. ............     12,700      130,175
Carpenter Technology 
  Corp ..................     82,200    3,380,475
Cleveland-Cliffs, Inc. ..     58,000    2,378,000
Commonwealth Aluminum                
  Corp ..................     80,000    1,240,000
Cyprus Amax Minerals Co.     815,200   21,297,100
Dofasco, Inc. ...........     66,555      841,753
Falconbridge Ltd. .......     40,200      854,755
Handy & Harman ..........     82,200    1,356,300
J & L Specilty                       
  Steel, Inc. ...........    162,100    3,039,375
Kalmar Industries .......     16,000      265,564
Kennametal, Inc. ........     56,300    1,787,525
Kon. Ned. Hoogovens En ..         16          536
Lukens, Inc. ............     36,100    1,037,875
MAF Bancorp, Inc. .......      6,380      159,500
Magma Copper Co.+ .......    157,400    4,387,525
Minerals Technologies,               
  Inc ...................     18,700      682,550
Mueller ............                 
  Industries, Inc.+                  
Phelps Dodge Corp. ......    120,000    3,510,000
                                     
                                     
                                     
Metals and Mining (continued)        
Quanex Corp. ............     15,200  $   294,500
Santa Fe Pacific Gold ...    424,800    5,150,700
  Corp ..................            
SSAB Svenskt Sta AB .....     44,000      451,459
                                        ---------
                                      137,210,487
                                        ---------
                                    
Oil and Gas (10.0%)
Alberta Energy Co. Ltd.+      55,200      885,329
Amoco Corp. .............    528,109   37,957,833
Atlantic Richfield Co. ..     45,200    5,005,900
BJ Services Co.+ ........     83,000    2,407,000
Burmah Castrol Plc ......     91,700    1,329,768
Camco International, 
  Inc ...................     70,100    1,962,800
Chesapeake Energy Corp.+      46,800    1,556,100
Columbia Gas System, 
  Inc.+ .................     46,900    2,057,738
Conwest Exploration Co. .     45,600      911,064
Devon Energy Corp. ......     13,400      341,700
Diamond Shamrock, Inc. ..     64,000    1,656,000
Enron Oil & Gas Co. .....     66,600    1,598,400
Exxon Corp. .............  1,665,000  133,408,124
Global Industries Ltd.+       18,000      540,000
Halliburton Co. .........    946,100   47,896,312
Imperial Oil Ltd. .......          1           18
KCS Energy, Inc. ........     21,000      315,000
Leviathan Gas Pipeline 
  Partners L. P .........     65,600    1,861,400
Mobil Corp. .............    789,900   88,468,799
NGC Corp. ...............     33,000      292,875
OEMV AG .................      9,500      825,423
Oneok, Inc. .............     95,000    2,173,125
Panhandle Eastern Corp..     299,800    8,356,925
Petro-Canada ............     80,000      923,821
Petronas Gas Bhd ........    110,000      374,754
Pride Petroleum 
  Services, Inc.+ .......    118,000    1,253,750
Royal Dutch Petroleum 
  Co ....................    812,800  114,706,399
Shell Transport & 
  Trading Co. ...........    123,000   10,009,125
Smith
  International, Inc.+ ..    292,500    6,873,750
Sonat Offshore Drilling 
  Co ....................    198,800    8,896,300
Sun Company, Inc. .......    520,900   14,259,638
Tesoro Petroleum Corp.+       70,000      603,750
Texaco, Inc. ............    795,800   62,470,299
Tide West Oil Co.+ ......     14,000      187,250
TransCanada Pipelines 
  Ltd ...................          1           12
Union Texas Petroleum 
  Holdings, Inc. ........    141,200    2,735,750
                                        ---------
                                      565,102,231
                                        ---------
                         
Paper and Containers (2.0%)
Abitibi-Price, Inc. .....     51,100      735,272
ACX Technologies, Inc.+       10,400      157,300
Asia Pulp & Paper Co. ...    146,000    1,186,250
  Ltd.+                    
Bobst SA ................        105      164,248
Champion International ..    565,200   23,738,400
  Corp ..................  
Chesapeake Corp. ........    103,000    3,051,375
Consolidated ............     72,800    4,085,900
  Papers, Inc. ..........  
Georgia-Pacific Corp. ...    240,600   16,511,175
Glatfelter (P.H.) Co. ...     24,800      424,700

See Notes to Portfolio of Investments.

<PAGE>


Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                             Number of    Market
                              Shares      Value
                             -------     -------

Paper and Containers (continued)
Kymmene OY ..............     23,900  $   632,974
Leykam-Muerztaler 
  Papier+ ...............      9,600      304,093
Macmillan Bloedel Ltd. ..     68,500      847,524
MayrMelnhof Karton AG ...     10,500      526,533
Mead Corp. ..............    529,900   27,687,275
Metsa Serla Class B .....     14,800      456,727
Missouri Och Domsjoe AB .      8,100      345,882
Rayoner, Inc. ...........    123,800    4,131,825
Repola Oy ...............     42,800      808,254
Rock-Tenn Co. Class A ...      2,900       47,125
Stone-Consolidated 
  Corp.+ ................     62,400      800,645
Stora Kopparbergs .......     35,000      411,926
Temple-Inland, Inc. .....    269,900   11,909,338
Willamette Industries, 
  Inc ...................    281,500   15,834,375
                                        ---------
                                      114,799,116
                                        ---------
Pharmaceuticals (7.9%)    
Abbott Laboratories .....    399,800   16,691,650
Alliance Pharmaceutical+      35,100      478,238
Autoimmune, Inc.+ .......     15,600      175,500
Becton, Dickinson & Co..     477,900   35,842,499
Bristol-Myers Squibb Co.     996,100   85,540,087
COR Therapeutics, Inc.+.     119,500    1,000,813
Immulogic 
  Pharmaceutical Corp.+ .     42,100      810,425
Immunex Corp.+ ..........     11,500      189,750
Johnson & Johnson .......  1,255,900  107,536,437
Jones Medical 
  Industries, Inc. ......     23,900      576,588
Merck & Co., Inc. .......    586,700   38,575,524
Novo-Nordisk AS .........     10,800    1,481,054
Pfizer, Inc. ............  1,508,400   95,029,199
R.P. Scherer Corp.+ .....     87,400    4,293,525
Rhone-Poulenc Rorer, 
  Inc ...................     80,000    4,260,000
Roche Holding AG ........        135    1,070,544
Schering Plough .........    894,800   48,990,299
Vical, Inc.+ ............     23,200      281,300
Watson Pharmaceuticals, 
  Inc.+ .................     68,400    3,351,600
                                        ---------
                                      446,175,032
                                        ---------
                         
Printing and Publishing (1.4%)
Banta Corp. .............    171,200    7,532,800
Cadmus Communications ...      5,300      143,100
  Corp .................. 
Central Newspapers, .....     50,700    1,590,713
  Inc.  Class A           
Devon Group, Inc.+ ......     23,000      668,438
Gannett Company, Inc. ...    286,600   17,590,075
Lee Enterprises, Inc. ...     20,000      460,000
Meredith Corp. ..........     31,200    1,306,500
Mondadori (Arnoldo) .....     90,000      780,611
  Editore SpA             
New York Times Co. ......    280,500    8,309,813
Pulitzer Publishing Co. .     41,000    1,957,750
Scholastic Corp.+ .......     72,600    5,644,650
Scientific Games ........     46,800    1,766,700
  Holdings Corp.+         
Toppan Printing Co. Ltd.     140,000    1,845,766
Tribune Co. .............    461,000   28,178,625
                         


Printing and Publishing (continued)
VNU-Verenigde ...........
  Nederlands Uitgev            6,200  $   852,012
                                        ---------
                                       78,627,553
                                        ---------

Real Estate Investment Trusts (3.0%)
AMLI Residential 
  Properities Trust .....     55,900    1,118,000
Amoy Properties Ltd. ....    200,000      199,167
Apartment Investment & 
  Management ............     27,500      536,250
Associated Estates 
  Realty Corp. ..........    118,000    2,537,000
Beacon Properties Corp. .    200,800    4,618,400
Bre Properties, Inc. 
  Class A ...............     42,500    1,514,063
CALI Realty Corp. .......     85,800    1,876,875
Camden Property Trust ...     90,600    2,163,075
Carr Realty Corp. .......     36,300      884,813
CBL & Associates 
  Properties, Inc. ......    107,900    2,346,825
Centerpoint Properties
  Corp ..................     23,400      541,125
Chelsea GCA Realty, Inc.     126,900    3,807,000
Colonial Properties 
  Trust .................    111,400    2,840,700
Cousins Properties, Inc.      29,000      587,250
Crescent Real Estate 
  Equities, Inc. ........    216,500    7,388,063
Crown America Realty 
  Trust .................    228,300    1,797,863
Debartolo Realty Corp. ..    403,300    5,242,900
Developers Diversified 
  Realty Corp. ..........    172,500    5,175,000
Duke Realty 
  Investments, Inc. .....    276,700    8,681,463
Equity Inns, Inc. .......    186,500    2,144,750
Equity Residential 
  Properties Trust ......    242,500    7,426,563
Essex Property 
  Trust, Inc. ...........     48,000      924,000
Evans Withycombe 
  Residential, Inc. .....     35,000      752,500
Excel Realty Trust, Inc.     114,800    2,353,400
First Industrial Realty 
  Trust, Inc. ...........    118,200    2,659,500
General Growth 
  Properties ............    184,900    3,836,675
Healthcare Realty 
  Trust, Inc. ...........     63,000    1,449,000
HGI Realty, Inc. ........    150,300    3,438,113
Highwood 
  Properties, Inc. ......    310,400    8,768,800
Hong Kong Land Holdings 
  Ltd ...................    600,000    1,110,000
JP Realty, Inc. .........     27,000      590,625
Kimco Realty Corp. ......    187,050    5,097,113
Kranzco Realty Trust ....     45,300      668,175
LTC Properties, Inc. ....     22,400      336,000
Manufactured Home 
  Communities, Inc. .....     44,800      784,000
Merry Land & Investment 
  Co., Inc. .............    144,000    3,402,000
MGI Properties, Inc. ....     72,300    1,211,025
Mid-America Apartment 
  Communities, Inc. .....     52,500    1,299,375
National Golf 
  Properties, Inc. ......     97,200    2,223,450
National Health 
  Investors, Inc. .......    152,800    5,061,500
O.Y.L. Industries Bhd ...     23,000      178,456
Oasis Residential, Inc..     264,200    6,010,550
Patriot American 
  Hospitality, Inc. .....     46,600    1,199,950
Post Properties, Inc. ...    119,000    3,793,125
Price REIT, Inc. ........     17,500      485,625
Prime Residential, Inc...    118,900    2,199,650
Public Storage, Inc. ....    429,900    8,168,100
Realty Income Corp. .....     76,000    1,710,000
Santa Anita Realty 
  Enterprises, Inc. .....      5,800       68,875

See Notes to Portfolio of Investments.
<PAGE>


Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                              Number of     Market
                               Shares       Value
                              -------      -------

Real Estate Investment Trusts (continued)
RPS Realty Trust ........     65,900  $   304,788
Security Capital 
  Industrial Trust ......    121,000    2,117,500
Sekisui House ...........    149,000    1,906,645
Smith (Charles E.) 
  Residential Realty Co.      16,400      387,450
South West 
  Property Trust ........    211,900    2,860,650
Spieker Properties, Inc..    252,100    6,334,013
Starwood Lodging Trust ..     33,800    1,005,550
Storage USA, Inc. .......     29,500      962,438
Tanger Factory Outlet 
  Centers, Inc. .........     94,100    2,352,500
Vornado Realty Trust ....    188,800    7,080,000
Walden Residential 
  Properties, Inc. ......    164,800    3,440,200
Weeks Corp. .............     26,800      673,350
Weingarten Realty 
  Investors .............    120,100    4,563,800
Winston Hotels, Inc. ....     46,600      553,375
                                        ---------
                                      167,748,986
                                        ---------
Retail (2.2%)             
Albertson's, Inc. .......    127,600    4,194,850
Arbor Drugs, Inc. .......     23,600      495,600
Asda Group Plc ..........    600,000    1,029,374
Big B, Inc. .............    107,400    1,074,000
Bruno's, Inc. ...........      2,380       24,990
Burton Group Plc ........  1,263,759    2,639,041
Cardinal Health, Inc. ...     47,600    2,606,100
Casey's General Stores, 
  Inc ...................     35,100      767,813
CDW Computer Centers, 
  Inc.+  ................     12,200      494,100
Claire's Stores, Inc. ...     85,000    1,498,125
Consolidated 
  Stores Corp.+ .........     26,200      569,850
Eckerd Corp.+ ...........     27,900    1,245,038
Egghead, Inc.+ ..........     51,500      331,531
Fabri-Centers of 
  America Class A  ......     11,000      145,750
Fabri-Centers of 
  America Class B+ ......      8,100       87,075
Familymart ..............     40,300    1,820,542
Fay's Drug Co. ..........     52,300      392,250
Fingerhut Companies, 
  Inc ...................     36,000      499,500
General Host Corp.+ .....     79,600      318,400
Hannaford Brothers, Co. .     71,000    1,748,375
Hudson's Bay Co. ........     29,100      418,717
Ito-Yokado Co., Ltd. ....     25,000    1,541,370
JUSCO Co. ...............     65,000    1,695,022
Kesko ...................     51,700      644,137
Koninklijke Ahold N.V ...     24,003      980,723
Kroger Equity, Inc.+ ....     22,700      241,188
Laclede Gas Co. .........     41,200      870,350
Merkur Holding AG .......      1,225      269,336
Proffitt's Inc.+ ........     23,000      603,750
Rex Stores Corp.+ .......     25,000      443,750
Rite Aid Corp. ..........    567,000   19,419,750
Robinson & Co. Ltd. .....     65,000      271,121
Ross Stores, Inc. .......    115,000    2,199,375
Ruddick Corp. ...........     26,200      301,300
Russ Berrie & Co., Inc. .     33,000      416,625
Sears, Roebuck & Co. ....  1,335,000   52,064,999
                          
                          
Retail (continued)        
Shopko Stores, Inc. .....     17,600  $   198,000
Urban Shopping Centers, 
  Inc ...................     68,200    1,457,775
Viking Office Products, 
  Inc.+ .................     41,200    1,915,800
Vons Companies, Inc.+ ...    133,000    3,757,250
Waban, Inc.+ ............     75,000    1,406,250
Wal-Mart Stores, Inc. ...    416,600    9,321,425
Zale Corp.+ .............     25,000      403,125
                                        ---------
                                      122,823,442
                                        ---------
Specialty Consumer Durables (0.1%)
Bio-Rad Labs, Inc. 
  Class A+ ..............    38,000     1,615,000
Collagen Corp. ..........    26,000       549,250
Fusion Systems Corp.+ ...    12,200       341,600
Polaris Industries, Inc.    147,850     4,343,094
                                        ---------
                                        6,848,944
                                        ---------
Telecommunications (2.5%)
Ameritech Corp. ......... 1,436,700    84,765,299
AT&T Corp. ..............   729,400    47,228,649
Cascade Communications 
  Corp.+ ................    55,100     4,697,275
Case Corp. ..............    99,900     4,570,425
GN Store Nord AS ........     4,100       329,213
Holophane Corp.+ ........    68,550     1,490,963
                                        ---------
                                      143,081,824
                                        ---------
Transportation (1.8%)
Alaska Air Group, Inc.+      22,100       359,125
American President 
  Cos., Ltd. ............   185,300     4,261,900
AMR Corp.+ ..............   677,100    50,274,674
Bergesen d.y. AS Class B     15,000       294,392
British Airways Plc .....   151,200     1,093,950
Canadian National 
  Railway Co.+ ..........   134,400     2,016,000
Comair Holdings, Inc. ...   157,500     4,232,813
Conrail, Inc. ...........   117,300     8,211,000
CSX Corp. ...............   140,000     6,387,500
Eagle USA Airfreight, 
  Inc.+ .................     9,300       244,125
East Japan Railway Co. ..       244     1,187,417
Expeditors International 
  of Washington, Inc. ...    27,100       707,988
Florida East Coast 
  Industries, Inc. ......     6,500       443,625
Harper Group, Inc. ......    57,000     1,011,750
Hornbeck Offshore 
  Services, Inc.+ .......    24,500       480,813
Kvaerner AS .............    37,500     1,329,514
M.S. Carriers, Inc.+ ....    38,800       776,000
Malaysian International 
  Shipping Bhd ..........    93,000       243,580
Navistar International 
  Corp.+ ................   645,700     6,779,850
Nippon Express Co. Ltd. .   120,000     1,156,318
Peninsular & Orient 
  Steam Navigation Co. ..   205,400     1,517,983
PHH Corp. ...............    66,200     3,094,850
Singapore Airlines Ltd. .   119,000     1,110,498
UAL Corp.+ ..............    27,100     4,837,350
Werner Enterprises, Inc.     28,000       567,000
                                        ---------
                                      102,620,015
                                        ---------

See Notes to Portfolio of Investments.

<PAGE>


Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- ---------------------------------------------------------

                               Number of      Market
                                Shares        Value
                               -------       -------

Utilities - Electric (4.6%)
Boston Edison Co. ............   137,400   $ 4,053,300
California Energy Co., 
  Inc.+ ......................    95,000     1,852,500
Centerior Energy Corp. .......    66,000       585,750
Central Hudson Gas & 
  Electric Co. ...............    41,900     1,293,663
Cilcorp, Inc. ................    30,300     1,283,963
Commonwealth Energy 
  System, Inc. ...............    24,200     1,082,950
Consolidated Edison Co. 
  of New York, Inc. ..........   620,000    19,840,000
Destec Energy, Inc.+ .........     3,600        49,500
DQE, Inc. ....................   152,550     4,690,913
Electrowatt AG ...............     1,720       630,781
Entergy Corp. ................   744,000    21,762,000
Florida Progress Corp. .......   112,400     3,976,150
General Public 
  Utilities Corp. ............   110,000     3,740,000
Green Mountain Power 
  Corp .......................     3,000        83,250
Hawaiian Electric 
  Industries, Inc. ...........    18,700       724,625
Hokkaido Electric Power Co. ..       140         3,257
Houston Industries, Inc.         200,000     4,850,000
IES Industries, Inc. .........    86,000     2,279,000
Illinova Corp. ...............   213,600     6,408,000
IPALCO Enterprises, Inc. .....    10,300       392,688
Korea Electric Power 
  Corp. ADR ..................    40,000     1,070,000
LG&E Corp. ...................    35,400     1,495,650
MDU Resources Group, Inc. ....    41,400       822,825
Midamerican Energy Co. .......    25,000       418,750
National Power PLC ADR (d) ...    42,050       388,963
New England Electric 
  System .....................    93,000     3,685,125
New York State Electric 
  & Gas Corp. ................   226,100     5,850,338
Nipsco Industries, Inc.. .....   135,200     5,171,400
Northeast Utilities ..........   121,300     2,956,688
Northern States Power Co. ....   115,400     5,669,025
Oklahoma Gas & Electric Co. ..    58,700     2,524,100
Orange & Rockland 
  Utilities, Inc. ............    40,000     1,430,000
Pacific Gas and 
  Electric Co. ...............   410,200    11,639,425
Peco Energy Co. ..............   661,900    19,939,738
Pinnacle West Capital Corp. ..   223,400     6,422,750
Portland General Corp. .......   132,000     3,844,500
Powergen PLC ADR (d) .........    42,050       551,906
Public Service Co. 
  of Colorado+ ...............   124,600     4,407,725
Public Service Co. of 
  New Mexico+ ................   180,000     3,172,500
Rochester Gas & 
  Electric Corp. .............    69,300     1,567,913
San Diego Gas & 
  Electric Co. ...............   126,200     2,997,250
SCEcorp ...................... 1,909,800    33,898,950
Sierra Pacific Resources .....   124,400     2,907,850
Sithe Energies, Inc.+ ........   587,200     3,523,200
Southwestern Public 
  Service Co. ................    19,600       641,900
Texas Utilities Co. ..........   148,700     6,115,288
TNP Enterprises, Inc. ........    24,300       455,625
Tohoku Electric Power ........    38,000       917,260
Transalta Corp. ..............    80,800       866,412
Unicom Corp. ................. 1,217,100    39,860,024
United Illuminating Co. ......    36,000     1,345,500


Utilities - Electric (continued)
Western Resources, Inc. ......    59,300   $ 1,979,138
WPS Resources Corp. ..........    36,300     1,234,200
                                             ---------
                                           259,354,208
                                             ---------

Utilities - Oil and Gas (1.0%)
Atlanta Gas Light Co. ........   223,000     4,404,250
Brooklyn Union Gas Co. (The) .    82,700     2,418,975
Coastal Corp. (The) ..........   366,500    13,652,125
Connecticut Energy Corp. .....    11,800       262,550
MCN Corp. ....................    34,300       797,475
New Jersey Resources Corp. ...    43,000     1,295,375
Northwest Natural Gas Co. ....    12,100       399,300
Pacific Enterprises ..........   225,100     6,359,075
Phoenix Resource Co., Inc. ...    64,400     1,110,900
Piedmont Natural Gas, Inc. ...    15,500       360,375
Public Service Co. of 
  North Carolina .............     4,400        78,650
Southern Indiana Gas & 
  Electric Co. ...............    15,000       521,250
Valero Energy Corp. ..........    88,000     2,156,000
Washington Gas Light Co. .....    26,200       537,100
Wicor, Inc. ..................    11,100       357,975
Williams Cos., Inc. ..........   510,100    22,380,638
                                             ---------
                                            57,092,013
                                             ---------

Utilities - Telephone (4.4%)
Bell Atlantic Corp. ..........   360,000    24,075,000
BellSouth Corp. .............. 1,749,200    76,090,199
Century Telephone 
  Enterprises ................   156,000     4,953,000
Cincinnati Bell, Inc. ........   342,000    11,884,500
Citizens Utilities Co.+  .....    21,641       275,920
DDI Corp. ....................       214     1,659,638
Frontier Corp. ...............    26,600       798,000
GTE Corp. ....................   351,000    15,444,000
Nippon Telegraph & 
  Telephone Corp. ............       229     1,853,667
NYNEX Corp. ..................   280,100    15,125,400
SBC Communications, Inc. .....   420,000    24,150,000
Southern New England
  Telecommunications Corp. ...   135,100     5,370,225
Sprint Corp. ................. 1,695,000    67,588,124
Telecom Italia SpA ...........   350,000       544,927
Tellabs, Inc.+ ...............    37,200     1,376,400
                                             ---------
                                           251,189,000
                                             ---------

Utilities - Water (0.0%)
Welsh Water Plc ..............    72,083       867,354
Total Common Stocks
  (cost $3,891,283,962) ......          $5,141,754,533
                                             ---------
PREFERRED STOCKS (3.7%)

Banks (1.2%)
BankAmerica Corp. ............   981,300    63,539,174
Barnett Banks, Inc. ..........    23,000     2,564,500
Creditanstalt-Bankverein .....    18,600       956,726
                                             ---------
                                            67,060,400
                                             ---------


See Notes to Portfolio of Investments.
<PAGE>


Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                                 Number of    Market
                                  Shares      Value
                                 -------     -------

Chemicals (0.6%)
Union Carbide Corp. ..........   902,300   $33,836,250
                                             ---------
Commercial Services (0.1%)
Alco Standard Corp. ..........    20,800     2,111,200
                                             ---------

Computers and Office Equipment (0.0%)
Ceridian Corp. ...............    21,000     1,942,500
                                             ---------

Diversified (0.0%)
Sea Containers, Ltd. .........    36,000     1,575,000
                                             ---------

Electrical Equipment (0.7%)
FPL Group, Inc. ..............   785,600    36,432,199
Nokia AB Class A .............    76,000     2,992,953
                                             ---------
                                            39,425,152
                                             ---------

Financial Services (0.8%)
Alexander & Alexander(b) .....    49,000     2,376,500
American Express Exch Note ...   663,900    36,846,449
Phoenix Duff & Phelps Corp. ..     7,800       196,950
Travelers, Inc. ..............    41,800     3,647,050
                                             ---------
                                            43,066,949
                                             ---------

Foods and Beverages (0.0%)
Corning Delaware L.P. ........    13,900       700,213
Union Planters Co. ...........    18,600       737,025
                                             ---------
                                             1,437,238
                                             ---------

Machinery and Equipment (0.0%)
Case Corp.(b) ................    14,200     1,604,600
                                             ---------

Media and Entertainment (0.0%)
AMC Entertainment ............    15,850       645,888
                                             ---------

Metals and Mining (0.1%)
Cyprus Amax Minerals Co. .....    42,100     2,473,375
                                             ---------

Paper and Containers (0.0%)
International 
  Paper Co.(b) ...............     9,300       413,850
                                             ---------

Pollution Control (0.0%)
William Cos., Inc. ...........    27,900     2,064,600
                                             ---------

Real Estate Investment Trusts (0.0%)
Security Capital .............
Pacific Trust                     19,400       475,300
                                             ---------

Retail (0.2%)
Dillard Department 
  Stores, Inc. ...............   249,500     7,110,750
Tanger Factory Outlet 
  Centers, Inc. ..............    55,800     1,283,400
                                             ---------
                                             8,394,150
                                             ---------

Utilities - Oil and Gas (0.0%)
Valero Energy Corp. ..........    37,200     1,915,800
                                             ---------

Utilities - Water (0.0%)
Welsh Water Plc ..............    77,850       131,748
Total Preferred Stocks
  (cost $165,464,349) ........            $208,574,000
                                              --------
Warrants (0.0%)
                 
Morgan Stanley American
  Express Hong ...............
  Kong Call+                     294,000     1,249,500
                                             ---------
Total Warrants (cost
  $1,447,583) ................              $1,249,500
                                              --------

LONG TERM BONDS AND NOTES (1.0%)
Corporate Bonds - Convertible (1.0%)

Building Materials and Construction (0.0%)
Continental Homes
  Holding Corp., .............   700,000   $   746,069
  6.875%, 11/01/02                           ---------

Commercial Services (0.0%)
Ogden Corp., 6.00%, 
  06/01/02 ...................   475,000       446,500
                                             ---------

Computer Software (0.0%)
Automatic Data
  Processing, Inc., 
  0.00%, 02/20/12 ............ 3,800,000     1,838,495
                                             ---------

Electrical and Electronics (0 1%)
Motorola, Inc., 0.00%, 
  09/27/13 ................... 1,000,000       763,750
National Semiconductor
  Corp.(b), 6.50%, 
  10/01/02 ................... 4,650,000     4,312,875
Seagate Technology, 
  Inc., 6.75%, 05/01/12 ...... 1,860,000     2,180,850
                                             ---------
                                             7,257,475
                                             ---------

Financial Services (0.1%)
Mitsubishi Bank, 3.00%, 
  11/30/02 ................... 1,680,000     1,943,592
Old Republic International, 
  5.75%, 08/15/02 ............ 1,415,000     1,938,550
                                             ---------
                                             3,882,142
                                             ---------

Health Services (0.0%)
Integrated Health Services, 
  5.75%, 01/01/01 ............   930,000       925,350
                                             ---------

Household Products (0.0%)
Fieldcrest Cannon, Inc., 
  6.00%, 03/15/12 ............   450,000       307,125
                                             ---------

Insurance (0.1%)
Horace Mann Educators
  Corp., 6.50%, 12/01/99 .....   930,000       953,250
NAC Re Corp.(b), 5.25%, 
  12/15/02 ...................   930,000       930,000
                                             ---------
                                             1,883,250
                                             ---------

Machinery and Equipment (0.1%)
AGCO Corp., 6.50%, 
  06/01/08 ................... 1,260,000     4,959,940
Lam Research Corp., 6.00%, 
  05/01/03 ...................   232,000       462,840
                                             ---------
                                             5,422,780
                                             ---------

Media and Entertainment (0.0%)
Carnival Corp., 4.50%, 
  07/01/97 ...................   680,000       986,000
                                             ---------

Metals and Mining (0.1%)
Agnico-Eagle Mines 
  Ltd., 3.50%, 01/27/04 ...... 2,900,000     2,465,461
Allegheny Ludlum Corp., 
  5.875%, 03/15/02 ...........   930,000       962,921
Battle Mountain Gold 
  Co., 6.00%, 01/04/05 .......   500,000       412,500
                                             ---------
                                             3,840,882
                                             ---------

Oil and Gas (0.2%)
Apache Corp.(b), 6.00%, 
  01/15/02 ...................   1,470,000   1,675,800
Baker Hughes, Inc., 
  0.00%, 05/05/08 ............   9,975,000   6,422,916
Consolidated Natural
  Gas Co., 7.25%, 
  12/15/15 ...................     950,000     983,250
Pennzoil Co., 4.75%, 
  10/01/03 ...................   1,000,000   1,008,750
Pogo Producing, 5.50%, 
  03/15/04 ...................   1,395,000   1,886,738
                                             ---------
                                            11,977,454
                                             ---------

See Notes to Portfolio of Investments.

<PAGE>


Aetna Variable Fund
Portfolio of Investments - December 31, 1995 (continued)
- ---------------------------------------------------------
                                Number of     Market
                                  Shares      Value
                                 -------     -------

Pharmaceuticals (0.0%)
Bindley Western, 6.50%, 
  10/01/02 ................... $ 930,000   $   963,713
                                             ---------
                                          
Pollution Control (0.1%)                  
Browning-Ferris                           
  Industries, Inc.,                       
  6.75%, 07/18/05 ............ 2,850,000     2,857,125
                                             ---------
                                          
Printing and Publishing (0.1%)            
Omnicom Group(b),                         
  4.50%, 09/01/00 ............ 1,395,000     1,879,763
                                             ---------
                                          
Retail (0.1%)                             
Costco Wholesale Inc., ....... 2,225,000     2,147,234
5.75%, 05/15/02                           
Hechinger Co., 5.50%, ........ 1,500,000       701,250
  04/01/12                                
Office Depot, Inc., .......... 1,100,000       759,000
  0.00%, 12/11/07                         
Proffitt's Inc., 4.75%,                   
  11/01/03 ................... 1,860,000     1,618,200
                                             ---------
                                             5,225,684
                                             ---------
                                          
Telecommunications (0.0%)                 
Aspect Telecommunications(b),             
  5.00%, 10/15/03 ............ 930,000       1,660,050
                                             ---------
                                          
Transportation (0.0%)                     
AMR Corp., 6.125%,                        
  11/01/24 ................... 930,000         976,128
                                             ---------
                                          
Utilities - Electric (0.0%)               
California Energy Co.,                    
  Inc.(b), 5.00%, 07/31/00 ... 950,000         957,125
Potomac Electric Power, 7.00%,            
01/15/18 ..................... 750,000         766,875
                                             ---------
                                             1,724,000
Total Corporate Bonds - Convertible      
  (cost $49,824,523) .........             $54,799,985
                                             ---------

U.S. Government Obligations  (0.3%)

U.S. Treasury Note(e),   
  5.125%, 03/31/96............   900,000       899,859
U.S. Treasury Note(c),   
  9.25%, 01/15/96............. 3,500,000    13,524,705
                                             ---------
Total U.S. Government
  Obligations (cost
  $14,413,401) ...............             $14,424,564
                                             ---------
Total Long Term Bonds and 
  Notes (cost $64,237,924) ..              $69,224,549
                                             ---------

Short-Term Investments (3.6%)
Abbey National North
  America, Comm. Paper,
  6.15%, 01/02/96 ........... 25,000,000    25,000,000
Detroit Edison Co.,
  Corp. Note, 6.15%,
  01/02/96 .................. 17,000,000    17,000,000
General American
  Transportation Corp.,
  Comm. Paper, 6.05%,
  01/12/96 ..................  1,790,000     1,786,992
General Motors
  Acceptance Corp.,
  Corp. Note, 6.00%,
  01/02/96 .................. 33,581,000    33,581,000
IBM Corp., Comm. Paper,
  5.95%, 01/03/96 ........... 25,000,000    24,995,868
Public Service Co. of
  Colorado, Comm ............
  Paper, 6.05%, 01/02/96 ....  9,400,000     9,377,336
Sundstrand Corp., Comm ......
  Paper, 6.05%, 01/02/96 .... 39,152,000    39,152,000
TCI Communications,
  Inc., Comm. Paper,
  6.20%, 01/22/96 ........... 10,000,000     9,965,556
TCI Communications,
  Inc., Comm. Paper,
  6.38%, 01/09/96 ........... 10,000,000     9,987,594
TCI Communications,
  Inc., Comm. Paper,
  6.25%, 01/17/96 ...........  9,000,000     8,976,563
Texas Utilities
  Electric Co., Comm ........
  Paper, 6.30%, 01/05/96 .... 10,000,000     9,994,750
USL Capital Corp.,
  Comm. Paper, 6.00%,
  01/04/96 .................. 15,000,000    14,995,000
Total Short-Term
  Investments
  (cost $204,812,657) .......           $  204,812,659
                                             ---------
TOTAL INVESTMENTS ...........           $5,625,615,241
  (cost $4,327,246,475)(a)
Other assets less
  liabilities ...............               35,891,365
                                             ---------
Total Net Assets
                                        $5,661,506,606
                                        ==============

Notes to Portfolio of Investments
Category percentages are based on net assets.
+Non-income producing security.

(a) The cost of investments for federal income tax purposes amounted to
$4,333,946,215. Unrealized gains and losses, based on identified tax cost at
December 31, 1995 are as follows:

Unrealized gains .......           $1,374,418,711
Unrealized losses ......              (82,749,685)
                                   --------------
  Net unrealized gain...           $1,291,669,026
                                   ==============

(b) Securities that may be resold to "qualified institutional buyers" under rule
144A or securities offered pursuant to Section 4(2) of the Securities Act of
1933, as amended. These securities have been determined to be liquid under
guidelines determined by the Board of Trustees.

(c) At December 31, 1995, U.S. Treasury Note, 9.25%, 01/15/96, principal amount
$13,500,000, was pledged to cover margin requirements for open futures
contracts (see Note 1of Notes to Financial Statements). Information concerning
open futures contracts is shown below:

                                No. of
                                 Long      Initial   Expiration  Unrealized 
                               Contracts    Value       Date     Gain/(Loss)
                              ----------  ----------  --------  -----------
All Ordinaries Share
  Price Index Futures .......      260   $10,895,697   March 96  $(53,635)
TSE 35 Index Futures ........       28     2,562,109   March 96   (23,103)
German DAX Index Futures ....      133    21,202,534   March 96  (104,206)
Topix Index Futures .........      105    15,598,908   March 96   698,076
Hang Seng Index Futures .....       59    3,820,4456   March 96    47,044
CAC 40 Stock Index Futures ..      128     9,550,652   March 96   202,045
FTSE 100 Index Futures ......       50     7,659,894   March 96    (7,452)
                                                                 --------
                                                                 $758,769
                                                                 ========
                                     
(d) Represents an installment purchase. Remaining amounts to be paid are
$950,241 on February 6, 1996 and $744,133 on September 17, 1996. Future
commitment is collateralized by a U.S. Treasury Note 5.125%, 03/31/96,
principal amount $900,000.

(e) Security segregated as collateral for installment purchase.


See Notes to Financial Statements.

<PAGE>





Aetna Income Shares
Portfolio of Investments - December 31, 1995 
- ---------------------------------------------

                                    Principal       Market
                                     Amount         Value 
                                    --------        ------

LONG TERM BONDS AND NOTES (81.3%)
U.S. Government and Agency
  Obligations (31.9%)

Agency Mortgage-Backed Securities (6.7%)
Federal Home Loan
  Mortgage Corp. 
  206-B, 2.24%, 07/15/19 ......   $  1,771,737     $  1,729,658
Federal National
  Mortgage Association,
  5.99%, 06/25/19 ...........        2,140,681        1,953,007
Government National
  Mortgage Association,
  7.50%, 03/15/24 -
  10/15/25 ..................        9,665,249        9,949,167
Government National
  Mortgage Association,
  10.00%, 10/15/09 -
  01/15/21 ..................       13,637,980       14,993,250
Government National
  Mortgage Association,
  10.50%, 02/15/13 -
  01/15/21 ..................       14,275,261       15,863,377
Government National
  Mortgage Association,
  11.00%, 02/15/10 ..........           39,439           44,073
Government National
  Mortgage Association,
  11.25%, 12/15/15 ..........           88,289           99,214
                                                 --------------
                                                     44,631,746
                                                 --------------

U.S. Agencies (2.9%)
Small Business
  Administration 92-20K,
  7.55%, 11/01/12 ...........        9,748,247       10,116,731
Student Loan Marketing
  Association, 7.82%,
  10/14/99 ..................        9,000,000        9,137,610
                                                 --------------
                                                     19,254,341
                                                 --------------

U.S. Treasuries (22.3%)
U.S. Treasury Bond,
  5.75%, 08/15/03 ...........       25,000,000       25,308,562
U.S. Treasury Bond,
  5.875%, 02/15/04 ..........       20,000,000       20,428,050
U.S. Treasury Bond,
  7.25%, 05/15/16 ...........        20,000,00       22,843,649
U.S. Treasury Bond,
  7.625%, 02/15/25 ..........       10,000,000       12,229,663
U.S. Treasury Bond,
  10.375%, 11/15/12 .........       15,000,000       20,739,843
U.S. Treasury Note,
  6.875%, 03/31/00 -
  07/31/99 ..................       45,000,000       47,430,561
                                                 --------------
                                                    148,980,328
                                                 --------------

Total U.S. Government and Agency Obligations 
(cost $203,978,001) ...                            $212,866,415
                                                 --------------
Corporate Bonds (44.2%)

Financial Services (14.2%)
American General,
  8.125%, 08/15/09 ..........       10,000,000       11,526,850
Associates Corp., 7.95%,
  02/15/10 ..................       15,000,000       17,112,374
Capital One Bank,
  8.625%, 01/15/97 ..........        5,000,000        5,142,000
Chemical Bank, 6.625%,
  01/15/98 ..................       10,000,000       10,202,500
Dean Witter, Discover &
Co., 6.00%, 03/01/98 ........        6,000,000        6,056,250
Ford Motor Credit Corp.,
  FRN, 6.588%, 06/02/98 .....        7,000,000        7,022,540
Ford Motor Credit Corp.,
  FRN, 6.188%, 02/22/99 .....       15,000,000       14,966,100
General Electric Capital
  Corp., 8.625%, 06/15/08 ...       10,000,000       12,106,550
General Electric Capital
  Corp., 7.96%, 02/02/98  ...       10,000,000       10,513,000
                                                 --------------
                                                     94,648,164
                                                 --------------

Foreign and Supranationals (12.6%)
African Development
  Bank, 8.80%, 09/01/19 .....   $   11,650,000   $   14,778,491
Banco Nacional de
  Comercia Exterior,
  S.N.C., 7.25%, 02/02/04 ...        5,000,000        3,896,875
Bank of China, 6.75%,
  03/15/99 ..................        5,000,000        5,081,275
Bank of China, 8.25%,
  03/15/14 ..................        5,000,000        4,980,375
China International
  Trust, 9.00%, 10/15/06  ...       10,000,000       11,393,050
Interamerican
  Development Bank,
  12.25%, 12/15/08 ..........        4,000,000        6,168,800
International Bank For
  Reconstruction and
  Development, 9.25%,
  07/15/17 ..................       11,000,000       14,635,500
Korean Development Bank,
  9.25%, 06/15/98 ...........        5,000,000        5,365,875
Quebec Province, 7.125%,
  02/09/24 ..................        5,000,000        5,043,450
Republic of Argentina,
  10.95%, 11/01/99 ..........        3,000,000        3,215,625
Rogers Cablesystem,
  10.00%, 03/15/05 ..........        8,500,000        9,158,750
                                                 --------------
                                                     83,718,066
                                                 --------------

Other Corporate Bonds (17.4%)
Alliance Entertainment,
  11.25%, 07/15/05 ..........        5,000,000        5,050,000
Bruno's Inc., 10.50%,
  08/01/05 ..................        5,000,000        4,962,500
Columbia/HCA Healthcare,
  6.91%, 06/15/05 ...........        9,000,000        9,435,375
Georgia-Pacific Corp.,
9.50%, 12/01/11 .............       10,500,000       12,996,323
Grand Casinos Inc.,
  10.125%, 12/01/03 .........        5,100,000        5,361,375
MGM Grand Hotel, 12.00%,
  05/01/02 ..................        8,000,000        8,790,000
News America Holdings
  Inc., 9.25%, 02/01/13 .....       10,000,000       11,805,550
Paramount Communications
  Inc., 7.50%, 07/15/23 .....       11,500,000       11,114,060
Ralph's Grocery, 10.45%,
  06/15/04 ..................        5,000,000        5,087,500
Stone Container Corp.,
  9.875%, 02/01/01 ..........        4,500,000        4,387,500
Telewest Plc, 11.00%,
  10/01/07 ..................        6,850,000        4,144,250
Tenet Healthcare Corp.,
  9.625%, 09/01/02 ..........        6,220,000        6,849,775
Time Warner
  Entertainment, 9.625%,
  05/01/02 ..................        5,000,000        5,798,850
Time Warner, Inc.,
  7.45%, 02/01/98 ...........        7,000,000        7,198,380
TRW Inc., 9.35%, 06/04/20 ...       10,000,000       13,353,300
                                                 --------------
                                                    116,334,738
                                                 --------------
Total Corporate Bonds
  (cost 274,961,401) ....                          $294,700,968
                                                 --------------
Non-Agency Mortgage-Backed Securities (3.3%)

Asset-Backed Securities (3.3%)
Chase Mortgage Finance, 
  6.75%, 11/25/09 ...........       10,915,000       10,950,815
First Chicago Master
  Trust 94I-a, 6.045%, 
  01/15/99 ..................        8,000,000        8,012,160
Security Pacific
  National Bank, 8.50%, 
  09/01/16 ..................          353,601          358,734
Security Pacific
  National Bank, 8.50%, 
  03/01/17 ..................        2,905,132        2,883,343
                                                 --------------
                                                     22,205,052
                                                 --------------
Total Non-Agency
  Mortgage-Backed
  Securities
  (cost $21,873,230) ........                    $   22,205,052
                                                 --------------


See Notes to Portfolio of Investments.

<PAGE>


Aetna Income Shares
Portfolio of Investments - December 31, 1995 (continued)
- ----------------------------------------------------------

                                   Principal         Market
                                    Amount           Value 
                                   --------          ------

Corporate Bonds - Convertible (1.0%)

Foreign and Supranationals (1.0%)
Petronas Gas Bhd(b),
  7.125%, 08/15/05 ..........   $    6,000,000   $    6,363,750
                                                 --------------
Total Corporate Bonds -
  Convertible
  (cost $5,968,675) .........                    $    6,363,750
                                                 --------------
Corporate Notes (0.9%)

Foreign and Supranationals (0.9%)
Swire Pacific, Ltd(b),
  8.50%, 09/29/04 ...........        5,500,000        6,047,937
                                                 --------------
Total Corporate Notes
(cost $5,491,192) ...........                    $    6,047,937
                                                 --------------
Total Long Term
  Bonds and Notes
  (cost $512,272,499) .......                    $  542,184,122
                                                 --------------

                                     Number of        Market
                                      Shares          Value
                                    -------           -------
COMMON STOCKS (0.6%)

Banks (0.6%)
CITICORP ....................           60,370        4,059,883
                                                 --------------
Total Common Stocks
  (cost $3,040,516) .........                    $    4,059,883
                                                 --------------

                                    Principal         Market
                                     Amount           Value 
                                    --------          ------
Short-Term Investments (16.5%)
Detroit Edison Co.,
  Corp. Note, 6.15%,
  01/02/96 ..................   $   20,000,000   $   20,000,000
Mapco, Inc., Corp. Note,
  6.375%, 01/19/96 ..........       10,000,000        9,969,896
Public Service Co. of
  Colorado, Comm. Paper,
  6.05%, 01/02/96 ...........       10,000,000        9,975,889
Sears Roebuck Acceptance
  Corp., Comm. Paper,
  6.00%, 01/05/96 ...........       15,000,000       14,992,500
Source One Mortgage
  Services Corp., Comm ......
  Paper, 6.15%, 01/09/96  ...       10,000,000        9,988,042
Sundstrand Corp., Comm ......
  Paper, 6.05%, 01/02/96  ...       27,353,000       27,353,000
TCI Communications,
  Inc., Comm. Paper,
  6.20%, 01/22/96 ...........        9,500,000        9,498,316
TCI Communications,
  Inc., Comm. Paper,
  6.38%, 01/09/96 ...........        8,000,000        7,990,076
                                                 --------------
Total Short-Term
  Investments
  (cost $109,767,719) .......                    $  109,767,719
                                                 --------------
TOTAL
  INVESTMENTS ...............                    $  656,011,724
  (cost $625,080,734)(a)
Other assets less
  liabilities ...............                        10,948,765
                                                 --------------
Total Net Assets
                                                 $  666,960,489
                                                 ==============



Notes to Portfolio of Investments

Category percentages are based on net assets.

(a) The cost of investments for federal income tax purposes amount to
$625,730,151. Unrealized gains and losses, based on identified tax cost at
December 31, 1995 are as follows:

Unrealized gains ........          $31,064,363
Unrealized losses .......             (782,790)
                                   ===========
  Net unrealized gain....          $30,281,573
                                   ===========

(b) Securities that may be resold to "qualified institutional buyers" under
Rule 144A or securities offered pursuant to section 4(2) of the Securities Act
of 1933, as amended. These securities have been determined to be liquid under
guidelines established by the Board of Trustees
 .

See Notes to Financial Statements.

<PAGE>





Aetna Variable Encore Fund
Portfolio of Investments - December 31, 1995 
- -----------------------------------------------------------

                                   Principal         Market
                                   Amount            Value 
                                   --------          ------

Asset-Backed Securities (3.9%)
Bridgestone/Firestone
  Master Trust, Inc.(b),
  5.80%, 02/20/96 ...........   $    4,000,000   $    4,000,000
Dakota Certificates -
  Standard Credit Card
  Master Trust 1(b),
  5.71%, 02/09/96 ...........        7,000,000        6,957,809
Dakota Certificates -
  Standard Credit Card
  Master Trust 1(b),
  5.73%, 01/17/96 ...........        2,000,000        1,995,225
Dakota Certificates -
  Standard Credit Card
  Master Trust 1(b),
  6.05%, 01/04/96 ...........        3,000,000        2,998,992
Dakota Certificates -
  Standard Credit Card
  Master Trust 1(b),
  6.05%, 01/05/96 ...........        2,654,000        2,652,662
Ford Credit Auto Lease,
  6.00%, 05/15/96 ...........        1,528,234        1,528,234
                                                 --------------
Total Asset-Backed
  Securities ................                    $   20,132,922
                                                 --------------
Certificates of Deposit (1.9%)

Deutsche Bank AG, 5.98%,
  07/15/96 ....................     10,000,000       10,017,400
                                                 --------------
Total Certificates of
  Deposit ...................                    $   10,017,400
                                                 --------------
Commercial Paper - Domestic (28.3%)
A.H. Robins Co.,
  Inc.(b), 5.70%,
  02/07/96 ..................        5,000,000        4,971,500
American Home Products
  Corp.(b), 5.55%,
  03/26/96 ..................        5,500,000        5,426,685
American Honda Finance
  Corp., 5.62%, 04/18/96  ...        3,500,000        3,440,955
American Honda Finance
  Corp., 5.65%, 04/22/96  ...        2,000,000        1,965,040
American Honda Finance
  Corp., 5.67%, 03/14/96  ...        2,000,000        1,976,480
American Honda Finance
  Corp., 5.68%, 03/14/96  ...        3,000,000        2,964,720
Central & Southwest
  Corp., 5.75%, 02/13/96  ...        7,300,000        7,251,029
Central & Southwest
  Corp., 5.80%, 02/21/96  ...       10,000,000        9,919,444
Ciesco, L.P., 5.90%,
  01/03/96 ..................        3,000,000        2,983,521
Cooper Industries, Inc.,
  6.00%, 01/02/96 ...........       10,228,000       10,221,181
Cooperative Association
  of Tractor Dealers,
  Inc., 5.65%, 03/12/96 .....        1,500,000        1,482,975
Cooperative Association
  of Tractor Dealers,
  Inc., 5.72%, 02/15/96 .....        4,000,000        3,972,036
Cooperative Association
  of Tractor Dealers,
  Inc., 5.72%, 02/28/96 .....          700,000          693,427
Cooperative Association
  of Tractor Dealers,
  Inc., 5.75%, 02/08/96 .....        1,000,000          994,090
Cooperative Association
  of Tractor Dealers,
  Inc., 5.80%, 01/12/96 .....        1,000,000          998,389
Cooperative Association
  of Tractor Dealers,
  Inc., 6.00%, 01/02/96 .....       14,300,000       14,290,467
Cooperative Association
  of Tractor Dealers,
  Inc., 6.05%, 01/05/96 .....        3,000,000        2,972,280
Corporate Asset Funding
  Co., Inc., 5.65%,
  01/30/96 ..................        2,000,000        1,991,211
Corporate Asset Funding
  Co., Inc., 5.65%,
  02/15/96 ..................        2,000,000        1,986,189
Corporate Asset Funding
  Co., Inc., 6.10%,
  01/11/96 ..................        4,000,000        3,993,900
Countrywide Funding
  Corp., 5.80%, 02/14/96  ...        8,500,000        8,441,114
Countrywide Funding
  Corp., 6.00%, 01/22/96  ...   $    6,000,000   $    5,980,000
Dealers Capital Access
  Trust, Inc., 5.65%,
  03/11/96 ..................        2,000,000        1,977,400
Dealers Capital Access
  Trust, Inc., 5.70%,
  03/05/96 ..................        1,800,000        1,781,334
Dealers Capital Access
  Trust, Inc., 5.95%,
  01/12/96 ..................        1,600,000        1,597,356
Finova Capital Corp.,
  6.10%, 01/03/96 ...........          700,000          696,788
Fleetwood Credit
  Corp.(b), 5.80%,
  01/24/96 ..................        3,750,000        3,736,708
Fleetwood Credit
  Corp.(b), 5.80%,
  01/25/96 ..................        4,000,000        3,985,178
Fleetwood Credit Corp.,
  5.85%, 01/04/96 ...........        3,000,000        2,988,979
Norwest Financial, Inc.,
  5.65%, 02/16/96 ...........        1,000,000          992,938
PSE&G Fuel Corp., 5.85%,
  01/18/96 ..................        5,271,000        5,257,295
Sears Roebuck Acceptance
  Corp., 6.00%, 01/05/96  ...        8,000,000        7,990,667
Sheffield Receivables
  Corp., 5.65%, 02/26/96  ...        4,000,000        3,965,472
Source One Mortgage
  Services Corp., 6.15%,
  01/09/96 ..................        1,500,000        1,494,363
Source One Mortgage
  Services Corp., 6.20%,
  01/02/96 ..................        3,500,000        3,497,589
Textron Financial Corp.,
  6.00%, 01/08/96 ...........          570,000          569,430
Whirlpool Financial
  Corp., 5.72%, 02/05/96  ...        6,000,000        5,967,587
                                                 --------------
Total Commercial Paper -
  Domestic ..................                    $  145,415,717
                                                 --------------
Commercial Paper - Foreign (7.2%)
Abbey National North
  America, 6.15%,
  01/02/96 ..................        3,000,000        3,000,000
British Columbia
  (Province of), 5.60%,
  03/18/96 ..................        3,200,000        3,160,960
British Columbia
  (Province of), 5.60%,
  04/12/96 ..................        1,600,000        1,574,752
Export Import Bank of
  Korea, 7.85%, 11/01/96  ...        7,525,000        7,661,654
Ford Capital B.V.,
  9.00%, 06/01/96 ...........        1,550,000        1,570,600
Government Development
  Bank of Puerto Rico,
  Mato Rey, 5.80%,
  01/19/96 ..................        1,905,000        1,898,555
Government Development
  Bank of Puerto Rico,
  Mato Rey, 5.80%,
  01/31/96 ..................        4,000,000        3,981,311
Skandinaviska Enskilda
  Banken Funding, Inc.,
  5.76%, 01/16/96 ...........        5,000,000        4,988,800
Svenska Handelsbanken,
  Inc., 5.64%, 02/29/96 .....        4,800,000        4,753,920
Svenska Handelsbanken,
  Inc., 5.68%, 02/14/96 .....        4,500,000        4,469,470
                                                 --------------
Total Commercial Paper -
  Foreign ...................                    $   37,060,022
                                                 --------------
Corporate Notes (24.4%)
Bank One, Dayton, N.A.,
  5.95%, 10/02/96 ...........       23,600,000       23,600,000
Carco Auto Loan Trust,
  5.925%, 11/15/98 ..........       15,500,000       15,551,150
Caterpillar Financial
  Services Corp., 5.83%,
  07/29/96 ..................        7,000,000        7,000,000
Caterpillar Inc.,
  9.125%, 12/15/96 ..........          600,000          619,500
Chrysler Financial
  Corp., 6.00%, 04/15/96  ...        1,000,000        1,000,340
Chrysler Financial
  Corp., 6.25%, 11/15/96  ...        9,000,000        9,018,000
Columbia/HCA Healthcare
  Corp., 5.812%, 07/28/97 ...        4,200,000        4,200,000

See Notes to Portfolio of Investments.

<PAGE>


Aetna Variable Encore Fund
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                                    Principal         Market
                                     Amount           Value 
                                    --------          ------
Corporate Asset Funding
  Co., Inc.(b), 5.841%,
  12/02/96 ..................   $    9,000,000   $    9,000,000
FNB Boston Corp., 6.00%,
  05/10/96 ..................        4,000,000        4,005,840
General Motors
  Acceptance Corp.,
  6.00%, 01/02/96 ...........        2,400,000        2,400,240
General Motors
  Acceptance Corp.,
  8.625%, 07/15/96 ..........        1,000,000        1,015,810
General Motors
  Acceptance Corp.,
  8.75%, 02/01/96 ...........        3,500,000        3,503,932
Greyhound Financial
  Corp., 6.195%, 02/15/96 ...        4,400,000        4,400,273
Greyhound Financial
  Corp., 6.195%, 02/15/96 ...       17,000,000       17,002,317
Hertz Corp., 9.125%,
  08/01/96 ..................        1,800,000        1,836,000
Sears Roebuck & Co.,
  8.55%, 08/01/96 ...........        1,000,000        1,016,890
Weyerhauser Co., 8.40%,
  05/17/96 ..................       20,000,000       20,200,000
                                                 --------------
Total Corporate Notes
                                                 $  125,370,292
                                                 --------------
Medium Term Notes (24.9%)
American Honda Finance
  Corp.(b), 5.959%,
  08/01/96 ..................        9,000,000        8,999,010
AT&T Capital Corp.,
  7.87%, 07/01/96 ...........        6,000,000        6,069,420
Chrysler Financial
  Corp., 7.13%, 09/30/96 ....          900,000          909,837
Dean Witter, Discover &
  Co., 5.81%, 09/29/96 ......        3,000,000        3,002,970
Deere (John) Capital
  Corp., 5.929%, 03/11/96 ...       16,750,000       16,695,562
Discover Credit Corp.,
  8.92%, 03/15/96 ...........       10,160,000       10,236,199
Fleetwood Credit
  Corp.(b), 6.153%,
  02/08/96 ..................        6,000,000        6,000,969
Ford Motor Credit Co.,
  5.00%, 03/25/96 ...........        3,100,000        3,095,381
Ford Motor Credit Co.,
  8.95%, 06/14/96 ...........        1,000,000        1,014,310
Ford Motor Credit Co.,
  9.00%, 07/26/96 ...........        1,180,000        1,202,090
Ford Motor Credit Co.,
  9.10%, 06/10/96 ...........        3,400,000        3,447,634
Ford Motor Credit Co.,
  9.20%, 07/16/96 ...........          500,000          508,965
General Electric Capital
  Corp., 5.90%, 01/10/96 ....       10,000,000        9,999,955
General Motors
  Acceptance Corp.,
  5.805%, 04/13/98 ..........       10,500,000       10,507,602
General Motors
  Acceptance Corp.,
  6.187%, 04/22/96 ..........        3,350,000        3,366,750
GMAC Australia Finance, 
  6.082%, 12/06/96 ..........        4,000,000        4,004,696
PACCAR Financial Corp., 
  5.83%, 09/20/96 ...........        9,000,000        9,010,080
Potomac Capital
  Investment Corp.(b), 
  6.32%, 02/16/96 ...........        5,000,000        5,001,563
Sears DC Corp., 8.92%,
  03/15/96 ..................        1,000,000        1,005,840
Shawmut Bank of
  Connecticut, 5.895%,
  05/10/96             ......       24,000,000       24,028,799
                                                 --------------
Total Medium Term Notes .....                    $  128,107,632
                                                 --------------
U.S. Government Agency
  Obligations (10.1%)
Federal Farm Credit
  Bank, 5.60%, 04/24/96 .....       12,000,000       11,993,531
Federal Home Loan Bank, 
  5.90%, 04/27/98 ...........       20,000,000       19,960,000
Federal National
  Mortgage Association,
  6.34%, 02/18/97 ...........       10,000,000       10,022,000
Student Loan Marketing
  Association, FRN, 
  5.95%, 01/21/97 ...........       10,000,000       10,012,500
                                                 --------------
Total U.S. Government
  Agency Obligations
                                                 $   51,988,031
                                                 --------------
TOTAL INVESTMENTS
  (cost $517,984,607)(a)                         $  518,092,016

Other assets less
  liabilities ...............                        (4,055,413)
                                                 --------------
Total Net Assets
                                                 $  514,036,603
                                                 ==============

Notes to Portfolio of Investments

Category percentages are based on net assets.

(a) The cost of investments for federal income tax purposes are identical.
Unrealized gains and losses, based on identified tax cost at December 31,
1995 are as follows:

Unrealized gains ........          $225,013
Unrealized losses .......          (117,604)
                                   ========
  Net unrealized gain....          $107,409
                                   ========

(b) Securities that may be resold to "qualified institutional buyers" under
Rule 144A or securities offered pursuant to section 4(2) of the Securities Act
of 1933, as amended. These securities have been determined to be liquid under
guidelines established by the Board of Trustees.

See Notes to Financial Statements.
<PAGE>


Aetna Investment Advisers Fund, Inc
Portfolio of Investments - December 31, 1995
- ---------------------------------------------

                                      Number of      Market
                                       Shares        Value
                                      -------        -------
COMMON STOCKS (62.4%)

Aerospace and Defense (0.6%)
Kaman Corp. Class A .........           26,000   $      289,250
Lockheed Martin Corp. .......              400           31,600
McDonnell-Douglas Corp. .....           74,900        6,890,799
                                                 --------------
                                                      7,211,649
                                                 --------------

Apparel and Cosmetics (1.2%)
Block Drug Co. Class A ......            2,472           85,902
Burlington Industries,
  Inc.+ .....................           33,500          439,688
Helene Curtis
  Industries, Inc. ..........           10,900          344,713
Herbalife
  International, Inc. .......            1,900           16,388
Maybelline, Inc. ............           43,200        1,566,000
Nike, Inc. ..................          133,000        9,260,124
Oshkosh B'Gosh, Inc. ........           25,000          437,500
St. John Knits, Inc. ........            5,400          286,875
TJX Companies, Inc. (The) ...          102,400        1,932,800
Unifirst Corp. ..............            5,900          106,200
                                                 --------------
                                                     14,476,190
                                                 --------------

Autos and Auto Equipment (0.5%)
Borg Warner Automotive,Inc. .            4,700          150,400
Excel Industries, Inc. ......            8,300          116,200
Kaydon Corp. ................           15,000          455,625
PACCAR, Inc. ................           30,000        1,263,750
Smith (A.O.) Corp. ..........           24,000          498,000
Snap On, Inc. ...............           40,000        1,810,000
Varity Corp.+ ...............           40,000        1,485,000
Wynn's International, Inc. ..            3,400          100,725
                                                 --------------
                                                      5,879,700
                                                 --------------

Banks (3.6%)
Associated Banc-Corp ........            1,750           71,641
Bank of New York Co., Inc. ..           20,223          985,871
Bankers First Corp. .........            5,600          156,100
BanPonce Corp. ..............            5,100          197,625
BayBanks, Inc. ..............            7,000          687,750
CCB Financial Corp. .........            9,100          505,050
Charter One Financial, Inc. .           11,400          349,125
Chemical Banking Corp. ......          125,100        7,349,624
Citizens Bancorp ............           11,500          370,875
City National Corp. .........          112,200        1,570,800
Comerica, Inc. ..............           27,500        1,103,438
Community Bank System, Inc. .            2,600           83,200
Compass Bancshares, Inc. ....            9,400          310,200
Cullen/Frost
  Bankers, Inc. .............           31,800        1,590,000
FFY Financial Corp. .........            2,000           42,000
First American
  Corp. (Tenn.) .............           16,400          776,950
First Chicago Corp. .........          169,778        6,706,230
First Commonwealth
  Financial Corp. ...........            4,100           71,750
First Empire State Corp. ....            3,500          763,000
First of America Bank
  Corp ......................           30,200        1,340,125
Fulton Financial Corp. ......            3,400           70,550
KeyCorp .....................           13,400          485,750
Liberty Bancorp, Inc. .......           10,200          379,950



Banks (continued)
Mark Twain Bancshares,
  Inc .......................              900   $       34,875
N.S. Bancorp, Inc. ..........            5,700          220,875
Nations Bank, Inc. ..........          100,400        6,990,349
North Side Savings Bank .....           17,600          536,800
PNC Bancorp .................            3,800          249,375
Provident Bancorp ...........            6,400          300,800
Queens County Bancorp,
  Inc .......................           29,600        1,171,050
Reliance Bancorp, Inc. ......           32,000          468,000
River Forest Bancorp,
  Inc .......................            8,200          209,100
Roosevelt Financial
  Group, Inc. ...............           37,700          730,438
Security Capital Corp. ......            6,200          373,550
Silicon Valley
  Bancshares+ ...............           10,600          254,400
Standard Federal
  Bancorporation ............           23,900          941,063
Standard
  Financial, Inc.+ ..........           43,900          642,038
Star Banc Corp. .............           10,900          648,550
Susquehanna Bancshares,
  Inc .......................            1,400           37,100
Trans Financial, Inc. .......           11,600          207,350
Trustmark Corp. .............            5,600          127,400
Union Bank ..................           17,600          954,800
Usbancorp, Inc. .............            2,700           89,100
Webster Financial Corp. .....            6,200          182,900
Zion Bancorporation .........           18,500        1,484,625
                                                 --------------
                                                     42,822,142
                                                 --------------

Building Materials and Construction   (1.6%)
American Buildings Co.+  ....           24,600          553,500
Ameron, Inc. ................            5,200          195,650
Beazer Homes USA, Inc.+  ....           41,500          855,938
Butler Manufacturing Co. ....           13,900          545,575
Centex Corp. ................           90,900        3,158,775
Champion Enterprises, Inc.+ .           75,300        2,324,888
Continental Homes 
  Holding Corp. .............           37,100          913,588
Elcor Corp. .................           12,100          263,175
Granite
  Construction, Inc. ........           59,100        1,861,650
Jacobs Engineering 
  Group, Inc.+ ..............            4,800          120,000
Lennar Corp. ................           36,600          919,575
Lone Star Industries ........            6,000          150,000
MDC Holdings, Inc. ..........           18,400          131,100
NCI Building Systems, Inc.+ .            8,200          202,950
NVR, Inc.+ ..................           32,700          327,000
Pulte Corp. .................           71,400        2,400,825
Redman Industries, Inc.+ ....            5,100          172,125
Stone and Webster, Inc. .....           17,400          624,225
Texas Industries, Inc. ......           25,800        1,367,400
Toll Brothers, Inc.+ ........           11,100          255,300
Tredegar Industries, Inc. ...            5,000          162,500
U S Home Corp.+ .............           24,100          701,913
Webb (Del E.) Corp. .........           17,600          354,200
WHX Corp.+ ..................           75,700          823,238
                                                 --------------
                                                     19,385,090
                                                 --------------

Chemicals (1.1%)
ARCO Chemical Co. ...........           10,800          525,150
Dexter Corp. ................           18,400          434,700

See Notes to Portfolio of Investments.

<PAGE>


Aetna Investment Advisers Fund, Inc
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                                        Number of      Market
                                          Shares        Value
                                         -------       -------

Chemicals (continued)
Dow Chemical Co. ............           74,100   $    5,214,788
Eastman Chemical Co. ........           43,200        2,705,400
Geon Co. (The) ..............           11,900          290,063
Goodrich (B.F.) Co. .........            8,900          606,313
Learonal, Inc. ..............           14,100          324,300
Lyondell Petrochemical Co. ..           45,800        1,047,675
Praxair, Inc. ...............           28,200          948,225
Synalloy Corp. ..............            3,600           76,050
Wellman, Inc. ...............           36,000          819,000
                                                 --------------
                                                     12,991,664
                                                 --------------

Commercial Services (0.5%)
Affiliated Computer
  Services, Inc.+ ...........            3,000          112,500
Devry, Inc.+ ................           22,900          618,300
GATX Corp. ..................           21,700        1,055,163
Health Management
  Systems, Inc.+ ............           14,200          553,800
Interim Services, Inc.+  ....           13,000          451,750
Jenny Craig, Inc.+ ..........            8,500           83,938
Kindercare Learning
  Centers, Inc.+ ............           16,000          202,000
Measurex Corp. ..............           30,300          855,975
Robert Half
  International, Inc.+ ......           13,200          552,750
Terra Industries, Inc. ......           67,900          959,088
                                                 --------------
                                                      5,445,264
                                                 --------------

Computer Software (3.0%)
Acxiom Corp.+ ...............           13,500          369,563
Analysts International
  Corp ......................            5,600          168,000
Applix, Inc.+ ...............           77,000        2,098,250
Boole and Babbage, Inc.+ ....            3,450           84,525
Cadence Design Systems, Inc.+           47,900        2,011,800
Cheyenne Software, Inc.+ ....            6,000          156,750
Cisco Systems, Inc.+ ........          112,300        8,380,387
Computer Associates
  International, Inc. .......           39,900        2,269,313
Computer Horizons Corp.+ ....           14,400          547,200
Computer Sciences Corp.+ ....           80,200        5,634,050
Computer Task Group, Inc ....           24,300          479,925
Comshare, Inc.+ .............           22,950          596,700
Datastream Systems,
  Inc.+ .....................           38,200          725,800
Diamond Multimedia
  Systems, Inc.+ ............           41,900        1,503,163
Henry (Jack) and
  Associates ................           18,600          460,350
Hogan Systems, Inc.+ ........           35,400          482,325
Hyperion Software Corp.+ ....            9,800          208,250
Inso Corp.+ .................            5,000          212,500
Keane, Inc.+ ................           16,200          358,425
Kronos, Inc.+ ...............            5,100          242,250
Macneal-Schwendler Corp. ....            6,900          110,400
Microsoft Corp.+ ............           42,600        3,738,150
National Instruments
  Corp.+ ....................            6,900          139,725
PHAMIS, Inc.+ ...............            9,200          273,700
Phoenix Technologies
  Ltd.+ .....................           45,200          711,900
Pinnacle Systems, Inc.+  ....            6,300          155,925
Project Software and
  Development, Inc.+ ........           23,300          812,588
Shiva Corp.+ ................            1,900          138,225
Softdesk, Inc.+ .............            5,200          102,700



Computer Software (continued)
SPSS, Inc.+ .................           21,300   $      415,350
Structural Dynamics
  Research Corp.+ ...........           50,800        1,492,250
Sungard Data Systems,
  Inc.+ .....................           12,200          347,700
Triad Systems Corp.+ ........           22,700          139,038
                                                 --------------
                                                     35,567,177
                                                 --------------

Computers and Office Equipment (2.8%)
American Business
  Products, Inc. ............            6,800          193,800
Bay Networks, Inc.+ .........           27,400        1,126,825
Cabletron Systems, Inc.+ ....           10,900          882,900
Ceridian Corp.+ .............           43,100        1,777,875
Comdisco, Inc. ..............           34,700          785,088
Compaq Computer Corp.+ ......           70,000        3,360,000
Computervision Corp.+ .......           98,600        1,515,975
Dell Computer Corp.+ ........           32,700        1,132,238
Harris Corp. ................           30,000        1,638,750
In Focus Systems, Inc.+  ....           65,700        2,373,413
International Business
  Machines, Inc. ............            7,600          697,300
Komag, Inc.+ ................            9,000          415,125
Moore Corp., Ltd. ...........          125,000        2,328,125
New England Business
  Service, Inc. .............            5,000          109,375
Optical Data Systems, Inc.+ .           11,900          300,475
Read-Rite Corp.+ ............          109,900        2,555,175
Standard Register Co. .......           20,800          418,600
Sun Microsystems, Inc.+ .....          139,600        6,369,249
Xerox Corp. .................           38,100        5,219,700
                                                 --------------
                                                     33,199,988
                                                 --------------

Consumer Products (1.1%)
Eastman Kodak Co. ...........          132,600        8,884,199
Liz Claiborne, Inc. .........          141,700        3,932,175
                                                 --------------
                                                     12,816,374
                                                 --------------

Diversified (1.3%)
Astec Industries, Inc.+  ....            6,800           67,150
Dover Corp. .................          172,400        6,357,249
Harsco Corp. ................           22,900        1,331,063
Johnson Controls, Inc. ......           15,000        1,031,250
Katy Industries .............           15,000          138,750
Opal, Inc.+ .................           11,700          149,175
Standex International
  Corp ......................            4,900          160,475
Textron, Inc. ...............           60,000        4,050,000
Varlen Corp. ................           30,300          651,450
VF Corp. ....................           42,000        2,215,500
                                                 --------------
                                                     16,152,062
                                                 --------------

Electrical and Electronics (2.5%)
Applied Materials, Inc.+ ....           30,000        1,181,250
BMC Industries, Inc. ........           80,500        1,871,625
CTS Corporation .............            5,200          196,300
Cypress Semiconductor
  Corp.+ ....................           49,500          631,125
Dallas Semiconductor
  Corp ......................           18,800          390,100
Dovatron International,
  Inc.+ .....................           18,000          607,500
Esterline Technologies+  ....           43,800        1,034,775
Glenayre Technologies,
  Inc.+ .....................           12,750          793,688

See Notes to Portfolio of Investments.

<PAGE>


Aetna Investment Advisers Fund, Inc
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------
                                        Number of      Market
                                          Shares        Value
                                         -------       -------
Electrical and Electronics (continued)
Hewlett Packard Co. .........           78,400   $    6,565,999
Intel Corp. .................            8,800          499,400
Logicon, Inc. ...............            7,600          209,000
Maxim Integrated
  Products, Inc.+ ...........           29,500        1,135,750
Micron Technology, Inc. .....          106,100        4,204,213
National Service
  Industries, Inc. ..........           28,500          922,688
Pioneer Standard
  Electronics ...............            2,950           39,088
Quickturn Design
  System, Inc.+ .............           30,800          308,000
Ramtron International
  Corp.+ ....................            8,600           55,900
Rogers Corp.+ ...............            2,000           43,500
Seagate
  Technology, Inc.+ .........           24,100        1,144,750
Siliconix, Inc.+ ............            5,600          207,200
Sterling Electronics
  Corp.+ ....................            7,400          126,725
Tencor Instruments+ .........           37,600          916,500
Texas Instruments, Inc. .....           96,800        5,009,400
Triquint Semiconductor,
  Inc.+ .....................           32,100          433,350
Ultratech Stepper, Inc.+ ....           12,800          329,600
Unitrode Corp.+ .............           16,900          477,425
Wyle Electronics ............            4,100          144,013
                                                 --------------
                                                     29,478,864
                                                 --------------
Electrical Equipment (2.3%)
ADflex Solutions, Inc.+  ....           11,000          294,250
Avnet, Inc. .................           17,400          778,650
Burr-Brown Corp.+ ...........           18,150          462,825
C-Cube Microsystems,
  Inc.+ .....................           22,200        1,387,500
Dionex Corp.+ ...............            1,800          102,150
Fluke Corp. .................           36,500        1,377,875
Fore Systems, Inc.+ .........           18,900        1,124,550
General Electric Co. ........          118,600        8,539,199
International Rectifier
  Corp.+ ....................           63,000        1,575,000
Kemet Corp.+ ................           46,600        1,112,575
Kent Electronics Corp.+  ....           31,800        1,856,325
Marshall Industries+ ........            5,600          179,900
Mentor Graphics Corp.+ ......           54,400          992,800
Merix Corp.+ ................           13,900          417,000
Methode Electronics,
  Inc. Class A ..............           23,800          339,150
Park Electrochemical Corp. ..           58,900        1,943,700
Raychem Corp. ...............           60,700        3,452,313
Sundstrand Corp. ............            8,500          598,188
Tektronix, Inc. .............            5,200          255,450
Teradyne, Inc.+ .............           36,700          917,500
Valmont Industries ..........            4,600          113,850
                                                 --------------
                                                     27,820,750
                                                 --------------
Financial Services (2.8%)
Advanta Corp. Class A .......           15,800          604,350
Alex Brown and Sons, Inc. ...           25,700        1,079,400
Astoria Financial Corp. .....           41,700        1,902,563
ATandT Capital Corp. ........            7,500          286,875
Bear Stearns Co., Inc. ......           13,300          264,338
BHC Financial, Inc. .........            8,200          147,600
Commercial Federal Corp. ....            4,800          181,200
Crestar Financial Corp. .....           16,000          946,000


Financial Services (continued)
Deposit Guaranty Corp. ......           30,400   $    1,352,800
Federal National
  Mortgage Association ......           35,000        4,344,375
Great Financial Corp. .......           46,600        1,095,100
Greenpoint
  Financial Corp. ...........           20,500          548,375
Home Financial Corp. ........           34,300          531,650
Household
  International, Inc. .......           21,300        1,259,363
Leader Financial Corp. ......           39,800        1,487,525
Merrill Lynch and
  Co., Inc. .................           30,000        1,530,000
Morgan Keegan, Inc. .........           15,900          200,738
Patlex Corp.+ ...............            2,625           38,719
Peoples Heritage
  Financial Group ...........           16,500          375,375
Phoenix Duff and Phelps
  Corp ......................           17,700          121,688
RCSB Financial, Inc. ........           18,500          439,375
TR Financial Corp. ..........           21,500          548,250
Transamerica Corp. ..........           53,400        3,891,525
Travelers, Inc. .............          160,000       10,059,999
Union Planters Corp. ........           22,700          723,563
                                                 --------------
                                                     33,960,746
                                                 --------------
Foods and Beverages (2.7%)
Cagle's, Inc. ...............            3,500           49,000
Campbell Soup Co. ...........           42,600        2,556,000
Coca-Cola Co. ...............           74,800        5,553,900
CPC International, Inc. .....            3,200          219,600
Goodmark Foods, Inc. ........            3,700           65,675
Heinz (H.J.) Co. ............           45,000        1,490,625
Hometown Buffet, Inc.+ ......           10,400          115,050
Hormel Foods Corp. ..........           21,800          536,825
Hudson Foods, Inc.
  Class A ...................           18,700          322,575
IBP, Inc. ...................           23,500        1,186,750
International
  Multifoods Corp. ..........           45,200          909,650
Kroger Co. (The)+ ...........           15,000          562,500
Mondavi (Robert) Corp.+  ....           20,800          574,600
Nash-Finch Co. ..............            6,600          120,450
PepsiCo, Inc. ...............          140,000        7,822,499
Quaker Oats Co. .............           70,600        2,435,700
Safeway, Inc.+ ..............           14,900          767,350
Sara Lee Corp. ..............          135,100        4,306,313
Smith's Food and Drug
  Centers, Inc. .............           65,300        1,648,825
Supervalu, Inc. .............           11,300          355,950
Universal Foods Corp. .......            8,400          337,050
                                                 --------------
                                                     31,936,887
                                                 --------------
Health Services (0.6%)
Genetics Institute, Inc.+ ...           17,800          952,300
Laboratory Corp. of
  America+ ..................           67,900          636,563
Lincare Holdings, Inc.+  ....           56,600        1,415,000
Nellcor, Inc.+ ..............           27,172        1,575,976
NovaCare, Inc.+ .............           44,600          228,575
Prime Medical Services,
  Inc.+ .....................            9,500           85,500
RightCHOICE Managed
  Care, Inc.+ ...............           13,600          176,800
Universal Health
  Services, Inc.+ ...........           40,900        1,814,938
Wellpoint Health
  Networks, Inc.+ ...........           27,000          867,375
                                                 --------------
                                                      7,753,027
                                                 --------------

See Notes to Portfolio of Investments.

<PAGE>


Aetna Investment Advisers Fund, Inc
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                                        Number of      Market
                                          Shares        Value
                                         -------       -------
Health Technology (0.0%)
Spacelabs Medical, Inc.+ ....            6,400   $      184,000
Sybron International
  Corp.+ ....................           10,400          247,000
                                                 --------------
                                                        431,000
                                                 --------------

Home Furnishings and Appliances (0.0%)

Kimball International,
  Inc. Class B ..............            7,000          176,750
Oneida, Ltd. ................            8,600          151,575
                                                 --------------
                                                        328,325
                                                 --------------

Hotels and Restaurants (1.3%)
Lone Star Steakhouse
  and Saloon+ ...............           23,200          890,300
Marcus Corp. ................           10,400          284,700
Marriott International, Inc.            92,400        3,534,300
McDonald's Corp. ............          177,000        7,987,124
Prime Hospitality Corp.+ ....           44,200          442,000
Promus Hotel Corp.+ .........           47,700        1,061,325
Rio Hotel and Casino, Inc.+ .           47,000          558,125
Rock Bottom
  Restaurants, Inc.+ ........           21,000          273,000
                                                 --------------
                                                     15,030,874
                                                 --------------

Household Products (0.1%)
Premark International, Inc. .            5,000          253,125
Springs Industries,
  Inc. Class A ..............            8,400          347,550
Toro Co. ....................           20,800          683,800
                                                 --------------
                                                      1,284,475
                                                 --------------

Insurance (2.5%)
Allied Group, Inc. ..........           26,400          950,400
Allmerica Property and
  Casualty Cos., Inc. .......           40,200        1,085,400
Allstate Corp. ..............          162,478        6,681,907
American Bankers
  Insurance Group ...........           27,000        1,053,000
American National
  Insurance Co. .............            3,700          246,050
Capital RE Corp. ............            3,700          113,775
Commerce Group, Inc. ........           19,800          408,375
Conseco, Inc. ...............           16,700        1,045,838
Financial Security
  Assurance Holdings Ltd. ...            2,821           70,165
Foremost Corp. of America ...            4,000          203,000
Fremont General Corp. .......           48,800        1,793,400
Fund American
  Enterprises, Inc. .........            4,600          342,700
Healthwise of America,
  Inc.+ .....................           34,800        1,357,200
Home Beneficial Corp. 
  Class B ...................            2,400           57,600
Horace Mann Educators 
  Corp ......................            2,400           57,600
Lawyers Title Corp. .........            3,700           70,763
Loews Corp. .................            6,000          470,250
Maxicare Health Plans,
  Inc.+ .....................           40,000        1,075,000
Mercury General Corp. .......           12,000          573,000
MMI Cos., Inc. ..............            3,000           72,000
Old Republic
  International Corp. .......           31,500        1,118,250
Orion Capital Corp. .........           21,300          923,888
Presidential Life Corp. .....           12,200          120,475
Pxre Corp. ..................           15,000          397,500
Reinsurance Group of
  America ...................           22,000          805,750
Safeco Corp. ................          100,000        3,450,000
Security-Connecticut
  Corp ......................           17,900          485,538
Selective Insurance
  Group .....................           17,700          628,350



Insurance (continued)
Transatlantic Holdings,
  Inc .......................            8,700   $      638,363
Transnational Re Corp. 
  Class A ...................           20,500          502,250
Transport
  Holdings, Inc.+ ...........              600           24,450
Vesta Insurance Group, Inc. .           19,500        1,062,750
Washington National Corp. ...           15,900          439,238
                                                 --------------
                                                     29,547,875
                                                 --------------

Machinery and Equipment (1.3%)
Acme-Cleveland Corp. ........            8,600          161,250
Barnes Group, Inc. ..........            6,500          234,000
Bearings, Inc. ..............            6,400          187,200
Blount, Inc. Class A ........           36,000          945,000
Brunswick Corp. .............          115,400        2,769,600
Central Sprinkler Corp.+ ....            8,500          301,750
Cooper Cameron Corp.+ .......           26,300          933,650
Fluor Corp. .................           20,400        1,346,400
FSI International, Inc.+ ....           59,100        1,196,775
Global Industrial
  Technologies, Inc.+ .......           14,100          266,138
Graco, Inc. .................            9,800          298,900
Hughes Supply, Inc. .........           15,900          449,175
IDEX Corp. ..................            4,000          163,000
Illinois Tool
  Works, Inc. ...............           45,000        2,655,000
JLG Industries, Inc. ........           39,900        1,187,025
Lam Research Corp.+ .........           10,000          457,500
Lindsay Manufacturing Co.+ ..            5,300          204,050
Oceaneering
  International, Inc.+ ......           22,200          285,825
Raymond Corp. (The)+ ........           11,810          268,678
Regal Beloit ................           46,200        1,004,850
Zero Corp. ..................            6,900          122,475
                                                 --------------
                                                     15,438,241
                                                 --------------

Media and Entertainment (0.8%)
AMC Entertainment+ ..........           35,500          829,813
Callaway Golf Co. ...........           47,200        1,067,900
Carmike Cinemas Class A+ ....            8,400          189,000
Chris-Craft
  Industries, Inc.+ .........           11,700          506,025
Gtech Holdings Corp.+ .......           56,900        1,479,400
King World Production,
  Inc.+ .....................          107,000        4,159,625
Media General, Inc. .........           20,300          616,613
Mirage Resorts, Inc.+ .......           14,800          510,600
Regal Cinemas, Inc.+ ........            2,400           71,400
                                                 --------------
                                                      9,430,376
                                                 --------------

Medical Supplies (1.5%)
Coherent, Inc.+ .............           30,200        1,223,100
Cordis Corp.+ ...............           13,100        1,316,550
Daig Corp.+ .................           11,800          271,400
Guidant Corp. ...............           71,363        3,015,087
Haemonetics Corp.+ ..........           44,000          781,000
Life Technologies, Inc. .....            8,000          218,000
McKesson Corp. ..............            9,100          460,688
MediSense, Inc.+ ............           35,500        1,122,688
Medtronic, Inc. .............          113,600        6,347,399
North American
  Biologicals, Inc.+ ........           62,700          674,025

See Notes to Portfolio of Investments.

<PAGE>


Aetna Investment Advisers Fund, Inc
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                                        Number of      Market
                                          Shares        Value
                                         -------       -------
Medical Supplies (continued)
Respironics, Inc.+ ..........            9,300   $      195,300
Sola International,
  Inc.+ .....................           56,600        1,429,150
Utah Medical Products,
  Inc.+ .....................           14,800          293,225
Vital Signs, Inc. ...........           37,700          994,338
                                                 --------------
                                                     18,341,950
                                                 --------------

Metals and Mining (1.6%)
AK Steel Holding Corp. ......           14,000          479,500
Alumax, Inc.+ ...............           16,300          499,188
Aluminum Co. of America .....           47,200        2,495,700
Asarco, Inc. ................           27,800          889,600
Ashland Coal, Inc. ..........            3,100           66,263
Carpenter Technology Corp. ..           23,400          962,325
Castle (A.M.) and Co. .......           16,800          472,500
Cleveland-Cliffs, Inc. ......            2,300           94,300
Commonwealth Aluminum Corp. .            4,000           62,000
Cyprus Amax Minerals Co.               116,600        3,046,175
Handy and Harman ............           28,700          473,550
J & L Specilty
  Steel, Inc. ...............           36,700          688,125
MAF Bancorp, Inc. ...........            5,900          147,500
Magma Copper Co.+ ...........           30,300          844,613
Mueller
  Industries, Inc.+ .........           48,000        1,404,000
Phelps Dodge Corp. ..........           98,000        6,100,500
Zeigler Coal Holding Co. ....           28,600          396,825
                                                 --------------
                                                     19,122,664
                                                 --------------

Oil and Gas (6.2%)
Amoco Corp. .................           13,409          963,774
Atlantic Richfield Co. ......            4,900          542,675
Berry Petroleum Co. .........           19,300          195,413
Box Energy Corp. Class
  B+ ........................           19,800          170,775
Camco International,
  Inc .......................            7,200          201,600
Chesapeake Energy Corp.+ ....           16,950          563,588
Coda Energy, Inc.+ ..........           19,000          141,313
Columbia Gas System,
  Inc.+ .....................            9,300          408,038
Devon Energy Corp. ..........            8,600          219,300
Diamond Shamrock, Inc. ......           25,500          659,813
El Paso Natural Gas Co. .....           34,200          970,425
Enron Oil and Gas Co. .......            2,700           64,800
Exxon Corp. .................          191,000       15,303,874
Fina, Inc. Class A ..........            2,500          126,250
Halliburton Co. .............          132,900        6,728,062
Leviathan Gas Pipeline
  Partners L. P .............           43,500        1,234,313
Mobil Corp. .................          106,000       11,871,999
NGC Corp. ...................           40,600          360,325
NUI Corp. ...................           19,000          332,500
Oneok, Inc. .................           34,200          782,325
Panhandle Eastern Corp. .....           36,200        1,009,075
Pride Petroleum
  Services, Inc.+ ...........          119,400        1,268,625
Royal Dutch Petroleum
  Co ........................          113,000       15,947,124
Smith
  International, Inc.+ ......           63,000        1,480,500
Sonat Offshore Drilling Co. .           57,700        2,582,075
Sun Company, Inc. ...........           73,100        2,001,113



Oil and Gas (continued)
Tesoro Petroleum Corp.+  ....           60,900   $      525,263
Texaco, Inc. ................           88,500        6,947,249
Tide West Oil Co.+ ..........            9,000          120,375
Wiser Oil Co. ...............           21,100          253,200
                                                 --------------
                                                     73,975,761
                                                 --------------

Paper and Containers (1.1%)
ACX Technologies, Inc.+  ....            9,200          139,150
Champion International
  Corp ......................           69,900        2,935,800
Chesapeake Corp. ............           35,000        1,036,875
Consolidated
  Papers, Inc. ..............           14,100          791,363
Mead Corp. ..................          100,000        5,225,000
Mercer International,
  Inc.+ .....................           42,800          877,400
Rayoner, Inc. ...............           21,800          727,575
Temple-Inland, Inc. .........              800           35,300
Willamette Industries,
  Inc .......................           14,900          838,125
                                                 --------------
                                                     12,606,588
                                                 --------------

Pharmaceuticals (5.7%)
Abbott Laboratories .........           70,100        2,926,675
Alliance Pharmaceutical+ ....           13,500          183,938
American Home Products
  Corp ......................          106,800       10,359,599
Autoimmune, Inc.+ ...........           38,400          432,000
Barr Laboratories, Inc.+ ....            5,400          160,650
Becton, Dickinson
  and Co. ...................          117,400        8,804,999
Bristol-Myers Squibb Co. ....          142,800       12,262,949
COR Therapeutics, Inc.+  ....           39,800          333,325
ICN Pharmaceuticals,
  Inc .......................           35,539          684,121
Immulogic
  Pharmaceutical Corp.+  ....           23,100          444,675
Immunex Corp.+ ..............            4,300           70,950
Johnson & Johnson ...........          165,400       14,162,374
Jones Medical
  Industries, Inc. ..........           29,000          699,625
Merck and Co., Inc. .........           60,200        3,958,150
Pfizer, Inc. ................           33,000        2,079,000
R.P. Scherer Corp.+ .........           28,900        1,419,713
Rhone-Poulenc Rorer,
  Inc .......................           12,700          676,275
Schering Plough .............           97,600        5,343,600
Vical, Inc.+ ................           26,500          321,313
Watson Pharmaceuticals,
  Inc.+ .....................           47,000        2,303,000
                                                 --------------
                                                     67,626,931
                                                 --------------

Printing and Publishing (0.5%)
American Media, Inc. ........           32,000          136,000
Banta Corp. .................           30,700        1,350,800
Cadmus Communications
  Corp ......................           32,100          866,700
Central Newspapers,
  Inc.  Class A .............           21,500          674,563
Devon Group, Inc.+ ..........           13,600          395,250
Harte-Hanks
  Communications ............           12,000          237,000
New York Times Co. ..........           23,600          699,150
Pulitzer Publishing Co. .....            6,300          300,825
Scholastic Corp.+ ...........           10,000          777,500
Washington Post Co. .........            2,000          564,000
                                                 --------------
                                                      6,001,788
                                                 --------------


See Notes to Portfolio of Investments.

<PAGE>


Aetna Investment Advisers Fund, Inc
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                                        Number of      Market
                                          Shares        Value
                                         -------       -------
Real Estate Investment Trusts (0.0%)
Santa Anita Realty
  Enterprises, Inc. .........            2,300   $       27,313
Smith (Charles E.)
  Residential Realty Co. ....            5,900          139,388
                                                 --------------
                                                        166,701
                                                 --------------

Retail (0.9%)
Carson Pirie Scott and Co.+ .           31,800          632,025
Claire's Stores, Inc. .......           33,200          585,150
Designs, Inc.+ ..............            5,400           37,800
Egghead, Inc.+ ..............           17,100          110,081
Fay's Drug Co. ..............           43,200          324,000
Friedman's, Inc. Class A+ ...           12,100          232,925
General Host Corp.+ .........           59,500          238,000
Hannaford Brothers Co. ......            5,500          135,438
Hills Stores Co.+ ...........            6,400           63,200
Mercantile Stores Co., Inc. .           18,000          832,500
Proffitt's, Inc.+ ...........            8,500          223,125
Rex Stores Corp.+ ...........           10,000          177,500
Riser Foods, Inc. Class A ...            5,400           87,075
Ross Stores, Inc. ...........           38,900          743,963
Ruddick Corp. ...............           29,600          340,400
Russ Berrie and Co. Inc. ....            8,000          101,000
Sears, Roebuck and Co. ......          115,000        4,485,000
Waban, Inc.+ ................           37,600          705,000
Wal-Mart Stores, Inc. .......           42,100          941,988
Weis Markets, Inc. ..........            5,000          141,250
                                                 --------------
                                                     11,137,420
                                                 --------------

Specialty Consumer Durables (0.2%)
Bio-Rad Labs, Inc. ..........
  Class A+ ..................            3,400          144,500
Fusion Systems Corp.+ .......           24,400          683,200
Polaris Industries, Inc. ....           60,000        1,762,500
Superior Surgical
  Manufacturing Co. .........            9,100           86,450
                                                 --------------
                                                      2,676,650
                                                 --------------

Telecommunications (1.4%)
Ameritech Corp. .............           93,000        5,487,000
Ascend Communications,
  Inc.+ .....................           13,300        1,078,963
ATandT Corp. ................           99,900        6,468,524
Cascade Communications
  Corp.+ ....................           13,200        1,125,300
Case Corp. ..................           22,200        1,015,650
Harmonic Lightwaves,
  Inc.+ .....................            8,800           96,800
Holophane Corp.+ ............           16,650          362,138
Lincoln
  Telecommunications Co. ....            8,800          185,900
U.S. Robotics Corp.+ ........            6,700          587,925
                                                 --------------
                                                     16,408,200
                                                 --------------

Transportation (0.9%)
Alaska Air Group, Inc.+  ....            7,300          118,625
American President Cos Ltd ..           40,600          933,800
AMR Corp.+ ..................           52,500        3,898,125
Comair Holdings, Inc. .......           57,000        1,531,875
Expeditors
  International of
  Washington, Inc. ..........            9,800          256,025
Florida East Coast
  Industries, Inc. ..........            9,100          621,075
Hornbeck Offshore
  Services, Inc.+ ...........            8,100          158,963



Transportation (continued)
M.S. Carriers, Inc.+ ........            4,500   $       90,000
Navistar International
  Corp.+ ....................           88,500          929,250
PHH Corp. ...................           19,600          916,300
Rural/Metro Corp.+ ..........            9,100          205,888
UAL Corp.+ ..................            4,900          874,650
                                                 --------------
                                                     10,534,576
                                                 --------------

Utilities - Electric (4.2%)
Boston Edison Co. ...........           30,300          893,850
California Energy Co.,
  Inc.+ .....................           36,500          711,750
Centerior Energy Corp. ......           33,200          294,650
Central Hudson Gas and
  Electric Co. ..............           28,500          879,938
Central Louisiana
  Electric ..................            7,000          188,125
Central Vermont Public
  Service ...................           19,200          256,800
Cilcorp, Inc. ...............           19,100          809,363
Consolidated Edison Co. 
  of New York, Inc. .........           90,000        2,880,000
Destec Energy, Inc.+ ........           25,100          345,125
DQE, Inc. ...................           36,400        1,119,300
Entergy Corp. ...............          107,800        3,153,150
Florida Progress Corp. ......           41,600        1,471,600
General Public
  Utilities Corp. ...........           14,300          486,200
Green Mountain Power Corp. ..            7,400          205,350
Hawaiian Electric
  Industries, Inc. ..........            8,800          341,000
Houston Industries, Inc. ....           36,000          873,000
IES Industries, Inc. ........           16,200          429,300
Illinova Corp. ..............           51,100        1,533,000
Interstate Power Co. ........           18,000          598,500
IPALCO Enterprises, Inc. ....           10,300          392,688
LGandE Corp. ................            8,900          376,025
MDU Resources Group, Inc. ...           13,200          262,350
New England Electric System .           16,700          661,738
New York State Electric
  and Gas Corp. .............           54,100        1,399,838
Nipsco Industries, Inc. .....           40,700        1,556,775
Northeast Utilities .........           66,600        1,623,375
Northern States Power Co. ...           22,800        1,120,050
Northwestern Public
  Service Co. ...............           11,000          308,000
Oklahoma Gas and
  Electric Co. ..............           25,100        1,079,300
Orange and Rockland
  Utilities, Inc. ...........           10,000          357,500
Peco Energy Co. .............            4,700          141,588
Pinnacle West Capital Corp. .           54,200        1,558,250
Portland General Corp. ......           31,000          902,875
Public Service Co. 
  of Colorado+ ..............           36,100        1,277,038
Rochester Gas and
  Electric Corp. ............           19,400          438,925
SCEcorp .....................          352,400        6,255,100
Sierra Pacific Resources ....           76,500        1,788,188
Southwestern Public
  Service Co. ...............           21,900          717,225
Texas Utilities Co. .........            6,700          275,538
TNP Enterprises, Inc. .......           31,800          596,250
Unicom Corp. ................          209,100        6,848,024
United Illuminating Co. .....           27,700        1,035,288
Western Resources, Inc. .....            9,600          320,400
WPS Resources Corp. .........           26,500          901,000
                                                 --------------
                                                     49,663,329
                                                 --------------

See Notes to Portfolio of Investments.

<PAGE>


Aetna Investment Advisers Fund, Inc
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                                        Number of      Market
                                          Shares        Value
                                         -------       -------
Utilities - Oil and Gas (1.2%)
Atlanta Gas Light Co. .......           31,400   $      620,150
Coastal Corp. (The) .........           60,000        2,235,000
Connecticut Energy Corp. ....           10,000          222,500
Energen Corp. ...............           30,800          743,050
Indiana Energy, Inc. ........           21,900          522,863
MCN Corp. ...................           45,400        1,055,550
New Jersey Resources Corp. ..           28,200          849,525
Northwest Natural Gas Co. ...            6,900          227,700
Pacific Enterprises .........           59,400        1,678,050
Pennsylvania
  Enterprises, Inc. .........           13,500          511,313
Piedmont Natural Gas, Inc. ..            5,200          120,900
Public Service Co. of
  North Carolina ............           18,000          321,750
South Jersey
  Industries, Inc. ..........           10,200          235,875
Southern Indiana Gas
  and Electric Co. ..........           11,700          406,575
Washington Gas Light Co. ....           21,200          434,600
Wicor, Inc. .................           29,600          954,600
Williams Cos., Inc. .........           72,300        3,172,163
                                                 --------------
                                                     14,312,164
                                                 --------------

Utilities - Telephone (2.9%)
Bell Atlantic Corp. .........          120,000        8,024,999
BellSouth Corp. .............          161,600        7,029,599
GTE Corp. ...................          110,000        4,840,000
NYNEX Corp. .................           39,900        2,154,600
SBC Communications, Inc. ....           59,900        3,444,250
Southern New England
  Telecommunications Corp. ..           26,300        1,045,425
Sprint Corp. ................          199,300        7,947,087
Tellabs, Inc.+ ..............           19,500          721,500
                                                 --------------
                                                     35,207,460
                                                 --------------

Utilities - Water (0.0%)
Philadelphia Suburban
  Corp ......................            6,300          130,725
Southern California
  Water Co. .................            6,300          127,575
                                                 --------------
                                                        258,300
                                                 --------------
Total Common
  Stocks (cost $618,645,994).                    $  746,429,222
                                                 --------------

PREFERRED STOCKS (1.8%)

Aerospace and Defense (0.3%)
Kaman Corp. .................           74,562   $    3,588,296
                                                 --------------

Banks (0.7%)
BankAmerica Corp. ...........          137,300        8,890,174
                                                 --------------

Chemicals (0.4%)
Union Carbide Corp. .........          120,000        4,500,000
                                                 --------------

Electrical Equipment (0.4%)
FPL Group, Inc. .............          107,500        4,985,313
                                                 --------------

Financial Services (0.0%)
Phoenix Duff and Phelps 
  Corp. .......................          1,770           44,693
                                                 --------------

Total Preferred
  Stocks
  (cost $17,519,988) ........                    $   22,008,476
                                                 --------------

LONG TERM BONDS AND NOTES (27.5%)
Corporate Bonds (12.1%)
App International
  Finance, 10.25%,
  10/01/00 ....................      4,650,000   $    4,626,750
App International
  Finance, 11.75%,
  10/01/05 ....................      6,500,000        6,402,499
African Development
  Bank, 8.80%, 09/01/19 .......      7,000,000        8,879,779
American General
  Finance, 8.45%,
  10/15/09 ....................      7,000,000        8,354,114
CMS Energy, 0.00%,
  10/01/99 ....................      6,000,000        6,245,520
Centennial Cellular
  Corp., 10.125%,
  05/15/05 ....................     10,150,000       10,695,562
Continental Cablevision(b),
  8.30%, 05/15/06 .............      7,000,000        7,034,999
Exide Corp., 10.75%,
  12/15/02 ....................      2,000,000        2,177,500
Exide Corp., 10.00%,
  04/15/05 ....................      7,595,000        8,259,562
General Motors
  Acceptance Corp.,
  6.15%, 01/16/01 .............      9,350,000        9,416,010
Grand Casinos Inc.,
  10.125%, 12/01/03 ...........      1,400,000        1,471,750
News American Holdings,
  8.50%, 02/23/25 .............      9,300,000       10,797,392
Pitney Bowes Credit
  Corp., 8.55%, 09/15/09 ......      13,100,00       15,906,019
Pittston Co., 4.00%,
  07/01/97 ....................      3,249,000        3,090,611
Ralph's Grocery,
  10.45%, 06/15/04 ............     10,000,000       10,174,999
Stone Container Corp.,
  9.875%, 02/01/01 ............     11,980,000        11,680,49
Telewest Plc, 11.00%,
  10/01/07 ....................     14,850,000        8,984,249
Viacom, Inc., 8.00%,
  07/07/06 ....................     10,000,000       10,187,499
                                                 --------------
Total Corporate Bonds
  (cost $133,549,124) .........                  $  144,385,313
                                                 --------------
U.S. Government and Agency Obligations (10.2%)
Federal Home Loan
  Mortgage Corp.,
  6.00%, 11/15/08 .............      8,200,000        7,956,377
U.S. Treasury Bond,
  7.625%, 02/15/25 ............      4,650,000        5,686,793
U.S. Treasury Note,
  6.25%, 08/31/96 .............     20,050,000       20,169,021
U.S. Treasury Note,
  7.50%, 01/31/97 .............     36,600,000       37,469,112
U.S. Treasury Note,
  5.75%, 10/31/00 .............     16,600,000       16,843,729
U.S. Treasury Strip,
  5.82%, 05/15/04 .............     54,000,000       33,987,559
                                                 --------------
Total U.S. Government and
  Agency Obligations (cost
  $118,524,772) ...............                  $  122,112,591
                                                 --------------
Non-Agency Mortgage-Backed Securities (2.9%)
American Southwest
  Financial Securities
  Corp., 8.00%, 01/18/09 ......      7,723,998        8,153,644
Chase Mortgage Finance,
  6.75%, 11/25/09 .............      5,000,000        5,016,406
Kidder Peabody
  Acceptance Corp.,
  6.50%, 11/25/25 .............      5,000,000        4,926,563
Kidder Peabody
  Acceptance Corp.,
  8.80%, 04/01/07 .............      5,000,000        5,539,063
Merrill Lynch Mortgage
  Investors, Inc.,
  7.795%, 06/15/21 ............     10,474,943       10,808,831
                                                 --------------
Total Non-Agency Mortgage-Backed
Securities (cost
  $31,628,543) ................                   $  34,444,507
                                                 --------------

See Notes to Portfolio of Investments.

<PAGE>


Aetna Investment Advisers Fund, Inc
Portfolio of Investments - December 31, 1995 (continued)
- --------------------------------------------------------

                                   Principal         Market
                                    Amount           Value
                                --------------   --------------

Foreign Obligations (1.0%)
Transportadora de Gas
  de Sur, S.A., 7.75%,
  12/23/98 .................... $    4,600,000   $    4,424,625
Poland Discount Bond,
  7.125%, 10/27/24 ............     10,000,000        7,549,999
                                                 --------------
Total Foreign Obligations
  (cost $12,429,630) ..........                  $   11,974,624
                                                 --------------
Corporate Notes (0.9%)
Swire Pacific, Ltd(b),
  8.50%, 09/29/04 .............     10,000,000       10,996,249
                                                 --------------
Total Corporate Notes
  (cost $9,983,986) ...........                  $   10,996,249
                                                 --------------
Corporate Bonds - Convertible (0.4%)
Aerospace and Defense (0.4%)
Kaman Corp., 6.00%,
  03/15/12 ....................      6,275,000        5,145,500
                                                 --------------
Total Corporate Bonds - Convertible
  (cost $4,310,202) ...........                  $    5,145,500
                                                 --------------
Total Long Term Bonds and Notes
  (cost $310,426,257) .........                  $  329,058,784
                                                 --------------
Short-Term Investments (6.4%)
Dealers Capital Access
  Trust, Inc., Comm Paper,
  5.65%, 03/11/96 ......            10,000,000        9,996,639
Ford Motor Credit Co.,
  Medium Term Notes,
  5.00%, 03/25/96 .............     42,868,000       42,868,000
Mid-Atlantic Fuel Co.,
  Comm. Paper, 6.25%,
  01/03/96 ....................      6,610,000        6,608,852
Sundstrand Corp., Comm
  Paper, 6.05%, 01/02/96 ......      5,031,000        5,031,000
Tenneco Inc., Comm 
  Paper, 6.45%, 01/08/96 ......     10,000,000        9,989,250
U.S. Treasury Note,
  Time Deposit, 9.25%,
  01/15/96 ....................      2,000,000        2,003,660
                                                 --------------
Total Short-Term Investments
  (cost $76,496,160) ..........                  $   76,497,401
                                                 --------------
TOTAL INVESTMENTS
 (cost
 $1,023,088,399)(a)  ..........                  $1,173,993,883
Other assets less
  liabilities .................                      21,993,197
                                                 --------------
Total Net Assets   ............                  $1,195,987,080
                                                 ==============

Notes to Portfolio of Investments

Category percentages are based on net assets.

+Non-income producing security.
(a) The cost of investments for federal income tax purposes amount to
$1,023,533,297. Unrealized gains and losses, based on identified  tax cost at
December 31, 1995 are as follows:

Unrealized gains .......           $162,810,456
Unrealized losses ......            (12,349,870)
                                      =========
  Net unrealized gain...           $150,460,586
                                      =========
(b) Securities that may be resold to "qualified institutional buyers" under
Rule 144A or securities offered pursuant to section 4(2) of the Securities Act
of 1933, as amended. These securities have been determined to be liquid under
guidelines established by the Board of Trustees.

See Notes to Financial Statements.

<PAGE>




Statements of Assets and Liabilities-December 31, 1995
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                          Aetna           Aetna
                                              Aetna          Aetna       Variable      Investment
                                             Variable        Income       Encore        Advisers
                                              Fund           Shares        Fund         Fund, Inc.
                                            ---------      ----------    --------      -------------
<S>                                       <C>             <C>           <C>           <C>           
Assets:
Investments, at market value (Note 1) ..  $5,625,615,241  $656,011,724  $518,092,016  $1,173,993,883
Cash ...................................         535,257            --        46,948          33,041
Cash denominated in foreign currencies .       3,960,054            --            --              --
Receivable for:
   Dividends and interest ..............      10,604,251    10,161,902     4,169,334       7,255,433
   Investments sold ....................      53,648,138            --            --      15,036,915
   Fund shares sold ....................           5,145     1,076,696     1,687,308       1,327,196
   Recoverable taxes ...................          40,839            --            --              --
   Gross unrealized gain on forward
     foreign currency
      exchange contracts (Note 6).......       1,519,200            --            --              --
                                              -----------   ----------    ----------     -----------
      Total assets .....................   5,695,928,125   667,250,322   523,995,606   1,197,646,468
                                              -----------   ----------    ----------     -----------
Liabilities:
Payable for:
  Cash overdraft .......................              --        49,782            --              --
  Dividends ............................         186,007            --            --              --
  Investments purchased ................       4,797,025            --     9,828,872       1,343,532
  Fund shares redeemed .................      27,367,904         6,613            --              --
  Variation margin .....................         187,177            --            --              --
  Gross unrealized loss on forward 
   foreign currency exchange contracts           409,223            --            --              --
   (Note 6) ............................
Accrued investment advisory fees .......       1,239,311       144,406       110,457         259,737
Accrued administrative and service fees          163,441        18,012        10,479          28,670
Accrued custodian fees .................          67,961        11,546         9,195          26,932
Other liabilities ......................           3,470        59,474            --             517
                                              -----------    ----------   ----------     -----------
      Total liabilities ................      34,421,519       289,833     9,959,003       1,659,388
                                              -----------    ----------   ----------     -----------
Net assets applicable to outstanding  
  shares ...............................  $5,661,506,606  $666,960,489  $514,036,603  $1,195,987,080
                                          ==============  ============  ============  ==============
Net assets represented by:
Paid-in capital ........................  $4,415,828,671  $649,822,576  $485,162,242    $959,579,062
Net unrealized gain.....................   1,300,188,239    30,930,990       107,409     150,905,484
Undistributed/(Distributions in excess
of) net investment income...............      13,766,310      (116,781)   28,830,703       1,726,572
Accumulated net realized gain (loss)....     (68,276,614)  (13,676,296)      (63,751)     83,775,962
                                          --------------  -------------  ------------  -------------
      Total--representing net assets
        applicable to outstanding         
        shares .........................  $5,661,506,606  $666,960,489  $514,036,603  $1,195,987,080
                                          ==============  ============  ============  ==============

Par value ..............................  $         1.00  $       1.00  $       1.00  $        0.001
Shares outstanding .....................     194,850,885    51,297,679    38,656,540      82,469,336
Net asset value per share ..............  $        29.06  $      13.00  $      13.30  $        14.50
Cost of investments ....................  $4,327,246,475  $625,080,734  $517,984,607  $1,023,088,399
Cost of foreign currencies .............  $    3,996,218            --            --              --
</TABLE>

See Notes to Financial Statements.



<PAGE>




Statements of Operations--Year Ended December 31, 1995
- -------------------------------------------------------------------------------


<TABLE>
<CAPTION>
                                                                           Aetna          Aetna
                                                  Aetna       Aetna       Variable      Investment
                                                 Variable     Income       Encore        Advisers
                                                  Fund        Shares        Fund        Fund, Inc.
                                                ---------   ----------   ----------    ------------
<S>                                         <C>             <C>           <C>           <C>        
Investment Income: (Note 1)
Interest .................................  $   14,942,399  $ 44,108,048  $30,657,854   $29,055,521
Dividends ................................     122,668,124       499,880           --    16,607,313
                                            --------------  ------------  -----------  ------------
                                               137,610,523    44,607,928   30,657,854    45,662,834
Foreign taxes withheld ...................      (1,384,488)           --           --      (179,507)
                                            --------------  ------------  -----------  ------------
      Total investment income ............     136,226,035    44,607,928   30,657,854    45,483,327
                                            --------------  ------------  -----------  ------------
Expenses: (Note 2)
Investment advisory fee ..................      12,573,737     1,534,803    1,242,199     2,674,612
Administrative personnel and service fees        1,869,356       206,010      118,541       327,918
Custodian and transfer agent fees ........         129,807        83,918       21,652        69,546
Trustees'/Directors' fees ................          15,095        15,095       15,095        15,095
Audit fees ...............................          27,901        25,013       22,700        27,353
Miscellaneous ............................         160,785        84,245       99,852       143,253
                                            --------------  ------------  -----------  ------------
      Total expenses .....................      14,776,681     1,949,084    1,520,039     3,257,777
                                            --------------  ------------  -----------  ------------
Net investment income.....................     121,449,354    42,658,844   29,137,815    42,225,550
                                            --------------  ------------  -----------  ------------
Net Realized and Unrealized Gain (Loss): (Notes 1 and 3)
Net realized gain (loss) on:
  Sale of investments ....................     608,181,649     5,369,075      (52,156)   98,063,466
  Written options ........................        (142,053)           --           --            --
  Futures and forward foreign exchange          10,915,948        56,354           --   (10,223,135)
   contracts .............................
  Foreign currency related transactions ..        (470,670)      123,002           --       227,175
                                            --------------  ------------  -----------  ------------
      Net realized gain/(loss) on           
        investments.......................     618,484,874     5,548,431      (52,156)   88,067,506
                                            --------------  ------------  -----------  ------------
Net change in unrealized gain (loss) on:
  Investments ............................     653,868,627    53,970,465      472,281   125,951,337
  Futures and forward foreign exchange           1,868,745            --           --            --
   contracts .............................
  Foreign currency related transactions ..         (49,272)           --           --            --
                                            --------------  ------------  -----------  ------------
      Net change in unrealized gain on      
        investments.......................     655,688,100    53,970,465      472,281   125,951,337
                                            --------------  ------------  -----------  ------------
Net realized and change in unrealized gain   1,274,172,974    59,518,896      420,125   214,018,843
                                            --------------  ------------  -----------  ------------
Net increase in net assets resulting from   
  operations .............................  $1,395,622,328  $102,177,740  $29,557,940  $256,244,393
                                            ==============  ============  ===========  ============
</TABLE>

See Notes to Financial Statements.



<PAGE>




Statements of Changes in Net Assets - Years Ended December 31, 1995 and 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                 Aetna Variable Fund           Aetna Income Shares
                                              ------------------------       -----------------------
                                                 1995         1994             1995        1994
                                              -----------  -----------       ----------  ----------
<S>                                        <C>              <C>              <C>            <C>        
Operations:
Net investment income..................... $  121,449,354   $118,921,019     $42,658,844    $37,526,101
Net realized gain (loss)on investments....    618,484,874    692,123,546       5,548,431    (14,516,626)
Net change in unrealized gain (loss)on                                     
  investments.............................    655,688,100   (854,769,952)     53,970,465    (47,425,831)
                                           --------------   ------------     -----------    -----------
  Net increase (decrease) in net assets                                    
   resulting from operations .............  1,395,622,328    (43,725,387)    102,177,740    (24,416,356)
                                           --------------   ------------     -----------    -----------
Distributions to Shareholders: (Note 1)                                    
From net investment income ...............  (121,467,727)   (119,240,804)    (40,862,116)   (37,526,100
In excess of net investment income .......           --               --              --       (908,894)
From net realized gains ..................  (812,495,987)   (573,117,509)             --             --
                                           --------------   ------------     -----------    -----------
  Decrease in net assets from               (933,963,714)   (692,358,313)    (40,862,116)   (38,434,994)
   distributions to shareholders .........                                 
                                           --------------   ------------     -----------    -----------
Share Transactions:                                                        
Proceeds from shares sold ................    293,617,310    339,330,848      70,377,292     52,636,460
Net asset value of shares issued upon                                      
  reinvestment of distributions ..........    933,736,815    692,177,111      40,782,267     38,350,232
Payments for shares redeemed .............   (451,382,489)  (859,162,291)    (67,218,527)  (107,860,652)
                                           --------------   ------------     -----------    -----------
  Net increase (decrease) in net assets                                    
   from share transactions ...............    775,971,636    172,345,668      43,941,032    (16,873,960)
                                           --------------   ------------     -----------    -----------
Change in net assets .....................  1,237,630,250   (563,738,032)    105,256,656    (79,725,310)
Net assets:                                                                
Beginning of year ........................  4,423,876,356  4,987,614,385      61,703,833    641,429,143
                                           --------------  -------------     -----------    -----------
End of year .............................. $5,661,506,606 $4,423,876,356    $666,960,489   $561,703,833
                                           ==============   ============     ===========    ===========
                                                                           
End of year net assets includes                                            
  undistributed (distributions in excess   
  of) net investment income .............. $   13,766,310     $9,617,086       $(116,781)   $(2,092,866)
                                           ==============   ============     ===========    ===========
Share Transactions                                                         
Shares sold ..............................     10,162,782     11,045,632       5,565,388      4,260,197
Shares issued upon reinvestment ..........     31,806,470     25,965,977       3,165,606      3,224,948
Shares redeemed ..........................    (15,783,222)   (27,976,805)     (5,364,352)    (8,698,147)
                                           --------------  -------------     -----------    -----------
Net increase (decrease)...................     26,186,030      9,034,804       3,366,642     (1,213,002)
                                           ==============    ============     ===========   ===========
</TABLE>

See Notes to Financial Statements.


<PAGE>




Statements of Changes in Net Assets - Years Ended December 31, 1995 and 1994
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                Aetna Variable         Aetna Investment
                                                  Encore Fund         Advisers Fund, Inc.
                                             ----------------------  ----------------------
                                               1995        1994         1995       1994
                                             ----------  ----------  ----------- ----------
<S>                                          <C>           <C>             <C>           <C>         
Operations:
Net investment income.....................   $29,137,815   $17,683,948     $42,225,550   $ 36,334,686
Net realized gain (loss)on investments....       (52,156)           --      88,067,506     26,834,272
Net change in unrealized gain (loss)on           
  investments.............................       472,281      (404,280)    125,951,337    (66,993,020)
                                             -----------   -----------     -----------   ------------
  Net increase (decrease) in net assets
   resulting from operations .............    29,557,940    17,279,668     256,244,393     (3,824,062)
                                             -----------   -----------     -----------   ------------
Distributions to Shareholders: (Note 1)
From net investment income ...............      (385,007)  (17,696,304)    (52,754,265)   (34,225,507)
From net realized gains ..................            --            --     (25,336,005)    (5,204,325)
                                             -----------   -----------     -----------   ------------
  Decrease in net assets from                   
   distributions to shareholders .........      (385,007)  (17,696,304)    (78,090,270)   (39,429,832)
                                             -----------   -----------     -----------   ------------
Share Transactions:
Proceeds from shares sold ................   245,248,012   338,351,549      74,184,396    118,669,062
Net asset value of shares issued upon
  reinvestment of distributions ..........       385,007    17,696,304      78,090,270     39,429,832
Payments for shares redeemed .............  (243,808,588) (252,841,342)    (92,449,914)   (77,284,617)
                                             -----------   -----------     -----------   ------------
  Net increase in net assets from share        
   transactions ..........................     1,824,431   103,206,511      59,824,752     80,814,277
                                             -----------   -----------     -----------   ------------
Change in net assets .....................    30,997,364   102,789,875     237,978,875     37,560,383
Net assets:
Beginning of year ........................   483,039,239   380,249,364     958,008,205    920,447,822
                                             -----------  ------------     -----------   ------------
End of year ..............................  $514,036,603  $483,039,239  $1,195,987,088   $958,008,205
                                             ===========  ============     ===========   ============

End of year net assets includes
  undistributed net investment income ....   $28,830,703  $     66,300      $1,726,572   $ 11,804,800
                                             ===========   ===========     ===========   ============
Share Transactions
Shares sold ..............................    19,041,695    26,697,083       5,556,544      9,425,078
Shares issued upon reinvestment ..........        28,953     1,409,510       5,582,169      3,232,168
Shares redeemed ..........................   (18,919,850)  (19,935,586)     (7,030,152)    (6,216,426)
                                             -----------  ------------     -----------   ------------
Net increase..............................       150,798     8,171,007       4,108,561      6,440,820
                                             ===========   ===========     ===========   ============
</TABLE>

See Notes to Financial Statements.


<PAGE>

Notes to Financial Statements
December 31, 1995

1. Summary of Significant Accounting Policies
Aetna Variable Fund (Variable Fund) is registered under the Investment Company
Act of 1940 as a diversified open-end management investment company whose shares
are currently sold to Aetna Life Insurance and Annuity Company ("Company"), an
Aetna Life Insurance Company Separate Account, and other shareholders of the
Variable Fund only through reinvestment of dividends. The Company's shares are
allocated to certain of its variable life/annuity accounts. The Company's
accounts and affiliates held 98% of the Variable Fund's shares outstanding at
December 31, 1995. The investment objective of Variable Fund is to maximize
total return through investments in a diversified portfolio of common stocks and
securities convertible into common stock.

Aetna Income Shares (Income Shares) is registered under the Investment Company
Act of 1940 as a diversified open-end management investment company whose shares
are currently sold to the Company for allocation to certain of its variable
life/annuity accounts and other shareholders of Income Shares only through
reinvestment of dividends. The Company's accounts and affiliates held 99% of
Income Shares' outstanding shares at December 31, 1995. The investment objective
of Income Shares is to maximize total return, consistent with reasonable risk,
through investments in a diversified portfolio consisting primarily of debt
securities.

Aetna Variable Encore Fund (Encore Fund) is registered under the Investment
Company Act of 1940 as a diversified open-end management investment company
organized by the Company to serve as an investment vehicle for certain of the
Company's variable life/annuity accounts. The Company's accounts held 100% of
Encore Fund's outstanding shares at December 31, 1995. The investment objective
of Encore Fund is to provide high current return, consistent with preservation
of capital and liquidity, through investment in high-quality money market
instruments.

Aetna Investment Advisers Fund, Inc. (Advisers Fund) is registered under the
Investment Company Act of 1940 as a diversified open-end management investment
company whose shares are currently sold to the Company for allocation to certain
of its variable life/annuity separate accounts. The separate accounts held 100%
of Advisers Fund's shares outstanding at December 31, 1995. The investment
objective of Advisers Fund is to produce the maximum investment return
consistent with reasonable safety of principal.

Variable Fund, Income Shares, Encore Fund, and Advisers Fund are referred to
individually as a "Fund", collectively the "Funds".

The accompanying financial statements of the Funds have been prepared in
accordance with generally accepted accounting principles. The preparation of
financial statements in conformity with generally accepted accounting principles
requires management to make estimates and assumptions that affect amounts
reported therein. Although actual results could differ from these estimates, any
such differences are expected to be immaterial to the net assets of the Funds.

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

   The accounting records of the Funds are maintained in U.S. dollars.
   Investment securities and other assets and liabilities denominated in a
   foreign currency are translated into U.S. dollars at the prevailing rates of
   exchange at the end of the period. Purchases and sales of securities, income
   receipts, and expense payments are translated into U.S. dollars at the
   prevailing exchange rate on the respective dates of the transactions.


<PAGE>


1. Summary of Significant Accounting Policies (continued)

   b.  Option Contracts
   The Funds may purchase put and call options and write covered call options as
   a hedge against adverse movements in the value of portfolio holdings or to
   increase market exposure.

   Option contracts are valued daily. Unrealized gains or losses are recorded
   based upon the last sales price on the principal exchange on which the option
   is traded.

   The Funds will realize a gain or loss upon the expiration or closing of the
   option contract. When an option is exercised, the proceeds on sales for a
   written call option, the purchase cost of the security for a written put
   option, or the cost of the security for a purchased put or call option is
   adjusted by the amount of premium received or paid.

   The risk in writing a call option is that the Funds give up the opportunity
   for profit if the market price of the security increases and the option is
   exercised. The risk in writing a put option is that the Funds may incur a
   loss if the market price of the security decreases and the option is
   exercised. The risk in buying an option is that the Funds pay a premium
   whether or not the option is exercised. Risks may also arise from an illiquid
   secondary market, or from the inability of counterparties to meet the terms
   of the contract.

   c.  Futures and Foreign Currency Exchange Contracts
   A futures contract is an agreement between two parties to buy and sell a
   specific amount of a commodity, security or financial instrument including an
   index of stocks at a set price on a future date. The Funds "sell" futures
   contracts as a hedge against declines in the value of portfolio securities.
   The Funds may also purchase futures contracts to gain market exposure as it
   may be more cost effective than purchasing individual securities.

   Upon entering into a futures contract, each Fund is required to deposit with
   a broker, an amount (initial margin) equal to a percentage of the purchase
   price indicated by the futures contract. Subsequent deposits (variation
   margin) are received or paid each day by each Fund equal to the daily
   fluctuations in the market value of the contract. These amounts are recorded
   by each Fund as unrealized gains or losses. When a contract is closed, each
   Fund records a realized gain or loss equal to the difference between the
   value of the contract at the time it was opened and the value at the time it
   was closed. Generally, futures contracts are closed prior to expiration.

   A forward foreign currency exchange contract is an agreement to pay or
   receive specific amounts of a currency at a future date in exchange for
   another currency at an agreed upon exchange rate. The Funds may use forward
   foreign currency exchange contracts to hedge certain foreign currency assets.
   Contracts are recorded at market value and marked-to-market daily.

   The risks associated with futures and forward foreign currency exchange
   contracts may arise from an imperfect correlation between the change in
   market value of the securities held by the Funds and the price of futures
   contracts. Risks may also arise from an illiquid secondary market, or from
   the inability of counterparties to meet the terms of the contract.

   Realized and unrealized gains or losses on futures and foreign currency
   exchange contracts are reflected in the accompanying financial statements.
   For federal tax purposes, any futures and forward foreign currency exchange
   contracts which remain open at the end of the fiscal year are
   marked-to-market and the resultant net gain or loss is included in federal
   taxable income.



<PAGE>


1. Summary of Significant Accounting Policies (continued)

   d. Federal Income Taxes
   As qualified regulated investment companies, the Funds are relieved of
   federal income and excise taxes by distributing their net taxable investment
   income and capital gains, if any, in compliance with the applicable
   provisions of the Internal Revenue Code.

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

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

2. Investment Advisory Fee and Other Expenses
   Each Fund pays the Company (its investment adviser) an investment advisory
   fee at an annual rate of one-quarter of one percent (.25%) of its average
   daily net assets.

   In addition, the Funds have entered into a management agreement (Agreement)
   with the Company. Under the Agreement, the Company is paid a fee for certain
   administrative and personnel services incurred by the Funds. This fee is
   equal to the direct costs incurred by the Company to administer the funds.
   For the year ended December 31, 1995, each Fund paid the Company the
   following administrative personnel and service fees:

                                                    Administrative
                                                    Personnel and
                                                     Service Fees
    Aetna Variable Fund                             $1,869,356
    Aetna Income Shares                                206,010
    Aetna Variable Encore Fund                         118,541
    Aetna Investment Advisers Fund, Inc.               327,918

   Other than expenses specifically assumed by the Company under the Agreement,
   all expenses incurred in the operation of the Fund are borne by the Fund.

3. Purchases and Sales of Investments
   Purchases and sales of investment securities, excluding short-term
   investments, for all Funds except Aetna Variable Encore Fund, a money market
   fund, for the year ended December 31, 1995 were:

                                                 Cost of        Proceeds from
                                                Purchases           Sales
                                            --------------     --------------
    Aetna Variable Fund                     $4,676,479,269     $4,621,060,432
    Aetna Income Shares                        603,648,415        600,896,809
    Aetna Investment Advisers Fund, Inc.     1,436,109,752      1,421,202,594


<PAGE>



4. Capital Loss Carryforward
   At December 31, 1995, for federal income tax purposes, Aetna Income Shares
   and Aetna Variable Encore Fund had the following capital loss carryforwards
   available to offset future long term capital gains of approximately:

                              Capital Loss Carryforward     Year of Expiration
                              -------------------------     ------------------
   Aetna Income Shares              $13,000,000                    2002

   Aetna Variable Encore Fund            64,000                    2003

5. Options
   The following reflects the Funds call and put option activity for the year
   ended December 31, 1995:

   Aetna Variable Fund

                                               Put Options Purchased
                                  ---------------------------------------------
                                     Number of                       
                                      Option         Premium         Realized
                                     Contracts         Paid         Gain (Loss)
                                     ---------       --------      ---------
   Outstanding December 31, 1994           -         $      -      $       -
     Purchased....................     2,000          177,380              -
     Closed.......................    (1,472)        (131,243)       (95,916)


     Expired......................      (528)         (46,137)       (46,137)
                                     ---------       --------      ---------
   Outstanding December 31, 1995           -         $      -      $(142,053)
                                     ---------       --------      ---------
   Aetna Investment Advisers Fund, Inc.

                                               Call Options Written
                                  ---------------------------------------------
                                    Number of       Deferred        
                                     Option          Premium        Realized
                                    Contracts       Received       Gain (Loss)
                                    ----------      ---------      ----------
    Outstanding December 31, 1994          -        $       -       $      -
                                          24          610,160              -
       Written....................       (24)        (610,160)             -
       Exercised..................         -                -              -


    Outstanding December 31, 1995          -        $       -       $      -
                                    ----------      ---------      ----------
<PAGE>



6. Forward Foreign Currency Exchange Contracts
   At December 31, 1995, Aetna Variable Fund had the following open forward
   foreign currency exchange contracts that obligate the Fund to deliver
   currencies at specified future dates. The unrealized gain of $1,109,977 on
   these contracts is included in the accompanying financial statements. The
   terms of the open contracts are as follows:

<TABLE>
<CAPTION>
                Currency     U.S. $Value      Currency      U.S. $Value
    Exchange      to be        as of            to be         as of           Unrealized
      Date      Delivered  December 31, 1995  Received    December 31, 1995   Gain (Loss)
      ----      ---------  -----------------  --------  -------------------   -----------
     <S>       <C>            <C>           <C>              <C>              <C>
     2/9/96     7,136,000     $6,229,159     6,320,638       $6,320,638       $91,479
               Swiss Franc                  U.S. Dollar                   
    ------------------------------------------------------------------------------------
     2/9/96      642,570        642,570       752,000          656,436        13,866
               U.S Dollar                   Swiss Franc                   
    ------------------------------------------------------------------------------------
     1/3/96     2,289,000       413,111       410,289          410,289        (2,822)
              Danish Krone                  U.S. Dollar                   
    ------------------------------------------------------------------------------------
     4/18/96   13,130,000      2,374,820     2,353,637        2,353,637      (21,183)
              Danish Krone                  U.S. Dollar                   
    ------------------------------------------------------------------------------------
     1/3/96     1,851,000      2,879,076     2,850,984        2,850,984      (28,092)
              British Pound                 U.S. Dollar                   
    ------------------------------------------------------------------------------------
     3/1/96     1,489,752      1,489,752      968,000         1,500,574       10,822
               U.S. Dollar                 British Pound                  
    ------------------------------------------------------------------------------------
     6/14/96   15,116,000     23,380,690     23,076,464      23,076,464      (304,226)
              British Pound                 U.S. Dollar                   
    ------------------------------------------------------------------------------------
     6/14/96    2,273,335      2,273,335     1,481,000        2,290,738       17,403
               U.S. Dollar                 British Pound                  
    ------------------------------------------------------------------------------------
     1/2/96     1,350,406      1,350,406   2,162,550,000      1,365,419       15,013
               U.S. Dollar                  Italian Lira                  
    ------------------------------------------------------------------------------------
     3/13/96  1,960,304,000   19,005,410     19,681,569      19,681,569       676,159
              Japanese Yen                  U.S. Dollar                   
    ------------------------------------------------------------------------------------
     6/19/96  1,799,400,000   17,447,682     18,140,026      18,140,026       692,344
              Japanese Yen                  U.S. Dollar                   
    ------------------------------------------------------------------------------------
     4/18/96   14,405,000      9,040,297     8,987,397        8,987,397      (52,900)
              Dutch Guilder                 U.S. Dollar                   
    ------------------------------------------------------------------------------------
     4/15/96    3,470,000      2,471,334     2,473,448        2,473,448        2,114
                Singapore                   U.S. Dollar                   
                 Dollar                                                   
    ------------------------------------------------------------------------------------
                                                                            $1,109,977
                                                                            ============
</TABLE>

7.  Federal Tax Status of Dividends Declared During the Fiscal Year (Unaudited)
    As of December 31, 1995, the following funds declared long term capital 
    gain dividends as follows:
            Variable Fund                  $0.791             July 1995
                                            3.310           December 1995
            Investment Advisers             0.300           December 1995

   All of the income dividends paid by each fund were ordinary income for
   Federal Income Tax purposes. The percentage of income dividends that were
   qualifying dividends for the corporate dividends received deduction were:

            Qualifying Dividend
            -------------------
            Variable Fund                            44%
            Investment Advisers                      17%


<PAGE>

                          Independent Auditors' Report



The Shareholders and Board of Trustees/Directors of Aetna Variable Fund, Aetna
Income Shares, Aetna Variable Encore Fund and Investment Advisers Fund, Inc.:

We have audited the accompanying statements of assets and liabilities of Aetna
Variable Fund, Aetna Income Shares, Aetna Variable Encore Fund and Aetna
Investment Advisers Fund, Inc. (the Funds), including the portfolios of
investments, as of December 31, 1995, the related statements of operations for
the year then ended, the statements of changes in net assets for each of the
years in the two-year period then ended, and financial highlights for each of
the years in the five-year period then ended. These financial statements and
financial highlights are the responsibility of the Funds' management. Our
responsibility is to express an opinion on these financial statements and
financial highlights based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and financial
highlights are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. Our procedures included confirmation of securities owned as of
December 31, 1995, by correspondence with the custodian and brokers. An audit
also includes assessing the accounting principles used and significant estimates
made by management, as well as evaluating the overall financial statement
presentation. We believe that our audits provide a reasonable basis for our
opinion.

In our opinion, the financial statements and financial highlights referred to
above present fairly, in all material respects, the financial position of Aetna
Variable Fund, Aetna Income Shares, Aetna Variable Encore Fund and Aetna
Investment Advisers Fund, Inc. as of December 31, 1995, the results of their
operations for the year then ended, the changes in their net assets for each of
the years in the two-year period then ended and financial highlights for each of
the years in the five-year period then ended in conformity with generally
accepted accounting principles.




                                                          KPMG Peat Marwick LLP


Hartford, Connecticut
February 16, 1996


<PAGE>

                                     PART C

                                OTHER INFORMATION

Item 24.  Financial Statements and Exhibits

      (a)      Financial Statements:
             (1)  Included in Part A:
                      Financial Highlights
             (2)  Included in Part B:
                   Portfolios of Investments
                   Statements of Assets and Liabilities as of December 31, 1995
                   Statements of Operations for the year ended December 31, 1995
                   Statements of Changes in Net Assets for the years ended
                    December 31, 1995 and 1994
                  Notes to Financial Statements
                  Independent Auditors' Report


        (b)    Exhibits:
               (1)        Charter (Declaration of Trust)
               (2)        Amended Bylaws (adopted by Board of Directors 
                          September 14, 1994)
               (3)        Not Applicable
               (4)        Instruments Defining Rights of Holders - Article VI 
                          of the Declaration of Trust which is included in this
                          filing as Exhibit 24(b)(1) sets forth the rights of
                          shareholders; Copies of Securities Issued and
                          Registered by Registrant(1)
               (5)        Investment Advisory Agreement(1)
               (6)        Not Applicable
               (7)        Not Applicable
               (8)        Custodian Agreements and Depository Contracts
               (9)        Form of Administrative Services Agreement(2)
               (10.1)     Opinion of Counsel(3)
               (10.2)     Consent of Counsel
               (11)       Consent of Independent Auditors
               (12)       Not Applicable
               (13)       Not Applicable
               (14)       Not Applicable
               (15)       Not Applicable
               (16)       Not Applicable
               (17)       Financial Data Schedule
               (18)       Powers of Attorney(2)
<PAGE>

1.  Incorporated herein by reference to Post-Effective Amendment No. 37 to the
    Registration Statement on Form N-1A (File No. 2-51739), as filed with the
    Securities and Exchange Commission on April 26, 1994.

2.  Incorporated herein by reference to Post-Effective Amendment No. 48 to the
    Registration Statement on Form N-1A (File No. 2-51739), as filed with the
    Securities and Exchange Commission on April 25, 1996.

3.  Incorporated herein by reference to Registrant's 24f-2 Notice for the fiscal
    year ended December 31, 1995, as filed electronically with the Securities
    and Exchange Commission on February 28, 1996.

Item 25.   Persons Controlled by or Under Common Control

           Registrant is a Massachusetts business trust for which separate
           financial statements are filed. As of March 31, 1996, ownership of
           the Registrant's outstanding shares of beneficial interest was as
           follows:

           Aetna Insurance Company of America                           .046%
           Aetna Life Insurance and Annuity Company                   99.954%

           Aetna Insurance Company of America is a wholly owned subsidiary of
           Aetna Life Insurance and Annuity Company and Aetna Life Insurance and
           Annuity Company is a wholly owned subsidiary of Aetna Retirement
           Holdings, Inc., which is in turn a wholly owned subsidiary of Aetna
           Retirement Services, Inc. and an indirectly wholly owned subsidiary
           of Aetna Life and Casualty Company.

           A diagram of all persons directly or indirectly under common control
           with the Registrant is incorporated herein by reference to Item 26 of
           Post-Effective Amendment No. 5 to the Registration Statement on Form
           N-4 (File No. 33-75986) filed electronically with the Securities and
           Exchange Commission on April 12, 1996, as supplemented by
           Post-Effective Amendment No. 6 to Registration Statement on Form N-4
           (File No. 33-75986) filed electronically on April 22, 1996.

Item 26.   Number of Holders of Securities

           (1) Title of Class                    (2) Number of Record Holders
               --------------                        ------------------------
 
               Shares of Beneficial Interest         2 as of March 31, 1996
               $1.00 par value

Item 27.   Indemnification

           Article V of the Registrant's Declaration of Trust, which is included
           in this filing as Exhibit 24(b)(1), provides indemnification for
           Registrant's trustees and officers.

           In addition, the Registrant's trustees and officers are covered under
           director and officer liability policies, issued by National Union
           Fire Insurance Company, which generally indemnify the Registrant's
           trustees and officers for judgments and expenses in proceedings
           brought against them solely by reason of their positions as trustees
           and officers (in the absence of gross neglect or misfeasance). The
           policy expires on October 1, 1996.
<PAGE>

Item 28.  Business and Other Connections of Investment Adviser

          The Investment Adviser is an insurance company that issues variable
          and fixed annuities, variable and universal life insurance policies
          and acts as depositor for separate accounts holding assets for
          variable contracts and policies. The following table summarizes the
          business connections of the directors and principal officers of the
          Investment Adviser.

<TABLE>
<CAPTION>
 ------------------------- ---------------------------- --------------------------------------
 Name                      Positions and Offices        Other Principal Position(s) Held
                           with Investment Adviser      Since Oct. 31, 1993/Addresses*/**

 ------------------------- ---------------------------- --------------------------------------
<S>                        <C>                          <C>
 Daniel P. Kearney         Director, President and      President (since December 1993),
                           Chief Executive Officer      Aetna Life Insurance and Annuity
                                                        Company; Executive Vice President
                                                        (since December 1993), and Group
                                                        Executive, Financial Division
                                                        (February 1991 - December 1993),
                                                        Aetna Life and Casualty Company.
                                                        Director: Aetna Investment Services,
                                                        Inc. (since November 1994):; Aetna
                                                        Insurance Company of America (since
                                                        May 1994); MBIA, Inc. (since 1992).

 Christopher J. Burns      Director and Senior Vice     Senior Vice President, Sales &
                           President                    Service (since February 1996), and
                                                        Senior Vice President, Life (March
                                                        1991 - February 1996), Aetna Life
                                                        Insurance and Annuity Company.
                                                        Director: Aetna Financial Services,
                                                        Inc. (since January 1996); Aetna
                                                        Investment Services, Inc. (since
                                                        July 1992).
<PAGE>
 ------------------------- ---------------------------- --------------------------------------
 Name                      Positions and Offices        Other Principal Position(s) Held
                           with Investment Adviser      Since Oct. 31, 1993/Addresses*/**

 ------------------------- ---------------------------- --------------------------------------
 Laura R. Estes            Director and Senior Vice     Senior Vice President, Manage/
                           President                    Design Products & Services (since
                                                        February 1996), and Senior Vice
                                                        President, Pensions (March 1991 -
                                                        February 1996), Aetna Life Insurance
                                                        and Annuity Company.  Director:
                                                        Aetna Financial Services, Inc.
                                                        (since January 1996); Aetna
                                                        Investment Services, Inc. (since
                                                        July 1993).

 Timothy A. Holt           Director, Senior Vice        Senior Vice President, Strategy &
                           President and Chief          Finance and Chief Financial Officer
                           Financial Officer            (since February 1996), Aetna Life
                                                        Insurance and Annuity Company; 
                                                        Vice President, Portfolio Management/
                                                        Investment Group (August 1992 -
                                                        February 1996), Aetna Life and 
                                                        Casualty Company.

 Gail P. Johnson           Director and Vice President  Vice President, Service and Retain
                                                        Customers (since February 1996);
                                                        Vice President, Defined Benefit
                                                        Services (September 1994 - February
                                                        1996); Vice President, Plan
                                                        Services, Pensions and Financial
                                                        Services (December 1992 - September
                                                        1994) -- Aetna Life Insurance and 
                                                        Annuity Company.

 John Y. Kim               Director and Senior Vice     President (since December 1995),
                           President                    Aeltus Investment Management, Inc.;
                                                        Chief Investment Officer
                                                        (since May 1994), Aetna
                                                        Life and Casualty Company; Managing
                                                        Director (September 1993 - April 1994), 
                                                        Mitchell Hutchings Institutional
                                                        Investors (New York, New York).
<PAGE>
 ------------------------- ---------------------------- --------------------------------------
 Name                      Positions and Offices        Other Principal Position(s) Held
                           with Investment Adviser      Since Oct. 31, 1993/Addresses*/**

 ------------------------- ---------------------------- --------------------------------------
 Shaun P. Mathews          Director and Vice President  Vice President, Products Group
                                                        (since February 1996); Senior Vice
                                                        President, Strategic Markets and
                                                        Products (February 1993 - February
                                                        1996) -- Aetna Life Insurance and
                                                        Annuity Company.  Director:  Aetna
                                                        Investment Services, Inc. (since
                                                        July 1993); Aetna Insurance Company
                                                        of America (since February 1993).

 Glen Salow                Director and Vice President  Vice President, Information
                                                        Technology (since February 1996),
                                                        Vice President, Information
                                                        Technology, Investments and
                                                        Financial Services (February 1995 -
                                                        February 1996), Vice President,
                                                        Investment Systems (1992 - 1995),
                                                        AIT - Aetna Life Insurance and
                                                        Annuity Company.

 Creed R. Terry            Director and Vice President  Vice President, Select and Manage
                                                        Markets, Market Strategist (August
                                                        1995 - February 1996); Aetna Life
                                                        Insurance and Annuity Company;
                                                        President, (1991 - 1995) Chemical
                                                        Technology Corporation (a subsidiary
                                                        of Chemical Bank).

 Zoe Baird                 Senior Vice President and    Senior Vice President and General
                           General Counsel              Counsel (since April 1992), Aetna
                                                        Life and Casualty Company;
                                                        Director:  Zurn Industries, Inc.
                                                        (since April 1993); Southern New
                                                        England Telecommunication Corp. and
                                                        Southern New England Telephone
                                                        Company (since November 1990).

<PAGE>
 ------------------------- ---------------------------- --------------------------------------
 Name                      Positions and Offices        Other Principal Position(s) Held
                           with Investment Adviser      Since Oct. 31, 1993/Addresses*/**
 ------------------------- ---------------------------- --------------------------------------
 Susan E. Schechter        Counsel and Corporate        Counsel (since November 1993), Aetna
                           Secretary                    Life and Casualty Company; Associate
                                                        Attorney (September 1986 - October 1993), 
                                                        Steptoe & Johnson.

 Eugene M. Trovato         Vice President and           Vice President and Treasurer,
                           Treasurer, Corporate         Corporate Controller (since February
                           Controller                   1996), Vice President and Controller
                                                        (February 1995 - February 1996), Aetna
                                                        Life Insurance and Annuity Company; 
                                                        Vice President, Financial Reporting 
                                                        (December 1991 - February 1995), Aetna
                                                        Life and Casualty Company.

 Diane B. Horn             Vice President and Chief     Vice President and Chief Compliance
                           Compliance Officer           Officer (since February 1996), and
                                                        Senior Compliance Officer (August 1993 -
                                                        February 1996), Aetna Life Insurance and
                                                        Annuity Company.
</TABLE>

    *   The principal business address of each person named is 151 Farmington
        Avenue, Hartford, Connecticut 06156.
    **  Certain officers and directors of the investment adviser currently hold
        (or have held during the past two years) other positions with affiliates
        of the Registrant which are not deemed to be principal positions.

Item 29.   Principal Underwriters

           Not Applicable.

Item 30.   Location of Accounts and Records

           As required by Section 31(a) of the 1940 Act and the Rules
           promulgated thereunder, the Registrant and its investment adviser,
           ALIAC, maintain physical possession of each account, book or other
           documents, except shareholder records, at its principal offices at
           151 Farmington Avenue, Hartford, Connecticut 06156.

Item 31.   Management Services

           Not applicable.
<PAGE>

Item 32.   Undertakings

           The Registrant undertakes to furnish to each person to whom a
           prospectus is delivered a copy of the Fund's latest annual report
           to shareholders, upon request and without charge.


<PAGE>

                                   SIGNATURES

Pursuant to the Securities Act of 1933 and the Investment Company Act of 1940,
Aetna Variable Encore Fund (Registrant) certifies that it meets the requirements
of Securities Act Rule 485(b) for effectiveness of this Post-Effective Amendment
No. 39 to its registration Statement on Form N-1A (2-53038) and has duly caused
this Post-Effective Amendment No. 39 to the Registration Statement to be signed
on its behalf by the undersigned, thereto duly authorized, in the City of
Hartford, and State of Connecticut, on the 25th day of April, 1996.

                                           AETNA VARIABLE ENCORE FUND
                                                         (Registrant)

                                           By Shaun P. Mathews  *
                                              ------------------------
                                                  Shaun P. Mathews
                                                  President

Pursuant to the requirements of the Securities Act of 1933, as amended, this
Post-Effective Amendment to the Registration Statement has been signed below by
the following persons on April 25, 1996 in the capacities indicated.

Signature                              Title

Shaun P. Mathews*                      President and Trustee
- -----------------------------          (Principal Executive Officer)
                                       
Morton Ehrlich*                        Trustee
- -----------------------------


Maria T. Fighetti*                     Trustee
- -----------------------------


David L. Grove*                        Trustee
- -----------------------------


Timothy A. Holt*                       Trustee
- -----------------------------


Daniel P. Kearney*                     Trustee
- -----------------------------


Sidney Koch*                           Trustee
- -----------------------------


Corine T. Norgaard*                    Trustee
- -----------------------------



<PAGE>



Richard G. Scheide*                    Trustee
- -----------------------------


James C. Hamilton*                     Vice President and Treasurer
- -----------------------------          (Principal Financial and Accounting 
                                       Officer)


By: /s/  Julie E. Rockmore
        ---------------------
        *Julie E. Rockmore
         Attorney-in-Fact


<PAGE>



                       Aetna Variable Encore Fund
                              EXHIBIT INDEX

Exhibit No.  Exhibit                                           Page

99-(b)(1)    Charter (Declaration of Trust)                    _____

99-(b)(2)    Amended Bylaws                                    _____

99-(b)(4)    Instruments Defining Rights of Holders - 
             Article VI of the Declaration of Trust which 
             is included in this filing as Exhibit 24(b)(1) 
             sets forth the rights of shareholders;

             Copies of Securities Issued and Registered 
             by Registrant                                       *

99-(b)(5)    Investment Advisory Agreement                       *

99-(b)(8)    Custodian Agreements and Depository Contracts     _____

99-(b)(9)    Form of Administrative Services Agreement           *

99-(b)(10.1) Opinion of Counsel                                  *

99-(b)(10.2) Consent of Counsel                                _____

99-(b)(11)   Consent of Independent Auditors                   _____

99-(b)(18)   Powers of Attorney                                  *

27           Financial Data Schedule                           _____

*       Incorporated herein by reference.





                              DECLARATION OF TRUST

                                       OF

                           AETNA VARIABLE ENCORE FUND



<PAGE>

                                TABLE OF CONTENTS



ARTICLE I......................................................................1
   The Trust...................................................................1
     1.1. Name.................................................................1
     1.2. Definitions..........................................................1

ARTICLE II.....................................................................2
   Board of Trustees...........................................................2
     2.1. Number; Service......................................................2
     2.2. Election of Trustees at 1984 Meeting of Shareholders.................3
     2.3. Term of Office of Trustees...........................................3
     2.4. Termination of Service and Appointment of Trustees...................3
     2.5. By-Laws..............................................................3
     2.6. Officers.............................................................4

ARTICLE III....................................................................4
   Powers of Trustees..........................................................4
     3.1. General..............................................................4
     3.2. Investments..........................................................4
     3.3. Legal Title..........................................................5
     3.4. Borrow Money.........................................................5
     3.5. Delegation; Committees...............................................5
     3.6. Collection and Payment...............................................5
     3.7. Expenses.............................................................6
     3.8. Miscellaneous Powers.................................................6
     3.9. Further Powers.......................................................6

ARTICLE IV.....................................................................7
   Advisory, Management and Distribution Arrangements..........................7
     4.1. Advisory, Management and Distribution Arrangements...................7
     4.2. Distribution Arrangements............................................7
     4.3. Parties to Contract..................................................7
     4.4. Provisions and Amendments............................................8

ARTICLE V......................................................................8
   Limitations of Liability of Shareholders, Trustees and Others...............8
     5.1. No Personal Liability of Shareholders, Trustees, etc.................8
     5.2. Non-Liability of Trustees, and Others................................8
     5.3. Indemnification......................................................8
     5.4. No Bond Required of Trustees........................................10
     5.5. No Duty or Investigation; Notice in Trust Instruments...............10
     5.6. Reliance on Experts.................................................11



<PAGE>

ARTICLE VI....................................................................11
   Shares of Beneficial Interest..............................................11
     6.1. Beneficial Interest.................................................11
     6.2. Rights of Shareholders..............................................11
     6.3. Trust Only..........................................................11
     6.4. Issuance of Shares..................................................12
     6.5. Register of Shares..................................................12
     6.6. Transfer Agent......................................................12
     6.7. Transfer of Shares..................................................12

ARTICLE VII...................................................................13
   Custodians.................................................................13
     7.1. Appointment and Duties..............................................13
     7.2. Central Certificate System..........................................13

ARTICLE VIII..................................................................14
   Redemption.................................................................14
     8.1. Redemption..........................................................14
     8.2. Involuntary Redemption of Shares; Disclosure of Holding.............14
     8.3. Redemption of Small Accounts; Service Charges on Small Accounts.....14

ARTICLE IX....................................................................15
   Determination of Net Asset Value, Net Income and Distributions.............15
     9.1. Net Asset Value.....................................................15
     9.2. Distributions to Shareholders.......................................15
     9.3. Power to Modify Foregoing Procedures................................15

ARTICLE X.....................................................................16
   Shareholders...............................................................16
     10.1. Meetings of Shareholders...........................................16
     10.2. Voting Powers......................................................16
     10.3. Notice of Meetings.................................................16
     10.4. Record Date for Meeting............................................17
     10.5. Proxies............................................................17
     10.6. Reports............................................................17
     10.7. Inspection of Records..............................................18
     10.8. Shareholder Action by Written Consent..............................18

ARTICLE XI....................................................................18
   Duration; Termination of Trust; Amendment; Mergers, Etc....................18
     11.1. Duration...........................................................18
     11.2. Termination........................................................18
     11.3. Amendment Procedure................................................19
     11.4. Merger, Consolidation and Sale of Assets...........................20

<PAGE>

ARTICLE XII...................................................................20
   Miscellaneous..............................................................20
     12.1. Notices............................................................20
     12.2. Filing.............................................................20
     12.3. Resident Agent.....................................................21
     12.4. Governing Law......................................................21
     12.5. Reliance by Third Parties..........................................21
     12.6. Provisions in Conflict With Law or Regulations.....................21
     12.7. Trust Name.........................................................22


<PAGE>

                              DECLARATION OF TRUST

                                       OF

                           AETNA VARIABLE ENCORE FUND


        THE DECLARATION OF TRUST of Aetna Variable Encore Fund (the "Trust") is
made this 25th day of January, 1984 by the parties signatory hereto, as trustees
(the "Trustees").

                              W I T N E S S E T H :

        WHEREAS, the Trustees desire to form a trust fund, Aetna Variable Encore
Fund, as a Massachusetts Business Trust to participate in a reorganization with
Aetna Variable Encore Fund, Inc., whereby Aetna Variable Encore Fund, Inc.,
would be converted from a Maryland Corporation to a Massachusetts Business Trust
pursuant to an Agreement and Plan of Reorganization and Liquidation involving
the Trust, and the shareholders of Aetna Variable Encore Fund, Inc. would become
shareholders of the Trust pursuant to the Reorganization;

        WHEREAS, the Trustees desire to use the Trust for the investment and 
reinvestment of funds contributed thereto;

        NOW, THEREFORE, the Trustees hereby declare that all money and property
contributed to the trust fund hereunder shall be held and managed under this
Declaration of Trust IN TRUST for the benefit of the holders from time to time
of the shares of beneficial interest issued hereunder as herein set forth below.

                                    ARTICLE I

                                    The Trust

        1.1.   Name.

               The name of the trust created hereby shall be "Aetna Variable
Encore Fund", and so far as may be practicable the Trustees shall conduct the
activities of the Trust, execute all documents and sue or be sued under that
name, which name (and the word "Trust" wherever hereinafter used) shall refer to
the Trustees as Trustees, and not individually, and shall not refer to the
officers, agents, employees or Shareholders of the Trust.

        1.2.   Definitions.

               As used in this Declaration of Trust, the following terms shall
have the following meanings:

<PAGE>

        The terms "Affiliated Person", "Assignment", "Commission", "Interested
Person", "Majority Shareholder Vote" (the 67% or 50% requirement of the third
sentence of Section 2(a)(42) of the Investment Company Act of 1940, whichever
may be applicable) and "Principal Underwriter" shall have the meanings given
them in the Investment Company Act of 1940, as amended from time to time.

        "Declaration" shall mean this Declaration of Trust as amended from time
to time.

        "Fundamental Policies" shall mean the investment restrictions set forth
in the Prospectus and designated as fundamental policies therein.

        "Person" shall mean and include individuals, corporations, partnerships,
trusts, associations, joint ventures and other entities, whether or not legal
entities, and governments and agencies and political subdivisions thereof.

        "Prospectus" shall mean the currently effective prospectus of the Trust
under the Securities Act of 1933 as amended.

        "Shareholders" shall mean all holders of record of outstanding Shares.

        "Shares" means the equal proportionate units of interest into which the
beneficial interest in the Trust shall be divided from time to time and includes
fractions of Shares as well as whole Shares.

        "Trustees" refer to the individual Trustees in their capacity as
Trustees hereunder of the Trust and their successor or successors for the time
being in office as such Trustees;

        "Trust Property" shall mean all property, real or personal, tangible or
intangible, owned or held by or for the account of the Trust.

        The "1940 Act" refers to the Investment Company Act of 1940 and the
regulations promulgated thereunder, as amended from time to time.

                                   ARTICLE II

                                Board of Trustees

        2.1.   Number; Service.

               The Board of Trustees (the "Board") shall consist of not less
than three and not more than fifteen Trustees as determined by vote of the
Board, or in the absence thereof, shall consist of the number of Trustees last
elected at a meeting of Shareholders. The business and affairs of the Trust
shall be managed by the Trustees, and they shall have all powers necessary

                                       2

<PAGE>

and desirable to carry out that responsibility. The Trustees who shall serve
until the election of Trustees at the 1984 Meeting of Shareholders shall be
Donald G. Conrad, David L. Grove, James E. Mulvihill, Corine T. Norgaard, and
Dean E. Wolcott.

        2.2.   Election of Trustees at 1984 Meeting of Shareholders.

               In the year 1984, on a date fixed by the Trustees which shall be
prior to the effective time of the Reorganization with Aetna Variable Encore
Fund, Inc., the Shareholders shall elect Trustees.

        2.3.   Term of Office of Trustees.

               The Trustees shall hold office during the lifetime of this Trust,
and until its termination as hereinafter provided; except (a) that any Trustee
may resign his trust by written instrument signed by him and delivered to the
other Trustees, which shall take effect upon such delivery or upon such later
date as is specified therein; (b) that any Trustee may be removed at any time by
written instrument signed by at least two-thirds of the number of Trustees prior
to such removal, specifying the date when such removal shall become effective;
(c) that any Trustee who requests in writing to be retired or who has become
mentally or physically incapacitated may be retired by written instrument signed
by a majority of the other Trustees, specifying the date of his retirement; and
(d) a Trustee may be removed at any special meeting of Shareholders of the Trust
by a vote of two-thirds of the outstanding Shares or by written instrument
signed by the holders of at least two-thirds of the outstanding shares.

        2.4.   Termination of Service and Appointment of Trustees.

               In case of the death, resignation, retirement, removal or mental
or physical incapacity of any of the Trustees, or in case a vacancy shall, by
reason of an increase in number, or for any other reason, exist, the remaining
Trustees shall fill such vacancy by appointing such other person as they in
their discretion shall see fit. Such appointment shall be effected by the
signing of a written instrument by a majority of the Trustees in office. An
appointment of a Trustee may be made by the Trustees then in office in
anticipation of a vacancy to occur by reason of retirement, resignation or
increase in number of Trustees effective at a later date, provided that said
appointment shall become effective only at or after the effective date of said
retirement, resignation or increase in the number of Trustees. As soon as any
Trustee so appointed shall have accepted this Trust, the trust estate shall vest
in the new Trustee or Trustees, together with the continuing Trustees, without
any further act or conveyance. Any appointment authorized by this Section 2.4 is
subject to the provisions of Section 16(a) of the 1940 Act.

        2.5.   By-Laws.

               The Trustees may adopt and from time to time amend or repeal the
By-Laws for the conduct of the business of the Trust.

                                       3

<PAGE>

        2.6.   Officers.

               The Trustees shall annually elect a President, one or more
Vice-Presidents, a Secretary and a Treasurer and may elect such other officers
as they deem appropriate. The Trustees may authorize the President or any Vice
President to appoint such other officers or agents with such powers as the
Trustees may deem to be advisable. The President shall be a Trustee. The general
powers of the officers shall be set forth in the By-Laws.

                                   ARTICLE III

                               Powers of Trustees

        3.1.   General.

               The Trustees shall have exclusive and absolute control over the
Trust Property and over the business of the Trust to the same extent as if the
Trustees were the sole owners of the Trust Property and business in their own
right, but with such powers of delegation as may be permitted by this
Declaration. The Trustees may perform such acts as in their sole discretion are
proper for conducting the business of the Trust. The enumeration of any specific
power herein shall not be construed as limiting such discretion and power. Such
powers of the Trustees may be exercised without order of or resort to any court.

        3.2.   Investments.

               The Trustees shall have power, subject to any applicable
limitation in this Declaration of Trust and in the By-Laws of the Trust, to:

               (a)    conduct, operate and carry on the business of an 
                      investment company;

               (b) subscribe for, invest in, reinvest in, purchase or otherwise
acquire, hold, pledge, sell, assign, transfer, exchange, distribute or otherwise
deal in or dispose of negotiable or non-negotiable instruments, obligations,
evidences of indebtedness, certificates of deposit or indebtedness, commercial
paper, repurchase agreements, reverse repurchase agreements and other
securities, including, without limitation, those issued, guaranteed or sponsored
by any state, territory or possession of the United States and the District of
Columbia and their political subdivisions, agencies and instrumentalities, or by
the United States Government or its agencies or instrumentalities, or
international instrumentalities, or by any bank, savings institution,
corporation or other business entity organized under the laws of the United
States and, to the extent provided in the Prospectus and not prohibited by the
Fundamental Policies, organized under foreign laws; and to exercise any and all
rights, powers and privileges of ownership or interest in respect of any and all
such investments of every kind and description, including, without limitation,
the right to consent and otherwise act with respect thereto, with power to
designate one or more persons, firms, associations or corporations to exercise
any of said rights,

                                       4

<PAGE>

powers and privileges in respect of any of said instruments; and the Trustees
shall be deemed to have the foregoing powers with respect to any additional
securities in which the Trust may invest should the investment policies set
forth in the Prospectus or the Fundamental Policies be amended.

               The Trustees shall not be limited to investing in obligations
maturing before the possible termination of the Trust, nor shall the Trustees be
limited by any law limiting the investments which may be made by fiduciaries.

        3.3.   Legal Title.

               Legal Title to all the Trust Property shall be vested in the
Trustees as joint tenants except that the Trustees shall have power to cause
legal title to any Trust Property to be held by or in the name of any other
Person as nominee, on such terms as the Trustees may determine, provided that
the interest of the Trust is appropriately protected.

        Upon the resignation, removal or death of a Trustee, that Trustee shall
automatically cease to have any right, title or interest in any of the Trust
Property, and the right, title and interest of such Trustee in the Trust
Property shall vest automatically in the remaining Trustees. Such vesting and
cessation of title shall be effective whether or not conveyancing documents have
been executed and delivered.

        3.4.   Borrow Money.

               Subject to the Fundamental Policies and the Trust By-Laws, the
Trustees shall have power to borrow money or otherwise obtain credit and to
secure the same by mortgaging, pledging or otherwise subjecting as security the
assets of the Trust, including the lending of portfolio securities, and to
endorse, guarantee, or undertake the performance of any obligation, contract or
engagement of any other person, firm, association or corporation.

        3.5.   Delegation; Committees.

               The Trustees shall have power, consistent with their continuing
exclusive authority over the management of the Trust and the Trust Property, to
delegate to committees of Trustees or to officers, employees or agents of the
Trust, the doing of such things and the execution of such instruments as the
Trustees may deem expedient, to the same extent as such delegation is permitted
to directors of a Massachusetts business corporation and is permitted by the
1940 Act.

        3.6.   Collection and Payment.

               The Trustees shall have power to collect all property due to the
Trust; to pay all claims, including taxes, against the Trust Property; to
prosecute, defend, compromise or abandon

                                       5

<PAGE>

any claims relating to the Trust Property; to foreclose any security interest
securing any obligations, by virtue of which any property is owed to the Trust;
and to enter into releases, agreements and other instruments.

        3.7.   Expenses.

               The Trustees shall have power to incur and pay any expenses which
in the opinion of the Trustees are necessary to carry out any of the purposes of
this Declaration, and to pay reasonable compensation from the funds of the Trust
to themselves as Trustees. The Trustees may reimburse themselves for expenses
reasonably incurred by themselves on behalf of the Trust.

        3.8.   Miscellaneous Powers.

               The Trustees shall have the power to: (a) employ or contract with
such Persons as the Trustees may deem desirable for the transaction of the
business of the Trust, provided that the selection and retention of independent
public accountants be done in a manner consistent with the 1940 Act; (b) enter
into joint ventures, partnerships and any other combinations or associations;
(c) purchase, and pay for out of Trust Property, insurance policies insuring the
Shareholders, Trustees, officers, employees, agents, investment advisers,
distributors, selected dealers or independent contractors of the Trust against
all claims arising by reason of holding any such position or by reason of any
action taken or omitted by any such Person in such capacity, whether or not
constituting negligence, or whether or not the Trust would have the power to
indemnify such Person against such liability; (d) establish pension,
profit-sharing, share purchase, and other retirement, incentive and benefit
plans for any Trustees, officers, employees and agents of the Trust; (e) to the
extent permitted by law and the By-Laws, indemnify any Person with whom the
Trust has dealings, including any adviser, administrator, manager, underwriter,
transfer agent, custodian and selected dealers, to such extent as the Trustees
shall determine; (f) guarantee indebtedness or contractual obligations of
others; and (g) determine and change the fiscal year of the Trust and the method
in which its accounts shall be kept.

        3.9.   Further Powers.

               The Trustees shall have power to conduct the business of the
Trust and maintain offices in any and all states of the United States of
America, in the District of Columbia, and in any and all commonwealths,
territories, dependencies, colonies, possessions, agencies or instrumentalities
of the United State of America and of foreign governments, and to do all such
other things as they deem necessary, proper or desirable in order to promote the
interests of the Trust although such things are not herein specifically
mentioned. Any determination as to what is in the interest of the Trust made by
the Trustees in good faith shall be conclusive.

                                       6

<PAGE>

                                   ARTICLE IV

                      Advisory, Management and Distribution Arrangements

        4.1.   Advisory, Management and Distribution Arrangements.

               Subject to a Majority Shareholder Vote, the Trustees may in their
discretion enter into advisory, administration or management contracts whereby
the other party to such contact shall undertake to furnish the Trustees with
advisory, administrative and management services. Notwithstanding any contrary
provisions of this Declaration, the Trustees may authorize any adviser,
administrator or manager (subject to such instructions as the Trustees may
adopt) to effect purchases, sales, loans or exchanges of portfolio securities on
behalf of the Trustees, or may authorize any officer, employee or Trustee to
effect such purchases, sales, loans or exchanges pursuant to recommendations of
any such adviser, administrator or manager (and all without further action by
the Trustees). Any purchases, sales, loans and exchanges shall be deemed to have
been authorized by all of the Trustees.

        4.2.   Distribution Arrangements.

               The Trustees may enter into contracts providing for the sale of
the Shares of the Trust to net the Trust not less than the net asset value per
share. The Trust may either agree to sell the Shares to the other party to the
contract or appoint such other party its sales agent for such Shares. In either
case, the contract shall be on such terms and conditions as the Trustees may in
their discretion determine not inconsistent with the provisions of this Article
IV or the By-Laws. The contract may also provide for the repurchase or sale of
Shares by such other party as principal or as agent of the Trust and may provide
that such other party may enter into selected dealer agreements with registered
securities dealers to further the purpose of the distribution or repurchase of
the Shares.

        4.3.   Parties to Contract.

               Any contract of the character described in Section 4.1 and 4.2 of
this Article IV or in Article VII may be entered into with any corporation,
firm, trust or association, although one or more of the Trustees or officers of
the Trust may be an officer, director, Trustee, shareholder, or member of such
other party to the contract, and no such contract shall be invalidated or
rendered voidable by reason of the existence of any such relationship, nor shall
any person holding such relationship be liable merely by reason of said contract
or accountable for any profit realized directly or indirectly therefrom,
provided that the with the provisions of this Article IV or the By-Laws. The
same person (including a firm, corporation, trust, or association) may be the
other party to contracts entered into pursuant to Section 4.1 and 4.2 above or
Article VII, and any individual may be financially interested or otherwise
affiliated with persons who are parties to any or all of the contracts mentioned
in this Section 4.3.

                                       7

<PAGE>

        4.4.   Provisions and Amendments.

               Any contract entered into pursuant to Section 4.1 and 4.2 of this
Article IV shall be consistent with and subject to the requirements of Section
15 of the 1940 Act with respect to its continuance in effect, its termination,
and the method of authorization and approval of such contract or renewal
thereof.

                                    ARTICLE V

                Limitations of Liability of Shareholders, Trustees and Others

        5.1.   No Personal Liability of Shareholders, Trustees, etc.

               No Shareholder shall be subject to any personal liability to any
Person in connection with Trust Property or the acts, obligations or affairs of
the Trust. No Trustee, officer, employee or agent of the Trust shall be subject
to any personal liability to any Person, other than the Trust or its
Shareholders, in connection with Trust Property or the affairs of the Trust,
save only that arising from bad faith, willful misfeasance, gross negligence or
reckless disregard of a duty to such Person; and all such Persons shall look
solely to the Trust Property for satisfaction of claims of any nature arising in
connection with the affairs of the Trust. If any Shareholder, Trustee, officer,
employee, or agent, as such, of the Trust, is made a party to any suit or
proceeding to enforce any such liability, he shall not on account thereof be
held to any personal liability. The Trust shall indemnify and hold each
Shareholder harmless from and against all claims and liabilities, to which such
Shareholder may become subject by reason of his being or having been a
Shareholder, and shall reimburse such

Shareholder for all legal and other expenses reasonably incurred by him. The
rights accruing to a Shareholder under this Section 5.1 shall not exclude any
other right to which such Shareholder may be lawfully entitled, nor shall
anything herein contained restrict the right of the Trust to indemnify or
reimburse a Shareholder in any appropriate situation even though not
specifically provided herein.

        5.2.   Non-Liability of Trustees, and Others.

               No Trustee, officer, employee or agent of the Trust shall be
liable to the Trust, its Shareholders, or to any Shareholder, Trustee, officer,
employee, or agent for any action or failure to act (including the failure to
compel in any way any former or acting Trustee to redress any breach of trust),
except upon a showing of bad faith, willful misfeasance, gross negligence or
reckless disregard of duties.

        5.3.   Indemnification.

               (a) Every person who is or was a Trustee, office or employee of
this Trust or a director, officer or employee of any corporation which he served
at the request of this Trust (and his firm, executors and administrators) shall
have a right to be indemnified by this Trust against all 

                                       8
<PAGE>

liability and reasonable expenses incurred by him in connection with or
resulting from any claim, action, suit or proceeding in which he may become
involved as a party or otherwise by reason of his being or having been a
Trustee, officer or employee of this Trust or a director, officer or employee of
such corporation, provided (1) said claim, action, suit or proceeding shall be
prosecuted to a final determination and he shall be vindicated on the merits, or
(2) in the absence of such final determination vindicating him on the merits,
the Board shall determine that he acted in good faith and in a manner he
reasonably believed to be in, or not opposed to, the best interests of the
Trust, and, with respect to any criminal action or proceeding, had no reasonable
cause to believe his conduct was unlawful; said determination to be made (i) by
the Board, by a majority vote of a quorum consisting of disinterested Trustees;
or (ii) if such quorum is not obtainable or if a quorum of disinterested
Trustees so directs, by independent legal counsel in a written opinion, or (iii)
by the Shareholders.

               (b) For purposes of the preceding subsection: (1) "liability and
reasonable expenses" shall include, but not be limited to, reasonable counsel
fees and disbursements, amounts of any judgment, fine or penalty, and reasonable
amounts paid in settlement; (2) "claim, action, suit or proceeding" shall
include every such claim, action, suit or proceeding, whether civil or criminal,
derivative or otherwise, administrative, judicial or investigative, any appeal
relating thereto, and shall include any reasonable apprehension or threat of
such a claim, action, suit or proceeding; (3) a settlement, plea of nolo
contendere, consent judgment, adverse civil judgment, or conviction shall not of
itself create a presumption that the conduct of the person seeking
indemnification did not meet the standard of conduct set forth in subsection (2)
hereof.

               (c) Notwithstanding the foregoing, the following additional
limitations shall apply with respect to any action by or in the right of the
Trust: (1) no indemnification shall be made in respect of any claim, issue or
matter as to which the person seeking indemnification shall have been adjudged
to be liable for negligence or misconduct in the performance of his duty to the
Trust unless the court which made such a finding, or any other court of equity
in the county where the Trust has its principal office determines that despite
the adjudication of liability, such person is fairly and reasonably entitled to
indemnity for some or all of such expenses; and (2) indemnification shall extend
only to reasonable expenses, including reasonable counsel's fees and
disbursements, and shall not include judgments, fines and amounts paid in
settlement.

               (d) The right of indemnification shall extend to any person
otherwise entitled to it under this Article whether or not that person continues
to be a Trustee, office or employee of this Trust or a director, officer or
employee of such corporation at the time such liability or expense shall be
incurred. The right of indemnification shall extend to the legal representative
and heirs of any person otherwise entitled to indemnification. If a person meets
the requirements of this Article with respect to some matters in a claim,
action, suit or proceeding, but not with respect to others, he shall be entitled
to indemnification as to the former. Expenses incurred in defending an action,
suit or proceeding may be paid by the Trust in advance of the final disposition
of such action, suit or proceeding as authorized by the Board in the specific
case: 1)

                                       9

<PAGE>

upon receipt of an undertaking for which security has been provided by or on
behalf of the Trustee, director, officer, employee or agent to repay such amount
unless it shall ultimately be determined that he is entitled to be indemnified
by the Trust as authorized in this Article, or 2) if the Trust is at the time of
such advance insured against losses arising by reason of the advance.

               (e) This Article shall not exclude any other rights of
indemnification or other rights to which any Trustee, officer, or employee may
be entitled to by contract, vote of the Shareholders or as a matter of law. If
any clause, provision or application of this Section 5.3 shall be determined to
be invalid, the other clauses, provisions or applications of this section shall
not be affected, but shall remain in full force and effect.

               (f) The trust shall have the power to purchase and maintain
insurance on behalf of any person who is or was a Trustee, officer, employee or
agent of the Trust, or is or was serving at the request of the Trust as a
director, officer, employee or agent of a corporation, against any liability
asserted against him and incurred by him in any such capacity, or arising out of
his status as such, whether or not the Trust would have the power to indemnify
him against such liability under the provisions of this Article.

        5.4.   No Bond Required of Trustees.

               No Trustee shall be obligated to give any bond or other security
for the performance of any of his duties.

        5.5.   No Duty or Investigation; Notice in Trust Instruments.

               No purchaser, lender, transfer agent or other person dealing with
the Trustees or with any officer, employee or agent of the Trust shall be bound
to make any inquiry concerning the validity of any transact on purporting to be
made by the Trustees or by said officer, employee or agent regarding the
application of money or property paid, loaned, or delivered to or on the order
of the Trustees or of said officer, employee or agent. Every obligation,
contract, undertaking, instrument, certificate, Share, other security of the
Trust, and every other act in connection with the Trust shall be conclusively
taken to have been executed or done only by persons acting in their capacity as
Trustees under this Declaration or in their capacity as officers, employees or
agents of the Trust. Every written obligation, contract, undertaking,
instrument, or security of the Trust made or issued by the Trustees or by any
officers, employees or agents of the Trust, in their capacity as such, shall
contain an appropriate recital to the effect that the Shareholders, Trustees,
officers, employees and agents of the Trust shall not personally be bound by or
liable thereunder, but the omission of such recital shall not operate to impose
personal liability on any of the Trustees, Shareholders, officers, employees or
agents of the Trust. The Trustees may maintain insurance for the protection of
the Trust Property, its Shareholders, Trustees, officers, employees and agents
in such amount the Trustees shall deem adequate to cover possible tort
liability, and such other insurance as the Trustees in their sole judgment shall
deem advisable.

                                       10

<PAGE>

        5.6.   Reliance on Experts.

               Each Trustee and officer or employee of the Trust shall, in the
performance of his duties, be fully and completely justified and protected with
regard to any act or any failure to act resulting from reliance in good faith
upon the books of account or other records of the Trust, upon an opinion of
counsel, or upon reports made to the Trust by any of its officers or employees
or by any adviser, administrator, manager, distributor, selected dealer,
accountant, appraiser or other expect or consultant selected with reasonable
care by the Trustees, officers or employees of the Trust.

                                   ARTICLE VI

                          Shares of Beneficial Interest

        6.1.   Beneficial Interest.

               The beneficial interest in the Trust shall at all times be
divided into transferable Shares, with par value of $1.00 per share, each of
which shall represent an equal proportionate interest in the Trust with each
other Share outstanding, none having priority or preference over another. The
number of Shares which may be issued is unlimited. The Trustee may from time to
time divide or combine the outstanding Shares into a greater or lesser number
without thereby changing the proportionate beneficial interest in the Trust.
Contributions to the Trust may be accepted for, and Shares shall be redeemed as,
whole Shares plus any fraction of a Share. All Shares issued hereunder
including, without limitation, Shares issued in connection with a dividend in
Shares or a split of Shares, shall be fully paid and nonassessable.

        6.2.   Rights of Shareholders.

               The ownership of the Trust Property and the right to conduct any
business described in this declaration are vested exclusively in the Trustees,
and the Shareholders shall have no interest therein other than the beneficial
interest conferred by their Shares, and they shall have no right to call for any
partition or division of any property, profits, rights or interests of the Trust
nor can they be called upon to share or assume any losses of the Trust or suffer
an assessment of any kind by virtue of their ownership of Shares. The Shares
shall not entitle the holder to preference, preemptive, appraisal or conversion
rights.

        6.3.   Trust Only.

               It is the intention of the Trustees to create only the
relationship of Trustee and beneficiary between the Trustees and each
Shareholder. It is not the intention of the Trustees to create a general
partnership, limited partnership, joint stock association, corporation, bailment
or any form of legal relationship other than a trust.

                                       11

<PAGE>

        6.4.   Issuance of Shares.

               The Trustees, in their discretion, may from time to time without
vote of the Shareholders issue Shares in addition to the then issued and
outstanding Shares and Shares held in the treasury, to such party or parties and
for such amount not less than par value and type of consideration, including
cash or property, at such time or times and on such terms as the Trustees may
deem best, and may in such manner acquire other assets (including the
acquisition of assets subject to, and in connection with the assumption of,
liabilities) and businesses. In connection with any issuance of Shares, the
Trustees may issue fractional Shares. Contributions to the Trust may be accepted
for, and Shares shall be redeemed as, whole Shares and/or 1/1,000ths of a Share
or multiples thereof.

        6.5.   Register of Shares.

               A register shall be kept at the principal office of the Trust or
of any transfer agent duly appointed by the Trustees under the direction of the
Trustees which shall contain the names and addresses of the Shareholders, the
number of Shares held by them and a record of all transfers thereof. No
Shareholder shall be entitled to receive payment of any dividend or
distribution, nor to have notice given to such Shareholder as herein provided,
until such Shareholder has given his address to a transfer agent or such other
officer or agent of the Trustees as shall keep the register for entry thereon.
Certificates will not be issued for the Shares.

        6.6.   Transfer Agent.

               The Trustees may enter into transfer agency and shareholder
services contracts whereby the other party shall undertake to furnish the
Trustees transfer agency and shareholder services. Such services may be provided
by one or more entities.

        6.7.   Transfer of Shares.

               Shares shall be transferable on the records of the Trust only by
the record holder thereof or by the record holder's agent thereto duly
authorized in writing, upon delivery to the Trustees or a transfer agent of the
Trust of a duly executed instrument of transfer, together with such evidence of
the genuineness of each such execution and authorization and of other matters as
the Trustees or transfer agent may reasonably require. Upon such delivery the
transfer shall be recorded on the applicable register of the Trust. Until such
records is made, the Shareholder of record shall be deemed to be the holder of
such Shares for all purposes hereof and neither the Trustees nor any transfer
agent or registrar nor any officer, employee or agent of the Trust shall be
affected by any notice of the proposed transfer.

        Any person becoming entitled to any Shares in consequence of the death,
bankruptcy, or incompetence of any Shareholder, or otherwise by operation of
law, shall be recorded on the applicable register of Shares as the holder of
such Shares upon production of the proper evidence to the Trustees or a transfer
agent of the Trust, but until such record is made, the Shareholder of

                                       12

<PAGE>

record shall be deemed to be the holder of such Shares for all purposes and
neither the Trustees nor any transfer agent or registrar nor any officer or
agent of the Trust shall be affected by any notice of such death, bankruptcy or
incompetence, or other operation of law.

                                   ARTICLE VII

                                   Custodians

        7.1.   Appointment and Duties.

               The Trustees shall at all times employ a custodian or custodians
who shall meet the qualifications for custodians for portfolio securities of
investment companies contained in the 1940 Act. Any custodian shall have
authority as agent of the Trust, but subject to such restrictions, limitations
and other requirements, if any, as may be contained in the By-Laws of the Trust
and the 1940 Act:

               (1)    to hold the securities owned by the Trust and deliver 
the same uponwritten order;

               (2)    to receive any moneys due to the Trust and deposit the 
same in its own banking department (if a bank) or elsewhere as the Trustees may
direct;

               (3)    to disburse such funds upon orders or vouchers;

               (4)    if authorized by the Trustees, to keep the books and 
accounts of the Trust and furnish clerical and accounting services; and

               (5)    if authorized to do so by the Trustees, to compute the net
income of the Trust;

all upon such basis of compensation as may be agreed upon between the Trustees
and the custodian. If so directed by a Majority Shareholder Vote, the custodian
shall deliver and pay over all property of the Trust held by it as specified in
such vote.

        The Trustees may also authorize each custodian to employ one or more
sub-custodians to perform such of the acts and services of the custodian, and
upon such terms and conditions, as may be agreed upon between the custodian and
such sub-custodian and approved by the Trustees, provided that in every case
such sub-custodian shall meet the qualifications for custodians contained in the
1940 Act.

        7.2.   Central Certificate System.

               Subject to such rules, regulations and orders as the Commission
may adopt, the Trustees may direct the custodian to deposit all or any part of
the securities owned by the Trust in a system for the central handling of
securities established by a national securities exchange or a 

                                       13
<PAGE>

national securities association registered with the Commission under the
Securities Exchange Act of 1934, or such other person as may be permitted by the
Commission, or otherwise in accordance with the 1940 Act, pursuant to which
system all securities of any particular class or series of any issuer deposited
within the system are treated as fungible and may be transferred or pledged by
bookkeeping entry without physical delivery of such securities, provided that
all such deposits shall be subject to withdrawal only upon the order of the
custodian at the direction of the Trustees.

                                  ARTICLE VIII

                                   Redemption

        8.1.   Redemption.

               All outstanding Shares of the Trust may be redeemed at the option
of the Shareholders thereof, upon and subject to the terms and conditions
provided in this Article VIII. The Trust shall, upon application of any
Shareholder, redeem or repurchase from such Shareholder outstanding Shares for
an amount per share determined by the application of a formula adopted for such
purpose by the Trustees (which formula shall be consistent with the 1940 Act);
provided that (a) such amount per share shall not exceed the cash equivalent of
the proportionate interest of each share in the assets of the Trust at the time
of the purchase or redemption and (b) if so authorized by the Trustees, the
Trust, to the extent permitted under the 1940 Act, may charge fees for effecting
such redemption, at such rates as the trustees may establish, to the extent
permitted under the 1940 Act and from time to time, pursuant to such Act,
suspend such right of redemption.

        8.2.   Involuntary Redemption of Shares; Disclosure of Holding.

               If the Trustees shall in good faith be of the opinion that direct
or indirect ownership of Shares or other securities of the Trust has or may
become concentrated in any person to an extent which would disqualify the Trust
as a regulated investment company under the Internal Revenue Code, then the
Trustees shall have the power to compel the redemption of shares, reject any
order for the purchase of shares or refuse to give effect to the transfer of
shares.

        8.3.   Redemption of Small Accounts; Service Charges on Small Accounts.

               Due to the relatively high cost of maintaining small investment
accounts, the Trustees shall have the power to require the redemption of Shares
of any Shareholder having a small value in the aggregate at a redemption price
determined in accordance with Section 8.1 or to impose monthly service charges
on such accounts.

                                       14

<PAGE>

                                   ARTICLE IX

                Determination of Net Asset Value, Net Income and Distributions

        9.1.   Net Asset Value.

               The net asset value of each outstanding Share of the Trust shall
be determined at such time as the Trustees may determine, in accordance with the
1940 Act. The method of determination of net asset value shall be determined by
the Trustees. The power and duty to make the daily calculations may be delegated
by the Trustees to the adviser, administrator, manager, custodian, transfer
agent or such other persons as the Trustees may determine. The Trustees may
suspend the daily determination of net asset value to the extent permitted by
the 1940 Act.

        9.2.   Distributions to Shareholders.

               The Trustees shall from time to time distribute ratably among the
Shareholders such proportion of the net profits, surplus (including paid-in
surplus), capital, or assets held by the Trustees as they may deem proper. Such
distribution may be made in cash or property (including without limitation any
type of obligations of the Trust or any assets thereof), and the Trustees may
distribute ratably among the Shareholders additional Shares in such manner, at
such times, and on such terms as the Trustees may deem proper. Such
distributions may be among the Shareholders of record at the time of declaring a
distribution or among the Shareholders of record at such later date as the
Trustees shall determine. The Trustees may always retain from the net profits
such amount as they may deem necessary to pay the debts or expenses of the Trust
or to meet obligations of the Trust, or as they may deem desirable to use in the
conduct of its affairs or to retain for future requirements or extensions of the
business. The Trustees may adopt and offer to Shareholders such dividend
reinvestment plans, cash dividend payout plans or related plans as the Trustees
shall deem appropriate.

        Inasmuch as the computation of net income and gains for Federal income
tax purposes may vary from the computation thereof under generally accepted
accounting principles, the above provisions shall be interpreted to give the
Trustees the power to distribute for any fiscal year as ordinary dividends and
as capital gains distributions, respectively, additional amounts sufficient to
enable the Trust to avoid or reduce liability for taxes.

        9.3.   Power to Modify Foregoing Procedures.

               Notwithstanding any of the foregoing provisions of this Article
IX, the Trustees may prescribe such other bases and times for determining the
per share net asset value of the Shares or net income, or the declaration and
payment of dividends and distributions as they may deem necessary to enable the
Trust to comply with any provision of the 1940 Act, or the requirements of any
securities association registered under the Securities Exchange Act of 1934, or
any order of exemption issued by the Commission, all as in effect now or
hereafter amended or modified.

                                       15
<PAGE>

                                    ARTICLE X

                                  Shareholders

        10.1.  Meetings of Shareholders.

               (a) Meetings. The initial Meetings of the Shareholders shall be
held, at such place within or without the Commonwealth of Massachusetts on such
day and at such time as the Trustees shall designate. Such meetings may be
called by the Trustees or the President and shall be called by the Trustees upon
written request of Shareholders owning at least one-tenth of the outstanding
Shares entitled to vote. The Secretary shall give at least ten and not more than
ninety days written notice of any meeting.

               (b) Quorum. At any Shareholder meeting, unless otherwise provided
by law, this Declaration, or the By-Laws, the presence in person or by proxy of
one-fourth of the votes entitled to be cast constitutes a quorum, and a majority
of the votes so present is sufficient to approve any matter properly before the
meeting.

        10.2.  Voting Powers.

               The Shareholders shall have power to vote (i) for the election of
Trustees as provided in Section 2.2; (ii) for the removal of Trustees as
provided in Section 2.3(d); (iii) with respect to any investment adviser or
sub-investment adviser as provided in Section 4.1; (iv) with respect to any
termination or reorganization of the Trust as provided in Sections 11.2, 11.3,
and 11.4; (v) with respect to the amendment of this Declaration of Trust as
provided in Section 11.3; (vi) to the same extent as the shareholders of a
Massachusetts business corporation as to whether or not a court action,
proceeding or claim should be brought or maintained derivatively or as a class
action on behalf of the Trust or the Shareholders; and (vii) with respect to
such additional matters relating to the Trust as may be required by law, by this
Declaration of Trust, or the By-Laws of the Trust or any registration of the
Trust or its Shares with the Securities and Exchange Commission or any State, or
as the Trustees may consider desirable. Each whole Share shall be entitled to
one vote as to any matter on which it is entitled to vote, and each fractional
Share shall be entitled to a proportionate fractional vote. There shall be no
cumulative voting in the election of Trustees. Shares may be voted in person or
by proxy. Until Shares are issued, the Trustees may exercise all rights of
Shareholders and may take any action required or permitted by law, this
Declaration of Trust or the By-Laws of the Trust to be taken by Shareholders.

        10.3.  Notice of Meetings.

               Notice of each meeting of the Shareholders, stating the time,
place and purposes of the meeting, shall be given by the Trustees by mail to
each Shareholder at his registered address, mailed at least 10 days and not more
than 60 days before the meeting. Only the business stated in the notice of the
meeting shall be considered at such meeting. Any adjourned meeting may be held
as adjourned without further notice.

                                       16

<PAGE>

        10.4.  Record Date for Meeting.

               For the purpose of determining the Shareholders who are entitled
to notice of and to vote at any meeting, or to participate in any distribution,
or for the purpose of any other action, the Trustees may from time to time close
the transfer books for such period, not exceeding 30 days, as the Trustees may
determine; or without closing the transfer books the Trustees may fix a date not
more than 60 days prior to the date of any meeting of Shareholders or daily
dividends or other action as a record date for the determination of the persons
to be treated as Shareholders of record for such purposes, except for dividend
payments, which shall be governed by Section 9.2

        10.5.  Proxies.

               At any meeting of Shareholders, any holder of Shares entitled to
vote may vote by proxy, provided that no proxy shall be voted at any meeting
unless it shall have been placed on file with the Secretary, or with such other
officer or agent of the Trust as the Secretary may direct, for verification
prior to the time at which such vote shall be taken. Pursuant to a resolution of
a majority of the Trustees, proxies may be solicited in the name of one or more
Trustees or one or more of the officers of the Trust. Only Shareholders of
record shall be entitled to vote. Each full Share shall be entitled to one vote
and fractional Shares shall be entitled to a vote of such fraction. When any
Share is held jointly by several persons, any one of them may vote at any
meeting in person or by proxy in respect of such Share, but if more than one of
them shall be present at such meeting in person or by proxy, and such joint
owners or their proxies so present disagree as to any vote to be cast, such vote
shall not be received in respect of such Share. A proxy purporting to be
executed by or on behalf of a Shareholder shall be deemed valid unless
challenged at or prior to its exercise, and the burden of proving invalidity
shall rest on the challenger. If the holder of any such Share is a minor or a
person of unsound mind, and subject to guardianship or to the legal control of
any other person as regards the charge or management of such Share, he may vote
by his guardian or such other person appointed or having such control, and such
vote may be given in person or by proxy. Unless a proxy provides otherwise, it
is not valid more than 11 months after its date.

        10.6.  Reports.

               The Trustees shall cause to be prepared at least annually a
report of operations containing a balance sheet and statement of income and
undistributed income of the Trust prepared in conformity with generally accepted
accounting principles and an opinion of an independent public accountant on such
financial statements. Copies of such reports shall be mailed to all Shareholders
of record within the time required by the 1940 Act. The Trustees shall, in
addition, furnish to the Shareholders at least semiannually interim reports
containing an unaudited balance sheet as of the end of such period and an
unaudited statement of income and surplus for the period from the beginning of
the current fiscal year to the end of such period.

                                       17

<PAGE>

        10.7.  Inspection of Records.

               The records of the Trust shall be open to inspection by
Shareholders to the same extent as is permitted shareholders of a Massachusetts
business corporation.

        10.8.  Shareholder Action by Written Consent.

               Any action which may be taken by Shareholders may be taken
without a meeting if a majority of Shareholders entitled to vote on the matter
(or such larger proportion thereof as shall be required by any express provision
of this Declaration) consent to the action in writing and the written consents
are filed with the records of the meetings of Shareholders. Such consent shall
be treated for all purposes as a vote taken at a meeting of Shareholders.

                                   ARTICLE XI

                   Duration; Termination of Trust; Amendment; Mergers, Etc.

        11.1.  Duration.

               Subject to possible termination in accordance with the provisions
of Section 11.2 hereof, the Trust created hereby shall continue until the
expiration of 20 years after the death of the last survivor of the initial
Trustees named herein and the following named persons:

Name                           Address                      Date of Birth
- ----                           -------                      -------------
Tyler V. Hill                  85 Ledyard Road              2/25/75
                               West Hartford, CT 06117

Rebecca D. Ellis               130 Country View Drive       5/19/77
                               South Windsor, CT 06074


        11.2.  Termination.

               (a) The Trust may be terminated by the affirmative vote of the
holders of not less than two-thirds of the Shares of the Trust at any meeting of
Shareholders or by an instrument in writing, without a meeting, signed by a
majority of the Trustees and consented to by the holders of not less than
two-thirds of such Shares. Upon the termination of the Trust,


                      (i)    The Trust shall carry on no business except for 
the purpose of winding up its affairs.

                      (ii)   The Trustees shall proceed to wind up the affairs 
of the Trust and all of the powers of the Trustees under this Declaration shall
continue until the affairs of the Trust shall have been wound up, including the
power to fulfill or discharge the contracts of the Trust, 

                                       18
<PAGE>

collect its assets, sell, convey, assign, exchange, transfer or otherwise
dispose of all or any part of the remaining Trust Property to one or more
persons at public or private sale for consideration which may consist in whole
or in part of cash, securities or other property of any kind, discharge or pay
its liabilities, and do all other acts appropriate to liquidate its business;
provided that any sale, conveyance, assignment, exchange, transfer or other
disposition of all or substantially all the Trust Property shall require
approval of the principal terms of the transaction and the nature and amount of
the consideration by vote or consent of the holders of a majority of the Shares
entitled to vote.

                      (iii)  After paying or adequately providing for the 
payment of all liabilities, and upon receipt of such releases, indemnities and
refunding agreements, as they deem necessary for their protection, the Trustees
may distribute the remaining Trust Property, in cash or in kind or partly in
each, among the Shareholders according to their respective rights.

               (b) After termination of the Trust and distribution to the
Shareholders, a majority of the Trustees shall execute and lodge among the
records of the Trust an instrument in writing setting forth the fact of such
termination. Upon termination of the Trust, the Trustees shall be discharged
from all further liabilities and duties hereunder, and the rights and interests
of all Shareholders shall cease.

        11.3.  Amendment Procedure.

               (a) This Declaration may be amended by the affirmative vote of
the holders of not less than a majority of the Shares at any meeting of
Shareholders or by an instrument in writing, without a meeting, signed by a
majority of the Trustees and consented to by the holders of not less than a
majority of such Shares. The Trustees may also amend this Declaration without
the vote or consent of Shareholders if they deem it necessary to conform this
Declaration to the requirements of applicable federal laws or regulations, or
the requirements of the regulated investment company provisions of the Internal
Revenue Code, but the Trustees shall not be liable for failing so to do.

               (b) No amendment may be made, under Section 11.3 (a) above, which
would change any rights with respect to any Shares of the Trust by reducing the
amount payable thereon upon liquidation of the Trust or by diminishing or
eliminating any voting rights pertaining thereto, except with the vote or
consent of the holders of two-thirds of the Shares. Nothing contained in this
Declaration shall permit the amendment of this Declaration to impair the
exemption from personal liability of the Shareholders, Trustees, officers,
employees and agents of the Trust, or to permit assessments upon Shareholders.

               (c) A certification in recordable form signed by a majority of
the Trustees setting forth an amendment and reciting that it was duly adopted by
the Shareholders or by the Trustees as aforesaid, or a copy of the Declaration,
as amended, in recordable form, and executed by a majority of the Trustees,
shall be conclusive evidence of such amendment when lodged among the records of
the Trust.

                                       19
<PAGE>

        Notwithstanding any other provision hereof, until the 1984 meeting of
the shareholder or shareholders of the Trust, this Declaration may be terminated
or amended in any respect by the affirmative vote of a majority of the Trustees
or by an instrument signed by a majority of the Trustees.

        11.4.  Merger, Consolidation and Sale of Assets.

               The Trust may merge or consolidate with any other corporation,
association, trust or other organization or may sell, lease or exchange all or
substantially all of the Trust Property, including its good will, upon such
terms and conditions and for such consideration when and as authorized at any
meeting of Shareholders called for that purpose, by the affirmative vote of the
holders of not less than two-thirds of the Shares, or by an instrument or
instruments in writing without a meeting, consented to by the holders of not
less than two-thirds of such Shares, and any such merger, consolidation, sale,
lease or exchange shall be deemed for all purposes to have been accomplished
under and pursuant to the statutes of the Commonwealth of Massachusetts. In
respect of any such merger, consolidation, sale or exchange of assets, any
Shareholder shall be entitled to rights of appraisal of his Shares to the same
extent as a shareholder of a Massachusetts business corporation in respect of a
merger, consolidation, sale or exchange of assets of a Massachusetts business
corporation, and such rights shall be his exclusive remedy in respect of his
dissent from any such action.

                                   ARTICLE XII

                                  Miscellaneous

        12.1.  Notices.

               Whenever under applicable law, this Declaration or the By-Laws,
notice is required to be given to any Trustee, committee member, officer or
Shareholder, such notice may be given, in the case of Shareholders, by mail by
depositing the same in a United States post office or letter box, in a postpaid,
sealed wrapper, addresses to such Shareholder, at such address as appears on the
books of the Trust, and, in the case of Trustees, committee members and
officers, by telephone, or by mail or by telegram to the last business or home
address known to the Secretary. Such notice shall be deemed given when mailed,
telegraphed or telephoned.

        12.2.  Filing.

               This Declaration and any amendment hereto shall be filed in the
office of the Secretary of the Commonwealth of Massachusetts and in such other
places as may be required under the laws of Massachusetts and may also be filed
or recorded in such other places as the Trustees deem appropriate. Each
amendment so filed shall be accompanied by a certificate signed and acknowledged
by a Trustee stating that such action was duly taken in a manner provided
herein, and unless such amendment or such certificate sets forth some later time
for the effectiveness of such amendment, such amendment shall be effective upon
its filing. A restated Declaration, containing the original Declaration and all
amendments made, may be executed by a 

                                       20
<PAGE>

majority of the Trustees and shall, upon filing with the State Secretary of the
Commonwealth of Massachusetts, be conclusive evidence of all amendments
contained therein and may thereafter be referred to in lieu of the original
Declaration and the various amendments thereto.

        12.3.  Resident Agent.

               The Trust shall maintain a resident agent in the Commonwealth of
Massachusetts, which agent shall initially be CT Corporation System, 2 Oliver
Street, Boston, MA 02109. The Trustees may designate a successor resident agent,
provided, however, that such appointment shall not become effective until
written notice thereof is delivered to the office of the Secretary of the
Commonwealth.

        12.4.  Governing Law.

               This Declaration is executed by the Trustees and delivered in the
Commonwealth of Massachusetts. The rights of all parties and the validity and
construction of every provision shall be subject to and construed according to
the laws of said State, and reference shall be specifically made to the business
corporation law of the Commonwealth of Massachusetts as to the construction of
matters not specifically covered herein or as to which an ambiguity exists.

        12.5.  Reliance by Third Parties.

               Any certificate executed by an individual who, according to the
records of the Trust, or of any recording office in which this Declaration may
be recorded, appears to be a Trustee hereunder, certifying to: (a) the number or
identity of Trustees or Shareholders, (b) the name of the Trust, (c) the due
authorization of the execution of any instrument or writing, (d) the form of any
vote passed at a meeting of Trustees or Shareholders, (e) the fact that the
number of Trustees or Shareholders present at any meeting or executing any
written instrument satisfies the requirements of this Declaration, (f) the form
of any By-Laws adopted by or the identity of any officers elected by the
Trustees, or (g) the existence of any fact or facts which in any manner relate
to the affairs of the Trust, shall be conclusive evidence as to the matters so
certified in favor of any person dealing with the Trustees and their successors.

        12.6.  Provisions in Conflict With Law or Regulations.

               (a) The provisions of this Declaration are severable, and if the
Trustees shall determine, with the advice of counsel, that any of such
provisions is in conflict with the 1940 act, the regulated investment company
provisions of the Internal Revenue Code or with other applicable laws and
regulations, the conflicting provision shall be deemed never to have constituted
a part of this Declaration; provided, however, that such determination shall not
affect any of the remaining provisions of this Declaration or render invalid or
improper any action taken or omitted prior to such determination.

                                       21

<PAGE>

               (b) If any provision of this Declaration shall be held invalid or
unenforceable in any jurisdiction, such invalidity or unenforceability shall
attach only to such provision in such jurisdiction, and shall not in any manner
affect such provision in any other jurisdiction or any other provision of this
Declaration in any jurisdiction.

        12.7.  Trust Name.

               The Trust is adopting its name by permission of Aetna Life and
Casualty Company, and the Trust's right to use the name "Aetna" is subject to
the right of Aetna Life and Casualty Company or its assigns to elect that the
Trust stop using the name "Aetna" in any literature or reference whatsoever, in
the event that the securities portfolio of the Trust shall cease to be managed
by Aetna Life and Casualty Company or some other corporation controlled by, or
affiliated with it. The use by this Trust of the name "Aetna" shall in no way
prevent Aetna Life and Casualty Company, or any corporation or other entity
controlled by or affiliated with said company or its respective successors or
assigns, from using or permitting the use of the name "Aetna" for, by or in
connection with any other entity or business, whether or not the same directly
or indirectly competes or conflicts with this Trust or its business in any
manner.



/s/ Donald G. Conrad                        /s/ James E. Mulvihill
- --------------------                        ----------------------
Donald G. Conrad                            James E. Mulvihill

/s/ David L. Grove                          /s/ Corine T. Norgaard
- --------------------                        -----------------------
David L. Grove                              Corine T. Norgaard

                                /s/ Dean E. Wolcott
                                -------------------
                                 Dean E. Wolcott

                                       22

<PAGE>

                                    TRUSTEES


NAME                               ADDRESS
- ----                               -------
Donald G. Conrad                   151 Farmington Avenue
                                   Hartford, Connecticut  06156
David L. Grove                     U.S. Council for International Business
                                   21st Floor
                                   1212 Avenue of the Americas
                                   New York, New York  10036
James E. Mulvihill                 Vice President for Health Affairs
                                   University of Conn. Health Center
                                   Farmington, Connecticut  06032
Corine T. Norgaard                 School of Business Administration
                                   University of Connecticut
                                   Storrs, Connecticut  06268
Dean E. Wolcott                    151 Farmington Avenue
                                   Hartford, Connecticut  06156

                                       23


                           AETNA VARIABLE ENCORE FUND
                          AMENDED AND RESTATED BY-LAWS

                                    ARTICLE I

                                  NAME, OFFICES

      Section 1.  Nameof Trust.  The name of the Trust shall be the Aetna 
Variable Encore Fund (the "Trust").

      Section 2. Principal Office. Until changed by the Trustees, the principal
office of the trust in the Commonwealth of Massachusetts shall be in Boston or
such other place as the officers of the Trust may determine from time to time.
The principal office outside the Commonwealth of Massachusetts shall be in
Hartford, Connecticut.

      Section 3. Other  Offices.  The Trust may have  offices  in such other  
places  without as well as within the Commonwealth of Massachusetts as the 
Trustees may from time to time determine.

                                   ARTICLE II

                                BOARD OF TRUSTEES

      Section 1.  Powers. The  business  and affairs of the Trust shall be 
managed by the  Trustees, and they shall have all powers necessary and desirable
to carry out that responsibility.

      Section 2. Meetings. The Trustees may in their discretion provide for
annual or regular meetings of the Board of Trustees (the "Board"). Special
meetings of the Board shall be held whenever called by the President or any
Trustee. The Board may hold its meetings at such place or places as it may from
time to time determine.

      Section 3. Notice. The Secretary or Assistant Secretary shall give, at
least two days before the meeting, notice of each meeting of the Board, whether
annual, regular or special, to each member of the Board by mail, telegram or
telephone to his last known address. It should not be necessary to state the
purpose or business to be transacted in the notice of any annual or regular
meeting. The notice of a Special Meeting shall state the purpose or purposes for
which it is called. Personal attendance at any meeting by a Trustee other than
to protest the validity of said meeting shall constitute a waiver of the
foregoing requirement of notice.

      Section 4. Quorum. A majority of the Trustees at the time in office shall
constitute a quorum, except as the Investment Company Act of 1940 shall require
a larger quorum for specific purposes. A majority of the Trustees present and
constituting a quorum shall 


<PAGE>

decide matters before the Board, unless a greater vote is required by law, these
By-Laws, or the Declaration of Trust.

      Section 5. Informal Action by Trustees. Any action required or permitted
to be taken at any annual, regular or special meeting of the Board may be taken
at a telephonic meeting or without a meeting, if a written consent to such
action is signed by all members of the Board and such written consent is filed
with the minutes of proceedings of the Board.

      Section 6. Compensation of Trustees. The Trustees may receive a stated
salary for their services as Trustees, and by Resolution of the Board a fixed
fee and expenses of attendance may be allowed for attendance at each Meeting.
Nothing herein contained shall be construed to preclude any Trustee from serving
the Trust in any other capacity, as an officer, agent or otherwise, and
receiving compensation therefor.

                                   ARTICLE III

                         EXECUTIVE AND OTHER COMMITTEES

      Section 1. Executive Committee. The Board may elect from its members an
Executive Committee of not less than three which may, when the Board is not in
session, exercise all the powers of the Board except the power to declare
dividends, to issue stock or to recommend to shareholders any action requiring
shareholder approval. The Executive Committee may make rules for the holding and
conduct of its meetings and keeping the records thereof, and shall report its
action to the Board.

      Section 2. Audit Committee. The Board may elect from its members an Audit
Committee of not less than three non-officer Trustees. The Committee shall be
responsible for reviewing the audit procedures of the Trust, the qualifications
of independent certified public accountants performing the audit functions, the
annual reports of such accountants and shall perform such other functions as are
consistent with the general purposes of an audit committee.

      Section 3. Other Committees. The Board may elect from its members such
other committees from time to time as it may desire. The number composing such
committees and the powers conferred upon them shall be determined by the Board
at its own discretion.

      Section 4. Consents. Any action required or permitted to be taken at any
meeting of the Executive Committee or any other duly appointed Committee may be
taken without a meeting if written consent to such action is signed by all
members.

                                       2
<PAGE>

                                   ARTICLE IV

                                    OFFICERS

      Section 1. Selection. The Trust shall have a President (who shall also be
a Trustee), one or more Vice Presidents, a Secretary, a Treasurer, and such
other officers as the Board of Trustees may elect. All officers shall be elected
annually by the Board, and unless the Board otherwise provides, shall serve
until the next annual meeting of the Board following their election. The Board
may elect or appoint additional officers or agents at any regular or special
meeting of the Board. The Trustees may delegate to any officer or committee the
power to appoint any subordinate officers or agents. The Secretary and Treasurer
may be the same person. A Vice President and the Treasurer or a Vice President
and the Secretary may be the same person, but the offices of Vice President,
Secretary and Treasurer shall not be held by the same person. The President
shall hold no other office. Except as above provided, the same person may hold
more than one office.

      Section 2. Removal. Any officer elected by the Board may be removed with
or without cause at any time upon a vote of the majority of the entire Board.
Any other employee of the Trust may be removed or dismissed at any time with or
without cause by the President. Any vacancy in any of the offices may be filled
for the unexpired portion of the term by the Board at any regular or special
meeting of the Board.

      Section 3. The President. The President shall be the chief executive
officer of the Trust; shall have general and active management of the business,
affairs and property of the Trust; shall see that all orders and resolutions of
the Board are carried into effect; and shall preside at meetings of shareholders
and of the Board.

      Section 4. The Vice President. The Vice President (or if more than one,
the Senior Vice President) shall have such powers and perform such duties as may
be assigned to him by the Board, the Executive Committee or the President. In
the absence or disability of the President, the Vice President shall perform all
duties and may exercise any of the powers of the President, subject to the
control of the Board.

      Section 5. The Secretary. The Secretary shall keep or cause to be kept
accurate minutes of all meetings of the shareholders and the Board; shall see
that all Notices are duly given in accordance with these By-Laws and as required
by law; and shall perform all duties commonly incident to the office and such
other duties and have such other powers as the Board, the Executive Committee or
the President shall from time to time designate.

      Section 6. The Treasurer. The Treasurer shall be the chief financial and
accounting officer of the Trust. Subject to the order of the Board and in
accordance with any arrangements approved by the Board, the Treasurer shall have
the custody of the funds and securities of the Trust and shall have and exercise
all powers and duties commonly incident to the office and as provided by law and
such other duties as may be from time to 

                                       3
<PAGE>

time assigned to him by the Board, the Executive Committee or the President. The
Treasurer, whenever required by the Board, shall make and render a statement of
the accounts of the Trust and such other statements as may be required.

      Section 7. Assistant Vice President. The Assistant Vice President or Vice
Presidents of the Trust shall have such authority and perform such duties as may
be assigned to them by the Board, the Executive Committee or the President.

      Section 8. Assistant Secretaries and Assistant Treasurers. The Assistant
Secretary or Secretaries and the Assistant Treasurer or Treasurers shall perform
the duties of the Secretary and of the Treasurer respectively, in the absence of
those officers, and shall have such further powers and perform such other duties
as may be assigned to them, respectively, by the Board, the Executive Committee
or the President.

      Section 9.  Salaries.  The  salaries of the  officers  shall be fixed from
time to time by the Board.  No officer shall be prevented from receiving such 
salary by reason of the fact that he is also a Trustee.

                                    ARTICLE V

                                    CUSTODIAN

      Section 1. Appointment. All securities and cash owned by the Trust or any
series thereof shall, as hereinafter provided, be held by or deposited with a
bank or trust company having (according to its last published report) not less
than five million dollars ($5,000,000) aggregate capital, surplus and undivided
profits (which bank or trust company is hereby designated as "Custodian"),
provided such a Custodian can be found ready and willing to act.

      Section 2. Subcustodian. The Trustees may authorize the Custodian to
employ one or more Subcustodians from time to time to perform such of the acts
and services of the Custodian and upon such terms and conditions as may be
agreed upon between the Custodian and such sub-Custodian and approved by the
Trustees, provided that in every case such sub-Custodian shall be a bank or
trust company organized under the laws of the United States or one of the states
thereof and having capital, surplus and undivided profits of at least
$5,000,000.

      Section 3. Contract; Successor Custodian. The Trust shall enter into a
written contract with the Custodian regarding the powers, duties and
compensation of the Custodian with respect to the cash and securities of the
Trust held by the Custodian. Said contract and all amendments thereto shall be
approved by the Board of Trustees of the Trust. The following provisions shall
apply to the employment of a Custodian pursuant to this Article V and to any
contract entered into with the Custodian so employed:

                                       4
<PAGE>

(a)  The Trustees shall cause to be delivered to the Custodian all  securities
     owned by the Trust or to which it may become entitled, and shall order the
     same to be delivered by the Custodian only upon completion of a sale,
     exchange, transfer, pledge, or other disposition thereof, and upon receipt
     by the Custodian of the consideration therefor or a certificate of deposit
     or a receipt of an issuer or of its Transfer Agent, all as the Trustees may
     generally or from time to time require or approve, or to a successor
     Custodian; and the Trustees shall cause all funds owned by the Trust or to
     which it may become entitled to be paid to the Custodian, and shall order
     the same disbursed only for investment against delivery of the securities
     acquired, or in payment of expenses, including management compensation, and
     liabilities of the Trust, including distributions to shareholders, or to a
     successor Custodian; provided, however, that nothing herein shall prevent
     delivery of securities for examination to the broker purchasing the same in
     accord with the "street delivery" custom whereby such securities are
     delivered to such broker in exchange for a delivery receipt exchanged on
     the same day for an uncertified check of such broker to be presented on the
     same day for certification.

(b)  In case of the  resignation,  removal  or  inability  to serve of any such
     Custodian, the Trust shall promptly appoint another bank or trust company
     meeting the requirements of this Article V as successor Custodian. The
     agreement with the Custodian shall provide that the retiring Custodian
     shall, upon receipt of notice of such appointment, deliver all Trust
     Property in its possession to such successor, and that pending appointment
     of a successor Custodian, or a vote of the Shareholders to function without
     a Custodian, the Custodian shall not deliver any Trust property to the
     Trust, but may deliver all or any part of the Trust property to a bank or
     trust company of its own selection, having an aggregate capital, surplus
     and undivided profits (as shown in its last published report) of at least
     $5,000,000; provided that arrangements are made for the Trust property to
     be held under terms similar to those on which they were held by the
     retiring Custodian.


                                   ARTICLE VI

                               GENERAL PROVISIONS

      Section 1. Waivers of Notice. Whenever any notice whatever is required to
be given under the provisions of any statute of the Commonwealth of
Massachusetts, or under the provisions of the Declaration of Trust or these
By-Laws, a waiver thereof in writing, signed by the person or persons entitled
to said notice, whether before or after the time stated therein, shall be deemed
equivalent thereto. A person's presence shall waive notice.

      Section 2. Execution of Documents. Except as otherwise provided in these
By-Laws, all documents may be executed on behalf of the Trust by the President
or any Vice 

                                       5
<PAGE>

President or by any other officer or agent authorized to act in such matters,
whether by law, the Declaration of Trust, these By-Laws or any authorization of
the Board.

      Section 3. Limitation Concerning Participating by Interested Persons in
Investment Decisions. In any case where an officer or Trustee of the Trust, or a
member of an advisory committee or portfolio committee of the Trust, is also an
officer or a director or Trustee of another corporation, and the purchase or
sale of shares issued by that other corporation is under consideration, such
individual or committee member will abstain from participating in any decision
made on behalf of the Trust to purchase or sell any securities issued by such
other corporation.

                                   ARTICLE VII

                                   AMENDMENTS

      Section 1. The Board shall have the power, at any annual, regular or
special meeting, if notice thereof be included in the notice of such meeting, to
alter, amend or repeal any By-Laws of the Trust and to make new By-Laws.

      Section 2. The shareholders shall have the power, at any annual meeting or
at any special meeting if notice thereof be included in the notice of such
meeting, to alter, amend or repeal any By-Laws of the Trust or to make new
By-Laws.

                                       6


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


                               Custodian Agreement
                                     between
                                Mellon Bank, N.A.
                                       and
                           Aetna Variable Encore Fund


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


<PAGE>

                                      INDEX

    Paragraph                                                             Page
1.   Appointment..........................................................   1
2.   Delivery of Documents................................................   1
3.   Definitions..........................................................   2
4.   Delivery and Registration of the Property............................   3
5.   Receipt and Disbursement of Money....................................   4
6.   Receipt of Securities................................................   4
7.   Use of Book-Entry System.............................................   5
8.   Instructions Consistent with Declaration, Etc........................   6
9.   Transactions Not Requiring Instructions..............................   7
10.  Transactions Requiring Instructions..................................   8
11.  Segregated Accounts; Securities Lending..............................   9
12.  Dividends and Distributions..........................................  11
13.  Purchases of Securities..............................................  11
14.  Sales of Securities..................................................  12
15.  Records..............................................................  12
16.  Reports..............................................................  13
17.  Cooperation with Accountants.........................................  13
18.  Confidentiality......................................................  13
19.  Right to Receive Advice..............................................  14
20.  Compensation.........................................................  15
21.  Indemnification......................................................  15
22.  Responsibility of the Bank...........................................  15
23.  Collections..........................................................  16
24.  Duration and Termination.............................................  17
25.  Notices..............................................................  19
26.  Further Actions......................................................  19
27.  Amendments...........................................................  19
28.  Counterparts.........................................................  19
29.  Miscellaneous........................................................  20


<PAGE>

                               CUSTODIAN AGREEMENT

     THIS AGREEMENT is made by and between AETNA VARIABLE ENCORE FUND, a
Massachusetts business trust (the "Fund"), and MELLON BANK, N.A., a national
banking association (the "Bank").

                              W I T N E S S E T H :

     WHEREAS, the Fund is registered as an open-end, diversified management
investment company under the Investment Company Act of 1940, as amended (the
"1940 Act"); and

     WHEREAS, the Fund, for which Aetna Life and Annuity Company ("Adviser")
serves as investment adviser, desires to retain the Bank to serve as the Fund's
custodian on the terms set forth herein, and the Bank is willing to serve as
such;

        NOW, THEREFORE, in consideration of the premises and mutual covenants
herein contained, it is agreed between the parties hereto as follows:

     1. Appointment. The Fund hereby appoints the Bank to act as custodian of
the portfolio securities, cash and other property belonging to the Fund for the
period and on the terms set forth in this Agreement. The Bank accepts such
appointment and agrees to furnish the services herein set forth in return for
the compensation as provided in Paragraph 20 of this Agreement. The Bank agrees
to comply with all relevant provisions of the 1940 Act and applicable rules and
regulations thereunder.

     2.  Delivery of Documents.  The Fund has furnished the Bank with copies 
properly certified or authenticated of each of the following:

         (a) Resolutions of the Fund's Board of Trustees authorizing the
appointment of the Bank as custodian of the portfolio securities, cash and other
property belonging to the Fund and approving this Agreement;


<PAGE>

         (b) Appendix A identifying and containing the signatures of the Fund's
officers and/or officers of the Fund's Adviser authorized to issue Oral
Instructions and to sign Written Instructions, as hereinafter defined, on behalf
of the Fund;

         (c) The Fund's Declaration of Trust as filed with the Secretary of the
Commonwealth of Massachusetts and all amendments thereto (such Declaration of
Trust, as presently in effect and as it shall from time to time be amended, is
herein called the "Declaration");

         (d) The Fund's By-Laws and all amendments thereto (such By-Laws, as
presently in effect and as they shall from time to time be amended, are herein
called the "By-Laws");

         (e)  The Investment Advisory Agreement currently in effect (the 
"Advisory Agreement") between the Fund and the Adviser; and

         (f) The Fund's most recent prospectus and statement of additional
information relating to shares of the Fund's units of beneficial interest
("Shares") (such prospectus and statement of additional information as presently
in effect and all amendments and supplements thereto are herein called the
"Prospectus");

     The Fund will furnish the Bank from time to time with copies, properly
certified or authenticated, of all amendments of or supplements to the
foregoing, if any.

     3.  Definitions.

         (a) "Authorized Person". As used in this Agreement, the term
"Authorized Person" means any of the officers of the Fund or the Adviser
(whether or not any such person is an officer or employee of the Fund): (i) who
is duly authorized by the Board of Trustees of the Fund or under the terms of
the Advisory Agreement, the Declaration or the By-Laws, as each may from time to
time be amended, to act on behalf of the Fund; and (ii) whose name is listed on
the Certificate annexed hereto as Appendix A or any amendment thereto as may be
received by the Bank from time to time.

         (b) "Book-Entry System". As used in this Agreement, the term
"Book-Entry System" means the Federal Reserve Treasury book-entry system for
United States and federal agency securities, its successor or successors and its
nominee or nominees and any book-entry system 

                                       2
<PAGE>

maintained by a clearing agency registered with the Securities and Exchange
Commission (the "SEC") under Section 17A of the Securities Exchange Act of 1934
(the "1934 Act").

         (c) "Oral Instructions". As used in this Agreement, the term "Oral
Instructions" means oral instructions actually received by the Bank from an
Authorized Person or from a person reasonably believed by the Bank to be an
Authorized Person. The Fund agrees to deliver to the Bank, at the time and in
the manner specified in Paragraph 8(b) of this Agreement, Written instructions
confirming Oral Instructions.

         (d)  "Property". The term "Property", as used in this Agreement, means:

              (i) any and all securities and other property which the Fund may 
     from time to time deposit, or cause to be deposited, with the Bank or which
     the Bank may from time to time hold for the Fund;
              
              (ii)all income in respect of any of such securities or other
     property; 

              (iii) all proceeds of the sale of any such securities or other
     property; and (iv)all proceeds of the sale of securities issued by the
     Fund, which are received by the Bank from time to time from or on behalf of
     the Fund.

         (e)  "Written Instructions".  As used in this Agreement, the term 
"Written Instructions" means written instructions delivered by hand (including
Federal Express or other express courier), certified or registered mail, return
receipt requested, tested telegram, cable, telex or facsimile sending device,
received by the Bank and signed by an Authorized Person and shall also include
computer transmission with coded access as agreed upon by the Bank and the Fund.

     4. Delivery and Registration of the Property. The Fund will deliver or
cause to be delivered to the Bank all securities and all moneys owned by it,
including cash received for the issuance of Shares, at any time during the
period of this Agreement. The Bank will not be responsible for such securities
and such moneys until actually received by it. All securities delivered to the
Bank (other than in bearer form) shall be registered in the name of the Fund or
in the name of a nominee of the Fund or in the name of any nominee of the Bank
(with or without indication of fiduciary status), or in the name of any
sub-custodian or any nominee of any such 

                                       3
<PAGE>

sub-custodian appointed pursuant to Paragraph 6 hereof or shall be properly
endorsed and in form for transfer satisfactory to the Bank.

     5.  Receipt and Disbursement of Money.

         (a) Not less frequently than once on the afternoon of each business
day, all cash held in the custody account, other than cash required to settle
securities transactions on such business day, shall be transferred to the
trustee under a Trust Agreement of even date herewith between the Bank and the
Fund and attached hereto as Exhibit A.

     The Bank shall make payments of cash to, or for the account of, the Fund
from such cash only (i) for the purchase of securities for the Fund's portfolio
as provided in Paragraph 13 hereof; (ii) upon receipt of Written Instructions,
for the payment of interest, dividends, taxes, fees or expenses of the Fund;
(iii) upon receipt of Written instructions, for payments in connection with the
conversion, exchange or surrender of securities owned or subscribed to by the
Fund and held by or to be delivered to the Bank; (iv) to a sub-custodian
pursuant to Paragraph 6 hereof; (v) for the redemption of Shares; (vi) for
payment of the amount of dividends received in respect of securities sold short
against the box; or (vii) upon receipt of Written Instructions, for other proper
Fund purposes. No payment pursuant to (i) above shall be made unless the Bank
has received a copy of the broker's or dealer's confirmation or the payee's
invoice, as appropriate.

         (b) The Bank is hereby authorized to endorse and collect all checks,
drafts or other orders for the payment of money received as custodian for the
account of the Fund.

     6.  Receipt of Securities.

         (a) Except as provided by Paragraph 7 hereof, the Bank shall hold and
physically segregate in a separate account, identifiable at all times from those
of any other persons, firms, or corporations, all securities and non-cash
property received by it for the account of the Fund. All such securities and
non-cash property are to be held or disposed of by the Bank for the Fund
pursuant to the terms of this Agreement. In the absence of Written Instructions
accompanied by a certified resolutions of the Fund's Board of Directors
authorizing the transaction, the Bank shall have no power or authority to
withdraw, deliver, assign, hypothecate, pledge or otherwise dispose 

                                       4
<PAGE>

of any such securities and investments except in accordance with the express
terms provided for in this Agreement. In no case may any director, officer,
employee or agent of the Fund withdraw any securities.

     In connection with its duties under this Paragraph 6, the Bank may, at its
own expense, enter into sub-custodian agreements with other banks or trust
companies for the receipt of certain securities and cash to be held by the Bank
for the account of the Fund pursuant to this Agreement, provided that each such
bank or trust company has an aggregate capital, surplus and undivided profits,
as shown by its last published report, of not less than ten million dollars
($10,000,000) and that such bank or trust company agrees with the Bank to comply
with all relevant provisions of the 1940 Act and applicable rules and
regulations thereunder. The Bank shall remain responsible for the performance of
all of its duties under this Agreement and shall hold the Fund harmless from the
acts and omissions, under the standards of care applicable to the Bank under
Paragraph 22 hereof, of any bank or trust company that it might choose pursuant
to this Paragraph 6 or of the Book-Entry System.

         (b) Where securities are transferred to an account of the Fund
established pursuant to paragraph 7 hereof, the Bank shall also by book-entry or
otherwise identify as belonging to the Fund the quantity of securities in a
fungible bulk of securities registered in the name of the Bank (or its nominee)
or shown in the Bank's account on the books of the Book-Entry System. The Bank
shall furnish the Fund with reports relating to Property held for the Fund under
this Agreement in accordance with Paragraph 16 hereof.

     7. Use of Book-Entry System. The Fund shall deliver to the Bank certified
resolutions of the Board of Directors of the Fund approving, authorizing and
instructing the Bank on a continuous and on-going basis until instructed to the
contrary by Oral or Written Instructions actually received by the Bank (a) to
deposit in the Book-Entry System all securities belonging to the Fund eligible
for deposit therein and (b) to use the Book-Entry System to the extent possible
in connection 

                                       5
<PAGE>

with settlements of purchases and sales of securities by the Fund, and
deliveries and returns of securities loaned, subject to repurchase agreements or
used as collateral in connection with borrowings. Without limiting the
generality of such use, it is agreed that the following provisions shall apply
thereto;

         (a) Securities and any cash of the Fund deposited in the Book-Entry
System will at all times be segregated from any assets and cash controlled by
the Bank in other than a fiduciary or custodian capacity but may be commingled
with other assets held in such capacities.

         (b) All books and records maintained by the Bank which relate to the
Fund's participation in the Book-Entry System will at all times during the
Bank's regular business hours be open to the inspection of the Fund's duly
authorized employees or agents, and the Fund will be furnished with all
information in respect of the services rendered to it as it may require.

         (c) The Bank will provide the Fund with copies of any report obtained
by the Bank on the system of internal accounting control of the Book-Entry
System promptly after receipt of such a report by the Bank. The Bank will also
provide the Fund with such reports on its own system of internal control as the
Fund may reasonably request from time to time.

     8.  Instructions Consistent with Declaration, Etc.

         (a) Unless otherwise provided in this Agreement, the Bank shall act
only upon Oral and Written Instructions. Although the Bank may know of the
provisions of the Declaration and By-Laws of the Fund, the Bank may assume that
any Oral or Written Instructions received hereunder are not in any way
inconsistent with any provisions of such Declaration or By-Laws or any vote,
resolution or proceeding or the Fund's shareholders, or of its board of
trustees, or of any committee thereof.

         (b) The Bank shall be entitled to rely upon any Oral Instructions and
any Written Instructions actually received by the Bank pursuant to this
Agreement. The Fund agrees to forward to the Bank Written Instructions
confirming Oral Instructions in such manner that the Written Instructions are
received by the Bank by the close of business of the same day that such Oral
Instructions are given to the Bank. The Fund agrees that the fact that such
confirming Written Instructions are not received by the Bank shall in no way
affect the validity of the transactions or enforceability of the transactions
authorized by the Fund by giving Oral Instructions. The Fund agrees that the
Bank shall incur no liability to the Fund in acting upon Oral 

                                       6
<PAGE>

Instructions given to the Bank hereunder concerning such transactions, provided
such instructions reasonably appear to the Bank to have been received from an
Authorized Person.

     9.  Transactions Not Requiring Instructions.  In the absence of contrary 
Written Instructions, the Bank is authorized to take the following actions:

         (a)  Collections of Income and Other Payments.  The Bank shall:

              (i) collect and receive for the account of the Fund, all income 
     and other payments and distributions, including (without limitation) stock
     dividends, rights, bond coupons, option premiums and similar items,
     included or to be included in the Property, and promptly advise the Fund of
     such receipt and shall credit such income, as collected, to the Fund's
     custodian account;

              (ii)endorse and deposit for collection, in the name of the Fund, 
     checks, drafts, or other orders for the payment of money on the same day as
     received;

              (iii) receive and hold for the account of the Fund all securities
     received as a distribution on the Fund's portfolio securities as a result
     of a stock dividend, share split-up or reorganization, recapitalization,
     readjustment or other rearrangement or distribution of rights or similar
     securities issued with respect to any portfolio securities belonging to the
     Fund held by the Bank hereunder;

              (iv)present for payment and collect the amount payable upon all
     securities which may mature or be called, redeemed, or retired, or
     otherwise become payable on the date such securities become payable; and

              (v) take any action which may be necessary and proper in
     connection with the collection and receipt of such income and other
     payments and the endorsement for collection of checks, drafts, and other
     negotiable instruments as described in paragraph 23 of this Agreement.

                                       7
<PAGE>

         (b)  Miscellaneous Transactions.  The Bank is authorized to deliver or
cause to be delivered Property against payment of other consideration or written
receipt therefor in the following cases:

              (i) for examination by a broker selling for the account of the 
     Fund in accordance with street delivery custom;

              (ii)for the exchange of interim receipts or temporary securities 
     for definitive securities; and

              (iii)   for transfer of securities into the name of the Fund or 
     the Bank or nominee of either, or for exchange of securities for a
     different number of bonds, certificates, or other evidence, representing
     the same aggregate face amount or number of units bearing the same interest
     rate, maturity date and call provisions, if any; provided that, in any such
     case, the new securities are to be delivered to the Bank.

     10. Transactions Requiring Instructions.  Upon receipt of Oral or Written 
Instructions and not otherwise, the Bank, directly or through the use of the
Book-Entry System, shall:

         (a)  execute and deliver to such persons as may be designated in such 
Oral or Written Instructions, proxies, consents, authorizations, and any other
instruments whereby the authority of the Fund as owner of any securities may be
exercised;

         (b) deliver any securities held for the Fund against receipt of other
securities or cash issued or paid in connection with the liquidation,
reorganization, refinancing, tender offer, merger, consolidation or
recapitalization of any corporation, or the exercise of any conversion
privilege;

         (c) deliver any securities held for the Fund to any protective
committee, reorganization committee or other person in connection with the
reorganization, refinancing, merger, consolidation, recapitalization or sale of
assets of any corporation, and receive and hold under the terms of this
Agreement such certificates of deposit, interim receipts or other instruments or
documents as may be issued to it to evidence such delivery;

         (d) make such transfers or exchanges of the assets of the Fund and take
such other steps as shall be stated in said Oral or Written Instructions to be
for the purpose of effectuating 

                                       8
<PAGE>

any duly authorized plan of liquidation, reorganization, merger, consolidation
or recapitalization of the Fund;

         (e) release securities belonging to the Fund to any bank or trust
company for the purpose of pledge or hypothecation to secure any loan incurred
by the Fund; provided, however, that securities shall be released only upon
payment to the Bank of the monies to be received by the Bank in accordance with
such Oral or Written Instructions, except that in cases where additional
collateral is required to secure a borrowing already made, in which case and
subject to receipt by the Bank of "Oral or Written Instructions", further
securities may be released for that purpose; and repay such loan upon redelivery
to it of the securities pledged or hypothecated therefor and upon surrender of
the note or notes evidencing the loan;

         (f) release and deliver securities owned by the Fund in connection with
any repurchase agreement entered into on behalf of the Fund, but only on receipt
of payment therefor; and pay out moneys of the Fund in connection with such
repurchase agreements, but only upon the delivery of the securities; and

         (g) otherwise transfer, exchange or deliver securities in accordance
with Oral or Written Instructions.

     11. Segregated Accounts; Securities Lending.

         (a) The Bank shall upon receipt of Written or Oral Instructions
establish and maintain a segregated account or accounts on its records for and
on behalf of the Fund, into which account or accounts may be transferred cash
and/or securities, including securities in the Book-Entry System (i) for the
purposes of compliance by the Fund with the procedures required by a securities
or option exchange, provided such procedures comply with the 1940 Act and
Investment Company Act Release No. 10666 (April 18, 1979) or any subsequent
release or releases of the SEC relating to the maintenance of segregated
accounts by registered investment companies, and (ii) for other proper corporate
purposes, but only, in the case of clause (ii), upon receipt of Written
Instructions.

                                       9
<PAGE>

         (b) The Bank hereby acknowledges that the Fund may require it to enter
into one or more third-party custodial agreements regarding Fund's the purchases
and sales of futures contracts and options thereon, and that any such
third-party agreement with a futures commission merchant may contain any
provisions which the Fund and the futures commission merchant reasonably deem
necessary and which do not subject the Bank to higher standards of care (except
as may be required by law) than does this Agreement.

         (c) The Fund may, from time to time, furnish the Bank with copies of
securities loan agreements (singly "Securities Loan Agreement" and collectively
"Securities Loan Agreements"), pursuant to which the Fund may lend securities of
any series of the Fund to the respective brokerage firms named therein (singly
the "Brokerage Firm" and collectively the "Brokerage Firms").

     In each such case, and until the Fund shall have given the Bank Written
Instructions that such Securities Loan Agreement has terminated, the Fund
authorizes the Bank, as its agent in connection with the lending of securities
from time to time upon receipt by the Bank of Oral and Written Instructions: (a)
to deliver to the Brokerage Firm named in the Securities Loan Agreement specific
securities held for the Fund's account, it being understood that in each case
the Bank will give prompt notice thereof to the Fund; (b) to receive from the
Brokerage Firm a certified or bank cashier's check, in immediately available
funds, or obligations of the U. S. Government in an amount equal to the then
market value of the securities, as specified in such Instructions.

     The Fund will evaluate on a daily basis its rights and obligations under
each Securities Loan Agreement, such as marking to market, and will demand that
additional collateral be delivered to the Bank by the Brokerage Firm under
proper advice to the Bank, or shall give Oral or Written Instructions to the
Bank to release excess collateral to the Brokerage Firm.

     The Bank may, through its commercial, trust or other departments, be a
creditor for its own account, or represent in a fiduciary capacity other
creditors and/or customers, or any Brokerage Firm, even though any of such
interests may potentially be in conflict with those of the Fund.

                                       10
<PAGE>

     The Fund represents that it has the power and authority to lend the
securities in accordance with a Securities Loan Agreement and that such lending
as provided in such Securities Loan Agreement and as provided herein, has been
duly authorized by all necessary action, has received any required regulatory
approval and will not violate any law, regulation, Declaration, By-law or other
instrument, restriction or provision applicable to the Fund.

     With respect to acting as agent for the Fund in connection with the lending
of securities to Brokerage Firms pursuant to Securities Loan Agreements, the
Bank shall have no duties or responsibilities except those expressly set forth
herein and the Fund will indemnify the Bank against any liability which it may
incur in connection with such lending in accordance with Paragraph 21 hereof;
the Bank shall have no responsibility in connection with the present or future
financial condition of any such Brokerage Firm or any failure on the part of any
such Brokerage Firm to return any such securities for any reason whatsoever or
to comply with any provision of any Securities Loan Agreement or any failure on
the part of any such Brokerage Firm to comply with any law or regulation, all
such risks being assumed by the Fund.

     12. Dividends and Distributions.

     The Fund shall furnish the Bank with appropriate evidence of action by the
Fund's Board of Trustees declaring and authorizing the payment of any dividends
and distributions. Upon receipt by the Bank of Written Instructions with respect
to dividends and distributions declared by the Fund's Board of Trustees and
payable to shareholders of the Fund who have elected in the proper manner to
receive their distributions or dividends in cash, and in conformance with
procedures mutually agreed upon by the Bank, the Fund, and the Fund's transfer
agent, the Bank shall pay to the Fund's transfer agent, as agent for the Fund's
shareholders, an amount equal to the amount indicated in said Written
Instructions as payable by the Fund to such shareholders for distributions in
cash by the transfer agent to such shareholders.

     13. Purchases of Securities. Promptly after each decision to purchase
securities by the Advisor, the Fund, through the Advisor, shall deliver to the
Bank Written or Oral Instructions specifying with respect to each such purchase:
(a) the name of the issuer and the title of the 

                                       11
<PAGE>

securities, (b) the number of shares or the principal amount purchased and
accrued interest, if any, (c) the date of purchase and settlement, (d) the
purchase price per unit, (e) the total amount payable upon such purchase and (f)
the name of the person from whom or the broker through whom the purchase was
made. Oral Instructions shall be confirmed by Written Instructions. The Bank
shall upon receipt of securities purchased by or for the Fund pay out of the
moneys held for the account of the Fund the total amount payable to the person
from whom or the broker through whom the purchase was made, provided that the
same conforms to the total amount payable as set forth in such Oral Instructions
in accordance with current industry practices.

     14. Sales of Securities. Promptly after each decision to sell securities by
the Advisor or exercise of an option written by the Fund, the Fund, through the
Advisor, shall deliver to the Bank Oral or Written Instructions, specifying with
respect to each such sale: (a) the name of the issuer and the title of the
security, (b) the number of shares or principal amount sold, and accrued
interest, if any, (c) the date of sale and settlement, (d) the sale price per
unit, (e) the total amount payable to the Fund upon such sale, and (f) the name
of the broker through whom or the person to whom the sale was made. The Bank
shall deliver the securities upon receipt of the total amount payable to the
Fund upon such sale, provided that the same conforms to the total amount payable
as set forth in such Oral Instructions in accordance with current industry
practice. Subject to the foregoing, the Bank may accept payment in such form as
shall be satisfactory to it, and may deliver securities and arrange for payment
in accordance with the customs prevailing among dealers in securities.

     15. Records. The books and records pertaining to the Fund which are in the
possession of the Bank shall be the property of the Fund. Such books and records
shall be prepared and maintained as required by the 1940 Act and other
applicable securities laws and regulations. The Fund, or the Fund's authorized
representatives, shall have access to such books and records at all times during
the Bank's normal business hours. Upon the reasonable request of the Fund,
copies of any such books and records shall be provided by the Bank to the Fund
or the Fund's authorized representative at the Fund's expense.

                                       12
<PAGE>

     16. Reports.

         (a)  The Bank shall furnish the Fund the following reports: (1) such
              periodic and special reports as the Fund may reasonably request;

              (2) a daily report detailing all transactions (cash and
              securities) that have
     been posted to the fund's account; such report, which shall be in such form
     as may be agreed upon by the Bank and the Fund from time to time, shall be
     received not later than the morning of the business day next following the
     day to which the report relates;

              (3) statements, at such intervals as the Fund may reasonably
     request but not less frequently than monthly, summarizing all transactions
     and entries for the account of the Fund, listing the portfolio securities
     belonging to the Fund with the adjusted average cost of each issue and the
     market value at the end of such month, and stating the cash account of the
     Fund including disbursements;

              (4) the reports to be furnished to the Fund pursuant to Rule 17f-4
     under the 1940 Act; and

              (5) such other information as may be agreed upon from time to time
     between the Fund and the Bank.

         (b) The Bank shall transmit promptly to the Fund any proxy statement,
proxy materials, notice of a call or conversion or similar communications
received by it as Custodian of the Property.

     17. Cooperation with Accountants. The Bank shall cooperate with the Fund's
independent public accountants and shall take all reasonable action in the
performance of its obligations under this Agreement to assure that the necessary
information is made available to such accountants for the expression of their
opinion, as such may be required from time to time by the Fund.

     18. Confidentiality. The Bank agrees on behalf of itself and its employees
to treat confidentially all records and other information relative to the Fund
and its prior, present, or potential shareholders, except, after prior
notification to and approval in writing by the Fund, which approval shall not be
unreasonably withheld and may not be withheld where the Bank may 

                                       13
<PAGE>

be exposed to civil or criminal contempt proceedings for failure to comply, when
requested to divulge such information by duly constituted authorities, or when
so requested by the Fund.

     19. Right to Receive Advise.

         (a) Advise of Fund. If the Bank shall be in doubt as to any action to
be taken or omitted by it, it may request, and shall receive, from the Fund
directions or advice, including Oral or Written Instructions where appropriate.

         (b) Advise of Counsel. If the Bank shall be in doubt as to any question
of law involved in any action to be taken or omitted by the Bank, it may request
advice at its own cost from counsel of its own choosing (who may be counsel for
the Advisor, the Fund or the Bank, at the option of the Bank).

         (c) Conflicting Advice. In case of conflict between directions, advice
or Oral or Written Instructions received by the Bank pursuant to subparagraph
(a) of this Paragraph and advice received by the Bank pursuant to subparagraph
(b) of this Paragraph, the Bank shall be entitled to rely on and follow the
advice received pursuant to the latter provision alone.

         (d) Protection of the Bank. The Bank shall be protected in any action
or inaction which it takes in reliance on any directions, advice or Oral or
Written Instructions received pursuant to subparagraphs (a) or (b) of this
Paragraph which the Bank, after receipt of any such directions, advice or Oral
or Written Instructions, in good faith believes to be consistent with such
directions, advice or Oral or Written Instructions, as the case may be. However,
nothing in this Paragraph shall be construed as imposing upon the Bank any
obligation (i) to seek such directions, advice or Oral or Written Instructions,
or (ii) to act in accordance with such directions, advice or Oral or Written
Instructions when received, unless, under the terms of another provision of this
Agreement, the same is a condition to the Bank's properly taking or omitting to
take such action. Nothing in this subsection shall excuse the Bank when an
action or omission on the part of the Bank constitutes willful misfeasance, bad
faith, negligence or reckless disregard by the Bank of any duties or obligations
under this Agreement.

                                       14
<PAGE>

     20. Compensation.  As compensation for the services rendered by the Bank 
during the term of this Agreement, the Fund will pay to the Bank fees in
accordance with the fee schedule agreed upon from time to time in writing by the
Bank and the Fund.

     21. Indemnification. The Fund, as sole owner of the Property, agrees to
indemnify and hold harmless the Bank and its nominees from all taxes, charges,
expenses, assessments, claims and liabilities and expenses, including attorneys'
fees and disbursements, arising directly or indirectly from any action or thing
which the Bank takes or does or omits to take or do upon receipt of Oral or
Written Instructions or under this Agreement, provided, that neither the Bank
nor any of its nominees shall be indemnified against any liability to the Fund
or to its shareholders (or any expenses incident to such liability) arising out
of the Bank's or such nominee's own willful misfeasance, bad faith, negligence
or reckless disregard of its duties or responsibilities under this Agreement.

     22. Responsibility of the Bank.

         (a) In the performance of its duties hereunder, the Bank shall be
obligated to exercise care and diligence and to act in good faith and to use its
best efforts to assure the accuracy and completeness of all services performed
under this Agreement. Except as provided in (b) below, the Bank shall be
responsible for all direct losses occasioned by the Bank's negligent failure to
perform its duties under this Agreement, including but not limited to losses
related to inaccuracies in the daily reports (upon which the Fund and its agents
rely in calculating the Fund's net asset value and in determining whether the
Fund is in compliance with the 1940 Act and the requirements of Subchapter M of
the Internal Revenue Code of 1986 (as amended) to be provided under Paragraph 16
hereof or otherwise. However, the Bank shall not be liable for any incidental,
consequential or punitive damages.

         (b) The Bank shall assume entire responsibility for loss occasioned by
robbery, burglary, fire, theft or mysterious disappearance irrespective of
whether such losses occur while such Property is in possession of the Bank or
the possession of one of the Bank's agents, nominees, depositories,
correspondents or sub-custodians appointed pursuant to Paragraph 6 

                                       15
<PAGE>

hereof or any Book-Entry System. In the event of any such loss the Bank's
liability shall be limited to the replacement value thereof as of the date of
the discovery of such loss and the Bank, at the Fund's option, shall make prompt
replacement of Property with like kind and quality or shall make prompt
restitution to the Fund for such loss. In addition, in the event of any loss of
the Property due to any other cause, unless the Bank can prove that it and its
agents, nominees, depositories and correspondents were not negligent and did not
act with willful misconduct, the Bank will be liable for such loss.
Notwithstanding the foregoing, the Bank shall not be liable for losses occurring
by reason of acts of civil or military authority, national emergencies, floods,
acts of God, insurrections, wars, riots or similar catastrophes.

         (c) The Bank shall not have any duty or obligation to inquire (i) into
the validity or invalidity or authority or lack thereof of any Oral or Written
Instruction, notice or other instrument which conforms to the applicable
requirements of this Agreement, if any, and which the Bank reasonably believes
to be genuine; (ii) the validity or invalidity of the issuance of any securities
included or to be included in the Property, the legality or illegality of the
purchase of such securities, or the propriety or impropriety of the amount paid
therefor; (iii) the legality or illegality of the sale (or exchange) of any
Property or the propriety or impropriety of the amount for which such Property
is sold (or exchanged); or (iv) whether any Property at any time delivered to or
held by the Bank may properly be held by or for the Fund.

     23. Collections. All collections of monies or other property in respect, or
which are to become part, of the Property (but not the safekeeping thereof upon
receipt by the Bank) shall be at the sole risk of the Fund, provided that the
Bank agrees to the following procedures:

              (i) upon maturity of any security held by the Fund, proceeds will
                  be credited and available for investment by the Fund on the
                  maturity date;

              (ii)with respect to sales of securities held by the Fund and
                  provided the Bank receives timely and accurate notification of
                  any such sale, sale proceeds will be credited and available
                  for investment by the Fund on the settlement date for

                                       16
<PAGE>

                  transactions settled in Federal funds, and on settlement date
                  plus one for transactions settled in Clearinghouse funds;

              (iii) with respect to income and principal from securities held by
                  the Fund, where the precise amount to be received is known
                  prior to payable date, such moneys will be credited to the
                  Fund on the payable date and will be made available to the
                  Fund for investment on such date in cases where such moneys
                  are to be received in Federal funds or, in cases where such
                  moneys are to be received in Clearinghouse funds, on the day
                  following the payable date;

              (iv)with respect to any income and principal payment on securities
                  held by the Fund the amount of which is unknown either by the
                  Bank or the Adviser, such payments will be credited to the
                  Fund upon receipt by the Bank, it being understood that the
                  Bank will make every effort to collect such payments as
                  quickly as possible.

With respect to items referred to in (i), (ii) and (iii) above, in any case
where the Bank does not receive any payment due to the Fund within a reasonable
time after the Bank has made proper demands for the same, it shall so notify the
Fund in writing, including copies of all demand letters, any written responses
thereto, and memoranda of all oral responses thereto and to telephonic demands,
and shall thereafter have the right to reverse the credit previously posted to
the Fund with respect to such item. The Bank shall not be obliged to take legal
action for collection of any unpaid item unless and until reasonably indemnified
to its satisfaction.

     24. Duration and Termination. This Agreement shall continue until
termination by the Fund on 60 days written notice or by the Bank on 120 days'
written notice. In the event of such notice of termination, the Fund's Board of
Trustees shall, by resolution duly adopted, promptly appoint a Successor
Custodian to serve upon the terms set forth in this Agreement. Upon termination
hereof the Fund shall pay to the Bank such compensation as may be due as of the
date of such termination and shall likewise reimburse the Bank for its
reasonable costs, expenses and 

                                       17
<PAGE>

disbursements incurred prior to such termination. The Bank shall have no lien,
right of set-off, or claim of any kind whatsoever against any Property of the
Fund (including records relating to the Fund maintained by the Bank) in the
possession of the Bank.

     If a Successor Custodian is appointed by the Trustees, the Bank shall, upon
termination, deliver to such Successor Custodian the records of the Bank with
respect to the Fund, and duly endorsed an in form for transfer, all securities
then held hereunder and all funds or other properties of the Fund deposited with
or held by the Bank under this Agreement.

     In the event that no such Successor Custodian is appointed within 90 days
after the date of any such notice of termination by the Bank, Fund will promptly
submit to its shareholders the question whether they wish to terminate the Fund
or to function without a bank custodian, and the Bank shall deliver the funds
and property of the Fund to the Fund only pursuant to a certified copy of a
resolution of the Fund's Board of Trustees, signed by a majority of the Board of
Trustees of the Fund in the exercise of such power conferred upon the Fund by
its shareholders, such delivery to be made in accordance with such Resolution.

     In the event that the Bank is not notified of the appointment of a
Successor Custodian on or before the date of the termination of this Agreement,
the Bank shall have the right to deliver to a bank or trust company of its own
selection (a) with significant experience in serving as a custodian for
registered investment companies; and (b) having an aggregate capital, surplus,
and undivided profits, as shown by its last published report, of not less than
$10,000,000, all securities, records, and other properties then held by the Bank
to be held by such bank or trust company provided that such bank or trust
company agrees to serve as custodian for such securities, records and other
properties substantially in accordance with the term hereof and in accordance
with its customary fee schedule for such services.

     In the event that securities, funds, and other properties remain in the
possession of the Bank after the date of termination hereof owing to failure of
the Board of Trustees to appoint a Successor Custodian, the Bank shall be
entitled to fair compensation for its services during such period and the
provisions of this Agreement relating to the duties and obligations of the Bank

                                       18
<PAGE>

shall remain in full force and effect. If any Property remains in the custody of
the Bank pursuant to the preceding sentence for more than six months, the Bank
shall be entitled to receive a premium of one and one-half percent over the fees
to which it would otherwise be entitled for its services for each succeeding
month during which the Bank remains in possession of such property.

     25. Notices. All notices and other communications (collectively referred to
as "Notice" or "Notices" in this Paragraph) under this Agreement (other than
Written or Oral Instructions as defined in this Agreement and as referred to in
Paragraph 8 (b)) must be in writing and will be deemed to have been duly given
or delivered when delivered by hand (including by Federal Express or similar
express courier) or three days after being mailed by prepaid registered or
certified mail, return receipt requested: (a) if to the Bank at the Bank's
address, 1735 Market Street, Philadelphia, Pennsylvania 19101-7899, marked for
the attention of Donna Owens, Trust Officer (or her successor); (b) if to the
Fund, at the address of the Fund, 151 Farmington Avenue, Hartford, CT
06156-8962, marked for the attention of the Fund's Treasurer; or (c) to such
other address as shall have been last designated by Notice in accordance with
this Paragraph 25. All postage, cable, telegram, telex and facsimile sending
device charges arising from the sending of a Notice hereunder shall be paid by
the sender.

     26. Further Actions.  Each party agrees to perform such further acts and 
execute such further documents as are necessary to effectuate the purposes 
hereof.

     27. Amendments.  This Agreement or any part hereof may be changed or waived
only by an instrument in writing signed by the party against which enforcement 
of such change or waiver is sought.

     28. Counterparts.  This Agreement may be executed in two or more 
counterparts, each of which shall be deemed an original, but all of which 
together shall constitute one and the same instrument.

                                       19
<PAGE>

     29. Miscellaneous.

     (a) Bank acknowledges that the Fund is a Massachusetts business trust, and
that it is required by the Trust Agreement to limit its liability in all
agreements to the assets of the Fund. Consequently, Bank agrees that any claims
by it against the Fund may be satisfied only from the assets of the fund, and no
shareholders, trustees or officers of the Fund may be held personally liable or
responsible for any obligations arising out of this Agreement.

     (b) This Agreement embodies the entire agreement and understanding between
the parties hereto, and supersedes all prior agreements and understandings
relating to the subject matter hereof, provided that the parties hereto may
embody in one or more separate documents their agreement, if any, with respect
to delegated and/or Oral Instructions. The captions in this Agreement are
included for convenience of reference only and in no way define or delimit any
of the provisions hereof or otherwise affect their construction or effect. This
Agreement shall be deemed to be a contract made in Pennsylvania and governed by
Pennsylvania law. If any provision of this Agreement shall be held or made
invalid by a court decision, statue, rule or otherwise, the remainder of this
Agreement shall not be affected thereby. This Agreement shall be binding and
shall inure to the benefit of the parties hereto and their respective
successors.

                                       20
<PAGE>




     IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed by their officers designated below on this 1st day of Sept.,1992.


[SEAL]                                      MELLON BANK, N. A.

Attest:  /s/ Sandy McKenna                  By:  /s/Donna Owens
         ---------------------                   -----------------------
[SEAL]                                      AETNA VARIABLE ENCORE FUND

Attest:  /s/ George N. Gingold              By:  /s/ James C. Hamilton
         ---------------------                   -----------------------

                                       21
<PAGE>

- -------------------------------------------------------------------------------
                                    EXHIBIT A
- -------------------------------------------------------------------------------
                                 TRUST AGREEMENT

     THIS TRUST AGREEMENT is made between AETNA VARIABLE ENCORE FUND, a
Massachusetts business trust (the "Fund") as Settlor, and MELLON BANK, N. A., a
national banking association (the "Bank") as Trustee.

        I.  Background:  The background of this Agreement is as follows:

            A.   The Fund is registered as an open-end, diversified management
                 investment company under the Investment Company Act of 1940,
                 as amended;

            B.   The Fund has retained the Bank to serve as the Fund's custodian
                 under a Custodian Agreement of even date herewith ("Custodian 
                 Agreement"), and the Bank is willing to serve as such; and

            C.   The Fund intends to transfer to the Bank to hold as trustee
                 under this Agreement all the income and principal cash balances
                 which are transferred to it in accordance with Paragraph 5(a)
                 of the Custodian Agreement (the Bank in such capacity is
                 hereinafter referred to as the "Trustee"), and hereby directs
                 the Trustee to hold such cash balances in accordance with the
                 following terms.

        II. Dispositive Terms:  The Trustee shall invest and manage the income 
and principal cash balances of the Fund in accordance with the provisions of
Article III hereof for the purpose of safekeeping pending distributions to or
from the trust shall be as directed from time to time by the Fund.

        III.Management Provisions: The Trustee shall invest as it deems
appropriate in any one or more money market demand accounts of the Bank or of
any other bank, provided the accounts are fully insured by the FDIC and any
excess above the insurance limit is collateralized by securities in accordance
with Regulation 9.10(b) of the Comptroller of the Currency, 12 CFR 9.10 (b).

        IV. Accounting:  The Trustee will send the Fund statements at least 
monthly showing the transactions in the trust. The Fund must report any errors
to the Trustee, including the non-receipt of a statement, within 90 days after
the Fund normally receives a statement. Otherwise, the Fund, at the Trustee's
discretion, may be deemed to have accepted the transactions as stated.

        V.  Provisions Regarding the Trustee:

            A.   The "Authorized Person" to act for the Fund and the methods of
                 properly acting for the Fund under this Agreement shall be the
                 same as specified in the Custodian Agreement, as that may be
                 amended from time to time;

                                       
<PAGE>

            B.   The fact that the Bank is Trustee and in such capacity deposits
                 trust assets of the Fund in banking accounts of the Bank shall
                 not be deemed a conflict of interest. The Bank may receive its
                 usual charges or profits for that service; and

            C.   The Trustee may resign upon 120 days' notice to the Fund;
                 Settlor may terminate this Agreement at any time. Immediately
                 upon termination the Trustee shall pay all trust assets held
                 hereunder to the Successor Custodian or the Fund in accordance
                 with Paragraph 24 of the Custodian Agreement.

        VI. Situs and Governing Law:  The situs of this Trust shall be in 
Pennsylvania, and all questions as to the construction, validity, effect or
administration of this trust shall be governed by Pennsylvania law.

        VII.Rights Reserved: The Fund reserves the right to revoke this trust by
writing delivered to the Trustee and to amend this trust with the Trustee's
approval.

                                            Signed:  Sept 1st,1992

ATTEST:                                     AETNA VARIABLE ENCORE FUND

/s/ George N. Gingold                       By:  James C. Hamilton
- ---------------------                       -----------------------
The foregoing trust was delivered, and is hereby accepted in Pennsylvania on

Sept 21, 1992.

ATTEST:                                      MELLON BANK, N.A.

/s/ Sandy McKenna                            By:  /s/ Donna Owens
- --------------------                         ---------------------

                                       2

<PAGE>



Institutional Trust Services Group                                 Mellon Bank
- ------------------------------------------------------------------------------

                              MELLON BANK DOMESTIC FEE SCHEDULE



Account Fee:

        $500 per account, per year.


Asset Fee:

        Domestic Assets - 1/6 Basis Point (0.0000166) on all assets
        Euroclear Assets - 1.4 Basis Points (0.00014) on all assets

Transaction Fees:

        $7 per book entry transaction (purchase - sale - maturity) $15 per
        physical transaction (purchase - sale - maturity) $25 per Euroclear
        transaction (purchase - sale - maturity) $50 per option and future
        transaction (open - close)


        The foregoing fee schedule shall remain in effect for not less than
        three years from the effective date of the Custodian Agreement between
        the Fund and Mellon Bank, N. A.


                                                  /s/ Donna Ownes
                                                  Mellon Bank, N.A.


                                                  /s/ James C. Hamilton
                                                  Aetna Variable Encore Fund



[Aetna letterhead]    151 Farmington Avenue        Susan E. Bryant
                      Hartford, CT  06156          Counsel
                                                   Law and Regulatory Affairs,
                                                   RE4C
                                                   (860) 273-7834
                                                   Fax:  (860) 273-8340

April 24, 1996

Securities and Exchange Commission
450 Fifth Street, N.W.
Washington, D.C.  20549

Attention:  Filing Desk

      Re:  Aetna Variable Encore Fund - File No. 2-53038


Gentlemen:

As Counsel of Aetna Life Insurance and Annuity Company (the "Company"), I hereby
consent to the use of my opinion dated February 29, 1996 (incorporated herein by
reference to the 24f-2 Notice for the fiscal year ended December 31, 1995 filed
on behalf of Aetna Variable Encore Fund) as an exhibit to this Post-Effective
Amendment No. 39 to the Registration Statement on Form N-1A (File No. 2-53038).

Very truly yours,


/s/ Susan E. Bryant
    Susan E. Bryant
    Counsel
    Aetna Life Insurance and Annuity Company



                                                              Exhibit 24(b)(11)





                               Consent of Independent Auditors




The Board of Trustees
Aetna Variable Encore Fund:

We consent to the use of our report dated February 16, 1996, included herein and
to the references to our Firm under the headings "Financial Highlights" in the
Prospectus and "Independent Auditors" in the Statement of Additional
Information.



                                                       /s/ KPMG Peat Marwick LLP


April 25, 1996


<TABLE> <S> <C>

<ARTICLE> 6
<CIK> 0000002663
<NAME> AETNA VARIABLE ENCORE FUND
<MULTIPLIER> 1
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JAN-01-1995
<PERIOD-END>                               DEC-31-1995
<INVESTMENTS-AT-COST>                      517,984,607
<INVESTMENTS-AT-VALUE>                     518,092,016
<RECEIVABLES>                                5,856,642
<ASSETS-OTHER>                                  46,948
<OTHER-ITEMS-ASSETS>                                 0
<TOTAL-ASSETS>                             523,995,606
<PAYABLE-FOR-SECURITIES>                     9,828,872
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                      130,131
<TOTAL-LIABILITIES>                          9,959,003
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                   485,162,242
<SHARES-COMMON-STOCK>                       38,656,540
<SHARES-COMMON-PRIOR>                       38,505,742
<ACCUMULATED-NII-CURRENT>                   28,830,703
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                        63,751
<ACCUM-APPREC-OR-DEPREC>                       107,409
<NET-ASSETS>                               514,036,603
<DIVIDEND-INCOME>                                    0
<INTEREST-INCOME>                           30,657,854
<OTHER-INCOME>                                       0
<EXPENSES-NET>                               1,520,039
<NET-INVESTMENT-INCOME>                     29,137,815
<REALIZED-GAINS-CURRENT>                      (52,156)
<APPREC-INCREASE-CURRENT>                      472,281
<NET-CHANGE-FROM-OPS>                       29,557,940
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                      385,007
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                     19,041,695
<NUMBER-OF-SHARES-REDEEMED>                 18,919,850
<SHARES-REINVESTED>                             28,953
<NET-CHANGE-IN-ASSETS>                      30,997,364
<ACCUMULATED-NII-PRIOR>                         66,300
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                     364,872
<GROSS-ADVISORY-FEES>                        1,242,199
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                              1,520,039
<AVERAGE-NET-ASSETS>                       500,714,778
<PER-SHARE-NAV-BEGIN>                            12.54
<PER-SHARE-NII>                                    .76
<PER-SHARE-GAIN-APPREC>                            .01
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                          .01
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                              13.30
<EXPENSE-RATIO>                                    .30
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        

</TABLE>


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