<PAGE> PAGE 1
000 A000000 12/31/95
000 C000000 0000002664
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 Y
000 H000000 N
000 I000000 3.0.a
000 J000000 U
001 A000000 AETNA VARIABLE FUND
001 B000000 811-2514
001 C000000 2032738902
002 A000000 151 FARMINGTON AVENUE
002 B000000 HARTFORD
002 C000000 CT
002 D010000 06156
003 000000 N
004 000000 N
005 000000 N
006 000000 N
007 A000000 N
007 B000000 0
007 C010100 1
007 C010200 2
007 C010300 3
007 C010400 4
007 C010500 5
007 C010600 6
007 C010700 7
007 C010800 8
007 C010900 9
007 C011000 10
008 A000001 AETNA LIFE AND ANNUITY INS. CO.
008 B000001 A
008 C000001 801-12643
008 D010001 HARTFORD
008 D020001 CT
008 D030001 06156
010 A000001 AETNA LIFE INS. AND ANNUITY COMPANY
010 B000001 801-12643
010 C010001 HARTFORD
010 C020001 CT
010 C030001 06156
011 A000001 AETNA LIFE INS. AND ANNUITY COMPANY
011 B000001 8-13256
011 C010001 HARTFORD
011 C020001 CT
011 C030001 06156
012 A000001 FIRSTAR TRUST COMPANY
012 B000001 84-0000
012 C010001 MILWAUKEE
<PAGE> PAGE 2
012 C020001 WI
012 C030001 53201
012 C040001 0701
013 A000001 KPMG PEAT MARWICK LLP
013 B010001 BOSTON
013 B020001 MA
013 B030001 02110
013 B040001 2371
014 A000001 AETNA LIFE INS. AND ANNUITY CO.
014 B000001 8-15409
015 A000001 MELLON BANK NA
015 B000001 C
015 C010001 PITTSBURGH
015 C020001 PA
015 C030001 15258
015 E010001 X
018 000000 Y
019 A000000 Y
019 B000000 7
019 C000000 AETNALIFEI
020 A000001 MORGAN STANLEY & CO
020 C000001 1153
020 A000002 LEHMAN BROTHERS
020 C000002 814
020 A000003 FIRST BOSTON CORP
020 C000003 714
020 A000004 SMITH BARNEY, SHEARSON, INC.
020 C000004 657
020 A000005 ITG
020 C000005 626
020 A000006 SALOMON
020 C000006 423
020 A000007 GOLDMAN SACH & CO
020 C000007 320
020 A000008 PRUDENTIAL SECURITIES
020 C000008 208
020 A000009 MERRILL LYNCH
020 C000009 188
020 A000010 BARCLAYS ZOETE WEDD
020 C000010 162
021 000000 6813
022 A000001 LEHMAN BROTHERS, INC.
022 C000001 2834697
022 D000001 372213
022 A000002 J. P. MORGAN & CO
022 C000002 2334134
022 D000002 45254
022 A000003 GOLDMAN SACHS & CO.
022 C000003 1245198
022 D000003 294192
022 A000004 CITICORP
<PAGE> PAGE 3
022 C000004 917640
022 D000004 0
022 A000005 MERRILL LYNCH
022 C000005 484396
022 D000005 70118
022 A000006 FIRST BOSTON CORP.
022 C000006 402664
022 D000006 153621
022 A000007 PRUDENTIAL FUNDING CORP.
022 C000007 263971
022 D000007 0
022 A000008 SMITH BARNEY, SHEARSON, INC.
022 C000008 239923
022 D000008 337448
022 A000009 MORGAN STANLEY & CO.
022 C000009 206842
022 D000009 108561
022 A000010 ITG
022 C000010 155691
022 D000010 109326
023 C000000 10391895
023 D000000 2410400
024 000000 Y
025 A000001 ALEX BROWN INC
025 C000001 E
025 D000001 3024
025 A000002 BEAR STEARNS COMPANIES INC
025 C000002 E
025 D000002 4710
025 A000003 EDWARDS (A G)
025 C000003 E
025 D000003 592
025 A000004 LEGG MASON INC
025 C000004 E
025 D000004 567
025 A000005 MERRILL LYNCH & CO
025 C000005 E
025 D000005 35767
025 D000006 0
025 D000007 0
025 D000008 0
027 000000 Y
028 A010000 10836
028 A020000 195019
028 A030000 0
028 A040000 13920
028 B010000 15657
028 B020000 0
028 B030000 0
028 B040000 4897
028 C010000 20435
<PAGE> PAGE 4
028 C020000 0
028 C030000 0
028 C040000 19105
028 D010000 12420
028 D020000 0
028 D030000 0
028 D040000 5103
028 E010000 16053
028 E020000 0
028 E030000 0
028 E040000 7541
028 F010000 34277
028 F020000 706902
028 F030000 0
028 F040000 16467
028 G010000 109678
028 G020000 901921
028 G030000 0
028 G040000 67033
028 H000000 0
029 000000 N
030 A000000 0
030 B000000 0.00
030 C000000 0.00
031 A000000 0
031 B000000 0
032 000000 0
033 000000 0
034 000000 N
035 000000 0
036 B000000 0
037 000000 N
038 000000 0
039 000000 Y
040 000000 N
042 A000000 0
042 B000000 0
042 C000000 0
042 D000000 0
042 E000000 0
042 F000000 0
042 G000000 0
042 H000000 0
043 000000 0
044 000000 0
045 000000 Y
046 000000 N
047 000000 Y
048 000000 0.250
048 A010000 0
048 A020000 0.000
<PAGE> PAGE 5
048 B010000 0
048 B020000 0.000
048 C010000 0
048 C020000 0.000
048 D010000 0
048 D020000 0.000
048 E010000 0
048 E020000 0.000
048 F010000 0
048 F020000 0.000
048 G010000 0
048 G020000 0.000
048 H010000 0
048 H020000 0.000
048 I010000 0
048 I020000 0.000
048 J010000 0
048 J020000 0.000
048 K010000 0
048 K020000 0.000
049 000000 N
050 000000 N
051 000000 N
052 000000 N
053 A000000 N
054 A000000 N
054 B000000 N
054 C000000 N
054 D000000 N
054 E000000 N
054 F000000 N
054 G000000 N
054 H000000 Y
054 I000000 N
054 J000000 N
054 K000000 N
054 L000000 N
054 M000000 Y
054 N000000 N
055 A000000 N
055 B000000 N
056 000000 N
057 000000 N
058 A000000 N
059 000000 Y
060 A000000 Y
060 B000000 Y
061 000000 0
062 A000000 N
062 B000000 0.0
062 C000000 0.0
<PAGE> PAGE 6
062 D000000 0.0
062 E000000 0.0
062 F000000 0.0
062 G000000 0.0
062 H000000 0.0
062 I000000 0.0
062 J000000 0.0
062 K000000 0.0
062 L000000 0.0
062 M000000 0.0
062 N000000 0.0
062 O000000 0.0
062 P000000 0.0
062 Q000000 0.0
062 R000000 0.0
063 A000000 0
063 B000000 0.0
066 A000000 N
067 000000 N
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 N
070 B010000 Y
070 B020000 N
070 C010000 Y
070 C020000 N
070 D010000 Y
070 D020000 N
070 E010000 Y
070 E020000 N
070 F010000 Y
070 F020000 Y
070 G010000 Y
070 G020000 N
070 H010000 Y
070 H020000 N
070 I010000 N
070 I020000 N
070 J010000 Y
070 J020000 N
070 K010000 Y
070 K020000 Y
070 L010000 Y
070 L020000 Y
070 M010000 Y
070 M020000 Y
070 N010000 Y
070 N020000 N
070 O010000 Y
<PAGE> PAGE 7
070 O020000 N
070 P010000 N
070 P020000 N
070 Q010000 N
070 Q020000 N
070 R010000 N
070 R020000 N
071 A000000 4676479
071 B000000 4621060
071 C000000 4782439
071 D000000 97
072 A000000 12
072 B000000 14942
072 C000000 121284
072 D000000 0
072 E000000 0
072 F000000 12574
072 G000000 1869
072 H000000 0
072 I000000 0
072 J000000 130
072 K000000 0
072 L000000 70
072 M000000 15
072 N000000 86
072 O000000 0
072 P000000 0
072 Q000000 0
072 R000000 28
072 S000000 5
072 T000000 0
072 U000000 0
072 V000000 0
072 W000000 0
072 X000000 14777
072 Y000000 0
072 Z000000 121449
072AA000000 618485
072BB000000 0
072CC010000 655688
072CC020000 0
072DD010000 121468
072DD020000 0
072EE000000 812496
073 A010000 0.7230
073 A020000 0.0000
073 B000000 4.7950
073 C000000 0.0000
074 A000000 4495
074 B000000 0
074 C000000 204813
<PAGE> PAGE 8
074 D000000 69225
074 E000000 209823
074 F000000 5141755
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 53648
074 K000000 0
074 L000000 10650
074 M000000 1519
074 N000000 5695928
074 O000000 4797
074 P000000 0
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 29624
074 S000000 0
074 T000000 5661507
074 U010000 194851
074 U020000 0
074 V010000 29.06
074 V020000 0.00
074 W000000 0.0000
074 X000000 759
074 Y000000 900
075 A000000 0
075 B000000 5011077
076 000000 0.00
077 A000000 Y
077 B000000 Y
077 C000000 N
077 D000000 N
077 E000000 N
077 F000000 N
077 G000000 N
077 H000000 N
077 I000000 N
077 J000000 N
077 K000000 N
077 L000000 N
077 M000000 N
077 N000000 N
077 O000000 N
077 P000000 N
078 000000 N
080 A000000 NATIONAL UNION FIRE INSURANCE CO.
080 B000000 GULF INSURANCE CO.
080 C000000 15000
081 A000000 Y
<PAGE> PAGE 9
081 B000000 6
082 A000000 N
082 B000000 0
083 A000000 N
083 B000000 0
084 A000000 N
084 B000000 0
085 A000000 Y
085 B000000 N
086 A010000 0
086 A020000 0
086 B010000 0
086 B020000 0
086 C010000 0
086 C020000 0
086 D010000 0
086 D020000 0
086 E010000 0
086 E020000 0
086 F010000 0
086 F020000 0
SIGNATURE SUSAN E. BRYANT
TITLE SECRETARY
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000002664
<NAME> AETNA VARIABLE 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> 4,327,246,475
<INVESTMENTS-AT-VALUE> 5,625,615,241
<RECEIVABLES> 64,298,373
<ASSETS-OTHER> 6,014,511
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 5,695,928,125
<PAYABLE-FOR-SECURITIES> 4,797,025
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 29,624,494
<TOTAL-LIABILITIES> 34,421,519
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 4,415,828,671
<SHARES-COMMON-STOCK> 194,850,885
<SHARES-COMMON-PRIOR> 168,664,855
<ACCUMULATED-NII-CURRENT> 13,766,310
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 68,276,614
<ACCUM-APPREC-OR-DEPREC> 1,300,188,239
<NET-ASSETS> 5,661,506,606
<DIVIDEND-INCOME> 121,283,636
<INTEREST-INCOME> 14,942,399
<OTHER-INCOME> 0
<EXPENSES-NET> 14,776,681
<NET-INVESTMENT-INCOME> 121,449,354
<REALIZED-GAINS-CURRENT> 618,484,874
<APPREC-INCREASE-CURRENT> 655,688,100
<NET-CHANGE-FROM-OPS> 1,395,622,328
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 121,467,727
<DISTRIBUTIONS-OF-GAINS> 812,495,987
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 10,162,782
<NUMBER-OF-SHARES-REDEEMED> 15,783,222
<SHARES-REINVESTED> 31,806,470
<NET-CHANGE-IN-ASSETS> 1,237,630,250
<ACCUMULATED-NII-PRIOR> 9,617,086
<ACCUMULATED-GAINS-PRIOR> 129,902,096
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 12,573,737
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 14,776,681
<AVERAGE-NET-ASSETS> 5,011,077,147
<PER-SHARE-NAV-BEGIN> 26.23
<PER-SHARE-NII> .73
<PER-SHARE-GAIN-APPREC> 7.62
<PER-SHARE-DIVIDEND> 0
<PER-SHARE-DISTRIBUTIONS> 5.52
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 29.06
<EXPENSE-RATIO> .29
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
