<PAGE> PAGE 1
000 A000000 06/30/97
000 C000000 0000002664
000 D000000 N
000 E000000 NF
000 F000000 Y
000 G000000 N
000 H000000 N
000 I000000 3.0.a
000 J000000 A
001 A000000 AETNA VARIABLE FUND
001 B000000 811-2514
001 C000000 8602730687
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 INSURANCE AND ANNUITY COMPANY
008 B000001 A
008 C000001 801-12643
008 D010001 HARTFORD
008 D020001 CT
008 D030001 06156
008 A000002 AELTUS INVESTMENT MANAGEMENT, INC.
008 B000002 S
008 C000002 801-9046
008 D010002 HARTFORD
008 D020002 CT
008 D030002 06156
010 A000001 AETNA LIFE INSURANCE AND ANNUITY COMPANY
010 B000001 801-12643
010 C010001 HARTFORD
010 C020001 CT
010 C030001 06156
011 A000001 AETNA LIFE INSURANCE AND ANNUITY COMPANY
011 B000001 8-13256
<PAGE> PAGE 2
011 C010001 HARTFORD
011 C020001 CT
011 C030001 06156
012 A000001 FIRSTAR TRUST COMPANY
012 B000001 85-00410
012 C010001 MILWAUKEE
012 C020001 WI
012 C030001 53201
012 C040001 0701
012 A000002 AETNA LIFE INSURANCE AND ANNUITY COMPANY
012 B000002 84-00000
012 C010002 HARTFORD
012 C020002 CT
012 C030002 06156
013 A000001 KPMG PEAT MARWICK LLP
013 B010001 HARTFORD
013 B020001 CT
013 B030001 06103
013 B040001 4103
014 A000001 AETNA LIFE INSURANCE AND ANNUITY COMPANY
014 B000001 8-15409
014 A000002 AETNA INVESTMENT SERVICES, INC.
014 B000002 8-46451
014 A000003 SYSTEMATIZED BENEFITS ADMINISTRATORS, INC.
014 B000003 8-37340
014 A000004 AELTUS CAPITAL, INC.
014 B000004 8-41464
014 A000005 AETNA FINANCIAL SERVICES, INC.
014 B000005 8-19393
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 13
019 C000000 AETNALIFEI
020 A000001 SALOMON BROTHERS
020 C000001 908
020 A000002 MERRILL LYNCH
020 C000002 797
020 A000003 SMITH BARNEY, SHEARSON, INC.
020 C000003 785
020 A000004 MORGAN STANLEY & CO.
020 C000004 723
020 A000005 LEHMAN BROTHERS INC.
020 C000005 543
020 A000006 BEAR STEARNS
020 C000006 444
<PAGE> PAGE 3
020 A000007 GOLDMAN SACHS & CO.
020 C000007 396
020 A000008 DONALDON LUFKIN & JENRETTE
020 C000008 311
020 A000009 BARCLAYS ZOETE WEDD
020 C000009 306
020 A000010 NATWEST SECURITIES
020 C000010 274
021 000000 8625
022 A000001 GOLDMAN SACHS & CO.
022 C000001 6044103
022 D000001 5734211
022 A000002 CITICORP
022 C000002 4258257
022 D000002 4265634
022 A000003 J.P. MORGAN
022 C000003 3985933
022 D000003 3973433
022 A000004 FIRST BOSTON CORP.
022 C000004 3965299
022 D000004 3898295
022 A000005 LEHMAN BROTHERS INC.
022 C000005 3887995
022 D000005 3821414
022 A000006 MERRILL LYNCH
022 C000006 3858012
022 D000006 3776114
022 A000007 ASSOCIATES CORP. OF NORTH AMERICA
022 C000007 2761741
022 D000007 2697357
022 A000008 FORD MOTOR CREDIT CORP.
022 C000008 783779
022 D000008 784151
022 A000009 PRUDENTIAL FUNDING CORP.
022 C000009 755750
022 D000009 756111
022 A000010 SALOMON BROTHERS
022 C000010 247210
022 D000010 577877
023 C000000 33494359
023 D000000 33360838
024 000000 Y
025 A000001 ALEX BROWN INC.
025 C000001 E
025 D000001 6879
025 A000002 BEAR STEARNS COMPANIES INC
025 C000002 E
025 D000002 14653
025 A000003 LEHMAN BROTHERS HOLDING INC.
025 C000003 E
025 D000003 6885
<PAGE> PAGE 4
025 A000004 MERRILL LYNCH AND CO.
025 C000004 E
025 D000004 40628
025 A000005 MORGAN STANLEY, DEAN WITTER
025 C000005 E
025 D000005 13057
025 A000006 PAINE WEBBER GROUP
025 C000006 E
025 D000006 4179
025 A000007 SALOMON INC.
025 C000007 E
025 D000007 60186
025 A000008 TRAVELERS INC.
025 C000008 E
025 D000008 119159
026 A000000 N
026 B000000 Y
026 C000000 Y
026 D000000 Y
026 E000000 N
026 F000000 N
026 G010000 N
026 G020000 N
026 H000000 N
027 000000 Y
028 A010000 53727
028 A020000 0
028 A030000 0
028 A040000 9305
028 B010000 25119
028 B020000 0
028 B030000 0
028 B040000 2872
028 C010000 18179
028 C020000 0
028 C030000 0
028 C040000 13031
028 D010000 20528
028 D020000 0
028 D030000 0
028 D040000 14698
028 E010000 21068
028 E020000 0
028 E030000 0
028 E040000 9821
028 F010000 27332
028 F020000 347730
028 F030000 0
028 F040000 13196
028 G010000 165953
028 G020000 347730
<PAGE> PAGE 5
028 G030000 0
028 G040000 62923
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 0.500
048 A010000 0
048 A020000 0.000
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
<PAGE> PAGE 6
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 Y
054 B000000 Y
054 C000000 Y
054 D000000 Y
054 E000000 Y
054 F000000 Y
054 G000000 Y
054 H000000 Y
054 I000000 Y
054 J000000 Y
054 K000000 Y
054 L000000 Y
054 M000000 Y
054 N000000 Y
054 O000000 Y
055 A000000 N
055 B000000 N
056 000000 Y
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
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
<PAGE> PAGE 7
063 B000000 0.0
066 A000000 Y
066 B000000 N
066 C000000 N
066 D000000 N
066 E000000 N
066 F000000 N
066 G000000 Y
067 000000 Y
068 A000000 N
068 B000000 N
069 000000 N
070 A010000 Y
070 A020000 N
070 B010000 Y
070 B020000 Y
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 Y
070 K010000 Y
070 K020000 N
070 L010000 Y
070 L020000 Y
070 M010000 Y
070 M020000 Y
070 N010000 Y
070 N020000 N
070 O010000 Y
070 O020000 N
070 P010000 Y
070 P020000 Y
070 Q010000 N
070 Q020000 N
070 R010000 Y
070 R020000 N
071 A000000 3110071
071 B000000 3759167
071 C000000 6959901
<PAGE> PAGE 8
071 D000000 45
072 A000000 6
072 B000000 17487
072 C000000 65967
072 D000000 0
072 E000000 0
072 F000000 18717
072 G000000 2246
072 H000000 0
072 I000000 0
072 J000000 0
072 K000000 0
072 L000000 0
072 M000000 0
072 N000000 0
072 O000000 807
072 P000000 0
072 Q000000 0
072 R000000 0
072 S000000 0
072 T000000 0
072 U000000 0
072 V000000 0
072 W000000 0
072 X000000 21770
072 Y000000 0
072 Z000000 61684
072AA000000 764889
072BB000000 0
072CC010000 355859
072CC020000 0
072DD010000 43561
072DD020000 0
072EE000000 304271
073 A010000 0.2000
073 A020000 0.0000
073 B000000 1.3970
073 C000000 0.0000
074 A000000 26001
074 B000000 0
074 C000000 907266
074 D000000 98856
074 E000000 16030
074 F000000 7238647
074 G000000 0
074 H000000 0
074 I000000 0
074 J000000 1075
074 K000000 0
074 L000000 59225
074 M000000 1665
<PAGE> PAGE 9
074 N000000 8348765
074 O000000 0
074 P000000 0
074 Q000000 0
074 R010000 0
074 R020000 0
074 R030000 0
074 R040000 92830
074 S000000 0
074 T000000 8255935
074 U010000 227207
074 U020000 0
074 V010000 36.34
074 V020000 0.00
074 W000000 0.0000
074 X000000 806
074 Y000000 27596
075 A000000 0
075 B000000 7544679
076 000000 0.00
077 A000000 N
078 000000 N
080 C000000 0
081 B000000 0
082 B000000 0
083 B000000 0
084 B000000 0
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
<TABLE> <S> <C>
<ARTICLE> 6
<CIK> 0000002664
<NAME> AETNA VARIABLE FUND
<S> <C>
<PERIOD-TYPE> 6-mos
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> JUN-30-1997
<INVESTMENTS-AT-COST> 6,298,820,125
<INVESTMENTS-AT-VALUE> 8,260,799,592
<RECEIVABLES> 60,299,328
<ASSETS-OTHER> 27,666,058
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 8,348,764,978
<PAYABLE-FOR-SECURITIES> 85,731,361
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 7,098,785
<TOTAL-LIABILITIES> 92,830,146
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 5,500,604,516
<SHARES-COMMON-STOCK> 227,206,566
<SHARES-COMMON-PRIOR> 214,694,270
<ACCUMULATED-NII-CURRENT> 18,007,367
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 777,062,192
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 1,960,260,757
<NET-ASSETS> 8,255,934,832
<DIVIDEND-INCOME> 65,160,164
<INTEREST-INCOME> 17,486,576
<OTHER-INCOME> 0
<EXPENSES-NET> (20,962,698)
<NET-INVESTMENT-INCOME> 61,684,042
<REALIZED-GAINS-CURRENT> 788,359,952
<APPREC-INCREASE-CURRENT> 348,731,105
<NET-CHANGE-FROM-OPS> 1,198,775,099
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> (43,560,567)
<DISTRIBUTIONS-OF-GAINS> (304,270,765)
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 4,789,083
<NUMBER-OF-SHARES-REDEEMED> (1,819,480)
<SHARES-REINVESTED> 9,542,693
<NET-CHANGE-IN-ASSETS> 1,301,704,336
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 292,973,005
<OVERDISTRIB-NII-PRIOR> (116,078)
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 18,716,694
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 20,962,698
<AVERAGE-NET-ASSETS> 7,544,679,461
<PER-SHARE-NAV-BEGIN> 32.391
<PER-SHARE-NII> 0.280
<PER-SHARE-GAIN-APPREC> 5.263
<PER-SHARE-DIVIDEND> (0.200)
<PER-SHARE-DISTRIBUTIONS> (1.397)
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 36.337
<EXPENSE-RATIO> .56
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
