VARIABLE LIFE ACCOUNT B OF AETNA LIFE INSURANCE & ANNUITY CO
485BPOS, 1998-02-25
Previous: VARIABLE LIFE ACCOUNT B OF AETNA LIFE INSURANCE & ANNUITY CO, 485BPOS, 1998-02-25
Next: VARIABLE LIFE ACCOUNT B OF AETNA LIFE INSURANCE & ANNUITY CO, 485BPOS, 1998-02-25




As filed with the Securities and Exchange             Registration No. 33-76004*
Commission on February 25, 1998                       Registration No. 811-4536

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM S-6
                       POST-EFFECTIVE AMENDMENT NO. 10 TO
                             REGISTRATION STATEMENT
                FOR REGISTRATION UNDER THE SECURITIES ACT OF 1933
                     OF SECURITIES OF UNIT INVESTMENT TRUSTS
                            REGISTERED ON FORM N-8B-2

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

       Variable Life Account B of Aetna Life Insurance and Annuity Company

                    Aetna Life Insurance and Annuity Company

            151 Farmington Avenue, RE4A, Hartford, Connecticut 06l56

        Depositor's Telephone Number, including Area Code: (860) 273-4686

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

                           Julie E. Rockmore, Counsel
                    Aetna Life Insurance and Annuity Company
            151 Farmington Avenue, RE4A, Hartford, Connecticut 06l56
                (Name and Complete Address of Agent for Service)

- --------------------------------------------------------------------------------
It is proposed that this filing will become effective:


           X      immediately upon filing pursuant to paragraph (b) of Rule 485
         ------
                  on ____________ pursuant to paragraph (b) of Rule 485
         ------


*Pursuant to Rule 429(a) under the Securities Act of 1933, the Registrant has
included a combined prospectus under this Registration Statement which includes
all the information which would currently be required in a prospectus relating
to the securities covered by Registration Statement No. 33-02339.

<PAGE>


                             VARIABLE LIFE ACCOUNT B
                                       OF
                    AETNA LIFE INSURANCE AND ANNUITY COMPANY

                              Cross Reference Sheet


Form N-8B-2
  Item No.   Part I (Prospectus dated May 1, 1997, and as Amended by Supplements
             dated July 14, 1997, August 21, 1997 and February 25, 1998)
     1       Cover Page, and as amended; Description of the Company and the
             Separate Account
     2       Cover Page, and as amended; Description of the Company and the
             Separate Account
     3       Not Applicable
     4       Cover Page, and as amended; Description of the Company;
             Distribution of the Policies
     5       Description of the Company and the Separate Account
     6       Description of the Company and the Separate Account
     7       Not Applicable
     8       Financial Statements, and as supplemented
     9       Legal Matters
    10       "What Choices Do You Make When You Buy a Policy?"; "What Charges or
             Deductions Are Made Under the Policy?", and as amended; "Right to
             Instruct Voting of Fund Shares"; "How Might Your Policy Lapse?";
             "If a Policy Has Lapsed, Can You Reinstate the Policy"; "How is the
             Value of Your Policy Computed?"; "What is an Accumulation Unit, and
             How is it Calculated?", and as amended; "What is the Cash Surrender
             Value of Your Policy"; "What is the Maturity Value of Your
             Policy?"; "Can You Borrow on Your Policy?"; "What is the "Free-Look
             Period"?"; "How will the Death Benefit be Paid?"; "Settlement
             Options"; "Additional Information"; "Miscellaneous Contract
             Provisions"
    11       Cover Page, and as amended; "Premium Allocation", and as amended;
             Description of the Company and the Separate Account
    12       Not Applicable
    13       Summary of Charges and Fees For AetnaVest, and as amended; and
             AetnaVest II "What Charges or Deductions Are Made Under the
             Policy?"; "When Does the Surrender Charge Apply?"
    14       "What Happens When Your Premium Payment is Made"; "How is the Value
             of Your Policy Computed? "; "What is An Accumulation Unit, and How
             is it Calculated?", and as amended
    15       "What Choices Do You Make When You Buy a Policy?"; "What Happens
             When Your Premium Payment is Made?"; "How is the Value of Your
             Policy Computed?"; "What is An Accumulation Unit, and How is it
             Calculated?", and as amended


<PAGE>


Form N-8B-2
  Item No.   Part I (Prospectus dated May 1, 1997, and as Amended by Supplements
             dated July 14, 1997, August 21, 1997 and February 25, 1998)
    16       "How is the Value of Your Policy Computed?"; "What Choices Do You
             Make When You Buy a Policy?"; "What Happens When Your Premium
             Payment is Made"
    17       "What is the Cash Surrender Value of Your Policy?"; "When Does the
             Surrender Charge Apply?" "Can You Borrow on Your Policy?"
    18       Tax Matters
    19       Reports to Policy Owners; Right to Instruct Voting of Fund Shares;
             Records
             and Accounts
    20       Not Applicable
    21       "Can You Borrow on Your Policy?"
    22       Not Applicable
    23       Directors and Officers of the Company, and as amended
    24       Miscellaneous Contract Provisions
    25       The Company
    26       Not Applicable
    27       The Company
    28       The Company; Directors and Officers of the Company, and as amended
    29       The Company
    30       Not Applicable
    31       Not Applicable
    32       Not Applicable
    33       Not Applicable
    34       Not Applicable
    35       Additional Information, and as amended
    36       Not Applicable
    37       Not Applicable
    38       Additional Information, and as amended
    39       The Company
    40       Not Applicable
    41       The Company
    42       Not Applicable
    43       Not Applicable
    44       "How is the Value of Your Policy Computed?"; "What is an
             Accumulation Unit, and How is it Calculated?", and as amended
    45       Not Applicable
    46       Illustrations of Death Benefits, Total Account Values and Cash
             Surrender Values for AetnaVest Policies, and as amended;
             Illustrations of Death Benefits, Total Account Values and Cash
             Surrender Values for AetnaVest II Policies, and as amended


<PAGE>


Form N-8B-2
  Item No.   Part I (Prospectus dated May 1, 1997, and as Amended by Supplements
             dated July 14, 1997, August 21, 1997 and February 25, 1998)
    47       "What Choices Do You Make When You Buy a Policy?"; "How is the
             Value of Your Policy Computed?"
    48       Not Applicable
    49       Not Applicable
    50       Not Applicable
    51       Not Applicable
    52       The Separate Account
    53       Tax Matters
    54       Not Applicable
    55       Not Applicable
    56       Not Applicable
    57       Not Applicable
    58       Not Applicable
    59       Financial Statements, and as supplemented


<PAGE>


                                     PART I

The Prospectus is incorporated into Part I of this Post-Effective Amendment No.
10 by reference to Post-Effective Amendment No. 6 to the Registration Statement
on Form S-6 (File No. 33-76004), as filed electronically on April 22, 1997
(Accession No. 0000950146-97-000627) and by Supplement dated July 14, 1997 as
contained in Post-Effective Amendment No. 8 to the Registration Statement on
Form S-6 (File No. 33-76004), as filed electronically on July 14, 1997
(Accession No. 0000950146-97-001058) and by Supplement dated August 21, 1997 as
contained in Post-Effective Amendment No. 9 to the Registration Statement on
Form S-6 (File No. 33-76004), as filed electronically on August 14, 1997
(Accession No. 0000950146-97-001270).

A supplement to the Prospectus is included herein.


<PAGE>


                   Supplement to Prospectus Dated May 1, 1997
                           AetnaVest and AetnaVest II
                    Aetna Life Insurance and Annuity Company
                             Variable Life Account B





     The prospectus dated May 1, 1997 and supplemented on August 21 and July
14, 1997 (with respect to AetnaVest only) is amended with respect to AetnaVest
and AetnaVest II as follows:

Cover:
     The following Funds are added to the list of funding options available
under the variable portion of the policies as of March 9, 1998:

             Oppenheimer Global Securities Fund
             Oppenheimer Strategic Bond Fund
             Portfolio Partners, Inc. MFS Value Equity Portfolio
             Portfolio Partners, Inc. T. Rowe Price Growth Equity Portfolio



















                The Date of this Supplement is February 25, 1998

Form No. X.76004-97-2


                                                                              1
<PAGE>

Prospectus - Page 7
     In the Section Premium Allocation, the following Funds are added as of
March 9, 1998:

     Oppenheimer Global Securities Fund seeks long-term capital appreciation by
investing a substantial portion of its assets in securities of foreign issuers,
"growth-type" companies, cyclical industries and special situations which are
considered to have appreciation possibilities. Current income is not an
objective. These securities may be considered to be speculative.

     Oppenheimer Strategic Bond Fund seeks a high level of current income
principally derived from interest on debt securities and seeks to enhance such
income by writing covered call options on debt securities. The Fund intends to
invest principally in: (i) foreign government and corporate debt securities,
(ii) U.S. Government securities, and (iii) lower-rated high yield domestic debt
securities, commonly known as "junk bonds", which are subject to a greater risk
of loss of principal and nonpayment of interest than higher-rated securities.
These securities may be considered to be speculative.

     Portfolio Partners, Inc.--MFS Value Equity Portfolio seeks capital
appreciation by investing primarily in common stocks.

     Portfolio Partners, Inc.--T. Rowe Price Growth Equity Portfolio seeks
long-term growth of capital and, secondarily, seeks to increase dividend income
by investing primarily in common stocks issued by a diversified group of
well-established growth companies.

     OppenheimerFunds, Inc. serves as the investment adviser to the Oppenheimer
Global Securities and Strategic Bond Funds. Aetna Life Insurance and Annuity
Company serves as the investment adviser to each Portfolio of Portfolio
Partners, Inc. Massachusetts Financial Services Company ("MFS") serves as the
subadviser to the MFS Value Equity Portfolio, and T. Rowe Price Associates,
Inc. serves as the subadviser to the T. Rowe Price Growth Equity Portfolio.

Prospectus - Page 13

     The table under Charges Assessed Against the Underlying Funds is amended
by adding the following Funds:


<TABLE>
<CAPTION>
                                                                   Investment
                                                                  Advisory Fees     Other Expenses
                                                                 (after expense     (after expense     Total Annual
                                                                 reimbursement)     reimbursement)     Fund Expenses
<S>                                                                   <C>                 <C>              <C>
Oppenheimer Global Securities Fund ..........................         0.73%               0.08%            0.81%
Oppenheimer Strategic Bond Fund .............................         0.75%               0.10%            0.85%
Portfolio Partners, Inc. MFS Value Equity Portfolio .........         0.65%(2)            0.25%            0.90%(1)
Portfolio Partners, Inc. T. Rowe Price Growth
 Equity Portfolio ...........................................         0.60%               0.15%            0.75%(1)
</TABLE>

(1) Each Portfolio's aggregate expenses are limited to the advisory and
administrative fees disclosed above through April 30, 1999. Without those
limits, the aggregate expenses for the fiscal year ended December 31, 1997 are
estimated to be as follows: .90% for the MFS Value Equity Portfolio; and .79%
for the T. Rowe Price Growth Equity Portfolio.

(2) The advisory fee is .70% of the first $500 million in assets and .65% on
the excess.

2
<PAGE>

Prospectus - Page 24--Directors and Officers of the Company

     The list of directors and officers under Directors and Officers of the
Company is replaced by the following:


<TABLE>
<CAPTION>
Name and Address*             Position with Company                  Business Experience During Past 5 Years
- --------------------- -------------------------------------   -----------------------------------------------------
<S>                   <C>                                     <C>
Thomas J. McInerney   Director, President and Chairman,       President (since September 1997), Aetna Life
                      Executive Committee (Principal          Insurance and Annuity Company; President (since
                      Executive Officer)                      September 1997), Aetna Insurance Company of
                                                              America; President (since September 1997), Aetna
                                                              Retirement Holdings, Inc.; President (since August
                                                              1997), Aetna Retirement Services, Inc.; Executive
                                                              Vice President (since August 1997), Aetna Inc.;
                                                              Vice President, Strategy (March 1997 - August
                                                              1997), Aetna Inc.; Vice President, Strategy,
                                                              Finance, & Administration (July 1995 - April 1996),
                                                              Aetna Inc.; Vice President, Guaranteed Products
                                                              (November 1992 - July 1995), Aetna Inc.
J. Scott Fox          Director and Senior Vice President      Managing Director, Chief Operating Officer, Chief
                                                              Financial Officer (since October 1997), Aeltus
                                                              Investment Management, Inc.; Senior Vice
                                                              President, Operations (since March 1997), Aetna
                                                              Life Insurance and Annuity Company; Managing
                                                              Director, Chief Operating Officer, Chief Financial
                                                              Officer, Treasurer (April 1994 - March 1997),
                                                              Aeltus Investment Management, Inc.; Managing
                                                              Director and Treasurer (March 1987 - September
                                                              1993), Equitable Capital Management Corporation.
Timothy A. Holt       Director, Senior Vice President and     Senior Vice President, Business Strategy &
                      Chief Financial Officer                 Finance, and Chief 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.
John Y. Kim           Director and Senior Vice President      President (since December 1995), Aeltus Investment
                                                              Management, Inc.; Chief Investment Officer (since
                                                              May 1994), Aetna Services, Inc. (formerly Aetna Life
                                                              and Casualty Company); Managing Director
                                                              (September 1993 - April 1994), Mitchell Hutchins
                                                              Institutional Investors (New York, New York); Vice
                                                              President and Senior Portfolio Manager (October
                                                              1991 - August 1993), Aetna Services, Inc. (formerly
                                                              Aetna Life and Casualty Company).
Shaun P. Mathews      Director and Senior Vice President      Senior Vice President, Product Management (since
                                                              September 1997), Vice President, Products Group
                                                              (since February 1996 to September 1997), Senior
                                                              Vice President, Strategic Markets and Products
                                                              (February 1993 - February 1996), and Senior Vice
                                                              President, Mutual Funds (March 1991 - February
                                                              1993), Aetna Life Insurance and Annuity Company.
</TABLE>

                                                                               3
<PAGE>


<TABLE>
<CAPTION>
Name and Address*            Position with Company                 Business Experience During Past 5 Years
- ---------------------- ---------------------------------   ------------------------------------------------------
<S>                    <C>                                 <C>
Thomas P. Waldron      Director                            Vice President, Human Resources (since 1995),
                                                           Aetna Inc.; Senior Vice President, Human
                                                           Resources (1990 to 1995), Nielson Marketing
                                                           Research, Chicago, Illinois.
Kirk P. Wickman        Vice President, General Counsel     Vice President, General Counsel and Corporate
                       and Corporate Secretary             Secretary (since November 1996), Aetna Life
                                                           Insurance and Annuity Company; Vice President
                                                           and Counsel (June 1992 - November 1996), Aetna
                                                           Life Insurance Company.
Deborah Koltenuk       Vice President and Treasurer,       Vice President, Investment Planning and Financial
                       Corporate Controller                Reporting (April 1996 to July 1996), Aetna Life
                                                           Insurance Company; Vice President and Treasurer,
                                                           Corporate Controller (since March 1996), Aetna
                                                           Retirement Holdings, Inc.; Vice President, Investment
                                                           Planning and Financial Reporting (October 1994
                                                           to April 1996), The Aetna Casualty and Surety
                                                           Company and The Standard Fire and Insurance
                                                           Company; Assistant Vice President, Finance and
                                                           Administration (June 1994 to October 1994), Aetna
                                                           Life Insurance Company; Controller (September 1993
                                                           to June 1994), Aetna Information Technology;
                                                           Assistant Vice President (December 1990 to
                                                           September 1993), Aetna Life and Casualty Company.
Frederick D. Kelsven   Vice President and Chief            Vice President, Chief Compliance Officer (since
                       Compliance Officer                  February 1997), Aetna Life Assignment Company;
                                                           Vice President & Chief Compliance Officer (since
                                                           November 1996), Aetna Investment Services, Inc.;
                                                           Director of Compliance (January 1985 to September
                                                           1996), Nationwide Life Insurance Company.
* The address of all Directors and Officers listed is 151 Farmington Avenue, Hartford, Connecticut.
 These individuals may also be directors and/or officers of other affiliates of the Company.
</TABLE>

Prospectus - Page 28
A new subsection under Additional Information is added as follows:

Year 2000
Aetna Inc. (referred to collectively with its subsidiaries and affiliates as
"Aetna"), has developed and is currently executing a plan to make its computer
systems and applications accommodate date-sensitive information relating to the
Year 2000. The plan covers four stages including (i) inventory,
(ii) assessment, (iii) remediation and (iv) testing and certification. Aetna is
currently in the assessment or remediation stages of its plan for the systems
and applications related to the Separate Account, including those relating to
the Company, and Aeltus Investment Management, Inc., the subadviser to most
Aetna affiliated mutual funds. Testing and certification of these systems is
targeted for completion by mid 1999. The costs of these efforts will not affect
the Separate Account.

The Company, its affiliates and the mutual funds that serve as investment
options for the Separate Account also have relationships with investment
advisers, broker dealers, transfer agents, custodians or other securities
industry participants or other service providers that are not affiliated with
Aetna. Aetna is currently examining its relationships with third parties as part
of its Year 2000 plan. While the Company believes that United States securities
industry participants generally are preparing their computer systems and
applications to accommodate Year 2000 date-sensitive information, preparation by
third parties is outside the Company's control. There can be no assurance that
failure of third parties to complete adequate preparations in a timely manner,
and any resulting systems interruptions or other consequences, would not have an
adverse effect, directly or indirectly, on the Separate Account, including,
without limitation, its operation or the valuation of its assets and units.


4
<PAGE>

Prospectus - Appendix A--Illustrations of Death Benefit, Total Account Values
and Cash Surrender Values for AetnaVest Policies.This information supersedes
that contained in supplement to the prospectus dated August 21, 1997.

     The last sentence of the third paragraph is replaced with the following:

A weighted average has been used for the illustrations assuming that the
Policyowner has invested in the Funds as follows: 56% in Aetna Variable Fund;
6% in Aetna Income Shares; 4% in Aetna Variable Encore Fund; 7% in Aetna
Investment Advisers Fund; 0% in Aetna Ascent Variable Portfolio; 0% in Aetna
Crossroads Variable Portfolio; 0% in Aetna Legacy Variable Portfolios; 5% in
Portfolio Partners MFS Emerging Equities Portfolio; 4% in Portfolio Partners
MFS Research Growth Portfolio; 1% in Fidelity's Variable Insurance Products
Fund II--Contrafund Portfolio; 1% in Fidelity's Variable Insurance Products
Fund--Equity-Income Portfolio; 3% in Janus Aspen Growth Fund; 3% in Janus Aspen
Aggressive Growth Fund; 4% in Janus Aspen Worldwide Growth Fund; 1% in Janus
Aspen Balanced Fund; 5% in Portfolio Partners Scudder International Growth
Portfolio; 0% in Oppenheimer Global Securities Fund; 0% in Oppenheimer
Strategic Bond Fund; 0% in Portfolio Partners MFS Value Equity Portfolio; and
0% in Portfolio Partners T. Rowe Price Growth Equity Portfolio.


Prospectus - Appendix B--Illustrations of Death Benefit, Total Account Values
and Cash Surrender Values for AetnaVest II Policies. This information supersedes
that contained in supplement to the prospectus dated August 21, 1997.

     The last sentence of the third paragraph is replaced with the following:

A weighted average has been used for the illustrations assuming that the
Policyowner has invested in the Funds as follows: 56% in Aetna Variable Fund;
6% in Aetna Income Shares; 4% in Aetna Variable Encore Fund; 7% in Aetna
Investment Advisers Fund; 0% in Aetna Ascent Variable Portfolio; 0% in Aetna
Crossroads Variable Portfolio; 0% in Aetna Legacy Variable Portfolio; 5% in
Portfolio Partners MFS Emerging Equities Portfolio; 4% in Portfolio Partners
MFS Research Growth Portfolio; 1% in Fidelity's Variable Insurance Products
Fund II--Contrafund Portfolio; 1% in Fidelity's Variable Insurance Products
Fund-Equity Income Portfolio; 3% in Janus Aspen Growth Fund; 3% in Janus Aspen
Aggressive Growth Fund; 4% in Janus Aspen Worldwide Growth Fund; 1% in Janus
Aspen Balanced Fund; 5% in Portfolio Partners Scudder International Growth
Portfolio; 0% in Oppenheimer Global Securities Fund; 0% in Oppenheimer
Strategic Bond Fund; 0% in Portfolio Partners MFS Value Equity Portfolio; and
0% in Portfolio Partners T. Rowe Price Growth Equity Portfolio.


                                                                               5
<PAGE>

                            VARIABLE LIFE ACCOUNT B
                             FINANCIAL STATEMENTS


                                     Index


<TABLE>
<S>                                                                                          <C>
 Statement of Assets and Liabilities as of September 30, 1997 (unaudited) ................   S-2
 Statements of Operations and Changes in Net Assets for the nine months
   ended September 30, 1997 and September 30, 1996 (unaudited) ...........................   S-4
 Condensed Financial Information for the nine months ended September 30, 1997 (unaudited)    S-5
 Notes to Financial Statements -- September 30, 1997 (unaudited) .........................   S-8
</TABLE>


                                      S-1
<PAGE>

Variable Life Account B

Statement of Assets and Liabilities--September 30, 1997 (Unaudited)



<TABLE>
<S>                                                                                     <C>
ASSETS:
Investments, at net asset value: (Note 1)
 Aetna Variable Fund; 3,196,319 shares (cost $99,508,839) ............................. $131,027,138
 Aetna Income Shares; 1,442,314 shares (cost $18,506,001) .............................   18,856,596
 Aetna Variable Encore Fund; 1,141,899 shares (cost $15,002,124) ......................   15,053,505
 Aetna Investment Advisers Fund, Inc.; 1,269,183 shares (cost $18,194,063) ............   20,942,265
 Aetna Ascent Variable Portfolio; 105,799 shares (cost $1,377,537) ....................    1,597,706
 Aetna Crossroads Variable Portfolio; 33,041 shares (cost $412,360) ...................      461,347
 Aetna Legacy Variable Portfolio; 47,758 shares (cost $574,815) .......................      603,725
 Aetna Variable Index Plus Portfolio; 61,593 shares (cost $852,252) ...................      875,204
 Alger American Small Capitalization Portfolio; 443,588 shares (cost $19,897,819) .....   20,697,798
 American Century VP Capital Appreciation Fund; 649,356 shares (cost $6,600,874) ......    7,220,836
 Fidelity Investments Variable Insurance Products Fund:
  Equity-Income Portfolio; 552,358 shares (cost $11,584,391) ..........................   13,146,117
  Growth Portfolio; 134,592 shares (cost $4,465,705) ..................................    5,033,748
  Overseas Portfolio; 46,329 shares (cost $848,995) ...................................      953,003
 Fidelity Investments Variable Insurance Products Fund II:
  Asset Manager Portfolio; 119,521 shares (cost $1,854,784) ...........................    2,107,161
  Contrafund Portfolio; 872,975 shares (cost $15,798,493) .............................   17,634,099
 Janus Aspen Series:
  Aggressive Growth Portfolio; 500,689 shares (cost $9,126,974) .......................   10,103,908
  Balanced Portfolio; 373,464 shares (cost $5,583,127) ................................    6,434,792
  Growth Portfolio; 545,924 shares (cost $8,679,709) ..................................   10,225,157
  Short-Term Bond Portfolio; 150,415 shares (cost $1,514,462) .........................    1,537,242
  Worldwide Growth Portfolio; 876,969 shares (cost $18,447,152) .......................   21,319,109
 Scudder Variable Life Investment Fund--
  International Portfolio; 943,907 shares (cost $12,021,744) ..........................   14,120,843
                                                                                        ------------
NET ASSETS (cost $270,852,220) ........................................................ $319,951,299
                                                                                        ============
Net assets represented by:
Policyholders' account values: (Notes 1 and 5)
Aetna Variable Fund:
 Policyholders' account values ........................................................ $131,027,138
Aetna Income Shares:
 Policyholders' account values ........................................................   18,856,596
Aetna Variable Encore Fund:
 Policyholders' account values ........................................................   15,053,505
Aetna Investment Advisers Fund, Inc.:
 Policyholders' account values ........................................................   20,942,265
Aetna Ascent Variable Portfolio:
 Policyholders' account values ........................................................    1,597,706
</TABLE>

See Notes to Financial Statements

                                      S-2
<PAGE>

Variable Life Account B

Statement of Assets and Liabilities--September 30, 1997 (unaudited &
continued):



<TABLE>
<S>                                                             <C>
Aetna Crossroads Variable Portfolio:
 Policyholders' account values ................................ $    461,347
Aetna Legacy Variable Portfolio:
 Policyholders' account values ................................      603,725
Aetna Variable Index Plus Portfolio:
 Policyholders' account values ................................      875,204
Alger American Small Capitalization Portfolio:
 Policyholders' account values ................................   20,697,798
American Century VP Capital Appreciation Fund:
 Policyholders' account values ................................    7,220,836
Fidelity Investments Variable Insurance Products Fund:
 Equity-Income Portfolio:
 Policyholders' account values ................................   13,146,117
 Growth Portfolio:
 Policyholders' account values ................................    5,033,748
 Overseas Portfolio:
 Policyholders' account values ................................      953,003
Fidelity Investments Variable Insurance Products Fund II:
 Asset Manager Portfolio:
 Policyholders' account values ................................    2,107,161
 Contrafund Portfolio:
 Policyholders' account values ................................   17,634,099
Janus Aspen Series:
 Aggressive Growth Portfolio:
 Policyholders' account values ................................   10,103,908
 Balanced Portfolio:
 Policyholders' account values ................................    6,434,792
 Growth Portfolio:
 Policyholders' account values ................................   10,225,157
 Short-Term Bond Portfolio:
 Policyholders' account values ................................    1,537,242
 Worldwide Growth Portfolio:
 Policyholders' account values ................................   21,319,109
Scudder Variable Life Investment Fund--International Portfolio:
 Policyholders' account values ................................   14,120,843
                                                                ------------
                                                                $319,951,299
                                                                ============
</TABLE>

See Notes to Financial Statements

 

                                      S-3
<PAGE>

Variable Life Account B

Statements of Operations and Changes in Net Assets



<TABLE>
<CAPTION>
                                                                           Nine Months Ended   Nine Months Ended
                                                                          September 30, 1997   September 30, 1996
                                                                              (Unaudited)         (Unaudited)
                                                                         -------------------- -------------------
INVESTMENT INCOME:
<S>                                                                         <C>                  <C>
Income: (Notes 1, 3 and 5)
 Dividends .............................................................    $  11,181,934        $   3,885,187
Expenses: (Notes 2 and 5)
 Valuation Period Deductions ...........................................       (1,872,259)          (1,080,847)
                                                                            -------------        -------------
Net investment income ..................................................        9,309,675            2,804,340
                                                                            -------------        -------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:
Net realized gain (loss) on sales of investments: (Notes 1, 4 and 5)
 Proceeds from sales ...................................................      139,757,147           20,651,970
 Cost of investments sold ..............................................      128,709,226           18,373,466
                                                                            -------------        -------------
  Net realized gain (loss) .............................................       11,047,921            2,278,504
Net unrealized gain (loss) on investments: (Note 5) ....................
 Beginning of period ...................................................       14,132,669            4,391,574
 End of period .........................................................       49,099,079           15,114,855
                                                                            -------------        -------------
  Net change in unrealized gain (loss) .................................       34,966,410           10,723,281
                                                                            -------------        -------------
Net realized and unrealized gain (loss) on investments .................       46,014,331           13,001,785
                                                                            -------------        -------------
Net increase (decrease) in net assets resulting from operations ........       55,324,006           15,806,125
                                                                            -------------        -------------
FROM UNIT TRANSACTIONS:
Variable life premium payments .........................................       84,887,351           79,490,652
Sales and administrative charges deducted by the Company ...............       (2,894,734)          (2,425,262)
Premiums allocated to the fixed account ................................       (2,076,993)          (2,340,043)
                                                                            -------------        -------------
 Net premiums allocated to the variable account ........................       79,915,624           74,725,347
Transfers to the Company for monthly deductions ........................      (15,533,434)         (11,102,414)
Redemptions by contract holders ........................................      (20,908,061)          (2,903,147)
Transfers on account of policy loans ...................................       (2,096,102)          (3,395,109)
Other ..................................................................           75,383              (10,234)
                                                                            -------------        -------------
 Net increase in net assets from unit transactions (Note 5) ............       41,453,410           57,314,443
                                                                            -------------        -------------
Change in net assets ...................................................       96,777,416           73,120,568
NET ASSETS:
Beginning of period ....................................................      223,173,883          126,515,779
                                                                            -------------        -------------
End of period ..........................................................    $ 319,951,299        $ 199,636,347
                                                                            =============        =============
</TABLE>

See Notes to Financial Statements

 

                                      S-4
<PAGE>

Variable Life Account B

Condensed Financial Information--Nine Months Ended September 30, 1997
(Unaudited)



<TABLE>
<CAPTION>
                                               Value                     Increase
                                             Per Unit                   (Decrease)
                                                                       in Value of            Reserves
                                     Beginning       End of            Accumulation            at End
                                     of Period       Period                Unit               of Period
                                    -----------   ------------   -----------------------   --------------
<S>                                    <C>           <C>                  <C>               <C>
Aetna Variable Fund:
 Aetna Vest                            $34.932       $45.812              31.15%            $65,467,133
 Aetna Vest II                          19.507        25.577              31.12%             20,668,426
 Aetna Vest Plus                        16.389        21.489              31.12%             35,633,026
 Aetna Vest Estate Protector            11.675        15.326              31.27%                886,387
 Corporate Specialty Market             14.805        19.413              31.12%              8,372,166
Aetna Income Shares:                                                                       
 Aetna Vest                            $21.850       $23.082               5.64%              5,989,256
 Aetna Vest II                          14.691        15.519               5.64%                975,075
 Aetna Vest Plus                        11.764        12.427               5.64%              2,046,769
 Aetna Vest Estate Protector            10.452        11.054               5.76%                214,179
 Corporate Specialty Market             11.354        11.995               5.64%              9,631,317
Aetna Variable Encore Fund:                                                                
 Aetna Vest                            $16.577       $17.118               3.27%              2,564,616
 Aetna Vest II                          12.117        12.513               3.27%                158,376
 Aetna Vest Plus                        11.388        11.760               3.27%              5,977,410
 Aetna Vest Estate Protector            10.333        10.683               3.38%                169,449
 Corporate Specialty Market             10.895        11.251               3.27%              6,183,654
Aetna Investment Advisers Fund, Inc.:                                                      
 Aetna Vest                            $17.547       $20.914              19.19%              2,262,647
 Aetna Vest II                          17.742        21.143              19.16%              4,931,529
 Aetna Vest Plus                        14.880        17.731              19.16%              7,889,770
 Aetna Vest Estate Protector            11.340        13.314              17.41%(1)             126,662
 Corporate Specialty Market             12.954        15.436              19.16%              5,731,657
Aetna Ascent Variable Portfolio:                                                           
 Aetna Vest                            $11.828       $14.221              20.23%                296,098
 Aetna Vest II                          11.828        14.212              20.16%                138,916
 Aetna Vest Plus                        11.828        14.212              20.16%              1,119,184
 Aetna Vest Estate Protector            11.886        14.245              19.85%(2)              43,508
Aetna Crossroads Variable Portfolio:                 
 Aetna Vest                            $11.474       $13.446              17.19%                 68,703
 Aetna Vest II                          11.544        13.438              16.41%(1)              29,300
 Aetna Vest Plus                        11.474        13.438              17.12%                361,206
 Aetna Vest Estate Protector            11.487        13.468              17.25%                  2,138
Aetna Legacy Variable Portfolio:                     
 Aetna Vest II                         $11.263       $12.576              11.66%(2)              11,119
 Aetna Vest Plus                        11.118        12.576              13.11%                561,269
 Aetna Vest Estate Protector            11.344        12.604              11.11%(3)              31,337
Aetna Variable Index Plus Portfolio:                 
 Aetna Vest                            $12.017       $12.762               6.20%(4)              94,956
 Aetna Vest II                          11.345        12.762              12.49%(4)              76,612
 Aetna Vest Plus                        11.172        12.762              14.23%(3)             409,202
 Aetna Vest Estate Protector            12.371        12.778               3.29%(5)              77,859
 Corporate Specialty Market             12.785        12.762              (0.18%)(6)            216,575
</TABLE>                                           

                                      S-5
<PAGE>

Variable Life Account B

Condensed Financial Information--Nine Months Ended September 30, 1997
(unaudited & continued)

<TABLE>
<CAPTION>
                                                                 Increase
                                                                (Decrease)
                                       Value Per Unit           in Value of      Reserves
                                  Beginning       End of       Accumulation       at End
                                  of Period       Period           Unit          of Period
                                 -----------   ------------   --------------   ------------
<S>                                 <C>           <C>              <C>         <C>
Alger American Small
 Capitalization Portfolio:
 Aetna Vest                         $16.051       $18.926          17.92%       1,479,421
 Aetna Vest II                       16.052        18.928          17.92%         664,375
 Aetna Vest Plus                     16.043        18.918          17.92%      10,299,964
 Aetna Vest Estate Protector          9.982        11.783          18.05%         553,593
 Corporate Specialty Market          13.201        15.566          17.92%       7,700,445
American Century VP Capital                       
 Appreciation Fund:                               
 Aetna Vest                         $12.534       $13.826          10.31%         881,640
 Aetna Vest II                       12.590        13.888          10.31%         294,690
 Aetna Vest Plus                     12.419        13.698          10.31%       4,592,275
 Aetna Vest Estate Protector          9.511        10.503          10.43%         100,399
 Corporate Specialty Market          11.358        12.528          10.31%       1,351,832
Fidelity Investments Variable                     
 Insurance Products Fund:                         
Equity-Income Portfolio:                          
 Aetna Vest                         $10.871       $13.549          24.64%         169,511
 Aetna Vest II                       10.871        13.549          24.64%          67,118
 Aetna Vest Plus                     10.871        13.549          24.64%       4,134,876
 Aetna Vest Estate Protector         10.883        13.580          24.78%         585,334
 Corporate Specialty Market          12.512        15.594          24.64%       8,189,278
Fidelity Investments Variable                     
 Insurance Products Fund:                         
Growth Portfolio:                                 
 Corporate Specialty Market         $11.255       $13.906          23.55%       5,033,748
Overseas Portfolio:                               
 Corporate Specialty Market         $11.241       $13.335          18.62%         953,003
Fidelity Investments Variable                     
 Insurance Products Fund II:                      
Asset Manager Portfolio:                          
 Corporate Specialty Market         $12.022       $14.093          17.23%       2,107,161
Contrafund Portfolio:                             
 Aetna Vest                         $11.525       $14.386          24.82%         481,708
 Aetna Vest II                       11.525        14.386          24.82%         106,699
 Aetna Vest Plus                     11.525        14.386          24.82%       3,455,189
 Aetna Vest Estate Protector         11.538        14.419          24.96%         520,560
 Corporate Specialty Market          12.396        15.474          24.83%      13,069,943
Janus Aspen Series:                               
Aggressive Growth Portfolio:                      
 Aetna Vest                         $16.153       $17.738           9.81%         905,943
 Aetna Vest II                       16.153        17.738           9.81%         531,805
 Aetna Vest Plus                     16.153        17.738           9.81%       5,523,172
 Aetna Vest Estate Protector          9.797        10.770           9.93%         627,618
 Corporate Specialty Market          12.120        13.309           9.81%       2,515,370
</TABLE>                                        

                                      S-6
<PAGE>

Variable Life Account B

Condensed Financial Information--Nine Months Ended September 30, 1997
   (unaudited & continued):

<TABLE>
<CAPTION>
                                                                      Increase
                                                                     (Decrease)
                                          Value Per Unit             in Value of        Reserves
                                     Beginning       End of         Accumulation         at End
                                     of Period       Period             Unit            of Period
                                    -----------   ------------   ------------------   ------------
<S>                                    <C>           <C>                 <C>          <C>
Balanced Portfolio:
 Aetna Vest                            $13.966       $16.550             18.50%          126,696
 Aetna Vest II                          14.075        16.679             18.50%          166,787
 Aetna Vest Plus                        13.960        16.542             18.50%        3,046,452
 Aetna Vest Estate Protector            11.101        13.169             18.63%          110,546
 Corporate Specialty Market             12.242        14.507             18.50%        2,984,311
Growth Portfolio:                                                        
 Aetna Vest                            $14.898       $18.346             23.14%          684,594
 Aetna Vest II                          14.884        18.326             23.14%        1,143,611
 Aetna Vest Plus                        14.863        18.303             23.14%        6,587,329
 Aetna Vest Estate Protector            10.857        13.385             23.28%          492,886
 Corporate Specialty Market             12.232        15.063             23.14%        1,316,737
Short-Term Bond Portfolio:                                               
 Aetna Vest                            $11.289       $11.772              4.27%            7,426
 Aetna Vest II                          11.277        11.759              4.27%            1,534
 Aetna Vest Plus                        11.247        11.727              4.27%          529,601
 Aetna Vest Estate Protector            10.389        10.818              4.13% (1)        9,958
 Corporate Specialty Market             10.468        10.916              4.27%          988,724
Worldwide Growth Portfolio:                          
 Aetna Vest                            $16.364       $20.576             25.74%        2,234,729
 Aetna Vest II                          16.368        20.582             25.74%        1,184,713
 Aetna Vest Plus                        16.348        20.556             25.74%       10,139,649
 Aetna Vest Estate Protector            11.811        14.868             25.88%          648,134
 Corporate Specialty Market             13.459        16.924             25.74%        7,111,884
Scudder Variable Life Investment                                         
 Fund--International Portfolio:                                          
 Aetna Vest                            $14.543       $16.692             14.78%        2,307,215
 Aetna Vest II                          14.453        16.589             14.78%          746,333
 Aetna Vest Plus                        14.373        16.496             14.78%        6,951,136
 Aetna Vest Estate Protector            10.898        12.522             14.90%          201,188
 Corporate Specialty Market             12.043        13.823             14.78%        3,914,970
</TABLE>                                                               

Notes to Condensed Financial Information:

   (1)--Reflects less than a full year of performance activity. Funds were
        first received in this option during January 1997.
   (2)--Reflects less than a full year of performance activity. Funds were
        first received in this option during February 1997.
   (3)--Reflects less than a full year of performance activity. Funds were
        first received in this option during May 1997.
   (4)--Reflects less than a full year of performance activity. Funds were
        first received in this option during June 1997.
   (5)--Reflects less than a full year of performance activity. Funds were
        first received in this option during July 1997.
   (6)--Reflects less than a full year of performance activity. Funds were
        first received in this option during August 1997.


                                      S-7
<PAGE>

Variable Life Account B

Notes to Financial Statements--September 30, 1997 (Unaudited):


1. Summary of Significant Accounting Policies

   Variable Life Account B ("Account") is a separate account established by
   Aetna Life Insurance and Annuity Company and is registered under the
   Investment Company Act of 1940 as a unit investment trust. The Account is
   sold exclusively for use with variable life insurance product contracts as
   defined under the Internal Revenue Code of 1986, as amended.

   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 Account.

   a. Valuation of Investments

   Investments in the following Funds are stated at the closing net asset
   value per share as determined by each fund on September 30, 1997:

   Aetna Variable Fund                                       
   Aetna Income Shares                                       
   Aetna Variable Encore Fund                                
   Aetna Investment Advisers Fund, Inc.                      
   Aetna Ascent Variable Portfolio                           
   Aetna Crossroads Variable Portfolio                       
   Aetna Legacy Variable Portfolio                           
   Aetna Variable Index Plus Portfolio                       
   Alger American Small Capitalization Portfolio             
   American Century VP Capital Appreciation Fund             
   Fidelity Investments Variable Insurance Products Fund:    
   [bullet] Equity-Income Portfolio                          
   [bullet] Growth Portfolio
   [bullet] Overseas Portfolio
   Fidelity Investments Variable Insurance Products Fund II:
   [bullet] Asset Manager Portfolio
   [bullet] Contrafund Portfolio
   Janus Aspen Series:
   [bullet] Aggressive Growth Portfolio
   [bullet] Balanced Portfolio
   [bullet] Growth Portfolio
   [bullet] Short-Term Bond Portfolio
   [bullet] Worldwide Growth Portfolio
   Scudder Variable Life Investment Fund--
    International Portfolio

    b. Other

   Investment transactions are accounted for on a trade date basis and
   dividend income is recorded on the ex-dividend date. The cost of
   investments sold is determined by specific identification.

   c. Federal Income Taxes

   The operations of the Account form a part of, and are taxed with, the total
   operations of Aetna Life Insurance and Annuity Company ("Company") which is
   taxed as a life insurance company under the Internal Revenue Code of 1986,
   as amended.


2. Valuation Period Deductions

   Deductions by the Account for mortality and expense risk charges are made
   in accordance with the terms of the policies and are paid to the Company.


                                      S-8
<PAGE>

Variable Life Account B

Notes to Financial Statements--September 30, 1997 (unaudited & continued):


3. Dividend Income

   On an annual basis the Funds distribute substantially all of their taxable
   income and realized capital gains to their shareholders. Distributions paid
   to the Account are automatically reinvested in shares of the Funds. The
   Account's proportionate share of each Fund's undistributed net investment
   income (distributions in excess of net investment income) and accumulated
   net realized gain (loss) on investments is included in net unrealized gain
   (loss) on investments in the Statements of Operations and Changes in Net
   Assets.


4. Purchases and Sales of Investments

   The cost of purchases and proceeds from sales of investments other than
   short-term investments for the nine month periods ended September 30, 1997
   and September 30, 1996 aggregated $190,520,232 and $139,757,147 and
   $80,774,933 and $20,651,970, respectively.


                                      S-9
<PAGE>

Variable Life Account B

Notes to Financial Statements--September 30, 1997 (unaudited & continued):

5. Supplemental Information to Statements of Operations and Changes in Net
    Assets--Nine Months Ended September 30, 1997

<TABLE>
<CAPTION>
                                                           Valuation        Proceeds        Cost of           Net
                                                            Period            from         Invesments      Realized
                                           Dividends      Deductions         Sales            Sold        Gain (Loss)
                                         ------------- ---------------- --------------- --------------- --------------
<S>                                      <C>           <C>              <C>             <C>              <C>
Aetna Variable Fund:
 PolicyHolders' account values ......... $ 4,806,166   $  (759,765)     $  7,628,880    $  5,575,341     $ 2,053,539
Aetna Income Shares:
 PolicyHolders' account values .........     371,054       (97,068)        1,779,972       1,823,228         (43,256)
Aetna Variable Encore Fund:
 PolicyHolders' account values .........     372,968      (100,707)       43,104,359      42,850,706         253,653
Aetna Investment Advisers Fund, Inc.:
 PolicyHolders' account values .........   1,720,435      (127,224)        1,636,280       1,316,961         319,319
Aetna Ascent Variable Portfolio:
 PolicyHolders' account values .........      13,550        (7,125)          779,440         770,289           9,151
Aetna Crossroads Variable Portfolio:
 PolicyHolders' account values .........       4,060        (1,903)          181,294         178,792           2,502
Aetna Legacy Variable Portfolio:
 PolicyHolders' account values .........       7,636        (2,023)          216,181         198,502          17,679
Aetna Variable Index Plus Portfolio:
 PolicyHolders' account values .........           0        (1,350)            2,893           2,642             251
Alger American Small Capitalization
 Portfolio:
 PolicyHolders' account values .........     576,583       (97,515)       27,120,190      25,868,551       1,251,639
American Century VP Capital
 Appreciation Fund:
 PolicyHolders' account values .........     132,455       (45,867)        3,235,827       3,442,376        (206,549)
Fidelity Investments Variable Insurance
 Products Fund:
Equity-Income Portfolio:
 PolicyHolders' account values .........   1,485,715      (123,125)       11,734,663       9,571,434       2,163,229
Growth Portfolio:
 PolicyHolders' account values .........     192,233       (39,162)        6,082,672       5,284,973         797,699
Overseas Portfolio:
 PolicyHolders' account values .........      46,706        (4,712)           46,070          41,030           5,040
Fidelity Investments Variable Insurance
 Products Fund II:
Asset Manager Portfolio:
 PolicyHolders' account values .........     175,953       (12,238)           96,650          91,251           5,399
Contrafund Portfolio:
 PolicyHolders' account values .........     235,708       (63,309)        4,141,445       3,321,787         819,658
Janus Aspen Series:
Aggressive Growth Portfolio:
 PolicyHolders' account values .........           0       (67,528)       15,604,169      15,153,080         451,089
Balanced Portfolio:
 PolicyHolders' account values .........     123,266       (34,252)          982,085         824,394         157,691
Growth Portfolio:
 PolicyHolders' account values .........     277,232       (61,963)        3,109,251       2,424,122         685,129
Short-Term Bond Portfolio:
 PolicyHolders' account values .........     101,542       (28,323)        3,489,096       3,386,095         103,001
Worldwide Growth Portfolio:
 PolicyHolders' account values .........     274,427      (109,951)        5,994,187       4,447,419       1,546,768
Scudder Variable Life Investment Fund--
 International Portfolio:
PolicyHolders' account values ..........     264,245       (87,149)        2,791,543       2,136,253         655,290
                                         -----------   -----------      ------------    ------------     -----------
Total Variable Life Account B .......... $11,181,934   $(1,872,259)     $139,757,147    $128,709,226     $11,047,921
                                         ===========   ===========      ============    ============     ===========
</TABLE>

                                      S-10
<PAGE>

 

 

<TABLE>
<CAPTION>
                                                      Net Increase
         Net Unrealized                  Net          (Decrease) In
           Gain (Loss)                Change in        Net Assets                  Net Assets
   Beginning            End           Unrealized        from Unit        Beginning           End
   of Period         of Period       Gain (Loss)      Transactions       of Period        of Period
- ---------------   --------------   ---------------   --------------   --------------   ---------------
  <S>              <C>               <C>              <C>             <C>               <C>
  $ 7,294,643      $31,518,299       $24,223,656      $ 7,831,916     $ 92,871,626      $131,027,138
     (190,180)         350,595           540,775        4,905,304       13,179,787        18,856,596
      106,394           51,381           (55,013)       5,490,419        9,092,185        15,053,505
    1,383,931        2,748,202         1,364,271        1,873,923       15,791,541        20,942,265
       15,645          220,169           204,524          832,228          545,378         1,597,706
         (191)          48,987            49,178          283,818          123,692           461,347
           20           28,909            28,889          537,581           13,963           603,725
            0           22,952            22,952          853,351                0           875,204
      172,057          799,979           627,922        5,253,086       13,086,083        20,697,798
     (146,911)         619,963           766,874           91,398        6,482,525         7,220,836
    1,096,283        1,561,726           465,443       (4,155,358)      13,310,213        13,146,117
      294,867          568,043           273,176       (1,242,727)       5,052,529         5,033,748
       37,941          104,008            66,067          307,575          532,327           953,003
      134,978          252,377           117,399          410,462        1,410,186         2,107,161
      730,883        1,835,606         1,104,723        8,625,629        6,911,690        17,634,099
      249,074          976,934           727,860         (670,440)       9,662,927        10,103,908
      243,163          851,665           608,502        2,005,240        3,574,345         6,434,792
      566,478        1,545,448           978,970        1,171,142        7,174,647        10,225,157
       26,773           22,780            (3,993)      (2,462,833)       3,827,848         1,537,242
      872,277        2,871,957         1,999,680        7,693,049        9,915,136        21,319,109
    1,244,544        2,099,099           854,555        1,818,647       10,615,255        14,120,843
  -----------      -----------       -----------      -----------     ------------      ------------
  $14,132,669      $49,099,079       $34,966,410      $41,453,410     $223,173,883      $319,951,299
  ===========      ===========       ===========      ============    ============      ============
</TABLE>

                                      S-11





<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

                              FINANCIAL STATEMENTS


                   Index to Consolidated Financial Statements



<TABLE>
<CAPTION>
                                                                                              Page
<S>                                                                                           <C>
Consolidated Statements of Income for the three and nine months ended September 30, 1997
   and 1996 (unaudited) ..................................................................    F-2
Consolidated Balance Sheets as of September 30, 1997 (unaudited) and December 31, 1996 ...    F-3
Consolidated Statements of Changes in Shareholder's Equity for the nine months ended
   September 30, 1997 and 1996 (unaudited) ...............................................    F-4
Consolidated Statements of Cash Flows for the nine months ended September 30, 1997 and
   1996 (unaudited) ......................................................................    F-5
Condensed Notes to Consolidated Financial Statements as of September 30, 1997 (unaudited)     F-7
</TABLE>


                                      F-1
<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

                       Consolidated Statements of Income
                                  (millions)


<TABLE>
<CAPTION>
                                                        3 Months Ended     9 Months Ended September
                                                         September 30,               30,
                                                     --------------------- ------------------------
                                                          (unaudited)            (unaudited)
                                                        1997       1996        1997        1996
                                                     ---------- ---------- ----------- ------------
<S>                                                   <C>        <C>        <C>         <C>
Revenue:
 Premiums                                             $ 68.2     $ 35.5     $  200.1    $   99.9
 Charges assessed against policyholders                127.7       99.1        350.2       289.3
 Net investment income                                 269.5      259.7        804.9       771.8
 Net realized capital gains                              8.8        0.1         17.9        17.2
 Other income                                            9.6        9.4         28.8        34.6
                                                      ------     ------     --------    --------
  Total revenue                                        483.8      403.8      1,401.9     1,212.8
Benefits and expenses:
 Current and future benefits                           286.5      245.6        853.4       719.1
 Operating expenses                                     84.5       84.6        247.3       261.3
 Amortization of deferred policy acquisition costs      40.1       17.9         92.4        46.6
 Severance and facilities charges                         --       47.3           --        61.3
                                                      ------     ------     --------    --------
  Total benefits and expenses                          411.1      395.4      1,193.1     1,088.3
Income before income taxes                              72.7        8.4        208.8       124.5
Income taxes                                            21.3        1.4         63.9        34.3
                                                      ------     ------     --------    --------
Net income                                            $ 51.4     $  7.0     $  144.9    $   90.2
                                                      ======     ======     ========    ========
</TABLE>

 

See Condensed Notes to Consolidated Financial Statements.

                                      F-2
<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

                          Consolidated Balance Sheets
                         (millions, except share data)


<TABLE>
<CAPTION>
                                                                     September 30,     December 31,
                                                                          1997             1996
                                                                    ---------------   -------------
Assets                                                                (unaudited)
- ------                                                              ---------------
<S>                                                                   <C>              <C>
Investments:
 Debt securities available for sale, at fair value
  (amortized cost:$12,736.4 and $12,539.1)                            $  13,257.1      $  12,905.5
 Equity securities, available for sale:
  Nonredeemable preferred stock (cost: $143.4 and $107.6)                   166.5            119.0
  Investment in affiliated mutual funds (cost: $42.0 and $77.3)              55.1             81.1
  Common stock                                                                 .8               .3
 Short-term investments                                                     111.8             34.8
 Mortgage loans                                                              12.9             13.0
 Policy loans                                                               453.7            399.3
                                                                      -----------      -----------
   Total investments                                                     14,057.9         13,553.0
 Cash and cash equivalents                                                  614.2            459.1
 Accrued investment income                                                  183.0            159.0
 Premiums due and other receivables                                          37.3             26.6
 Deferred policy acquisition costs                                        1,620.6          1,515.3
 Reinsurance loan to affiliate                                              474.4            628.3
 Other assets                                                                40.1             33.7
 Separate accounts assets                                                21,494.5         15,318.3
                                                                      -----------      -----------
   Total assets                                                       $  38,522.0      $  31,693.3
                                                                      ===========      ===========
Liabilities and Shareholder's Equity
- ------------------------------------
Liabilities:
 Future policy benefits                                               $   3,757.8      $   3,617.0
 Unpaid claims and claim expenses                                            28.0             28.9
 Policyholders' funds left with the Company                              11,074.5         10,663.7
                                                                      -----------      -----------
  Total insurance reserve liabilities                                    14,860.3         14,309.6
 Other liabilities                                                          295.2            354.7
 Income taxes:
  Current                                                                    37.1             20.7
  Deferred                                                                   74.8             80.5
 Separate accounts liabilities                                           21,468.6         15,318.3
                                                                      -----------      -----------
   Total liabilities                                                     36,736.0         30,083.8
                                                                      ===========      ===========
Shareholder's equity:
 Common stock, par value $50 (100,000 shares authorized; 55,000
  shares issued and outstanding)                                              2.8              2.8
 Paid-in capital                                                            418.0            418.0
 Net unrealized capital gains                                                96.7             60.5
 Retained earnings                                                        1,268.5          1,128.2
                                                                      -----------      -----------
   Total shareholder's equity                                             1,786.0          1,609.5
                                                                      -----------      -----------
   Total liabilities and shareholder's equity                         $  38,522.0      $  31,693.3
                                                                      ===========      ===========
</TABLE>

See Condensed Notes to Consolidated Financial Statements.

                                      F-3
<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

           Consolidated Statements of Changes in Shareholder's Equity
                                   (millions)



                                                  9 Months Ended September 30,
                                                  -----------------------------
                                                           (unaudited)
                                                    1997               1996
                                                  --------         ----------
Shareholder's equity, beginning of year           $1,609.5         $  1,583.0
Net change in unrealized capital gains (losses)       36.2              (93.4)
Net income                                           144.9               90.2
Common stock dividends                                (8.3)              (1.5)
Other changes                                          3.7                 --
                                                  --------           --------
Shareholder's equity, end of period               $1,786.0           $1,578.3
                                                  ========           ========

See Condensed Notes to Consolidated Financial Statements.

                                      F-4
<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

                     Consolidated Statements of Cash Flows
                                   (millions)

<TABLE>
<CAPTION>
                                                                  9 Months Ended September 30,
                                                                  -----------------------------
                                                                           (unaudited)
                                                                       1997            1996
                                                                  -------------   -------------
<S>                                                                 <C>             <C>
Cash Flows from Operating Activities:
Net income                                                          $   144.9       $    90.2
Adjustments to reconcile net income to net cash provided by
 (used for) operating activities:
Increase in accrued investment income                                   (24.0)          (13.0)
Increase in premiums due and other receivables                           (8.8)           (2.3)
Increase in policy loans                                                (54.4)          (29.5)
Increase in deferred policy acquisition costs                          (105.3)         (127.2)
Decrease in reinsurance loan to affiliate                               153.9            22.1
Net increase in universal life account balances                         224.1           172.5
Decrease in other insurance reserve liabilities                        (165.5)         (125.2)
Net (decrease) increase in other liabilities and other assets          (122.4)          126.8
Decrease in income taxes                                                 (3.9)          (23.5)
Net accretion of discount on investments                                (51.9)          (51.1)
Net realized capital gains                                              (17.9)          (17.2)
                                                                    ---------       ---------
 Net cash (used for) provided by operating activities                   (31.2)           22.6
                                                                    ---------       ---------
Cash Flows from Investing Activities:
Proceeds from sales of:
 Debt securities available for sale                                   3,828.5         3,830.6
 Equity securities                                                       61.3           114.5
 Mortgage loans                                                           0.1             8.6
Investment maturities and collections of:
 Debt securities available for sale                                     966.8           681.8
 Short-term investments                                                  43.2            21.5
Cost of investment purchases in:
 Debt securities available for sale                                  (4,811.0)       (4,996.5)
 Equity securities                                                      (53.6)          (63.7)
 Short-term investments                                                (120.1)          (35.5)
Other, net                                                                 --            (9.1)
                                                                    ---------       ---------
 Net cash used for investing activities                                 (84.8)         (447.8)
                                                                    ---------       ---------
</TABLE>


See Condensed Notes to Consolidated Financial Statements.

                                      F-5
<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

               Consolidated Statements of Cash Flows (Continued)
                                   (millions)



<TABLE>
<CAPTION>
                                                             9 Months Ended September 30,
                                                             -----------------------------
                                                                      (unaudited)
                                                                  1997            1996
                                                             -------------   -------------
<S>                                                             <C>           <C>
Cash Flows from Financing Activities:
 Deposits and interest credited for investment contracts        $1,230.2      $  1,140.6
 Withdrawals of investment contracts                              (925.8)         (860.7)
 Dividends paid to shareholder                                      (8.3)           (1.5)
 Capital contribution to Separate Account                          (25.0)             --
                                                                --------      ----------
  Net cash provided by financing activities                        271.1           278.4
                                                                --------      ----------
Net increase (decrease) in cash and cash equivalents               155.1          (146.8)
Cash and cash equivalents, beginning of period                     459.1           568.8
                                                                --------      ----------
Cash and cash equivalents, end of period                        $  614.2      $    422.0
                                                                --------      ----------
Supplemental cash flow information:
 Income taxes paid, net                                         $   68.7      $     61.4
                                                                ========      ==========
</TABLE>

See Condensed Notes to Consolidated Financial Statements.
                                      F-6
<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

              Condensed Notes to Consolidated Financial Statements
                                  (unaudited)

1. Basis of Presentation

   The consolidated financial statements include Aetna Life Insurance and
   Annuity Company and its wholly owned subsidiaries, Aetna Insurance Company of
   America and Aetna Private Capital, Inc. (collectively, the "Company"). Aetna
   Life Insurance and Annuity Company is a wholly owned subsidiary of Aetna
   Retirement Holdings, Inc. ("HOLDCO"). HOLDCO is a wholly owned subsidiary of
   Aetna Retirement Services, Inc., whose ultimate parent is Aetna Inc.
   ("Aetna").

   These consolidated financial statements have been prepared in accordance with
   generally accepted accounting principles and are unaudited. Certain
   reclassifications have been made to 1996 financial information to conform to
   the 1997 presentation. These interim statements necessarily rely heavily on
   estimates, including assumptions as to annualized tax rates. In the opinion
   of management, all adjustments necessary for a fair statement of results for
   the interim periods have been made. All such adjustments are of a normal,
   recurring nature. The accompanying condensed consolidated financial
   statements should be read in conjunction with the consolidated financial
   statements and related notes as presented in the Company's 1996 Annual Report
   on Form 10-K. Certain financial information that is normally included in
   annual financial statements prepared in accordance with generally accepted
   accounting principles, but that is not required for interim reporting
   purposes, has been condensed or omitted.

2. Future Application of Accounting Standards

   Financial Accounting Standard ("FAS") No. 125, Accounting for Transfers and
   Servicing of Financial Assets and Extinguishments of Liabilities, was issued
   in June 1996 and provides accounting and reporting standards for transfers of
   financial assets and extinguishments of liabilities.

   FAS No. 125 is effective for 1997 financial statements; however, certain
   provisions relating to accounting for repurchase agreements and securities
   lending are not effective until January 1, 1998. Provisions effective in 1997
   did not have a material effect on the Company's financial position or results
   of operations. The Company does not expect adoption of this statement for
   provisions effective in 1998 to have a material effect on its financial
   position or results of operations.

   FAS No. 130, Reporting Comprehensive Income, was issued in June 1997 and
   establishes standards for the reporting and presentation of comprehensive
   income and its components in a full set of financial statements.
   Comprehensive income encompasses all changes in shareholder's equity (except
   those arising from transactions with owners) and includes net income, net
   unrealized capital gains or losses on available for sale securities. As this
   new standard only requires additional information in a financial statement,
   it will not affect the Company's financial position or results of operations.
   FAS No. 130 is effective for fiscal years beginning after December 15, 1997,
   with earlier application permitted. The Company is currently evaluating the
   presentation alternatives permitted by the statement.


                                      F-7
<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

        Condensed Notes to Consolidated Financial Statements (Continued)
                                  (unaudited)

2. Future Application of Accounting Standards (Continued)

   FAS No. 131, Disclosures about Segments of an Enterprise and Related
   Information, was issued in June 1997 and establishes standards for the
   reporting of information relating to operating segments in annual financial
   statements, as well as disclosure of selected information in interim
   financial reports. This statement supersedes FAS No. 14, Financial Reporting
   for Segments of a Business Enterprise, which requires reporting segment
   information by industry and geographic area (industry approach). Under FAS
   No. 131, operating segments are defined as components of a company for which
   separate financial information is available and is used by management to
   allocate resources and assess performance (management approach). This
   statement is effective for year-end 1998 financial statements. Interim
   financial information will be required beginning in 1999 (with comparative
   1998 information). The Company does not anticipate that this standard will
   significantly impact the composition of its current operating segments, which
   are consistent with the management approach.

3. Financial Instruments

   The Company engages in hedging activities to manage interest rate and price
   risks. Such hedging activities have principally consisted of using
   off-balance sheet instruments such as futures and forward contracts and
   interest rate swap agreements. There were no such contracts or agreements
   open as of September 30, 1997.

4. Severance and Facilities Charges

   In the second quarter of 1996, the Company was allocated severance and
   facilities reserves from Aetna to reflect actions taken or to be taken to
   reduce the level of corporate expenses and other costs previously absorbed by
   Aetna's property-casualty operations.

   In the third quarter of 1996, the Company established severance and
   facilities reserves in the Financial Services and Individual Life Insurance
   segments to reflect actions taken or to be taken in order to make its
   businesses more competitive.

   Activity for the nine months ended September 30, 1997 within the severance
   and facilities reserves (pretax, in millions) and positions eliminated
   related to such actions were as follows:


                                               Reserve      Positions
                                               -------      ---------
   Balance at December 31, 1996 ..........       $47.9         524
   Actions taken (1) .....................       (19.5)       (129)
                                                 -----        ----
   Balance at September 30, 1997 .........       $28.4         395
                                                 =====        ====

   (1) Includes $9.9 million of severance-related actions and $7.0 million of
   corporate allocation-related actions.
   The Company's severance actions are expected to be substantially completed by
   March 31, 1998. The corporate allocation actions and vacating of certain
   leased office space are expected to be substantially completed in 1997.


                                      F-8
<PAGE>

 
           AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Holdings, Inc.)

        Condensed Notes to Consolidated Financial Statements (Continued)

5. Related Party Transactions

   Effective December 31, 1988, the Company entered into a reinsurance agreement
   with Aetna Life Insurance Company ("Aetna Life") in which substantially all
   of the nonparticipating individual life and annuity business written by Aetna
   Life prior to 1981 was assumed by the Company. Effective January 1, 1997,
   this agreement has been amended to transition (based on underlying investment
   rollover in Aetna Life) from a modified coinsurance to a coinsurance
   arrangement. As a result of this change, reserves will be ceded to the
   Company from Aetna Life as investment rollover occurs and the loan previously
   established will be reduced.

6. Litigation

   The Company is involved in numerous lawsuits arising, for the most part, in
   the ordinary course of its business operations. While the ultimate outcome of
   litigation against the Company cannot be determined at this time, after
   consideration of the defenses available to the Company and any related
   reserves established, it is not expected to result in liability for amounts
   material to the financial condition of the Company, although it may adversely
   affect results of operations in future periods.

7. Dividends

   On June 27, 1997 and August 15, 1997, the Company paid a $5.3 million and
   $3.0 million, respectively, dividend to HOLDCO. The additional amount of
   dividends that may be paid by the Company to HOLDCO in 1997 without prior
   approval by the Insurance Commissioner of the State of Connecticut is $62.8
   million.


                                      F-9


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

                           UNDERTAKING TO FILE REPORTS

Subject to the terms and conditions of Section 15(d) of the Securities Exchange
Act of 1934, the undersigned registrant hereby undertakes to file with the
Securities and Exchange Commission such supplementary and periodic information,
documents and reports as may be prescribed by any rule or regulation of the
Commission heretofore or hereafter duly adopted pursuant to authority conferred
in that section.

                        UNDERTAKING PURSUANT TO RULE 484

Insofar as indemnification for liability arising under the Securities Act of
1933 may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question of whether such indemnification by it is against
public policy as expressed in the Act and will be governed by the final
adjudication of such issue.

                REPRESENTATION PURSUANT TO SECTION 26(e)(2)(A) OF
                       THE INVESTMENT COMPANY ACT OF 1940

Aetna Life Insurance and Annuity Company represents that the fees and charges
deducted under the policies covered by this registration statement, in the
aggregate, are reasonable in relation to the services rendered, the expenses
expected to be incurred, and the risks assumed by the insurance company.

                 CONTENTS OF POST-EFFECTIVE AMENDMENT NO. 10 TO
                             REGISTRATION STATEMENT

This Post-Effective Amendment No. 10 to Registration Statement No. 33-76004
comprised of the following papers and documents:

[bullet]   The facing sheet.
[bullet]   One Prospectus Supplement dated February 25, 1998 for the AetnaVest
           and AetnaVest II Flexible Premium Variable Life Insurance Policy
           consisting of 25 pages
[bullet]   The undertaking to file reports

<PAGE>

[bullet]   The undertaking pursuant to Rule 484
[bullet]   Representation pursuant to Section 26(e)(2)(A) of the Investment
           Company Act of 1940
[bullet]   The signatures
[bullet]   Written consents of the following persons:
              A. Consent of Counsel (included as part of Exhibit No. 2 below)
              B. Actuarial Consent (included as part of Exhibit No. 6 below)
              C. Consent of Independent Auditors (included as Exhibit No. 7
                 below)

           The following Exhibits:

              1. Exhibits required by paragraph A of instructions to exhibits
                 for Form N-8B-2:
                 (1)      Resolution establishing Variable Life Account B(1)
                 (2)      Not Applicable
                 (3)(i)   Master General Agent Agreement(1)
                 (3)(ii)  Life Insurance General Agent Agreement(1)
                 (3)(iii) Broker Agreement(1)
                 (3)(iv)  Life Insurance Broker-Dealer Agreement(1)
                 (4)      Not Applicable
                 (5)(i)   Form of AetnaVest I Policy (Policy No. 38899)(2)
                 (5)(ii)  Endorsement (70279-97) to Policy No. 38899(3)
                 (5)(iii) Form of AetnaVest II Policy, including Term Rider
                          (Policy No. 38899-90)(2)
                 (5)(iv)  Amendment Rider (70194-94) to Form of AetnaVest I
                          Policy (Policy No. 38899)(2)
                 (5)(v)   Amendment Rider (70195-94) to Form of AetnaVest II
                          Policy (Policy No. 38899-90)(2)
                 (6)(i)   Certificate of Incorporation of Aetna Life Insurance
                          and Annuity Company(4)
                 (6)(ii)  Amendment of Certificate of Incorporation of Aetna
                          Life Insurance and Annuity Company(5)
                 (6)(iii) By-Laws as amended September 17, 1997 of Aetna Life
                          Insurance and Annuity Company(6)
                 (7)      Not Applicable
                 (8)(i)   Fund Participation Agreement between Aetna Life
                          Insurance and Annuity Company, Variable Insurance
                          Products Fund and Fidelity Distributors Corporation
                          dated February 1, 1994 and amended on December 15,
                          1994, February 1, 1995, May 1, 1995, January 1, 1996
                          and March 1, 1996(5)
                 (8)(ii)  Fifth Amendment dated as of May 1, 1997 to the Fund
                          Participation Agreement between Aetna Life Insurance
                          and Annuity Company, Variable Insurance Products Fund
                          and Fidelity Distributors Corporation dated February
                          1, 1994 and amended on December 15, 1994, February 1,
                          1995, May 1, 1995, January 1, 1996 and March 1,
                          1996(7)
                 (8)(iii) Sixth Amendment dated as of November 6, 1997 to the
                          Fund Participation Agreement between Aetna Life
                          Insurance and Annuity Company, Variable Insurance
                          Products Fund and Fidelity Distributors Corporation
                          dated February


<PAGE>

                          1, 1994 and amended on December 15, 1994, February 1,
                          1995, May 1, 1995, January 1, 1996, March 1, 1996 and
                          May 1, 1997(8)
                (8)(iv)   Fund Participation Agreement between Aetna Life
                          Insurance and Annuity Company, Variable Insurance
                          Products Fund II and Fidelity Distributors Corporation
                          dated February 1, 1994 and amended on December 15,
                          1994, February 1, 1995, May 1, 1995, January 1, 1996
                          and March 1,1996(5)
                (8)(v)    Fifth Amendment dated as of May 1, 1997 to the Fund
                          Participation Agreement between Aetna Life Insurance
                          and Annuity Company, Variable Insurance Products Fund
                          II and Fidelity Distributors Corporation dated
                          February 1, 1994 and amended on December 15, 1994,
                          February 1, 1995, May 1, 1995, January 1, 1996 and
                          March 1, 1996(7)
                (8)(vi)   Sixth Amendment dated as of January 20, 1998 to the
                          Fund Participation Agreement between Aetna Life
                          Insurance and Annuity Company, Variable Insurance
                          Products Fund II and Fidelity Distributors Corporation
                          dated February 1, 1994 and amended on December 15,
                          1994, February 1, 1995, May 1, 1995, January 1, 1996,
                          March 1, 1996 and May 1, 1997(9)
                (8)(vii)  Service Agreement between Aetna Life Insurance and
                          Annuity Company and Fidelity Investments Institutional
                          Operations Company dated as of November 1, 1995(10)
                (8)(viii) Amendment dated January 1, 1997 to Service Agreement
                          between Aetna Life Insurance and Annuity Company and
                          Fidelity Investments Institutional Operations Company
                          dated as of November 1, 1995(7)
                (8)(ix)   Fund Participation Agreement among Janus Aspen Series
                          and Aetna Life Insurance and Annuity Company and Janus
                          Capital Corporation dated December 8, 1997(11)
                (8)(x)    Service Agreement between Janus Capital Corporation
                          and Aetna Life Insurance and Annuity Company dated
                          December 8, 1997(11)
                (8)(xi)   Fund Participation Agreement between Aetna Life
                          Insurance and Annuity Company and Oppenheimer Variable
                          Annuity Account Funds and Oppenheimer Funds, Inc.(12)
                (8)(xii)  Service Agreement between Oppenheimer Funds, Inc. and
                          Aetna Life Insurance and Annuity Company(12)
                (9)       Not Applicable
                (10)(i)   Application (70059-96)(13)
                (10)(ii)  Application (70059-96ZNY)(13)
                (10)(iii) Supplement (70268-97 (3/98))(13)
        2.   Opinion and Consent of Counsel
        3.   Not Applicable
        4.   Not Applicable
        6.   Actuarial Opinion and Consent
        7.   Consent of Independent Auditors
        8.   Copy of Power of Attorney(14)

1.  Incorporated by reference to Post-Effective Amendment No. 2 to Registration
    Statement on Form S-6 (File No. 33-76004), as filed electronically on
    February 16, 1996 (Accession No. 0000950146-97-0027723).

2.  Incorporated by reference to Post-Effective Amendment No. 6 to Registration
    Statement on Form S-6 (File No. 33-76004), as filed electronically on April
    22, 1997 (Accession No. 0000950146-97-000627).


<PAGE>


3.  Incorporated by reference to Post-Effective Amendment No. 8 to Registration
    Statement on Form S-6 (File No. 33-76004), as filed electronically on July
    14, 1997 (Accession No. 0000950146-97-001058).
4.  Incorporated by reference to Post-Effective Amendment No. 1 to Registration
    Statement on Form S-1 (File No. 33-60477), as filed electronically on April
    15, 1996 (Accession No. 0000950146-97-000159).
5.  Incorporated by reference to Post-Effective Amendment No. 12 to Registration
    Statement on Form N-4 (File No. 33-75964), as filed electronically on
    February 11, 1997 (Accession No. 0000950146-97-000159).
6.  Incorporated by reference to Post-Effective Amendment No. 12 to Registration
    Statement on Form N-4 (File No. 33-91846), as filed electronically on
    October 30, 1997 (Accession No. 0000950146-97-001589).
7.  Incorporated by reference to Post-Effective Amendment No. 30 to Registration
    Statement on Form N-4 (File No. 33-34370), as filed electronically on
    September 29, 1997 (Accession No. 0000950146-97-001485).
8.  Incorporated by reference to Post-Effective Amendment No. 16 to Registration
    Statement on Form N-4 (File No. 33-75964), as filed electronically on
    February 9, 1998 (Accession No. 0000950146-98-000179).
9.  Incorporated by reference to Post-Effective Amendment No. 7 to Registration
    Statement on Form S-6 (File No. 33-75248), as filed electronically on
    February 24, 1998 (Accession No. 0000950146-98-00267).
10. Incorporated by reference to Post-Effective Amendment No. 3 to Registration
    Statement on Form N-4 (File No. 33-88720), as filed electronically on June
    28, 1996 (Accession No. 0000928389-96-000136).
11. Incorporated by reference to Post-Effective Amendment No. 10 to Registration
    Statement on Form N-4 (File No. 33-75992), as filed electronically on
    December 31, 1997 (Accession No. 0000950146-97-001982).
12. Incorporated by reference to Post-Effective Amendment No. 27 to Registration
    Statement on Form N-4 (File No. 33-34370), as filed electronically on April
    16, 1997 (Accession No. 0000950146-97000617).
13. Incorporated by reference to Post-Effective Amendment No. 3 to Registration
    Statement on Form S-6 (File No. 33-64277), as filed electronically on
    February 25, 1998 (Accession No. 0000950146-98-000271).
14. Incorporated by reference to Pre-Effective Amendment No. 1 to Registration
    Statement on Form S-6 (File No. 333-27337), as filed electronically on
    December 9, 1997 (Accession No. 0000950146-97-001872). In addition, a
    certified copy of the resolution adopted by the Depositor's Board of
    Directors authorizing filings pursuant to a power of attorney as required by
    Rule 478 under the Securities Act of 1933 is incorporated by reference to
    Post-Effective Amendment No. 5 to Registration Statement on Form N-4 (File
    No. 33-75986), as filed electronically on April 12, 1996 (Accession No.
    0000912057-96-006383).


<PAGE>


                                   SIGNATURES

As required by the Securities Act of 1933 and the Investment Company Act of
1940, the Registrant, Variable Life Account B of Aetna Life Insurance and
Annuity Company, certifies that it meets the requirements of Securities Act Rule
485(b) for effectiveness of this Post-Effective Amendment No. 10 to its
Registration Statement on Form S-6 (File No. 33-76004) and has caused this
Post-Effective Amendment No. 10 to its Registration Statement to be signed on
its behalf by the undersigned, thereunto duly authorized and the seal of the
Depositor to be hereunto affixed and attested, all in the City of Hartford,
State of Connecticut, on the 25 day of February, 1998.

                                             VARIABLE LIFE ACCOUNT B OF
                                             AETNA LIFE INSURANCE AND
                                             ANNUITY COMPANY
                                                (Registrant)

(SEAL)
ATTEST:         /s/ Karen A. Peddle
                -----------------------------------
                Karen A. Peddle
                Assistant Corporate Secretary


                                             By:   AETNA LIFE INSURANCE AND
                                                   ANNUITY COMPANY
                                                      (Depositor)

                                             B:
                                                   Thomas J. McInerney*
                                                   -----------------------------
                                                   Thomas J. McInerney
                                                   Principal Executive Officer


Pursuant to the requirements of the Securities Act of 1933, this Post-Effective
Amendment No. 10 to the Registration Statement on Form S-6 (File No. 33-76004)
has been signed below by the following persons in the capacities indicated and
on the dates indicated.

Signature                      Title                                      Date

Thomas J. McInerney*           Director and President               )
- -----------------------------  (Principal Executive Officer)        )
Thomas J. McInerney                                                 )
                                                                    )
                                                                    )
J. Scott Fox*                  Director                             )  February
- -----------------------------                                       )  25, 1998
J. Scott Fox                                                        )


<PAGE>


Timothy A. Holt*               Director                             )
- -----------------------------                                       )
Timothy A. Holt                                                     )
                                                                    )
                                                                    )
John Y. Kim*                   Director                             )
- -----------------------------                                       )
John Y. Kim                                                         )
                                                                    )
                                                                    )
Shaun P. Mathews*              Director                             )
- -----------------------------                                       )
Shaun P. Mathews                                                    )
                                                                    )
                                                                    )
Thomas P. Waldron*             Director                             )
- -----------------------------                                       )
Thomas P. Waldron                                                   )
                                                                    )
                                                                    )
Deborah Koltenuk*              Vice President and Treasurer,        )
- -----------------------------  Corporate Controller                 )
Deborah Koltenuk                                                    )


By:     /s/ Mary Katherine Johnson
        -----------------------------
        *Mary Katherine Johnson
        Attorney-in-Fact


<PAGE>


                             VARIABLE LIFE ACCOUNT B
                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
Exhibit No.      Exhibit                                                                Page
<S>              <C>                                                                     <C>
99-1.1           Resolution of the Board of Directors of Aetna Life Insurance            *
                 and Annuity Company establishing Variable Life Account B

99-1.3(i)        Master General Agent Agreement                                          *

99-1.3(ii)       Life Insurance General Agent Agreement                                  *

99-1.3(iii)      Broker-Dealer Agreement                                                 *

99-1.3(iv)       Life Insurance Broker-Dealer Agreement                                  *

99-1.5(i)        AetnaVest I Policy (Policy No. 38899)                                   *

99-1.5(ii)       Endorsement (70279-97) to Policy No. 38899                              *

99-1.5(iii)      AetnaVest II Policy, including Term Rider  (Policy No. 38899-90)        *

99-1.5(iv)       Amendment Rider (70194-94) to AetnaVest I Policy                        *
                 (Policy No. 38899)

99-1.5(v)        Amendment Rider (70195-94) to AetnaVest II Policy (Policy No.           *
                 38899-90)

99-1.6(i)        Certificate of Incorporation of Aetna Life Insurance and                *
                 Annuity Company

99-1.6(ii)       Amendment of Certificate of Incorporation of Aetna Life                 *
                 Insurance and Annuity Company

99-1.6(iii)      By-Laws as amended September 17, 1997 of Aetna Life Insurance           *
                 and Annuity Company
</TABLE>


*Incorporated by reference


<PAGE>


<TABLE>
<CAPTION>
Exhibit No.      Exhibit                                                               Page
<S>              <C>                                                                     <C>
99-1.8(i)        Fund Participation Agreement between Aetna Life Insurance and           *
                 Annuity Company, Variable Insurance Products Fund and Fidelity
                 Distributors Corporation dated February 1, 1994 and amended on
                 December 15, 1994, February 1, 1995, May 1, 1995, January 1,
                 1996 and March 1, 1996
                
99-1.8(ii)       Fifth Amendment dated as of May 1, 1997 to the Fund                     *
                 Participation Agreement between Aetna Life Insurance and
                 Annuity Company, Variable Insurance Products Fund and Fidelity
                 Distributors Corporation dated February 1, 1994 and amended on
                 December 15, 1994, February 1, 1995, May 1, 1995, January 1,
                 1996 and March 1, 1996
                
99-1.8(iii)      Sixth Amendment dated as of November 6, 1997 to the Fund                *
                 Participation Agreement between Aetna Life Insurance and
                 Annuity Company, Variable Insurance Products Fund and Fidelity
                 Distributors Corporation dated February 1, 1994 and amended on
                 December 15, 1994, February 1, 1995, May 1, 1995, January 1,
                 1996 March 1, 1996 and May 1, 1997
                
99-1.8(iv)       Fund Participation Agreement between Aetna Life Insurance and           *
                 Annuity Company, Variable Insurance Products Fund II and
                 Fidelity Distributors Corporation dated February 1, 1994 and
                 amended on December 15, 1994, February 1, 1995, May 1, 1995,
                 January 1, 1996 and March 1,1996
                
99-1.8(v)        Fifth Amendment dated as of May 1, 1997 to the Fund                     *
                 Participation Agreement between Aetna Life Insurance and
                 Annuity Company, Variable Insurance Products Fund II and
                 Fidelity Distributors Corporation dated February 1, 1994 and
                 amended on December 15, 1994, February 1, 1995, May 1, 1995,
                 January 1, 1996 and March 1, 1996
                
99-1.8(vi)       Sixth Amendment dated as of January 20, 1998 to the Fund                *
                 Participation Agreement between Aetna Life Insurance and
                 Annuity Company, Variable Insurance Products Fund II and
                 Fidelity Distributors Corporation dated February 1, 1994 and
                 amended on December 15, 1994, February 1, 1995, May 1, 1995,
                 January 1, 1996, March 1, 1996 and May 1, 1997
             
</TABLE>

*Incorporated by reference



<PAGE>


<TABLE>
<CAPTION>
Exhibit No.      Exhibit                                                                Page
<S>              <C>                                                                     <C>
99-1.8(vii)      Service Agreement between Aetna Life Insurance and Annuity              *
                 Company and Fidelity Investments Institutional Operations
                 Company dated as of November 1, 1995

99-1.8(viii)     Amendment dated January 1, 1997 to Service Agreement between            *
                 Aetna Life Insurance and Annuity Company and Fidelity
                 Investments Institutional Operations Company dated as of
                 November 1, 1995

99-1.8(ix)       Fund Participation Agreement among Janus Aspen Series and Aetna         *
                 Life Insurance and Annuity Company and Janus Capital Corporation
                 dated December 8, 1997

99-1.8(x)        Service Agreement between Janus Capital Corporation and Aetna           *
                 Life Insurance and Annuity Company dated December 8, 1997

99.1.8(xi)       Fund Participation Agreement between Aetna Life Insurance and
                 Annuity Company and Oppenheimer Variable Annuity Account Funds
                 and Oppenheimer Funds, Inc.                                             *

99.1.8(xii)      Service Agreement between Oppenheimer Funds, Inc. and Aetna
                 Life Insurance and Annuity Company                                      *

99-1.10(i)       Application (70059-96)                                                  *


99.1.10(ii)      Application (70059-96ZNY)                                               *

99.10(iii)       Supplement (70268-97 (3/98))                                            *

99-2.            Opinion and Consent of Counsel
                                                                                   ---------------

99.6             Actuarial Opinion and Consent
                                                                                   ---------------

99-7             Consent of Independent Auditors
                                                                                   ---------------

99-8             Copy of Power of Attorney                                               *

</TABLE>

*Incorporated by reference



[Aetna Letterhead]                             151 Farmington Avenue
[Aetna Logo]                                   Hartford, CT  06156

                                               Julie E. Rockmore
                                               Counsel
                                               Law Division, RE4A
                                               Investments & Financial Services
                                               (860) 273-4686
February 25, 1998                              Fax:  (860) 273-8340

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

Re:   Aetna Life Insurance and Annuity Company and its
      Variable Life Account B
      Post-Effective Amendment No. 10 to Registration
      Statement on Form S-6
      Prospectus Title:  Aetna Vest & Aetna Vest II
      File Nos.  33-76004* and 811-4536

Dear Sir or Madam:

The undersigned serves as counsel to Aetna Life Insurance and Annuity Company, a
Connecticut life insurance company (the "Company"). It is my understanding that
the Company, as depositor, has registered an indefinite amount of securities
(the "Securities") under the Securities Act of 1933 (the "Securities Act") as
provided in Rule 24f-2 under the Investment Company Act of 1940 (the "Investment
Company Act").

In connection with this opinion, I have reviewed the S-6 Registration Statement,
as amended to the date hereof, and this Post-Effective Amendment No. 10. I have
also examined originals or copies, certified or otherwise identified to my
satisfaction, of such documents, trust records and other instruments I have
deemed necessary or appropriate for the purpose of rendering this opinion. For
purposes of such examination, I have assumed the genuineness of all signatures
on original documents and the conformity to the original of all copies.

I am admitted to practice law in Connecticut, and do not purport to be an expert
on the laws of any other state. My opinion herein as to any other law is based
upon a limited inquiry thereof which I have deemed appropriate under the
circumstances.



- --------
*   Pursuant to Rule 429(a) under the Securities Act of 1933, the Registrant has
    included a combined prospectus under this Registration Statement which
    includes all the information which would currently be required in a
    prospectus relating to the securities covered by Registration Statement No.
    33-02339.

<PAGE>


Based upon the foregoing, I am of the opinion that the Securities have been
legally authorized and, assuming that the Securities have been issued and sold
in accordance with the provisions of the prospectus being registered, will be
legally issued.

I consent to the filing of this opinion as an exhibit to the Registration
Statement.

Sincerely,


/s/ Julie E. Rockmore
- ---------------------
Julie E. Rockmore




[AETNA LETTERHEAD]                              151 Farmington Avenue
[AETNA LOGO]                                    Hartford, CT  06156




                                                Mark S. Reilly, FSA, MAAA
                                                Pricing Actuary
                                                Life Products Group, TN41
                                                (860) 273-4330
                                                Fax:  (860) 273-4438


February 19, 1998


Re:  AetnaVest & AetnaVestII (File No. 33-76004)

Dear Sir or Madam:

In my capacity as Actuary of Aetna Life Insurance and Annuity Company (ALIAC), I
have provided actuarial advice concerning ALIAC's Aetna Vest & AetnaVest II
Flexible Premium Variable Life Insurance (the "Policy"). I also provided
actuarial advice concerning the preparation of Post-Effective Amendments No. 10
to Registration Statement on Form S-6, File No. 33-76004 (the "Registration
Statement") for filing with the Securities and Exchange Commission under the
Securities Act of 1933 in connection with the Policy.

In my opinion the illustrations of benefits under the Policy included in the
prospectus under the caption "Illustrations of Death Benefit, Total Account
Values and Surrender Values" are, based on the assumptions stated in the
illustrations, consistent with the provisions of the Policy. Also, in my opinion
the age selected in the illustrations is representative of the manner in which
the Policy operates.

I hereby consent to the use of this opinion as an exhibit to the Registration
Statement.

Very truly yours,

/s/ Mark S. Reilly

Mark S. Reilly
Pricing Actuary



                        Consent of Independent Auditors

The Board of Directors of Aetna Life Insurance and Annuity Company
    and Policyholders of Aetna Variable Life Account B:

We consent to the use of our reports dated February 4, 1997 and February 14,
1997 incorporated herein this Post-Effective Amendment No. 10 by reference
to Post-Effective Amendment No. 6 to the Registration Statement (File No.
33-76004) on Form S-6.


                                                  /s/ KPMG Peat Marwick LLP

                                                  KPMG Peat Marwick LLP

Hartford, Connecticut
February 25, 1998




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