AETNA LIFE INSURANCE & ANNUITY CO /CT
POS AM, 1996-04-15
LIFE INSURANCE
Previous: AETNA LIFE INSURANCE & ANNUITY CO /CT, POS AM, 1996-04-15
Next: AETNA LIFE INSURANCE & ANNUITY CO /CT, POS AM, 1996-04-15




33-60477.DOC

S-1PO-E-ALIAC.dot. - 33-60477.DOC - 4/11/ 96  3:51 P M
As filed with the Securities and Exchange            Registration No. 33-60477
Commission on April 15, 1996

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                   POST-EFFECTIVE AMENDMENT NO. 1 TO FORM S-1
           REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                   Aetna Life Insurance and Annuity Company
- - ------------------------------------------------------------------
            (Exact Name of Registrant as Specified in its Charter)

                                   Connecticut
- - ------------------------------------------------------------------
        (State or other Jurisdiction of Incorporation or Organization)

                                      63
- - ------------------------------------------------------------------
           (Primary Standard Industrial Classification Code Number)

                                  71-0294708
- - ------------------------------------------------------------------
                      (I.R.S. Employer Identification No.)

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

                            Susan E. Bryant, Counsel
                   Aetna Life Insurance and Annuity Company
           151 Farmington Avenue, RE4C, Hartford, Connecticut 06156
                                (860) 273-7834
- - ------------------------------------------------------------------
          (Name, Address, including Zip Code, and Telephone Number,
                  including Area Code, of Agent for Service)
- - --------------------------------------------------------------------------
The annuities covered by this registration statement are to be issued from time
to time after the effective date of this registration statement.

If any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933 check the following box. [XX]

If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

If this form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]

If the delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box.  [    ]


<PAGE>


                         GUARANTEED ACCUMULATION ACCOUNT
                 A GUARANTEED INTEREST OPTION AVAILABLE UNDER
                           VARIABLE ANNUITY CONTRACTS
              ISSUED BY AETNA LIFE INSURANCE AND ANNUITY COMPANY


                              CROSS REFERENCE SHEET
                           Pursuant to Regulation S-K
                                   Item 501(b)



Form S-1
Item No.      Information Required in Prospectus      Location in Prospectus

    1     Forepart of the Registration Statement
             and Outside Front Cover Page of       Outside Front Cover
             Prospectus.

    2     Inside Front and Outside Back Cover
             Pages of Prospectus..............     Table of Contents (inside
                                                   front cover)

    3     Summary Information, Risk Factors...     Summary

          Ratio of Earnings to Fixed Charges..     Not Applicable

    4     Use of Proceeds.....................     Investments

    5     Determination of Offering Price.....     Not Applicable

    6     Dilution............................     Not Applicable

    7     Selling Security Holders............     Not Applicable

    8     Plan of Distribution................     Description of the Account

    9     Description of Securities to be          Description of the Account
             Registered.....

   10     Interests of Named Experts and           Not Applicable
             Counsel.......


<PAGE>




Form S-1
Item No.     Information Required in Prospectus       Location in Prospectus

   11     Information with Respect to the
          Registrant..........................     The Company; Directors and
                                                   Executive Officers;
                                                   Executive Compensation;
                                                   Security Ownership of
                                                   Management; Legal
                                                   Proceedings; Financial
                                                   Statements

   12     Disclosure of Commission Position on
          Indemnification for Securities Act       Not Applicable
          Liabilities.

<PAGE>

                        GUARANTEED ACCUMULATION ACCOUNT
                         a Guaranteed Interest Option
                  available under Variable Annuity Contracts
                                  issued by
                   Aetna Life Insurance and Annuity Company

   
   This Prospectus describes the Guaranteed Accumulation Account ("GAA"), a
credited interest funding option available under certain variable annuity
contracts issued by Aetna Life Insurance and Annuity Company (the "Company").
The Company guarantees stipulated rates of interest for stated periods of
time on amounts applied to GAA. During a specified period of time, amounts
may be allocated to available "guaranteed terms" within either a short-term
or long-term classification. Interest is credited daily at a rate that will
provide a guaranteed annual effective yield over the period of one year.
Guaranteed interest rates will never be less than the minimum rate specified
in the Contract. THE COMPANY CANNOT PREDICT OR GUARANTEE FUTURE LEVELS OF
GUARANTEED INTEREST RATES NOR GUARANTEE WHAT SUCH RATES WILL BE UNTIL THEY
ARE DECLARED FOR EACH GUARANTEED TERM.

   All of the general assets of the Company, including amounts deposited to
GAA, are available to meet the guarantees under GAA. These assets are
chargeable with liabilities arising out of other business of the Company. The
Company will invest the amounts received in relation to GAA primarily in
investment-grade fixed income securities. Contract Holders do not have any
claim against specific assets of the Company relating to GAA.

   WITHDRAWALS OR TRANSFERS FROM A GUARANTEED TERM PRIOR TO THE END OF THAT
GUARANTEED TERM MAY BE SUBJECT TO A MARKET VALUE ADJUSTMENT. WITHDRAWALS FROM
THE CONTRACT MAY ALSO BE SUBJECT TO A DEFERRED SALES CHARGE AND/OR A
MAINTENANCE FEE AT THE TIME OF WITHDRAWAL. It is possible that you may
receive an amount less than the amount paid into the Contract for surrenders
of amounts held under the Contract. (See "Market Value Adjustment" and
"Contract Charges," as well as the Contract Prospectus.)
    

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

NO PERSON IS AUTHORIZED BY THE COMPANY TO GIVE INFORMATION OR TO MAKE ANY
REPRESENTATIONS, OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS, IN CONNECTION
WITH THE OFFERS CONTAINED IN THIS PROSPECTUS. THIS PROSPECTUS DOES NOT
CONSTITUTE AN OFFERING IN ANY JURISDICTION IN WHICH SUCH OFFERING MAY NOT
LAWFULLY BE MADE.

                     This Prospectus is dated May 1, 1996

<PAGE>
                             AVAILABLE INFORMATION

   
   The Company is subject to the informational requirements of the Securities
Exchange Act of 1934 ("Exchange Act"), and, in accordance therewith, files
periodic reports and other information with the Securities and Exchange
Commission (the "Commission"). Reports and other information concerning the
Company may be inspected and copied at the public reference facilities of the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549 and at the
Commission's regional offices located at Citicorp Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661-2511, and at 7 World Trade
Center, Suite 1300, New York, New York 10048. Copies of such material also
can be obtained by mail from the Public Reference Section of the Commission
at 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.
    

                                      2
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                   PAGE
<S>                                                                 <C>
AVAILABLE INFORMATION                                                2
GLOSSARY                                                             4
SUMMARY                                                              5
 Description of the Guaranteed Accumulation Account                  5
 Guaranteed Rates and Guaranteed Terms                               5
 Transfers and Withdrawals                                           5
 Market Value Adjustment                                             5
 Maturity of a Guaranteed Term                                       6
 Maturity Value Transfer Provision                                   6
 Contract Charges                                                    6
 Investments                                                         6
 Guaranteed Account Notifications                                    6
DESCRIPTION OF THE GUARANTEED ACCUMULATION ACCOUNT                   7
 General                                                             7
 Contributions to GAA                                                7
 Deposit Period                                                      7
 Guaranteed Term                                                     8
 Guaranteed Term Classifications                                     8
 Guaranteed Interest Rates                                           8
 Maturity of a Guaranteed Term                                       9
 Maturity Value Transfer Provision                                   9
TRANSFERS                                                           10
 Transfers from GAA                                                 10
 Transfers Between Guaranteed Term Classifications                  10
SURRENDERS                                                          10
MARKET VALUE ADJUSTMENT                                             11
 Deposit Period Yield                                               11
 Current Yield                                                      11
 MVA Formula                                                        12
CONTRACT CHARGES                                                    12
MISCELLANEOUS                                                       12
 Annuity Period                                                     12
 Deferral of Payments                                               12
 Reinstatement                                                      13
 Contract Loans (403(B) Plans Only)                                 13
INVESTMENTS                                                         13
DISTRIBUTION OF CONTRACTS                                           14
TAX CONSIDERATIONS                                                  14
 Taxation of the Company                                            14
 Taxation of Annuities                                              14
THE COMPANY                                                         14
 History and Business                                               14
  Financial Services Segment                                        15
  Life Insurance Segment                                            16
  Generation Account Investments                                    17
  Other Matters                                                     18
  Properties                                                        19
DIRECTORS AND EXECUTIVE OFFICERS                                    20
EXECUTIVE COMPENSATION                                              22
SECURITY OWNERSHIP OF MANAGEMENT                                    24
INDEMNIFICATION                                                     24
EXPERTS                                                             24
LEGAL PROCEEDINGS                                                   24
LEGAL MATTERS                                                       24
APPENDIX I--Examples of Market Value Adjustment Calculations        26
APPENDIX II--Examples of Market Value Adjustment Yields             28
SELECTED FINANCIAL DATA                                             29
MANAGEMENT'S ANALYSIS OF THE RESULTS OF OPERATIONS                  29
FINANCIAL STATEMENTS OF THE COMPANY                                 30
</TABLE>

                                      3
<PAGE>
                                    GLOSSARY

   The following terms are defined as they are used in this Prospectus:

Accumulation Period: The period during which Purchase Payment(s) are
accumulated to provide future annuity benefits.

   
Aggregate Market Value Adjustment Amount: The sum of all Market Value
Adjustments calculated due to a surrender or transfer from Guaranteed Terms
prior to the end of those Guaranteed Terms. This total may be a positive or
negative figure.
    

Annuity: A series of payments for life or a definite period.

Annuity Period: The period during which Annuity payments are made.

Contract Holder: The entity to which the Contract is issued. The Contract
Holder is usually the employer, sponsor or trustee.

Deposit Period: The period of time during which one or more Purchase Payments
or transfers of accumulated values may be made to available Guaranteed Terms
to receive stipulated interest rates for stated periods of time. A Deposit
Period may be a month, a calendar quarter, or any other period of time
specified by the Company.

Guaranteed Interest Rates: The interest rate(s) guaranteed to be credited,
for a stated period of time, on amounts applied to a GAA Guaranteed Term
during a specific Deposit Period. Interest rates are annual effective yields
reflecting a full year's interest. Interest is credited daily.

Guaranteed Term: The period of time specified by the Company during which one
or a series of Guaranteed Interest Rates are credited.

Guaranteed Term Classifications: The grouping of Guaranteed Terms according
to their time to maturity:

 Short-Term--All Guaranteed Terms of 3 years or less; or

 Long-Term--All Guaranteed Terms of between 3 and 10 years.

Home Office: The Company's principal executive office located at 151
Farmington Avenue, Hartford, Connecticut 06156.

Market Value Adjustment (MVA): An adjustment, if applicable, to the amount
withdrawn or transferred from a Guaranteed Term prior to the end of that
Guaranteed Term. The adjustment reflects the change in the value of the
investment due to changes in interest rates since the date of deposit and is
computed using the formula given in the Contract. The adjustment is expressed
as a percentage of each dollar being withdrawn.

Market Value Adjustment Amount (MVA Amount): The amount by which the funds
being withdrawn or transferred from a Guaranteed Term is increased or
decreased due to the MVA.

   
Maturity Value Transfer Provision: A provision that is available at maturity
when the Company automatically reinvests the total maturing Guaranteed Term
value into the open Deposit Period. This provision allows Contract Holders or
Participants to transfer or surrender the automatically reinvested value,
without an MVA, to an open Deposit Period within either Guaranteed Term
Classification or to other available investment options until the last
business day of the month following the maturity of a Guaranteed Term. This
provision only applies to the first request received from the Contract
Holder, or if applicable, Participant with respect to a particular matured
Guaranteed Term. The last business day of the month is defined as the last
business day of the month when the New York Stock Exchange is open.
    

Participant ("You"): An eligible person participating under a Variable
Annuity Contract.

Purchase Payment(s): The gross payment(s) made to the Company under a
Contract.

Variable Annuity Contract: An Annuity Contract providing for the accumulation
of values, and for retirement payments which vary in dollar amount with
investment results.

                                      4
<PAGE>
                                    SUMMARY

   
Description of the Guaranteed Accumulation Account
   The Guaranteed Accumulation Account ("GAA") is a guaranteed interest
option available as a funding option under certain Variable Annuity Contracts
issued by the Company. Amounts invested in GAA are credited with interest
rates guaranteed by the Company for stated periods of time. Amounts must
remain in GAA for the full Guaranteed Term to receive the quoted interest
rates. Withdrawals or transfers from a Guaranteed Term before the end of the
Guaranteed Term may be subject to a Market Value Adjustment.

   During a Deposit Period, Contract Holders or, if applicable, Participants
may direct some or all of their Purchase Payment(s) to GAA. Although the
Company may impose a minimum Purchase Payment on a Contract, there is no
minimum amount of payment if the investment comes from a Purchase Payment.
Transfers of accumulated amounts from other funding options to GAA are also
allowed. If a transfer is made to GAA from other Contract funding options,
the transferred value may not be less than $500 (see "Contributions to the
Guaranteed Accumulation Account").

   More specifically, Contract Holders or, if applicable, Participants may
allocate Purchase Payments or transfer accumulated values during a Deposit
Period to available Guaranteed Terms within the Short-Term and Long-Term
Classifications. (See "Guaranteed Term Classifications.")

Guaranteed Rates and Guaranteed Terms
   Interest is credited daily at a rate that will provide the guaranteed
annual effective yield over the period of one year. The Company will declare
the Guaranteed Interest Rate(s) for all available Guaranteed Terms prior to
the Deposit Period for those Guaranteed Terms. These Guaranteed Interest
Rate(s) are guaranteed for that Deposit Period and for the length of the
Guaranteed Term. Guaranteed Interest Rates will never be less than the annual
effective rate stated in the Contract. (See "Guaranteed Interest Rates").

Transfers and Withdrawals
   Full or partial surrenders and transfers to other funding options under
the Contract are permitted from GAA. In addition, transfers from Guaranteed
Terms within one Guaranteed Term Classification may be made to the current
Deposit Period of other Guaranteed Terms within a different Guaranteed Term
Classification. However, amounts applied to a Guaranteed Term during a
Deposit Period may not be transferred during that Deposit Period or for 90
days after the close of that Deposit Period, except for transactions
processed under the Maturity Value Transfer Provision. This restriction may
not apply in all circumstances.

   Contract Holders or, if applicable, Participants may choose the Guaranteed
Term Classification(s) from which amounts will be first withdrawn due to a
transfer or partial surrender. Amounts are withdrawn starting with the oldest
Guaranteed Term which has not reach maturity from each Guaranteed Term
Classification chosen. (See "Surrenders" and "Transfers and Withdrawals.")

Market Value Adjustment
   Amounts withdrawn or transferred from a Guaranteed Term prior to the
Maturity Date may be subject to a Market Value Adjustment. The Market Value
Adjustment reflects the change in the value of the investment due to changes
in interest rates since the date of deposit, and may be positive or negative
depending on interest rate activity at the time of such withdrawal.

   If amounts are withdrawn from GAA due to annuitization under one of the
lifetime Annuity options described in the Contract Prospectus, only the
positive Aggregate Market Value Adjustment, if any, is applied. Only a
positive Aggregate Market Value Adjustment amount, if any, is applied to
amounts withdrawn from GAA due to the death of a Participant if withdrawn
within the first six months after the date of death. (See "Market Value
Adjustment" and "Annuity Period.")
    

                                      5
<PAGE>
   
Maturity of a Guaranteed Term
   On or before maturity of the Guaranteed Term, a Contract Holder or, if
applicable, Participant, may instruct the Company to, on maturity, (a)
transfer the matured value to one or more new Guaranteed Terms available
under the current Deposit Period, (b) transfer the matured value to one or
more of the variable funding options available under the Variable Annuity
Contract, or (c) surrender the matured value. In all three instances, no
Market Value Adjustment would be applicable to the transferred or surrendered
matured value. However, a deferred sales charge may be assessed on the amount
surrendered from the Contract. (See "Transfers" and "Surrenders.")

   If the Company does not receive direction from the Contract Holder or
Participant, if applicable, at its Home Office by the maturity date of the
Guaranteed Term, the amount from the maturing Guaranteed Term will be
transferred to the available Deposit Period for the Guaranteed Term having
the shortest maturity within the same Guaranteed Term Classification. (See
"Maturity of a Guaranteed Term.")

Maturity Value Transfer Provision
   The Maturity Value Transfer Provision is available at maturity when the
Company automatically reinvests the total maturing Guaranteed Term value into
the open Deposit Period. This provision allows Contract Holders or
Participants, if applicable, to transfer or surrender, without a Market Value
Adjustment, all or a portion of the matured value that was transferred to a
new Guaranteed Term by default (if applicable, a deferred sales charge may
still be assessed on the surrendered amount). (See "Maturity of a Guaranteed
Term.")

Contract Charges
   Certain charges such as the mortality and expense risk charge and
administrative expense charge are assessed under the Contract to compensate
the Company for costs associated with administering the Contract. These
charges are not deducted from GAA. Other charges, such as deferred sales
charges, maintenance fees, premium taxes and transfer fees, as well as any
federal income taxes and tax penalties, may be deducted from amounts held in
or transferred from GAA. For a description of all fees and charges deducted
under the Contract, see "Contract Charges" and the Contract Prospectus.

Investments
   The interest rate(s) credited during any Guaranteed Term does not
necessarily relate to investment performance. As in the case of all of the
Company's general account assets, deposits received under the GAA option,
regardless of which Guaranteed Term Classification is used, will generally be
invested in federal, state and municipal obligations, corporate bonds,
preferred stocks, real estate mortgages, real estate, certain other fixed
income investments, and cash or cash equivalents. All of the general assets
of the Company are available to meet the guarantees under the GAA. (See
"Investments.")

Guaranteed Account Notifications
   At least 18 calendar days prior to the maturity date, the Company will
notify you of a Guaranteed Term's maturity. The notice will also include
information relating to the current Deposit Period's Guaranteed Interest
Rates and the available Guaranteed Terms. At any time, you may obtain
information concerning available Deposit Periods, Guaranteed Interest Rates,
and Guaranteed Terms through the use of a toll-free telephone number within
five business days before the upcoming maturity date (1-800-GAA-FUND or
1-800-422-3863). (See "Description of the Guaranteed Accumulation
Account--General" and "Maturity of a Guaranteed Term.")
    

                                      6
<PAGE>
                               DESCRIPTION OF THE
                       GUARANTEED ACCUMULATION ACCOUNT

   
General
   This Prospectus describes the provisions of the Guaranteed Accumulation
Account ("GAA"), a guaranteed interest option available under Variable
Annuity Contracts ("Contracts") issued by Aetna Life Insurance and Annuity
Company ("Company"). Amounts allocated to GAA are held in a noninsulated,
nonunitized separate account. (See "Investments.")
    

   GAA offers guaranteed interest rates ("Guaranteed Interest Rates") for
stated periods of time ("Guaranteed Terms"). All Purchase Payments or
transfers to GAA during a specific period of time ("Deposit Periods")
participate in a specific Guaranteed Term with corresponding Guaranteed
Interest Rates. Guaranteed Terms are classified according to their length of
time to maturity ("Guaranteed Term Classifications"). Each Deposit Period may
offer various Guaranteed Terms within one or both Guaranteed Term
Classifications. A Market Value Adjustment, which may be positive or
negative, may be applied to any values withdrawn or transferred from a
Guaranteed Term prior to the end of that Guaranteed Term, except for amounts
transferred under the Maturity Value Transfer Provision. However, if funds
are withdrawn from Guaranteed Terms due to the death of the Participant
within six months after the Participant's date of death, only a positive
Aggregate Market Value Adjustment Amount, if any, will be applied. After the
six-month period, the positive or negative Aggregate Market Value Adjustment
Amount will be applied. Only a positive Aggregate Market Value Adjustment
Amount, if any, is applied to any values withdrawn from Guaranteed Terms due
to annuitization under one of the lifetime Annuity options. If funds are
transferred from one Guaranteed Term prior to the end of that Guaranteed Term
to a Guaranteed Term of the other Guaranteed Term Classification, a Market
Value Adjustment (positive or negative) is applied.

   The Company maintains a toll-free telephone number for Contract Holders
or, if applicable, Participants wishing to obtain information concerning
available Deposit Periods, Guaranteed Interest Rates, and Guaranteed Terms.
The telephone number is 1-800-GAA-FUND (1-800-422-3863). In addition, the
Company will send notification of the upcoming Deposit Period dates and
information on the current Guaranteed Interest Rates, Guaranteed Terms and
projected matured Guaranteed Term values to Contract Holders, or, if
applicable, Participants who have funds in a maturing Guaranteed Term. This
notification will be sent at least 18 calendar days prior to the maturity of
a Guaranteed Term.

   
Contributions to GAA
   Amounts may be applied to Guaranteed Terms available in a current Deposit
Period by allocating one or more Purchase Payment(s) to GAA or by
transferring accumulated value(s) from other funding options available under
the Contract or from other Guaranteed Terms. Although the Company may impose
a minimum Purchase Payment on a Contract, there is no minimum Purchase
Payment required for a Guaranteed Term. Please refer to the applicable
Contract prospectus.
    

   Amounts applied to a Guaranteed Term during a Deposit Period may not be
transferred during that Deposit Period or for 90 days after the close of that
Deposit Period, except under the Maturity Value Transfer Provision.

Deposit Period
   The Deposit Period is a period of time during which one or more Purchase
Payments or transfers from other Contract funding options or other Guaranteed
Terms may be made to available Guaranteed Terms to receive stipulated
Guaranteed Interest Rates for stated periods of time. Each Deposit Period may
be a month, a calendar quarter, or any other period of time specified by the
Company.

   Both Guaranteed Term Classifications will be available during each Deposit
Period. In addition, more than one Guaranteed Term within a Guaranteed Term
Classification may be available during each Deposit Period. For example, a
Deposit Period might offer a 1-year and a 3-year Guaranteed Term under the
Short-Term Classification and a 5-year and a 7-year Guaranteed Term under the
Long-Term Classification.

                                      7
<PAGE>
Guaranteed Term
   A Guaranteed Term is the period of time specified by the Company during
which one or a series of Guaranteed Interest Rates are credited. Guaranteed
Terms are offered at the Company's discretion for various lengths of time
ranging from one to ten years.

Guaranteed Term Classifications
   Guaranteed Term Classifications refer to the grouping of Guaranteed Terms
according to their time to maturity. The following are the Guaranteed Term
Classifications:

   Short-Term--All Guaranteed Terms of 3 years or less; or

   Long-Term--All Guaranteed Terms of between 3 and 10 years.

   During each Deposit Period, the Company may offer more than one Guaranteed
Term within each Guaranteed Term Classification. Contract Holders or, if
applicable, Participants may elect to allocate Purchase Payments to
Guaranteed Terms within one or both of these Guaranteed Term Classifications
during a Deposit Period.

Guaranteed Interest Rates
   Guaranteed Interest Rates are the interest rates that are guaranteed to be
credited on amounts applied during a Deposit Period for a specific Guaranteed
Term. Guaranteed Interest Rates are annual effective yields, reflecting a
full year's interest. The interest is credited daily at a rate that will
produce the guaranteed annual effective yield over the period of one year.

   Guaranteed Interest Rates are credited according to the length of the
Guaranteed Term as follows:

   (bullet) Guaranteed Terms of One Year or Less: A Guaranteed Interest Rate
            is credited from the date of deposit to the last day of the
            Guaranteed Term.

   (bullet) Guaranteed Terms of Greater than One Year: Several different
            Guaranteed Interest Rates may be applicable during a Guaranteed
            Term of more than one year. The initial Guaranteed Interest Rate
            is credited from the date of deposit to the end of a specified
            period within the Guaranteed Term. The remainder of the
            Guaranteed Term may also allow for several different Guaranteed
            Interest Rates for subsequent specific periods of time. For
            example, a 5-year Guaranteed Term may guarantee 5% for the first
            year, 4.75% for the next two years, and 4.5% for the remaining
            two years.

   The Company will announce the available Guaranteed Terms and current
Guaranteed Interest Rates for each Deposit Period at least 18 calendar days
prior to the start of each Deposit Period. In no event will the Company
guarantee or credit a Guaranteed Interest Rate less than the minimum rate
specified in the Contract. In addition, GAA does not allow for the crediting
of interest above the Guaranteed Interest Rates which are announced by the
Company prior to the start of a Deposit Period.

   The Company's determination of Guaranteed Interest Rates is influenced by,
but not necessarily correspond to, interest rates available on fixed income
investments which the Company may acquire using amounts deposited into GAA
(see "Investments"). In addition, the Company will consider other factors in
determining Guaranteed Interest Rates including regulatory and tax
requirements, sales commissions and administrative expenses borne by the
Company, general economic trends, and competitive factors.

   THE COMPANY MAKES THE FINAL DETERMINATION REGARDING GUARANTEED INTEREST
RATES. THE COMPANY CANNOT PREDICT THE LEVEL OF FUTURE GUARANTEED INTEREST
RATES.

                                      8
<PAGE>

   
Maturity of a Guaranteed Term
   At least 18 calendar days prior to the maturity of a Guaranteed Term, the
Company will send notification to Contract Holders or, if applicable,
Participants of the upcoming Deposit Period, the projected value for the
amount maturing in the Guaranteed Term and the Guaranteed Interest Rate and
Guaranteed Term for the current Deposit Period. Contract Holders or, if
applicable, Participants may transfer amounts in any maturing Guaranteed Term
to new Guaranteed Terms. The amount in any maturing Guaranteed Term may also
be transferred into any other allowable option(s) available under the
Contract. There is no Market Value Adjustment applied to amounts transferred
or surrendered from a Guaranteed Term on the date that Guaranteed Term
matures; however, a deferred sales charge, if applicable, may be assessed.
    

   If the Company does not receive direction from the Contract Holder or, if
applicable, the Participant at its Home Office (or any other designated
office) by the maturity date of a Guaranteed Term, the Company will
automatically transfer the matured value to a Guaranteed Term having the
shortest maturity within the same Guaranteed Term Classification that will be
available for the new Deposit Period. The new Guaranteed Term may have a
different length of time to maturity than the maturing Guaranteed Term. For
example, if a 3-year Guaranteed Term matures and no direction is received,
amounts in this maturing Guaranteed Term will be transferred to the 2-year
Guaranteed Term, which is the Guaranteed Term available within the Short-Term
Classification of the new Deposit Period. If, however, only one Term is
available within the Classification, then the matured Guaranteed Term value
will be reinvested in that Term.

   Once the matured amount has been transferred, the Contract Holder or, if
applicable, Participant will receive a statement confirming the transfer,
along with information on the new Guaranteed Rate(s) and Guaranteed Term.

   
Maturity Value Transfer Provision
   The Maturity Value Transfer Provision is available at maturity when the
Company automatically reinvests the total maturing Guaranteed Term value into
the open Deposit Period. This provision allows Contract Holders or
Participants to transfer or surrender, without a Market Value Adjustment, the
matured value that was transferred by the Company to a new Guaranteed Term
(if applicable, a deferred sales charge may be assessed on the amount
surrendered from the Contract). If all of the matured value is transferred or
surrendered under the Maturity Value Transfer Provision, any interest accrued
under the current Guaranteed Term will be credited through the date of
transfer or surrender. The right to make a transfer or surrender under the
Maturity Value Transfer Provision is available until the last business day of
the month following the maturity date of a Guaranteed Term. The last business
day of the month is defined as the last business day of the month that the
New York Stock Exchange is open. The Maturity Value Transfer Provision only
applies to the first request received from the Contract Holder, or, if
applicable, Participant, with respect to a particular matured Guaranteed Term
value.
    

                                  TRANSFERS

   As described in the Contract Prospectus, all or any portion of accumulated
values under the Contract may be transferred at least 12 times during a
calendar year, without a transfer charge. Under some Contracts, after 12 such
transfers, each additional transfer is subject to a transfer charge of not
more than $10, deducted from the Contract value. Under other Contracts,
unlimited transfers may be made without charge. Please refer to the
applicable Contract prospectus.

   Amounts applied to a Guaranteed Term during a Deposit Period may not be
transferred to any other funding option or Guaranteed Term during that
Deposit Period or for 90 days after the close of that Deposit Period.

   Funds transferred under the Maturity Value Transfer Provision or upon the
maturity of a Guaranteed Term are not counted as one of the 12 free transfers
of accumulated values allowed per calendar year by those Contracts allowing
12 free transfers. In addition, no Market Value Adjustment is applied to the
matured Guaranteed Term value transferred upon maturity of a Guaranteed Term
or for values withdrawn or transferred from a Guaranteed Term under the
Maturity Value Transfer Provision.

                                      9
<PAGE>
When a request is made to transfer a specific dollar amount in
circumstances in which a Market Value Adjustment is applicable, the Market
Value Adjustment will be included in the determination of the amount
withdrawn from a Guaranteed Term(s) to fulfill the request. Therefore, the
amount actually withdrawn from the Guaranteed Term(s) may be more or less
than the requested dollar amount. (See "Appendix I" for an example.)

   
Transfers from GAA
   Contract Holders or, if applicable, Participants can choose the Guaranteed
Term Classification from which Funds will be first withdrawn. The Company
withdraws funds starting from the oldest Guaranteed Term which has not
reached maturity within the Guaranteed Term Classification chosen. If no
direction is received, funds are withdrawn pro rata among the Guaranteed Term
Classifications, starting with the oldest Guaranteed Term which has not
reached maturity, and any other investment options. A positive or negative
Market Value Adjustment is applied to the amount requested for transfer. (See
"Market Value Adjustment.")
    

Transfers Between Guaranteed Term Classifications
   Transfers are permitted from Guaranteed Terms within the Short-Term
Classification to available Long- Term Guaranteed Terms of a current Deposit
Period. Transfers are also permitted from Guaranteed Terms within the Long-
Term Classification to available Short-Term Guaranteed Terms of a current
Deposit Period. For example, funds may be transferred from a 3-year
Guaranteed Term (any time after 90 days from the close of the Deposit Period
applicable to that 3-year Guaranteed Term) to the open Deposit Period of a
7-year Guaranteed Term. Funds will be first transferred from the oldest
Deposit Period for which the Guaranteed Term has not reached maturity. A
Market Value Adjustment is assessed on the transferred amount. The transfer
is counted as one of the 12 free transfers allowed each year by those
Contracts allowing 12 free transfers.

   A transfer of value from one Guaranteed Term prior to maturity of that
Guaranteed Term to another Guaranteed Term within the same Guaranteed Term
Classification is not permitted under any of the Contracts.

                                  SURRENDERS

   The Contract allows for full or partial surrenders at any time during the
Accumulation Period. To make a full or partial surrender, a surrender request
form must be properly completed and submitted to the Company's Home Office
(or any other designated office). Partial surrenders are made pro rata among
the Contract funding options unless requested otherwise by the Contract
Holder or, if applicable, the Participant. For surrender purposes, each
Guaranteed Term Classification is considered a separate funding option.

   
   The portion of the partial surrender made from GAA is withdrawn from the
Guaranteed Term Classification elected by the Contract Holder or, if
applicable, the Participant. Within the elected Guaranteed Term
Classification, funds will be removed starting with the oldest Guaranteed
Term which has not reached maturity. If no Guaranteed Term Classification is
elected, the Company will withdraw funds from Guaranteed Terms in each
Guaranteed Term Classification (starting with the oldest Guaranteed Term
which has not reached maturity) in the same proportion as the value of each
Guaranteed Term Classification has to the total value of the Contract.
    

   A Market Value Adjustment is applied to the amount surrendered if
surrendered prior to the end of a Guaranteed Term, except for values
surrendered under the Maturity Value Transfer Provision. The surrendered
amount may also be subject to a deferred sales charge and a maintenance fee.
Please refer to the applicable Contract prospectus for information regarding
deferred sales charges and maintenance fees.

   When a request for a partial surrender of a specific dollar amount is
made, the Market Value Adjustment will be included in the determination of
the amount withdrawn from a Guaranteed Term to fulfill the request.
Therefore, the amount actually withdrawn from the Guaranteed Term(s) may be
more or less than the requested dollar amount. (See "Appendix I" for an
example.)

                                      10
<PAGE>
                            MARKET VALUE ADJUSTMENT


   
   A Market Value Adjustment ("MVA") is applied to amounts transferred or
withdrawn from GAA prior to the end of a Guaranteed Term. In order to
accommodate these surrenders or transfers, the Company may need to liquidate
certain assets or use existing cash flow which would otherwise be available
to invest at current interest rates. The assets may be sold at a profit or a
loss depending upon market conditions. This MVA reflects the changes in
interest rates since the Deposit Period. When interest rates increase after
the Deposit Period, the value of the investment decreases and the Market
Value Adjustment Amount may become negative. Conversely, when interest rates
decrease after the Deposit Period, the value of the investment increases and
the Market Value Adjustment Amount may be positive.

   The MVA is a factor applied to amounts withdrawn from a Guaranteed Term
prior to the end of the Guaranteed Term in connection with transfers
(including transfers made in order to elect a nonlifetime Annuity option) and
surrenders. Only a positive Aggregate Market Value Adjustment Amount, if any,
is applied to funds withdrawn from Guaranteed Terms due to the death of the
Participant if withdrawn within six months after the Participant's date of
death. After the six month period, the calculated Aggregate Market Value
Adjustment Amount (positive or negative) is applied. If funds are withdrawn
from Guaranteed Terms due to annuitization of the Contract under one of the
lifetime Annuity options only a positive Aggregate Market Value Adjustment
Amount, if any, is applied. If two or more consecutive Guaranteed Terms have
the same Guaranteed Interest Rate(s) and mature on the same date, the Company
will calculate MVA's applicable to each Guaranteed Term. The most favorable
MVA to the Contract Holder or Participant will be applied to any surrender or
transfer from either Guaranteed Term prior to the Guaranteed Terms' maturity.

   Market Value Adjustment Amounts can be positive or negative and therefore
the imposition of an MVA may increase or decrease the amount withdrawn from a
Guaranteed Term to satisfy the request for surrender or transfer. The MVA
Amount depends on the relationship of the Deposit Period yield of U.S.
Treasury Notes that mature in the last quarter of the Guaranteed Term, to the
current yield of such U. S. Treasury Notes at the time of withdrawal. In
general, if the current yield is the lesser of the two, the MVA will decrease
the amount withdrawn from a Guaranteed Term to satisfy the request for
surrender or transfer; if the current yield is the higher of the two, the MVA
will increase the amount withdrawn from a Guaranteed Term to satisfy the
request for surrender or transfer.
    

   The MVA involves a Deposit Period yield and a current yield. An adjustment
is made in the formula of the MVA to reflect the period of time remaining in
the Guaranteed Term from the Wednesday of the week of withdrawal. To
determine the Deposit Period yield and the current yield, certain information
must be obtained about the prices of outstanding U.S. Treasury issues. This
information may be found each business day in publications such as the Wall
Street Journal which publishes the yield-to-maturity percentages for all
Treasury Notes as of the preceding business day. These percentages are used
in determining the Deposit Period yield and the current yield for the MVA
calculation.

   
Deposit Period Yield
   Determining the Deposit Period yield used in the MVA calculation involves
consideration of interest rates prevailing during the Deposit Period of the
Guaranteed Term from which the withdrawal will be made. First, the Treasury
Notes that mature in the last three months of the Guaranteed Term are
identified, and then, the yield-to-maturity percentages of these Treasury
Notes for the last business day of each week in the Deposit Period are
determined. The resulting percentages are then averaged to determine the
Deposit Period yield.
    

Current Yield
   To determine the current yield, use the same Treasury Notes identified for
the Deposit Period yield:

   Treasury Notes that mature in the last three months of the Guaranteed
Term. However, the yield-to-maturity percentages used are those for the last
business day of the week preceding the withdrawal. Average these percentages
to determine the current yield.

                                      11
<PAGE>
For example, assume the withdrawal will be processed on May 16, 1996. List
the yield-to-maturity percentage figures as of May 10, 1996 for the same
Treasury Notes that determined the Deposit Period yield. Average these yields
to determine the current yield.

MVA Formula
   The mathematical formula used to determine the MVA is:

       ( x )
       (365)
(1 + i)
- - -------
(1 + j)
where "i" is the deposit period yield; "j" is the current yield; and "x" is
the number of days remaining (computed from Wednesday of the week of
withdrawal) in the Guaranteed Term. (For examples of how to calculate MVAs,
please refer to "Appendix I.")

                               CONTRACT CHARGES

   
   Certain charges are deducted directly or indirectly from the funding
options available under the Contract.
    

   If the Contract allows for the deduction of a maintenance fee on an annual
basis, the fee is deducted on a pro rata basis from all funding options,
including GAA. In addition, the maintenance fee is deducted upon total
surrender of a Contract.

   A deferred sales charge, if applicable, is also deducted upon a full or
partial surrender of some Contracts. If the surrender occurs prior to the
maturity of a Guaranteed Term, the deferred sales charge and the MVA will be
assessed.

   During each calendar year, the Contract Holder (or the Participant, if
authorized) may change the allocation of future Purchase Payments among the
investment options allowed by the Contract. Unlimited allocation changes are
allowed. In addition, we allow unlimited transfers of accumulated values to
available investment options during the Accumulation Period. We allow at
least 12 free transfers in any calendar year. Thereafter, under some
Contracts, we reserve the right to charge $10 for each subsequent transfer.

   
   Mortality and expense risk charges and other asset-based charges that may
be deducted from variable funding options are not deducted from any credited
interest option under the Contract (including GAA). These charges are only
applicable to the variable funding options.
    

   Please refer to the applicable Contract prospectus for further details on
Contract deductions. The Contract prospectus includes a full description of
the sales charges made upon withdrawal.

                                MISCELLANEOUS

Annuity Period
   GAA cannot be used as an option during the Annuity Period. Prior to
annuitization, values in Guaranteed Terms must be transferred to one or more
of the funding options which allow for Annuity payments. The Aggregate Market
Value Adjustment Amount (positive or negative) is applied to any amount
transferred from Guaranteed Terms before the end of those Guaranteed Terms
due to annuitization to the nonlifetime Annuity option available under the
Contract. Only a positive Aggregate Market Value Adjustment Amount, if any,
is applied due to annuitization to a lifetime Annuity option. Please refer to
the applicable Contract Prospectus for a discussion of the Annuity Period.

   
Deferral of Payments
   Under certain emergency conditions, the Company may defer payment of a GAA
surrender value for a period of up to 6 months. Please refer to the
applicable Contract Prospectus for further details.
    

                                      12
<PAGE>
Reinstatement
   The Contract Holder or, if applicable, the Participant may elect to
reinstate all or a portion of the proceeds received from a full surrender
within 30 days after such surrender. Any amounts reinstated to GAA will be
applied to the current Deposit Period. Within the current Deposit Period,
amounts are then proportionately reinstated to the Guaranteed Term
Classifications in the same manner as the amounts were allocated prior to
surrender. Any negative MVA amount applied to a surrender is not included in
the reinstatement. Please refer to the applicable Contract prospectus for
further details on reinstatement of the Contract.

Contract Loans (403(b) Plans Only)
   The GAA value is included in determining the value of a Contract against
which a loan may be made. However, loans may not be made from amounts held in
GAA. In order to receive amounts held in GAA as a loan, the amounts must
first be transferred to a funding option from which loans may be made (see
the applicable Contract prospectus for further information on Contract
loans). Amounts transferred from Guaranteed Terms due to a loan request will
be subject to an MVA.

                                 INVESTMENTS

   Amounts applied to Guaranteed Terms under the Short-Term Classification of
GAA will be deposited into the Company's general account which supports
insurance and annuity obligations.

   General account assets of the Company must be invested in accordance with
applicable state laws. These laws govern the nature and quality of
investments that may be made by life insurance companies and the percentage
of their assets that may be committed to any particular type of investment.
In general, these laws permit investments, within specified limits and
subject to certain qualifications, in federal, state and municipal
obligations; corporate bonds; preferred stocks; real estate mortgages; real
estate and certain other fixed income investments. All of the general assets
of the Company, including amounts deposited to GAA, are available to meet the
guarantees under GAA. These assets are chargeable with liabilities arising
out of any other business of the Company.

   
   Amounts applied to Guaranteed Terms under the Long-Term Classification of
GAA will be deposited to and accounted for in a noninsulated, nonunitized
separate account established under Title 38a, Section 38a-433, of the
Connecticut General Statutes. A nonunitized separate account is a separate
account in which the Contract Holder or Participant does not participate in
the performance of the assets through unit values or any other interest. The
assets of the noninsulated, nonunitized separate account may be charged with
liabilities arising out of any other business of the Company.
    

   Contract Holders and Participants allocating funds to the Long-Term
Classification of GAA do not receive a unit of ownership of assets accounted
for in this separate account. The assets accrue solely to the benefit of the
Company. Contract Holders and Participants do not participate in the
investment gain or loss from assets accounted for in the separate account.
Such gain or loss is borne entirely by the Company. All benefits available to
Participants under the Long-Term Classification of GAA are Contract
guarantees made by the Company and are accounted for in the separate account.
These general account assets are chargeable with liabilities arising out of
any other business of the Company.

   The Company intends to invest in assets which, in the aggregate, have
characteristics, especially cash flow patterns, reasonably related to the
characteristics of the liabilities. Various immunization techniques will be
used to achieve the objective of close aggregate matching of assets and
liabilities. The Company will primarily invest in investment- grade fixed
income securities including:

   (bullet) Securities issued by the United States Government or its agencies
            or instrumentalities, which issues may or may not be guaranteed
            by the United States Government.

   (bullet) Debt securities which have an investment grade, at the time of
            purchase, within the four highest grades assigned by Moody's
            Investors Services, Inc. (Aaa, Aa, A or Baa), Standard & Poor's
            Corporation (AAA, AA, A or BBB) or any other nationally
            recognized rating service.

   (bullet) Other debt instruments, including, but not limited to, issues of
            or guaranteed by banks or bank holding companies and of
            corporations which obligations although not rated by Moody's,
            Standard & Poor's, or other

                                      13
<PAGE>
nationally recognized rating services, are deemed by the
            Company's management to have an investment quality comparable to
            securities which may be purchased as stated above.

   (bullet) Commercial paper, cash or cash equivalents, and other short-term
            investments having a maturity of less than one year which are
            considered by the Company's management to have investment quality
            comparable to securities which may be purchased as stated above.

   In addition, the Company may invest in futures and options. Financial
futures and related options thereon and options on securities are purchased
solely for non-speculative hedging purposes. In the event the securities
prices are anticipated to decline, the Company may sell a futures contract or
purchase a put option on futures or securities to protect the value of
securities held in or to be sold for the general account or the nonunitized
separate account. Similarly, if securities prices are expected to rise, the
Company may purchase a futures contract or a call option thereon against
anticipated positive cash flow or may purchase options on securities.

   
WHILE THE FOREGOING GENERALLY DESCRIBES THE INVESTMENT STRATEGY OF GAA, THE
COMPANY IS NOT OBLIGATED TO INVEST THE ASSETS ATTRIBUTABLE TO THE CONTRACTS
ACCORDING TO ANY PARTICULAR STRATEGY, EXCEPT AS MAY BE REQUIRED BY
CONNECTICUT AND OTHER STATE INSURANCE LAWS NOR WILL THE GUARANTEED INTEREST
RATES ESTABLISHED BY THE COMPANY UNDER THE LONG-TERM CLASSIFICATION
NECESSARILY RELATE TO THE PERFORMANCE OF THE NONUNITIZED SEPARATE ACCOUNT.
    

                          DISTRIBUTION OF CONTRACTS

   The Company will serve as Underwriter for the securities sold herein. The
Company is registered as a broker- dealer with the Securities and Exchange
Commission and is a member of the National Association of Securities Dealers,
Inc. (NASD). As Underwriter, the Company will contract with one or more
registered broker-dealers ("Distributors") to offer and sell the Contracts.
The Company and one or more affiliates may also sell the Contracts directly.
All registered representatives for the Distributor will also be licensed as
insurance agents to sell Variable Annuity Contracts. For additional
information, see the Contract Prospectus.

                              TAX CONSIDERATIONS

   Contract Holders and Participants should seek advice from their tax
advisers as to the application of federal (and where applicable, state and
local) tax laws to amounts received by them and by their beneficiaries under
the Contracts. Please refer to the applicable Contract Prospectus for further
information.

Taxation of the Company
   The Company is taxed as a life insurance company under Part I of
Subchapter L of the Internal Revenue Code. All assets supporting the Annuity
obligations of GAA are owned by the Company. Any income earned on such assets
is considered income to the Company.

Taxation of Annuities
   Generally, any income earned on GAA deposits is not taxable to individual
Contract Holders or Participants until distributed from the Contract. For
further information concerning the tax treatment of Purchase Payments and
distributions from the Contracts, please refer to the applicable Contract
Prospectus.

                                 THE COMPANY

   
History and Business
   Aetna Life Insurance and Annuity Company is a stock life insurance company
organized in 1976 under the insurance laws of Connecticut. Aetna Life
Insurance and Annuity Company, together with its two wholly owned
subsidiaries, Aetna Insurance Company of America and Aetna Private Capital,
Inc., is hereafter called the "Company". The Company is a wholly owned
subsidiary of Aetna Retirement Services, Inc. ("ARSI"). ARSI is a wholly
owned
    

                                      14
<PAGE>
   
subsidiary of Aetna Life and Casualty Company ("Aetna") which, with Aetna's
subsidiaries, constitutes one of the nation's largest insurance/financial
services organizations based on its assets at December 31, 1994. Two
subsidiaries, Systematized Benefits Administrators, Inc. ("SBA") and Aetna
Investment Services, Inc. ("AISI"), which were previously reported with the
Company's operations were distributed in the form of dividends to ARSI in
December of 1995. The impact to the Company's operations of distributing
these dividends was immaterial. The Company's Home Office is located at 151
Farmington Avenue, Hartford, Connecticut 06156.

   The Company markets a variety of life insurance, retirement and other
savings and investment products including individual and group annuities,
financial services and mutual funds. The Company's products are designed for
individuals, pension plans, small businesses and employer-sponsored groups.
The Company's operations are reported through two major business segments:
financial services and life insurance.

   Financial Services Segment
   The financial services segment includes individual and group annuity
products which offer a variety of funding and distribution options for
personal and employer-sponsored retirement plans that qualify under Internal
Revenue Code Sections 401, 403, 408, and 457, and individual and group
nonqualified annuity contracts. These contracts may be immediate or deferred
and are offered primarily to individuals, pension plans, small businesses and
employer- sponsored groups in the health care, government, education
(collectively "not-for-profit" organizations) and corporate markets. The
Company also offers life insurance supplemental contracts. Financial services
also include pension plan administrative services. In 1995, the Company
discontinued writing structured settlements of certain liabilities.

   Annuity products typically offer fixed (fully guaranteed and experience
rated) investment options and variable investment options (discussed below).
For fully guaranteed and experience rated options the Company earns a spread
representing the difference between income on investments and interest
credited to customer reserves.

   The Company's variable products (variable annuity and variable life
contracts) utilize Separate Accounts to provide contractholders with a
vehicle for investments under which the contractholders assume the investment
risks as well as the benefit of favorable performance. Assets held under
these products are invested, as designated by the contractholder or
participant under a contract, in Separate Accounts, which in turn invest in
shares of mutual funds that are managed by the Company or other selected
mutual funds that are not managed by the Company. The Company acts as an
investment adviser for its affiliated mutual funds (a retail fund--Aetna
Series Fund, Inc. and variable products funds--Aetna Variable Fund, Aetna
Income Shares, Aetna Variable Encore Fund, Aetna Investment Advisers Fund,
Aetna Get Fund Series B) and receives advisory fees for its investment
management services. The Company also receives from the Aetna Series Fund,
Inc. service fees for providing administrative and shareholder services and
distribution fees for promoting sales of the Adviser Class shares. The
Company is compensated by the Separate Accounts for bearing mortality and
expense risks pertaining to variable annuity contracts (actuarial margin)
(see Note 8 of the Notes to the Consolidated Financial Statements).

   Product retention is a key driver of profitability for annuity products.
To encourage product retention, annuity contracts typically impose a
surrender charge on policyholder balances withdrawn for a period of time
after the contract's inception. The period of time and level of the charge
vary by product. In addition, a new approach being incorporated into recent
variable contracts with fixed interest account investment options allows
contractholders to receive an incremental interest rate if withdrawals from
the fixed account are spread over a period of five years. Further, more
favorable credited rates may be offered after policies have been in force for
a period of time. Existing tax penalties on annuity distributions prior to
age 59-1/2 provide an additional disincentive to premature surrenders of
annuity balances, but do not impede transfers of those balances to products
of other competitors.

   Certain of the Company's annuity products allow customers to borrow
against their policies. Outstanding policy loans on annuity policies at
December 31, 1995 were $181.3 million. Net investment income on annuity
policy loans was $4.0 million for the year ended December 31, 1995.

   In the financial services segment markets, competition arises from other
insurance companies, banks, mutual funds and other investment managers.
Principal competitive factors are cost, service, level of investment
performance and the perceived financial strength of the investment manager or
sponsor. Competition in financial services markets may affect, among other
matters, both business growth and the pricing of the Company's products and
services.
    

                                      15
<PAGE>
   
Products sold in the corporate pensions market are sold through pension
professionals, stock brokers and third party administrators who work closely
with salaried field office employees. Products sold in the not- for-profit
organization market are distributed primarily through dedicated career
agents, registered life brokers and broker/dealers. Products sold in the
individual market are distributed primarily through dedicated career agents,
registered life brokers, banks and broker/dealers.

   Reserves for limited payment contracts (immediate annuities with life
contingent payout) are computed on the basis of assumed investment yield,
mortality, morbidity and expenses (including a margin for adverse deviation),
which generally vary by plan, year of issue and policy duration. Reserves for
investment contracts (deferred annuities and immediate annuities without life
contingent payouts) are equal to cumulative deposits plus credited interest
less charges thereon. Of those investment contracts which are
experience-rated, the reserves also reflect net realized capital gains/losses
(which the Company reflects through credited rates on an amortized basis) and
unrealized capital gains/losses related to Financial Accounting Standard
("FAS") No. 115 (see Note 1 of the Notes to the Consolidated Financial
Statements).

   The following table summarizes assets under management for the principal
customer groups of the financial services segment. Amounts reflected exclude
unrealized gains (losses) of $689.9 million and $(337.7) million at December
31, 1995 and 1994, respectively, related to market value adjustments required
under FAS 115. See Management's Analysis of the Results of Operations and
Note 1 for further discussion on assets under management and FAS 115,
respectively.

<TABLE>
<CAPTION>
 (Millions)                              1995        1994        1993
 ---------------------------   -----   ---------   ---------   ---------
<S>                           <C>      <C>         <C>         <C>
Corporate pensions                     $ 4,233.5   $ 3,217.4   $ 2,886.2
Not-for-profit
  organizations                         12,086.1    10,025.9     9,087.1
Individuals                              6,214.8     4,879.6     3,981.0
                               -----   ---------   ---------   ---------
                              Total    $22,534.4   $18,122.9   $15,954.3
 ---------------------------   -----   ---------   ---------   ---------
</TABLE>

   Deposits, which are not included in premiums or revenue, are shown in the
following table for the years indicated:

<TABLE>
<CAPTION>
 (Millions)                              1995       1994       1993
 ---------------------------   -----   --------   --------   --------
<S>                           <C>      <C>        <C>        <C>
Corporate pensions                     $1,075.9   $  890.3   $  714.5
Not-for-profit
  organizations                         1,093.0    1,093.3    1,107.8
Individuals                             1,200.6      670.2      460.9
                               -----   --------   --------   --------
                              Total    $3,369.5   $2,653.8   $2,283.2
 ---------------------------   -----   --------   --------   --------
</TABLE>

   Life Insurance Segment
   The life insurance segment includes universal life, variable universal
life, interest-sensitive whole life and term insurance. These products are
offered primarily to individuals, small businesses, employer-sponsored groups
and executives of Fortune 2000 companies. The Company's universal life
insurance product accounted for approximately 92% of individual life
insurance sales in 1995.

   The Company's in-force block of insurance includes a sizable block of
traditional ordinary life insurance originally written by an affiliate, Aetna
Life Insurance Company ("Aetna Life"), and transferred to the Company via a
reinsurance agreement in 1988 (see Note 8 of the Notes to the Consolidated
Financial Statements). This closed book of business contributed 29% of the
life insurance segment's earnings in 1995.

   Universal life products include a cash value component that is credited
with interest at competitive rates. The Company earns the spread between
investment income and interest credited on customer cash values. Universal
life cash values are charged for cost of insurance coverage and for
administrative expenses. The Company is also compensated by the Separate
Accounts for bearing mortality and expense risks pertaining to variable
universal life contracts.

   Life insurance products typically require high costs to acquire business.
As with the financial services segment, retention is an important driver of
profitability and is encouraged through product features. For example,
universal and interest-sensitive whole life insurance contracts typically
impose a surrender charge on policyholder balances withdrawn within seven to
twenty years of the contract's inception or for variable life within ten
years. The period of time and level of the charge vary by product. In
addition, more favorable credited rates and policy loan terms may be offered
after policies have been in force for a period of time. To further encourage
retention, life insurance agents are typically paid renewal commissions or
service fees.
    
                                      16
<PAGE>
   
Certain of the Company's life insurance products allow customers to borrow
against their policies. Outstanding policy loans on individual life policies
at December 31, 1995 were $157.3 million. Net investment income on individual
life policy loans was $9.7 million for the year ended December 31, 1995.

   The markets for life insurance products are highly competitive among
insurance companies. Competition largely is based upon product features and
prices. Competition in life insurance markets may affect, among other
matters, both business growth and the pricing of the Company's products and
services.

   Life insurance products are marketed by managing general agents, regional
brokers, banks and broker/dealers.

   Reserves for universal life and interest-sensitive whole life products
(which are all experience-rated) are equal to cumulative deposits less
withdrawals and charges, plus credited interest thereon, plus/less net
realized capital gains/ losses (which the Company reflects through credited
rates on an amortized basis). These reserves also reflect unrealized capital
gains/losses related to FAS 115. Reserves for all other fixed individual life
contracts are computed on the basis of assumed investment yield, mortality,
morbidity and expenses (including a margin for adverse deviation), which
generally vary by plan, year of issue and policy duration. These reserves are
computed amounts that, with additions from premiums and deposits to be
received, and with interest on such reserves compounded annually at assumed
rates, are expected to be sufficient to meet the Company's policy obligations
at their maturities or to pay expected death or retirement benefits or other
withdrawal requests.

   Reinsurance arrangements with affiliated and non-affiliated insurance
companies are utilized to limit exposure to losses in excess of predetermined
amounts per individual life. The Company's retention limit per individual
life is $2.0 million (see Notes 8 and 9 of the Notes to the Consolidated
Financial Statements).

             LIFE INSURANCE IN FORCE AND OTHER STATISTICAL DATA*

   The following table summarizes changes in individual life insurance in
force before deductions for reinsurance ceded to other companies for the
years indicated:

<TABLE>
<CAPTION>
 (Millions, except as noted below)                    1995        1994         1993
 ------------------------------------------------   ---------   ---------   ----------
<S>                                                 <C>         <C>         <C>
Sales and additions:
 Direct:
  Permanent                                         $ 3,757.9   $ 3,369.4   $ 2,767.0
  Term                                                2,600.4       559.9       237.2
 Assumed:
  Permanent                                           1,358.5       --          --
                                                    ---------   ---------   ----------
   Total                                            $ 7,716.8   $ 3,929.3   $ 3,004.2
                                                    =========   =========   ==========
Terminations:
 Direct:
  Surrenders and Conversions                        $ 1,467.0   $ 1,316.4   $ 1,632.6
  Lapses                                                891.4       860.9       816.7
  Other                                                 152.7       170.0       170.6
 Assumed:
  Surrenders and Conversions                             53.6        59.4        80.3
  Lapses                                                331.8       303.9       376.2
  Other                                                  54.2        57.9        55.1
                                                    ---------   ---------   ----------
   Total                                            $ 2,950.7   $ 2,768.5   $ 3,131.5
                                                    =========   =========   ==========
In force:
 Direct:
  Permanent                                         $32,333.2   $30,563.0   $29,507.1
  Term                                                3,698.3     1,621.3     1,095.2
 Assumed:
  Permanent                                           2,392.9     1,244.8     1,344.9
  Term                                                1,203.8     1,433.0     1,754.1
                                                    ---------   ---------   ----------
   Total                                            $39,628.2   $34,862.1   $33,701.3
                                                    =========   =========   ==========
Number of direct policies in force (thousands)          378.1       378.3       384.6
                                                    =========   =========   ==========
Average size of direct policy in force
  (thousands)                                       $    95.3   $    85.1   $    79.6
                                                    =========   =========   ==========
</TABLE>

*Only nonparticipating business is written by the Company.
    
                                      17
<PAGE>
   
General Account Investments
   Consistent with the nature of the contract obligations involved in the
Company's operations, the majority of the general account assets are invested
in long-term, debt securities such as corporate debt securities, residential
mortgage- backed securities, commercial and multifamily mortgage-backed
securities, other asset-backed securities and government securities. It is
management's objective that the portfolios be of high quality while achieving
competitive investment yields and returns. Investment portfolios generally
match the duration of the insurance liabilities they support. The general
account of the Company has been segmented to improve the asset/liability
matching process. The duration of investments is monitored and security
purchases and sales are executed with the objective of having adequate funds
available to satisfy the Company's maturing liabilities.


   Please see Investments in the Management's Analysis of the Results of
Operations for a further discussion of investments. For information
concerning the valuation of investments, see Notes 1, 2 and 3 of the Notes to
Consolidated Financial Statements.


   Other Matters
   Regulation. The insurance business of the Company is subject to
comprehensive, detailed regulation throughout the United States. The laws of
the various jurisdictions establish supervisory agencies with broad authority
to regulate, among other things, the granting of licenses to transact
business, trade practices, agent licensing, policy forms, underwriting and
claims practices, reserve adequacy, insurer solvency, the maximum interest
rates that can be charged on life insurance policy loans, the minimum rates
that must be provided for accumulation of surrender values, the form and
content of required financial statements and the type and amounts of
investments permitted. The Company is required to file detailed reports with
supervisory agencies in each of the jurisdictions in which it does business,
and its operations and accounts are subject to examination by such agencies
at regular intervals.

   Although the federal government does not directly regulate the business of
insurance, many federal laws do affect the business. Existing or recently
proposed federal laws that may significantly affect or would affect, if
passed, the insurance business cover such matters as pensions and other
employee benefits, removal of barriers preventing banks from engaging in the
insurance and mutual fund businesses, the taxation of insurance companies,
and the tax treatment of insurance products.

   Material changes in applicable federal and state laws and regulations
could adversely affect the Company's business operations, although the
Company is unable to predict whether any such changes will be implemented.

   Several states, including Connecticut, regulate affiliated groups of
insurers such as the Company and its affiliates under insurance holding
company statutes. Under such laws, intercorporate asset transfers and
dividend payments from insurance subsidiaries may require prior notice to or
approval of the insurance regulators, depending on the size of such transfers
and payments relative to the financial position of the Company making the
transfer. Changes in control also are regulated under these laws. As a
Connecticut-domiciled insurance company, the Company is subject to
comprehensive regulation under the Connecticut insurance laws and by the
Connecticut Insurance Department.

   In recent years, state insurance regulators have been considering changes
in statutory accounting practices and other initiatives to strengthen
solvency regulation. The National Association of Insurance Commissioners
(NAIC) has adopted risk-based capital ("RBC") standards for life insurers.
The RBC formula is a regulatory tool designed to identify weakly capitalized
companies by comparing the adjusted surplus to the required surplus, which
reflects the risk profile of the Company (RBC ratio). Within certain ratio
changes, regulators have increasing authority to take action as the RBC ratio
decreases. There are four levels of regulatory action ranging from requiring
insurers to submit a comprehensive plan to the state insurance commissioner
to when the state insurance commissioner places the insurer under regulatory
control. The Company's RBC ratio at December 31, 1995 was significantly above
the levels which would require regulatory action. Rating agencies also use
their own risk-based capital standards as part of determining a company's
rating.

   The NAIC also is considering several other solvency-related regulations
including the development of a model investment law and amendments to the
model insurance holding company law which would limit types and amounts of
insurance company investments. In addition, in recent years there has been
growing interest among certain members of Congress concerning possible
federal roles in the regulation of the insurance industry. Because these
other initiatives are in a preliminary stage, management cannot assess the
potential impact of their adoption on the Company.
    
                                      18
<PAGE>
   
Under insurance guaranty fund laws existing in all states, insurers doing
business in those states can be assessed (up to prescribed limits) for
certain obligations of insolvent insurance companies to policyholders and
claimants. The after tax charges to earnings for guaranty fund obligations
for the years ended December 31, 1995, 1994 and 1993 were $1.4 million, $0.6
million and $0.9 million, respectively. The amounts ultimately assessed may
differ from the amounts charged to earnings thus far because such assessments
may not be made for several years and will depend upon the final outcome of
regulatory proceedings.

   The Company provides a variety of products and services to employee
benefit plans that are covered by the Employee Retirement Income Security Act
of 1974 ("ERISA"). In December 1993, in a case involving an employee benefit
plan and an insurance company, the United States Supreme Court ruled that
assets in the insurance company's general account that were attributable to
the non-guaranteed portion of a group pension contract issued to the plan
were "plan assets" for purposes of ERISA and that the insurance company was
an ERISA fiduciary with respect to those assets. In reaching its decision,
the Court declined to follow a 1975 Department of Labor ("DOL") interpretive
bulletin that had suggested that insurance company general account assets
were not plan assets. The Company and other insurers are seeking
clarification from the DOL of the effects, if any, of the decision on their
businesses, as well as pursuing clarification of the decision through Federal
legislation. Management is not currently able to predict how the decision, or
the outcome of any legislative or regulatory initiatives, will ultimately
affect its business.

   Aetna Life Insurance and Annuity Company is regulated by the Securities
and Exchange Commission ("SEC") and some state securities regulators as a
broker-dealer and investment adviser. The Company's variable products involve
investments through Separate Accounts, some of which are registered as
investment companies with the SEC, as are the retail mutual funds and the
variable mutual funds offered by the Company. Additionally, interests in some
of the Separate Accounts, the retail mutual funds, the variable product
mutual funds and certain other products used as funding vehicles for the
Company's variable products are registered with the SEC. Shares of the retail
mutual funds are also registered with all fifty of the state securities
regulators.

   Miscellaneous. According to the Fortune Service 500, as of December 31,
1994, the Company ranked 19th and 22nd among all United States domiciled life
insurance companies based upon total assets and premium income, respectively.
As of December 31, 1995, the Company had approximately 2,700 employees.

   The Company's rating at February 6, 1996 by A.M. Best was A+ (Superior).

   Management believes that the Company's computer facilities, systems and
related procedures are adequate to meet its business needs. The Company's
data processing systems and backup and security policies, practices and
procedures are regularly evaluated by the Company's management and internal
auditors and are modified as considered necessary.

   The Company is not dependent upon any single customer and no single
customer accounted for more than 10% of revenue in 1995. In addition, neither
segment of the Company's business is dependent upon a single customer or a
few customers, the loss of which would have a significant impact on the
segment. See Note 12 of the Notes to the Consolidated Financial Statements
regarding segment information.


   Forward-Looking Information. The Private Securities Litigation Reform Act
of 1995 ("the Act") provides a new "safe harbor" for forward-looking
statements to encourage companies to provide prospective information about
their companies, so long as those statements are identified as
forward-looking and are accompanied by meaningful cautionary statements
identifying important factors that could cause actual results to differ
materially from those discussed in the statement. The Company desires to take
advantage of the new "safe harbor" provisions of the Act. Certain information
contained herein, particularly the information appearing under the heading
"Outlook" contained in Management's Analysis of the Results of Operations, is
forward-looking. Information regarding certain important factors that could
cause actual results of operations or outcomes of other events to differ
materially from any such forward- looking statement appear together with such
statement within this section and within Management's Analysis of the Results
of Operations.


   Properties
   The Company occupies office space which is owned or leased by Aetna Life
Insurance Company or other affiliates. Expenses associated with these offices
are allocated on a direct and indirect basis to the Company and the other
subsidiaries of Aetna.
    

                                      19
<PAGE>
                        DIRECTORS AND EXECUTIVE OFFICERS

   The following are the Directors and Executive Officers of the Company. The
terms of office for all Directors and Executive Officers will run until the
Company's next annual meeting and until their successors are duly elected and
qualified.

<TABLE>
<CAPTION>
                                                                    Principal Occupation and
                               Current Position                Employment During Past Five Years;
       Name, Age               with the Company                 Other Directorships of Directors
 ----------------------   ---------------------------   -------------------------------------------------
<S>                      <C>                           <C>
   
Daniel P. Kearney        Director, President and       President (since December 1993), Aetna Life
Age 56                   Chief Executive Officer       Insurance and Annuity Company; Executive Vice
                                                       President (since December 1993), and Group
                                                       Executive, Financial Division (February 1991 -
                                                       December 1993), Aetna Life and Casualty Company.
                                                       Director: Aetna Investment Services, Inc. (since
                                                       November 1994); Aetna Insurance Company of
                                                       America (since May 1994); MBIA, Inc. (since
                                                       1992).
Christopher J. Burns     Director and Senior Vice      Senior Vice President, Sales & Service (since
Age 49                   President                     February 1996), and Senior Vice President, Life
                                                       (March 1991 - February 1996), Aetna Life
                                                       Insurance and Annuity Company. Director: Aetna
                                                       Financial Services, Inc. (since January 1996),
                                                       Aetna Investment Services, Inc. (since July
                                                       1993).
Laura R. Estes           Director and Senior Vice      Senior Vice President, Manage/Design Products and
Age 46                   President                     Services (since February 1996), and Senior Vice
                                                       President, Pensions (March 1991 - February 1996),
                                                       Aetna Life Insurance and Annuity Company.
                                                       Director: Aetna Financial Services, Inc. (since
                                                       January 1996); Aetna Investment Services, Inc.
                                                       (since July 1993).
Timothy A. Holt          Director, Senior Vice         Senior Vice President, Strategy & Finance, and
Age 43                   President and Chief           Chief Financial Officer (since February 1996),
                         Financial Officer             Aetna Life Insurance and Annuity Company; Vice
                                                       President, Portfolio Management/Investment Group
                                                       (August 1992 - February 1996), Aetna Life and
                                                       Casualty Company; Treasurer (February 1990 - July
                                                       1991), Aeltus Investment Management, Inc.
Gail P. Johnson          Director and Vice President   Vice President, Service and Retain Customers
Age 45                                                 (since February 1996); Vice President, Defined
                                                       Benefit Services (September 1994 - February
                                                       1996); Vice President, Plan Services, Pensions
                                                       and Financial Services (December 1992 - September
                                                       1994); Managing Director, Business Strategy (July
                                                       1991 - December 1992); Assistant Vice President, 
                                                       Financial Division (June 1987 - July 1991); -- Aetna 
                                                       Life Insurance and Annuity Company.
    

                                      20
<PAGE>
Principal Occupation and
                               Current Position                Employment During Past Five Years;
       Name, Age               with the Company                 Other Directorships of Directors
 ----------------------   ---------------------------   -------------------------------------------------

   
John Y. Kim              Director and Senior Vice      President (since December 1995), Aeltus
Age 35                   President                     Investment Management, Inc.; Chief Investment
                                                       Officer (since May 1994), 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), and Vice President, Investor
                                                       Relations (1990 - 1992), Aetna Life and Casualty
                                                       Company.
Shaun P. Mathews         Director and Vice President   Vice President, Products Group (since February
Age 40                                                 1996); 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. Director: Aetna Investment
                                                       Services, Inc. (since July 1993); Aetna Insurance
                                                       Company of America (since February 1993).
Glen Salow               Director and Vice President   Vice President, Information Technology (since
Age 41                                                 February 1996), Vice President, Information
                                                       Technology, Investments and Financial Services
                                                       (February 1995 - February 1996), Vice President,
                                                       Investment Systems (1992 - 1995), AIT -- Aetna
                                                       Life Insurance and Annuity Company; Senior Vice
                                                       President (December 1986 - August 1992), Lehman
                                                       Brothers.
Creed R. Terry           Director and Vice President   Vice President, Select and Manage Markets (since
Age 52                                                 February 1996), Market Strategist (August 1995 -
                                                       February 1996) -- Aetna Life Insurance and
                                                       Annuity Company; President (1991 - 1995),
                                                       Chemical Technology Corporation (a subsidiary of
                                                       Chemical Bank).
Zoe Baird                Senior Vice President and     Senior Vice President and General Counsel (since
Age 43                   General Counsel               April 1992), Vice President and General Counsel
                                                       (July 1990 - April 1992), Aetna Life and Casualty
                                                       Company. Director: Zurn Industries, Inc. (since
                                                       April 1993); Southern New England
                                                       Telecommunication Corp. and Southern New England
                                                       Telephone Company (since November 1990).
Susan E. Schechter       Corporate Secretary and       Counsel (since November 1993), Aetna Life and
Age 43                   Counsel                       Casualty Company; Associate Attorney (September
                                                       1986 - October 1993), Steptoe & Johnson.
    

                                      21
<PAGE>
Principal Occupation and
                               Current Position                Employment During Past Five Years;
       Name, Age               with the Company                 Other Directorships of Directors
 ----------------------   ---------------------------   -------------------------------------------------

   
Eugene M. Trovato        Vice President and            Vice President and Treasurer, Corporate
Age 45                   Treasurer, Corporate          Controller (since February 1996), Vice President
                         Controller                    and Controller (February 1995 - February 1996),
                                                       Aetna Life Insurance and Annuity Company; Vice
                                                       President, Financial Reporting (December 1991 -
                                                       February 1995), Assistant Vice President,
                                                       Financial Reporting (June 1989 - December 1991),
                                                       Aetna Life and Casualty Company.
Diane B. Horn            Vice President and Chief      Vice President and Chief Compliance Officer
Age 51                   Compliance Officer            (since February 1996), and Senior Compliance
                                                       Officer (August 1993 - February 1996), Aetna Life
                                                       Insurance and Annuity Company; Director of
                                                       Compliance (May 1991 - July 1993), Kemper Life
                                                       Insurance Company.
</TABLE>
    

                            EXECUTIVE COMPENSATION

   Executive officers of the Company may also serve one or more affiliated
companies of Aetna Life Insurance and Annuity Company. Allocations have been
made as to each individual's time devoted to his or her duties as an
executive officer of the Company. The following table shows the cash
compensation paid, based on these allocations, to the seven most highly
compensated executive officers whose allocated compensation exceeds $100,000
for services rendered in all capacities to the Company during 1995. Such
officers may also receive non-cash compensation from other affiliated
companies of the Company; however, none of such non-cash compensation is
allocated to the Company.

                           CASH COMPENSATION TABLE
   
<TABLE>
<CAPTION>
      Name of Individual           Capacities in          Cash
      or Number in Group           which served       Compensation
- - -----------------------------   -------------------   -------------
<S>                            <C>                    <C>
John Y. Kim                    Senior Vice
                               President                $776,353
Daniel P. Kearney              President and CEO         588,196
Dominick J. Agostino           Senior Vice
                               President                 543,678
Laura R. Estes                 Senior Vice
                               President                 342,904
Scott A. Striegel              Senior Vice
                               President                 328,595
Christopher J. Burns           Senior Vice
                               President                 290,558
Shaun P. Mathews               Senior Vice
                               President                 263,607
</TABLE>
    

                          SUMMARY COMPENSATION TABLE
   
<TABLE>
<CAPTION>
                                                                  Long-Term
                                                                 Compensation
                                       Annual Compensation    Awards     Payouts
                                       -------------------   ---------   --------
                                                            Securities  Long-Term
                                                            Underlying  Incentive
Name and Principal                                             Stock       Plan       All other
Position                        Year    Salary     Bonus      Options    Payouts    Compensation
- - -----------------------------   ----   --------   --------   ---------   --------   -------------
<S>                             <C>    <C>        <C>        <C>         <C>        <C>
John Y. Kim                     1995   $250,000   $542,300     4,000        $0
                                1994    250,000    521,400     7,500
                                1993    166,000     55,000     2,600
    
                                      22
<PAGE>
   
Long-Term
                                                                 Compensation
                                       Annual Compensation    Awards     Payouts
                                       -------------------   ---------   --------
                                                            Securities  Long-Term
                                                            Underlying  Incentive
Name and Principal                                             Stock       Plan       All other
Position                        Year    Salary     Bonus      Options    Payouts    Compensation
- - -----------------------------   ----   --------   --------   ---------   --------   -------------
Daniel P. Kearney               1995   $518,269   $485,000    82,500     $761,750      $33,683
                                1994    500,000    200,000    16,500                    33,820
                                1993    476,442    300,000    17,000                    32,885
Dominick J. Agostino            1995   $250,000   $125,000     2,000     $ 78,114
                                1994    250,000          0     4,500
                                1993          0          0         0
Laura R. Estes                  1995   $225,000   $135,000     8,000     $221,600
                                1994    210,000    120,000     6,000
                                1993    200,000     85,000     2,800
Scott A. Striegel               1995   $225,000   $105,000     8,000     $221,600
                                1994    210,000     64,000     6,000
                                1993    200,000     35,000     4,000       27,000
- - -----------------------------   ----   --------   --------   ---------   --------
</TABLE>
Stock Option Grants Table
   The following table sets forth certain information concerning stock
options granted during 1995 by the Company to the CEO and each of the four
most highly compensated executive officers of the Company (other than the
CEO) in 1995. The hypothetical grant date present values of stock options
granted in 1995 shown below are presented pursuant to SEC rules and are
calculated under the modified Black-Scholes Model for pricing options. The
gains, if any, realizable upon exercise of stock options will depend upon the
market price of the Company's Common Stock at the time the stock option is
exercised. The individuals named below will not be able to realize a gain
from the stock options granted unless, during the exercise period, the market
price of the Company's Common Stock increases above the exercise price of the
options. An increase in the market price of the Company's Common Stock would
also benefit the Company's other shareholders.

Stock Option Grants in 1995

<TABLE>
<CAPTION>
                                         Individual Grants (1)
                                Number of      Percent of
                               Securities         Total
                               Underlying     Stock Options   Exercise
                                  Stock        Granted to      Price                        Grant Date
                                 Options      Employees in      Per       Expiration          Present
Name                             Granted          1995         Share         Date            Value (4)
- - ---------------------------    -------------   -------------   --------   -------------   ----------------
<S>                            <C>             <C>             <C>        <C>             <C>
John Y. Kim                      4,000 (2)        .2%          $53.50      2/24/2005       $  39,703 (5)
Daniel P. Kearney               17,500 (2)        .8%           53.50      2/24/2005         165,825 (5)
                                65,000 (3)       3.1%           57.00      4/28/2005         652,116 (6)
Dominick J. Agostino             2,000 (2)        .1%           53.50      2/24/2005          18,951 (5)
Laura R. Estes                   8,000 (2)        .4%           53.50      2/24/2005          75,806 (5)
Scott A. Striegel                8,000 (2)        .4%           53.50      2/24/2005          75,806 (5)
</TABLE>


(1) Granted under the Company's 1994 Stock Incentive Plan (the Plan). The
    Plan permits participants to use shares of the Company's Common Stock to
    exercise options. The Plan provides that the option price shall not be
    less than 100% of the fair market value of the Common Stock at the time
    the option is granted. Under the Plan, options may be granted until April
    30, 2001.



(2) Date of grant was February 24, 1995; initial exercise date is February
    25, 1996; options vest in installments over a period of three years.



(3) Date of grant was April 28, 1995; initial exercise date is April 29,
    1997; options vest over a period of three years provided certain
    performance criteria have been met.



(4) Grant Date present values are calculated under the modified Black-Scholes
    Model. The Black-Scholes Model is a mathematical formula used to value
    options publicly traded in the securities markets and it assumes that
    options are freely transferable. Because the employee stock options
    granted above are not freely transferable, the Company believes that the
    grant date present values shown above may be overstated.
    

                                      23
<PAGE>
   

(5) The assumptions made and factors used by the Company in the Black-Scholes
    Model calculation for the options granted February 24, 1995 were as
    follows: (i) a volatility factor of 0.226, representing the average of
    the three-year and ten-year historical volatility factors for the Common
    Stock determined as of the date of the option grant; (ii) a risk-free
    rate of return of 7.47%, representing the 10-year U.S. Treasury bond rate
    in effect on the date of the option grant; (iii) a dividend yield of
    5.2%, representing the Company's then current annual dividend, divided by
    the Common Stock price on the date of the option grant; and (iv) a
    ten-year option term, representing the full term of the option granted.
    To give effect to the three-year vesting period of the options, the value
    of each option was discounted by 20%, the percentage of options estimated
    to expire due to turnover of all recipients of options during the vesting
    period. No further discount to the option value calculated was taken to
    give effect to the fact that the options are not freely transferable or
    to the exercise or lapse of the options prior to the end of the ten-year
    option period.



(6) The assumptions made and factors used by the Company in the Black-Scholes
    Model calculation for the options granted April 28, 1995 were as follows:
    (i) a volatility factor of 0.229, representing the average of the
    three-year and ten-year historical volatility factors for the Common
    Stock as of the date of the option grant; (ii) a risk-free rate of return
    of 7.06%, representing the 10-year U.S. Treasury bond rate in effect on
    the date of the option grant; (iii) a dividend yield of 4.8%,
    representing the Company's then current annual dividend, divided by the
    Common Stock price on the date of the option grant; and (iv) a ten-year
    option term, representing the full term of the option granted. To give
    effect to the three-year vesting period and the risk of forfeiture of the
    performance vested options, the value of each option was discounted by
    32.5%. No further discount to the option value calculated was taken to
    give effect to the fact that the options are not freely transferable or
    to the exercise or lapse of the options prior to the end of the ten-year
    option period.

There is no assurance that the hypothetical present values of stock options
presented in the table above represent the actual values of such options. The
hypothetical values shown should not be construed as predictions by the
Company as to the future value of its Common Stock.

<TABLE>
<CAPTION>
                        Aggregated Stock
                          Options/SAR
                       Exercised in 1995                      December 31, 1995 Stock Option/SAR Value Table
 -------------------   -----------------     --------     --------------------------------------------------------
                                                             Number of Securities
                                                            Underlying Unexercised        Value of Unexercised
                                                               Options/SARs at            in-the-Money Options
                                                            December 31, 1995 (2)       at December 31, 1995 (3)
                                                          --------------------------   ---------------------------

                       Acquired                 Value                                              
                         upon                  Realized                                            
                       Exercise                  upon                  Unexercisable                 Unexercisable
Name                      (1)                  Exercise   Exercisable       (4)        Exercisable        (4)
 -------------------   ---------               --------   -----------   ------------   -----------   -------------
<S>                    <C>                     <C>        <C>           <C>            <C>           <C>
John Y. Kim                  0                 $      0      2,500          9,000       $ 56,875      $  176,750
Daniel P. Kearney        8,264                  246,012     34,236         93,500        742,638       1,225,875
Dominick J.                                                                                        
  Agostino                   0                        0      6,500              0        133,875               0
Laura R. Estes           5,200                   84,425      8,800         12,000        200,750         182,000
Scott A. Striegel        4,300                   59,425      9,550         12,000        152,975         182,000
</TABLE>                                            
                              
(1) Includes 6,125 shares as to which Mr. Kearney received cash in lieu of
    shares upon exercise of SARs.


(2) Tandem SARs are attached to exercisable stock options relating to 13,875
    shares held by Mr. Kearney. No tandem SARs are attached to any
    unexercisable stock options.
                                       24

(3) Based on December 29, 1995 closing stock price of $69.25.

(4) Represents stock options which are not vested.
    

                       SECURITY OWNERSHIP OF MANAGEMENT


   The Company's directors and officers do not beneficially own any
outstanding shares of stock of the Company. All of the outstanding shares of
stock of the Company are beneficially owned by its parent, Aetna Retirement
Holdings, Inc., which are indirectly held by Aetna Life and Casualty Company.
The percentage of shares of Aetna Life and Casualty Company beneficially
owned by any director of the Company, and by all directors and officers of
the Company as a group, does not exceed one percent (1%) of the class
outstanding.

                               INDEMNIFICATION

   Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers or persons controlling
the registrant pursuant to the foregoing provisions, the registrant has been
informed 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.

                                      25
<PAGE>
                                    EXPERTS

   
   The consolidated financial statements and schedules of the Company as of
December 31, 1995 and 1994, and for each of the years in the three-year period
ended December 31, 1995, have been included herein and in the Registration
Statement in reliance upon the reports of KPMG Peat Marwick LLP, independent
certified public accountants, appearing herein and elsewhere in the Registration
Statement and upon the authority of such firm as experts in accounting and
auditing.

   The reports of KPMG Peat Marwick LLP on the above-mentioned consolidated
financial statements and consolidated financial statement schedules refer to
a change in 1993 in the Company's methods of accounting for certain
investment in debt and equity securities.
    



                              LEGAL PROCEEDINGS

   The Company and its Board of Directors know of no material legal
proceedings pending to which the Company is a party or which would materially
affect the Company.

                                LEGAL MATTERS

   The validity of the securities offered by this Prospectus has been passed
upon by Susan E. Bryant, Esq. Counsel of the Company.

                                      25
<PAGE>
                                   APPENDIX I
               EXAMPLES OF MARKET VALUE ADJUSTMENT CALCULATIONS

   The following are examples of Market Value Adjustment ("MVA") calculations
using several hypothetical Deposit Period yields and current yields. These
examples do not include the effect of any deferred sales charge that may be
assessed under the Contract upon withdrawal.

<TABLE>
<CAPTION>
<S>                                                <C>
 EXAMPLE I
Assumptions:                                       Assumptions:
 i, the Deposit Period yield, is 8%                 i, the Deposit Period yield, is 5%
 j, the current yield, is 10%                       j, the current yield, is 6%
 x, the number of days remaining (computed from     x, the number of days remaining (computed from
    Wednesday of the week of withdrawal) in the        Wednesday of the week of withdrawal) in the
    Guaranteed Term, is 927.                           Guaranteed Term, is 927.
             ( x )                                              ( x )
             (365)                                              (365)
MVA= (1 + i)                                       MVA= (1 + i)
     --------                                           -------
     (1 + j)                                            (1 + j)

             (927)                                              (927)
             (365)                                              (365)
   = (1.08)                                           = (1.05)
     -------                                            -------
     (1.10)                                             (1.06)

   = .9545                                            = .9762
In this example, the Deposit Period yield of 8%    In this example, the Deposit Period yield of 5%
is less than the current yield of 10%;             is less than the current yield of 6%; therefore,
therefore, the MVA is less than 1. The amount      the MVA is less than 1. The amount withdrawn
withdrawn from the Guaranteed Term is multiplied   from the Guaranteed Term is multiplied by this
by this MVA.                                       MVA.
If a withdrawal or transfer of a stated            If a withdrawal or transfer of a stated
percentage is requested, the value withdrawn       percentage is requested, the value withdrawn
from a Guaranteed Term will reflect the            from a Guaranteed Term will reflect the
deduction of the negative MVA Amount. However,     deduction of the negative MVA Amount. However,
if a withdrawal or transfer request of a           if a withdrawal or transfer request of a
specific dollar amount is requested, the amount    specific dollar amount is requested, the amount
withdrawn from a Guaranteed Term will be           withdrawn from a Guaranteed Term will be
increased to compensate for the negative MVA       increased to compensate for the negative MVA
Amount. For example, a withdrawal request to       Amount. For example, a withdrawal request to
receive a check for $2,000 would result in a       receive a check for $2,000 would result in a
$2,095.34 withdrawal from the Guaranteed Term.     $2,048.76 withdrawal from the Guaranteed Term.

                                      26
<PAGE>
EXAMPLE II
Assumptions:                                       Assumptions:
 i, the Deposit Period yield, is 10%                i, the Deposit Period yield, is 5%
 j, the current yield, is 8%                        j, the current yield, is 4%
 x, the number of days remaining (computed from     x, the number of days remaining (computed from
 Wednesday of the week of withdrawal) in the        Wednesday of the week of withdrawal) in the
 Guaranteed Term, is 927.                           Guaranteed Term, is 927.
             ( x )                                              ( x )
             (365)                                              (365)
MVA= (1 + i)                                       MVA= (1 + i)
     -------                                            -------
     (1 + j)                                            (1 + j)

             (927)                                              (927)
             (365)                                              (365)
   = (1.08)                                           = (1.05)
     -------                                            -------
     (1.10)                                             (1.04)

   = 1.0477                                           = 1.0246
In this example, the Deposit Period yield of 10%   In this example, the Deposit Period yield of 5%
is greater than the current yield of 8%;           is greater than the current yield of 4%;
therefore, the MVA is greater than 1. The amount   therefore, the MVA is greater than 1. The amount
withdrawn from the Guaranteed Term is multiplied   withdrawn from the Guaranteed Term is multiplied
by this MVA.                                       by this MVA.
If a withdrawal or transfer of a stated            If a withdrawal or transfer of a stated
percentage is requested, the value withdrawn       percentage is requested, the value withdrawn
from a Guaranteed Term will reflect the addition   from a Guaranteed Term will reflect the addition
of the positive MVA Amount. However, if a          of the positive MVA Amount. However, if a
withdrawal or transfer request of a specific       withdrawal or transfer request of a specific
dollar amount is requested, the amount withdrawn   dollar amount is requested, the amount withdrawn
from a Guaranteed Term will be decreased to        from a Guaranteed Term will be decreased to
reflect the positive MVA Amount. For example, a    reflect the positive MVA Amount. For example, a
withdrawal request to receive a check for $2,000   withdrawal request to receive a check for $2,000
would result in a $1,908.94 withdrawal from the    would result in a $1,951.98 withdrawal from the
Guaranteed Term.                                   Guaranteed Term.
</TABLE>

                                      27
<PAGE>
                                  APPENDIX II
                  EXAMPLES OF MARKET VALUE ADJUSTMENT YIELDS

   The following hypothetical examples show the Market Value Adjustment based
on a given current yield at various times remaining in the Guaranteed Term.
Table A illustrates figures based on a Deposit Period yield of 10%; Table B
illustrates figures based on a Deposit Period yield of 5%. The Market Value
Adjustment will have either a positive or negative influence on the amount
withdrawn from or remaining in a Guaranteed Term. Also, the amount of the
Market Value Adjustment generally decreases as the end of the Guaranteed Term
approaches.

TABLE A: Deposit Period Yield of 10%

<TABLE>
<CAPTION>
            Change
              in
           Deposit
Current     Period                        Time Remaining to
 Yield      Yield                    Maturity of Guaranteed Term
 -------   --------   ----------------------------------------------------------
                      8 Years   6 Years   4 Years   2 Years   1 Year   3 Months
                      -------   -------   -------   -------   ------   ---------
<S>        <C>        <C>       <C>       <C>       <C>       <C>      <C>
15%           +5%      -29.9%    -23.4%    -16.3%    -8.5%     -4.3%     -1.1%
13%           +3%      -19.4     -14.9     -10.2     -5.2      -2.7      -0.7
12%           +2%      -13.4     -10.2      -7.0     -3.5      -1.8      -0.4
11%           +1%       -7.0      -5.3      -3.6     -1.8      -0.9      -0.2
9%            -1%        7.6       5.6       3.7      1.8       0.9       0.2
8%            -2%       15.8      11.6       7.6      3.7       1.9       0.5
7%            -3%       24.8      18.0      11.7      5.7       2.8       0.7
5%            -5%       45.1      32.2      20.5      9.8       4.8       1.2
</TABLE>

TABLE B: Deposit Period Yield of 5%

<TABLE>
<CAPTION>
            Change
              in
           Deposit
Current     Period                        Time Remaining to
 Yield      Yield                    Maturity of Guaranteed Term
 -------   --------   ----------------------------------------------------------
                      8 Years   6 Years   4 Years   2 Years   1 Year   3 Months
                      -------   -------   -------   -------   ------   ---------
<S>        <C>        <C>       <C>       <C>       <C>       <C>      <C>
9%            +4%      -25.9%    -20.1%    -13.9%    -7.2%     -3.7%     -0.9%
8%            +3%      -20.2     -15.6     -10.7     -5.5      -2.8      -0.7
7%            +2%      -14.0     -10.7      -7.3     -3.7      -1.9      -0.5
6%            +1%       -7.3      -5.5      -3.7     -1.9      -0.9      -0.2
4%            -1%        8.0       5.9       3.9      1.9       1.0       0.2
3%            -2%       16.6      12.2       8.0      3.9       1.9       0.5
2%            -3%       26.1      19.0      12.3      6.0       2.9       0.7
1%            -4%       36.4      26.2      16.8      8.1       4.0       1.0
</TABLE>

                                      28
<PAGE>
   
                            SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>
 (MILLIONS)         1995        1994        1993        1992        1991
                  ---------   ---------   ---------   ---------   ---------
<S>               <C>         <C>         <C>         <C>         <C>
Total Revenue     $ 1,537.3   $ 1,332.2   $ 1,264.5   $ 1,176.1   $ 1,129.5
                  =========   =========   =========   =========   =========
Net Income        $   175.9   $   145.3   $   142.9   $   122.8   $    89.8
                  =========   =========   =========   =========   =========
Total Assets      $27,144.9   $20,934.1   $20,135.7   $16,932.9   $15,154.0
                  =========   =========   =========   =========   =========
</TABLE>

              MANAGEMENT'S ANALYSIS OF THE RESULTS OF OPERATIONS

Consolidated Results of Operations: Operating Summary

<TABLE>
<CAPTION>
 Operating Summary (millions)                                 1995        1994        1993
 --------------------------------------------------------   ---------   ---------   ---------
<S>                                       <C>               <C>         <C>         <C>
Premiums                                                    $   130.8   $   124.2   $    82.1
Charges assessed against policyholders                          318.9       279.0       251.5
Net investment income                                         1,004.3       917.2       911.9
Net realized capital gains                                       41.3         1.5         9.5
Other income                                                     42.0        10.3         9.5
 --------------------------------------------------------   ---------   ---------   ---------
   Total revenue                                              1,537.3     1,332.2     1,264.5
 --------------------------------------------------------   ---------   ---------   ---------
Current and future benefits                                     915.3       854.1       818.4
Operating expenses                                              318.7       235.2       207.2
Amortization of deferred policy acquisition costs                43.3        26.4        19.8
 --------------------------------------------------------   ---------   ---------   ---------
   Total benefits and expenses                                1,277.3     1,115.7     1,045.4
 --------------------------------------------------------   ---------   ---------   ---------
   Income before federal income taxes                           260.0       216.5       219.1
Federal income taxes                                             84.1        71.2        76.2
 --------------------------------------------------------   ---------   ---------   ---------
   Net income                                               $   175.9   $   145.3   $   142.9
 ========================================================   =========   =========   =========

 --------------------------------------------------------------------------------------------
Deposits not included in premiums         Fully
  above:                                  guaranteed        $   415.7   $   249.0   $   263.7
                                          Experience-rated    1,428.0     1,351.4     1,216.8
                                          Non-guaranteed      2,059.1     1,365.9     1,062.5
                                           --------------   ---------   ---------   ---------
                                          Total             $ 3,902.8   $ 2,966.3   $ 2,543.0
 ---------------------------------------   --------------   ---------   ---------   ---------
Assets under management: (1)              Fully
                                          guaranteed        $ 3,399.6   $ 2,620.3   $ 2,423.5
                                          Experience-rated   10,999.9     9,272.0     9,241.5
                                          Non-guaranteed     11,522.9     8,064.6     7,111.0
                                           --------------   ---------   ---------   ---------
                                          Total             $25,922.4   $19,956.9   $18,776.0
 ---------------------------------------   --------------   ---------   ---------   ---------
</TABLE>

(1) Included above are net unrealized capital gains (losses) of $797.1
    million, $(386.4) million and $747.1 million at December 31, 1995, 1994
    and 1993, respectively.

Overview
   The Company's adjusted earnings (after-tax) follow (in millions):

<TABLE>
<CAPTION>
                               1995     1994     1993
                              ------   ------   -------
<S>                           <C>      <C>      <C>
Net Income                    $175.9   $145.3   $142.9
Less:
 Net realized capital
  gains                         26.8      1.0      6.2
                              ------   ------   -------
Adjusted earnings             $149.1   $144.3   $136.7
                              ======   ======   =======
</TABLE>

   The Company's adjusted earnings increased 3% in 1995 following a 6%
increase in 1994. Results in 1995 reflected improved earnings in the
financial services segment, while earnings in the life insurance segment were
level with the prior year. The improvement in earnings related to the
financial services segment reflected an increase in charges assessed against
policyholders and increased net investment income related to the growth in
assets under management which were partially offset by an increase in
operating expenses. This increase in operating expenses primarily
    
                                      29
<PAGE>
   
reflects continued business growth. The improvement in 1994 adjusted earnings
reflected an increase in charges assessed against policyholders, primarily
due to an increase in the volume of business in force, partially offset by
increases in operating expenses, primarily related to the implementation of a
new contract administration system.

   Assets under management, excluding the effect of FAS 115, at December 31,
1995 of $25.1 billion, were 24% above 1994 levels, primarily reflecting
continued business growth and overall improvement in the stock and bond
markets.

   The Company's contracts typically impose surrender fees which decline over
the duration of the contract. Assets held under experience rated general
account options have transfer and withdrawal limitations. Withdrawals from
the fully guaranteed accumulation options prior to maturity include an
adjustment intended to reflect the estimated fair value of the assets
supporting the contract at the time of withdrawal. Approximately 91% and 90%
of assets under management at December 31, 1995 and 1994, respectively,
allowed for contractholder withdrawal, 63% and 57% of which, respectively,
are subject to market value adjustments or deferred surrender charges at
December 31, 1995.

                               SEGMENT RESULTS

Financial Services Segment

<TABLE>
<CAPTION>
 Operating Summary (millions)                                 1995        1994        1993
 --------------------------------------------------------   ---------   ---------   ---------
<S>                                       <C>               <C>         <C>         <C>
Premiums                                                    $    82.6   $    70.2   $    32.0
Charges assessed against policyholders                          150.4       126.6       109.4
Net investment income                                           823.3       745.9       739.2
Net realized capital gains                                       37.8         1.4         9.1
Other income                                                     35.4         2.0         3.1
 --------------------------------------------------------   ---------   ---------   ---------
   Total revenue                                              1,129.5       946.1       892.8
 --------------------------------------------------------   ---------   ---------   ---------
Current and future benefits                                     704.4       639.9       624.1
Operating expenses                                              256.5       176.9       149.0
Amortization of deferred policy acquisition costs                10.5         9.6        (1.4)
 --------------------------------------------------------   ---------   ---------   ---------
   Total benefits and expenses                                  971.4       826.4       771.7
 --------------------------------------------------------   ---------   ---------   ---------
   Income before federal income taxes                           158.1       119.7       121.1
Federal income taxes                                             44.3        34.2        34.3
 --------------------------------------------------------   ---------   ---------   ---------
   Net income                                               $   113.8   $    85.5   $    86.8
 ========================================================   =========   =========   =========

 --------------------------------------------------------------------------------------------
Deposits not included in premiums         Fully
  above:                                  guaranteed        $   415.7   $   249.0   $   263.7
                                          Experience-rated      934.4     1,064.3       979.4
                                          Non-guaranteed      2,019.4     1,340.5     1,040.1
                                           --------------   ---------   ---------   ---------
                                          Total             $ 3,369.5   $ 2,653.8   $ 2,283.2
 ---------------------------------------   --------------   ---------   ---------   ---------
Assets under management: (1)              Fully
                                          guaranteed        $ 2,789.4   $ 1,999.1   $ 1,758.0
                                          Experience-rated    9,034.5     7,803.2     7,801.1
                                          Non-guaranteed     11,400.4     7,982.9     7,041.4
                                           --------------   ---------   ---------   ---------
                                          Total             $23,224.3   $17,785.2   $16,600.5
 ---------------------------------------   --------------   ---------   ---------   ---------
</TABLE>

(1) Included above are net unrealized capital gains (losses) of $689.9
million, $(337.7) million and $646.2 million at December 31, 1995, 1994 and
1993, respectively.

   Adjusted earnings in the Financial Services segment (after-tax) follow (in
millions):

<TABLE>
<CAPTION>
                               1995    1994     1993
                              ------   -----   ------
<S>                           <C>      <C>     <C>
Net Income                    $113.8   $85.5   $86.8
Less:
 Net realized capital
  gains                         24.6     0.9     5.9
                              ------   -----   ------
Adjusted earnings             $ 89.2   $84.6   $80.9
                              ======   =====   ======
</TABLE>

   Effective January 1, 1995 the Company assumed responsibility for two
service organizations, a plan administration service organization and a
payment and retiree administration service organization, from an affiliate,
with year-
    
                                      30
<PAGE>
   
to-date combined adjusted income of $0.2 million. As a result, other income
and operating expenses include $39.1 million and $38.8 million, respectively,
for the year ended December 31, 1995.

   Adjusted earnings increased 5% in both 1995 and 1994. The 1995 improvement
in adjusted earnings reflected an increase in charges assessed against
policyholders and increased net investment income related to the growth in
assets under management which were partially offset by an increase in
operating expenses. The 1994 improvement in adjusted earnings reflected an
increase in assets under management offset in part by an increase in
operating expenses.

   Premiums, related to annuity contracts containing life contingencies,
increased by 18% in 1995, following a 119% increase in 1994. The 1995 and
1994 increases resulted primarily from increases in immediate annuity sales.
Deposits, related to annuity contracts not containing life contingencies,
reflected a 27% increase in 1995 following a 16% increase in 1994. Deposits
in 1995 included the assumption of a $300.1 million variable annuity block of
business from an unaffiliated insurer. Deposits in 1994 included the $205.0
million acquisition of a block of primarily individual annuity business from
an unaffiliated insurer.

   Charges assessed against policyholders for certain annuity contracts
increased by 19% and 16% in 1995 and 1994, respectively, reflecting the
increase in assets under management.

   Net investment income increased by 10% in 1995, reflecting the increase in
assets under management. Net investment income increased by 1% in 1994,
reflecting the increase in assets under management offset by a downward trend
in the net investment yield on the Company's portfolio of investments.

   Current and future benefits increased by 10% and 3% in 1995 and 1994,
respectively, reflecting the increase in assets under management.

   Operating expenses, excluding the impact of moving the two service
organizations into the Company as discussed above, increased by 23% in 1995
and 19% in 1994. The 1995 increase primarily reflects continued business
growth. The 1994 increase primarily reflected expenses associated with the
implementation of the new contract administration system.

   Assets under management, excluding the effect of FAS 115, at December 31,
1995 of $22.5 billion, were 24% above 1994 levels, primarily reflecting
continued business growth and overall improvement in the stock and bond
markets.

   Outlook
   Sales of tax-qualified annuities are expected to continue to be strong in
1996. Sales of non-qualified products are expected to significantly exceed
1995 levels as relationships formed with broker/dealers and banks in 1995
build sales momentum. The Company intends to expand its retirement planning
capabilities. The Company expects to evaluate opportunities for growth of its
financial services businesses and strengthen their competitive position.

Life Insurance Segment

<TABLE>
<CAPTION>
 Operating Summary (millions)                                1995       1994       1993
 -------------------------------------------------------   --------   --------   --------
<S>                                     <C>                <C>        <C>        <C>
Premiums                                                    $ 48.2     $ 54.0     $ 50.1
Charges assessed against policyholders                       168.5      152.4      142.1
Net investment income                                        181.0      171.3      172.7
Net realized capital gains                                     3.5        0.1        0.4
Other income                                                   6.6        8.3        6.4
 -------------------------------------------------------   --------   --------   --------
   Total revenue                                             407.8      386.1      371.7
 -------------------------------------------------------   --------   --------   --------
Current and future benefits                                  210.9      214.2      194.3
Operating expenses                                            62.2       58.3       58.2
Amortization of deferred policy acquisition costs             32.8       16.8       21.2
 -------------------------------------------------------   --------   --------   --------
   Total benefits and expenses                               305.9      289.3      273.7
 -------------------------------------------------------   --------   --------   --------
   Income before federal income taxes                        101.9       96.8       98.0
Federal income taxes                                          39.8       37.0       41.9
 -------------------------------------------------------   --------   --------   --------
   Net income                                               $ 62.1     $ 59.8     $ 56.1
 =======================================================   ========   ========   ========
    
                                      31
<PAGE>
   
Operating Summary (millions)                                 1995       1994       1993
 -------------------------------------------------------   --------   --------   --------
 ----------------------------------------------------------------------------------------
Deposits not included in premiums
  above:                                Experience-rated   $  493.6   $  287.1   $  237.4
                                          Non-guaranteed       39.7       25.4       22.4
                                          --------------   --------   --------   --------
                                                   Total   $  533.3   $  312.5   $  259.8
 --------------------------------------   --------------   --------   --------   --------
Assets under management: (1)                       Fully
                                              guaranteed   $  610.2   $  621.2   $  665.5
                                        Experience-rated    1,965.4    1,468.8    1,440.4
                                          Non-guaranteed      122.5       81.7       69.6
                                          --------------   --------   --------   --------
                                                   Total   $2,698.1   $2,171.7   $2,175.5
 --------------------------------------   --------------   --------   --------   --------
</TABLE>

(1) Included above are net unrealized capital gains (losses) of $107.2
    million, $(48.7) million and $100.9 million at December 31, 1995, 1994
    and 1993, respectively.

   Adjusted earnings in the Life Insurance segment (after-tax) follow (in
millions):

<TABLE>
<CAPTION>
                              1995    1994     1993
                              -----   -----   ------
<S>                           <C>     <C>     <C>
Net Income                    $62.1   $59.8   $56.1
Less:
 Net realized capital
  gains                         2.2     0.1     0.3
                              -----   -----   ------
Adjusted earnings             $59.9   $59.7   $55.8
                              =====   =====   ======
</TABLE>

   Adjusted earnings in 1995 remained level with the prior year adjusted
earnings, reflecting an increase in the volume of business in force as a
result of strong sales offset by an increase in operating expenses. Adjusted
earnings in 1994 increased 7% when compared to 1993 adjusted earnings. The
1994 adjusted earnings improvement reflected higher business in force offset
in part by lower net investment income.

   Premiums, related to term and whole life insurance, decreased by 11% in
1995 following an 8% increase in 1994. The decrease in premiums in 1995 is
primarily due to lower whole life insurance premiums.

   Deposits, related to universal life and interest-sensitive whole life
insurance, grew by 71% and 20% in 1995 and 1994, respectively. Deposits in
1995 included the assumption of a $172.4 million universal life block of
business from an unaffiliated insurer and also reflected strong first year
sales and retention. The increase in premiums and deposits in 1994 reflected
strong first year sales and retention.

   Charges assessed against policyholders for universal life and
interest-sensitive whole life insurance increased 11% in 1995 and 7% in 1994
reflecting an increase in the volume of business in force.

   Net investment income increased by 6% in 1995, reflecting an increase in
universal life assets under management offset in part by the downward trend
in the net investment yield on the Company's portfolio of investments. Net
investment income decreased 1% in 1994, reflecting the downward trend in the
net investment yield on the Company's portfolio of investments, offset by the
increase in universal life assets under management.

   Current and future benefits decreased 2% in 1995 following a 10% increase
in 1994, reflecting improved mortality experience related to universal life
insurance. The increase in 1994 reflected higher mortality related to
universal life insurance. Amortization of deferred policy acquisition costs
increased by 95% in 1995, reflecting the growth in current and estimated
future gross profit margins related to universal life insurance. Amortization
of deferred policy acquisition costs decreased 21% in 1994, primarily
reflecting lower mortality margins related to universal life insurance.

   Operating expenses increased 7% in 1995, reflecting continued business
growth. Operating expenses were level in 1994, reflecting savings from
previous restructurings.

   Assets under management, excluding the effect of FAS 115, at December 31,
1995 of $2.6 billion, were 17% above 1994 levels, primarily reflecting
continued business growth and overall improvement in the stock and bond
markets.
    
                                      32
<PAGE>
   
Outlook
   Sales of life products through traditional channels (managing general
agents and regional brokers) are expected to continue to be strong in 1996.
Sales of life products through non-traditional distribution channels (banks,
broker/ dealers, worksite), are expected to significantly exceed 1995 levels
as the Company's retirement planning emphasis begins to build momentum.

General Account Investments
   The Company's investment strategies and portfolios are intended to match
the duration of the related liabilities and provide sufficient cash flow to
meet obligations while maintaining a competitive rate of return. The duration
of these investments is monitored, and investment purchases and sales are
executed with the objective of having adequate funds available to satisfy the
Company's maturing liabilities. The risks associated with investments
supporting experience-rated products are assumed by those customers subject
to, among other things, certain minimum guarantees.

<TABLE>
<CAPTION>
 (Millions)                                          1995         1994
 -----------------------------------------------   ---------   ----------
<S>                                                <C>         <C>
Debt securities                                    $12,720.8   $10,191.4
Equity securities:
 Non-redeemable preferred stock                         57.6        47.2
 Investment in affiliated mutual funds                 191.8       181.9
 Common stock                                            8.2       --
Short-term investments                                  15.1        98.0
Mortgage loans                                          21.2         9.9
Policy loans                                           338.6       248.7
Limited partnership                                    --           24.4
                                                   ---------   ----------
  Total Investments                                 13,353.3    10,801.5
Cash and cash equivalents                              568.8       623.3
                                                   ---------   ----------
  Total Investments and Cash and Cash
  Equivalents                                      $13,922.1   $11,424.8
 ===============================================   =========   ==========
</TABLE>

   At December 31, 1995 and 1994, the Company's carrying value of investments
in debt securities were $12.7 billion and $10.2 billion, 95% and 94%,
respectively, of total general account invested assets. At December 31, 1995
and 1994, $10.0 billion and $8.0 billion, 79% and 78%, respectively, of total
debt securities supported experience-rated products.

   It is management's objective that the portfolio of debt securities be of
high quality and be well-diversified by market sector. The debt securities in
the Company's portfolio are generally rated by external rating agencies, and,
if not externally rated, are rated by the Company on a basis believed to be
similar to that used by the rating agencies. The average quality rating of
the Company's debt security portfolio was AA- at December 31, 1995 and AA at
December 31, 1994.

<TABLE>
<CAPTION>
 Debt Securities Quality Ratings           Debt Securities Investments by Market Sector
12/31/95                                   12/31/95
- - ----------------------------------------    -------------------------------------------------
<S>                                <C>     <C>                                         <C>
AAA                                 46.0%  U.S. Corporate Securities                    44.7%
AA                                  11.7   Residential Mortgage-Backed Securities       25.2
A                                          Foreign Securities--U.S. Dollar
                                    25.4   Denominated                                  11.1
BBB                                 11.7   Asset-Backed Securities                       7.9
BB                                   4.0   Commercial/Multifamily Mortgage-
B and Below                          1.2    Backed Securities                            6.1
                                   ------
                                   100.0%  U.S. Treasuries/Agencies                      4.6
                                   ======
                                           Other                                         0.4
                                                                                       ------
                                                                                       100.0%
                                                                                       ======
</TABLE>
    

                                      33
<PAGE>
<TABLE>
   
<CAPTION>
 Debt Securities Quality Ratings           Debt Securities Investments by Market Sector
12/31/94                                   12/31/94
- - ----------------------------------------    -------------------------------------------------
<S>                                <C>     <C>                                         <C>
AAA                                 56.7%  U.S. Corporate Securities                    34.2%
AA                                   8.3   Residential Mortgage-Backed Securities       32.1
A                                   23.3   U.S. Treasuries/Agencies                     12.9
BBB                                        Foreign Securites--U.S. Dollar
                                     8.5   Denominated                                   9.7
BB                                   2.5   Asset-Backed Securities                       6.7
B and Below                          0.7   Commercial/Multifamily Mortgage-
                                   ------
                                   100.0%   Backed Securities                            4.0
                                   ======
                                           Other                                         0.4
                                                                                       ------
                                                                                       100.0%
                                                                                       ======
</TABLE>

   In 1995, as a result of a change in investment strategy, the Company
reduced its investments in U.S. Treasuries/ Agencies and residential
mortgage-backed securities and increased its investments in U.S. Corporate
securities (see Note 2 of the Notes to the Consolidated Financial
Statements). Investments in U.S. dollar denominated foreign corporations and
governments, asset-backed, and commercial/multifamily mortgage-backed
securities also increased.

   Asset-backed securities (securities backed by auto loans, credit card
receivables, etc.) and commercial/ multifamily mortgage-backed securities
(securitized pools of mortgages) are predominantly AAA rated, and are not
subject to the prepayment risk of residential mortgage-backed securities.

   Outlook
   In 1996, the Company does not anticipate any major changes in market
sector weightings, but will continue to marginally increase exposure to
diversifying asset classes, such as securitized commercial mortgage-backed
securities. The average quality rating of the Company's portfolio is not
expected to change significantly. Duration is anticipated to remain fairly
constant and will be monitored and maintained in line with liability duration
to minimize interest rate risk.

Liquidity and Capital Resources

<TABLE>
<CAPTION>
 (Millions)                                    1995        1994         1993
                                            ----------   ---------   -----------
<S>                                         <C>          <C>         <C>
Assets                                      $27,144.9    $20,934.1    $20,135.7
                                            ==========   =========   ===========
Shareholder's Equity                        $ 1,583.0    $ 1,088.5    $ 1,246.7
                                            ==========   =========   ===========
Net Cash provided by Operating
  Activities                                $   309.1    $   206.6    $   179.5
                                            ==========   =========   ===========
Net Cash used for Investing Activities      $(1,135.6)   $  (908.5)   $(1,151.5)
                                            ==========   =========   ===========
Net Cash provided by Financing
  Activities                                $   772.0    $   789.1    $ 1,117.5
                                            ==========   =========   ===========
Cash and Cash Equivalents                   $   568.8    $   623.3    $   536.1
                                            ==========   =========   ===========
</TABLE>
   The consolidated assets and shareholder's equity amounts for the years
ended December 31, 1995, 1994 and 1993 reflect the implementation of FAS 115.
See Notes 1 and 3 of Notes to Consolidated Financial Statements.

   Liquidity needs of the Company's businesses have generally been met by
cash provided by premiums, deposits, asset maturities and income received on
investments. Cash provided from these sources is used primarily for benefit
payments, fund withdrawals and operating expenses.

   Bonds, redeemable preferred stocks and mortgage loans have durations that
were selected to approximate the durations of the liabilities they support.
The general account of the Company has been segmented to improve the asset/
liability matching process. The duration of these investments is monitored,
and investment purchases and sales are executed with the objective of having
adequate funds available to satisfy the Company's maturing liabilities.

   As the Company's investment strategy focuses on matching asset and
liability durations, and not specific cash flows, and additionally, since
these duration assessments are dependent on numerous cash flow assumptions,
asset sales may be required, from time to time, to satisfy liability
obligations and/or rebalance asset portfolios. The investment
    
                                      34
<PAGE>
   
portfolios are closely monitored to assess asset and liability matching in
order to rebalance the portfolios as conditions warrant. The Company has
several alternatives available to meet any such unanticipated demands should
they occur. These include liquidating the Company's substantial cash and cash
equivalents or selling liquid, high quality mortgage- backed securities and
corporate bonds.

   The Company's cash flow requirements for 1995 and 1994 were met by funds
provided from operations and from the maturity and sale of investments.

   The Company has no debt. There were no capital contributions in 1995, 1994
or 1993. (See Note 8 of Notes to Consolidated Financial Statements).

   The amount of dividends that may be paid to the shareholder without prior
approval by the Insurance Commissioner of the State of Connecticut is subject
to various restrictions. Based upon these restrictions, the Company is
permitted a maximum of $70.0 million in dividend distributions in 1996.
Liquidity needs of the Company's businesses have generally been met by cash
provided by premiums, deposits, asset maturities and income received on
investments. Cash provided from these sources is used primarily for benefit
payments, fund withdrawals and operating expenses.
    

                                      35

<PAGE>

                       CONSOLIDATED FINANCIAL STATEMENTS
          Aetna Life Insurance and Annuity Company and Subsidiaries

                                    Index

<TABLE>
<CAPTION>
                                                                                                   Page
<S>                                                                                                 <C>
Independent Auditors' Report                                                                        F-2
Consolidated Financial Statements:
 Consolidated Statements of Income for the Years Ended December 31, 1995, 1994, and 1993            F-3
 Consolidated Balance Sheets as of December 31, 1995 and 1994                                       F-4
 Consolidated Statements of Changes in Shareholder's Equity for the Years Ended December 31,
  1995, 1994 and 1993                                                                               F-5
 Consolidated Statements of Cash Flows for the Years Ended December 31, 1995, 1994 and 1993         F-6
Notes to Consolidated Financial Statements                                                          F-8
</TABLE>

                                     F-1
<PAGE>

                          Independent Auditors' Report

The Shareholder and Board of Directors
Aetna Life Insurance and Annuity Company:

We have audited the accompanying consolidated balance sheets of Aetna Life
Insurance and Annuity Company and Subsidiaries as of December 31, 1995 and
1994, and the related consolidated statements of income, changes in
shareholder's equity and cash flows for each of the years in the three- year
period ended December 31, 1995. These consolidated financial statements are
the responsibility of the Company's management. Our responsibility is to
express an opinion on these consolidated financial statements based on our
audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Aetna
Life Insurance and Annuity Company and Subsidiaries as of December 31, 1995
and 1994, and the results of their operations and their cash flows for each
of the years in the three-year period ended December 31, 1995, in conformity
with generally accepted accounting principles.

As discussed in Note 1 to the consolidated financial statements, in 1993 the
Company changed its methods of accounting for certain investments in debt and
equity securities.

                                                         KPMG Peat Marwick LLP

Hartford, Connecticut
February 6, 1996

                                     F-2
<PAGE>

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

                      Consolidated Statements of Income
                                  (millions)

<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                                    ----------------------------
                                                    1995      1994      1993
                                                   ------    ------    -------
<S>                                               <C>       <C>         <C>
Revenue:
Premiums                                          $  130.8  $  124.2    $   82.1
Charges assessed against policyholders               318.9     279.0       251.5
Net investment income                              1,004.3     917.2       911.9
Net realized capital gains                            41.3       1.5         9.5
Other income                                          42.0      10.3         9.5
                                                   -------   -------    --------
 Total revenue                                     1,537.3   1,332.2     1,264.5
                                                   -------   -------    --------

Benefits and expenses:
Current and future benefits                          915.3     854.1       818.4
Operating expenses                                   318.7     235.2       207.2
Amortization of deferred policy acquisition
  costs                                               43.3      26.4        19.8
                                                   -------   -------    --------
 Total benefits and expenses                       1,277.3   1,115.7     1,045.4
                                                   -------   -------    --------

Income before federal income taxes                   260.0     216.5       219.1

Federal income taxes                                  84.1      71.2        76.2
                                                   -------   -------    --------

Net income                                        $  175.9  $  145.3    $  142.9
                                                   =======   =======    ========
</TABLE>


See Notes to Consolidated Financial Statements.


                                     F-3
<PAGE>

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

                         Consolidated Balance Sheets
                                  (millions)

<TABLE>
<CAPTION>
                                                                       December 31,
                                                                  ----------------------
Assets                                                              1995         1994
- - --------------------------------------------------------------     --------   ----------
<S>                                                              <C>          <C>
Investments:
Debt securities, available for sale:
   (amortized cost: $11,923.7 and $10,577.8)                     $12,720.8    $10,191.4
Equity securities, available for sale:
 Non-redeemable preferred stock (cost: $51.3 and $43.3)               57.6         47.2
 Investment in affiliated mutual funds (cost: $173.4 and
  $187.1)                                                            191.8        181.9
 Common stock (cost: $6.9 at December 31, 1995)                        8.2           --
Short-term investments                                                15.1         98.0
Mortgage loans                                                        21.2          9.9
Policy loans                                                         338.6        248.7
Limited partnership                                                     --         24.4
                                                                 ---------    ---------
  Total investments                                               13,353.3     10,801.5
Cash and cash equivalents                                            568.8        623.3
Accrued investment income                                            175.5        142.2
Premiums due and other receivables                                    37.3         75.8
Deferred policy acquisition costs                                  1,341.3      1,164.3
Reinsurance loan to affiliate                                        655.5        690.3
Other assets                                                          26.2         15.9
Separate Accounts assets                                          10,987.0      7,420.8
                                                                 ---------    ---------
  Total assets                                                   $27,144.9    $20,934.1
                                                                 =========    =========
Liabilities and Shareholder's Equity
- - --------------------------------------------------------------
Liabilities:
Future policy benefits                                           $ 3,594.6    $ 2,912.7
Unpaid claims and claim expenses                                      27.2         23.8
Policyholders' funds left with the Company                        10,500.1      8,949.3
                                                                 ---------    ---------
 Total insurance reserve liabilities                              14,121.9     11,885.8
Other liabilities                                                    259.2        302.1
Federal income taxes:
 Current                                                              24.2          3.4
 Deferred                                                            169.6        233.5
Separate Accounts liabilities                                     10,987.0      7,420.8
                                                                 ---------    ---------
  Total liabilities                                               25,561.9     19,845.6
                                                                 ---------    ---------
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                                                      407.6        407.6
Net unrealized capital gains (losses)                                132.5       (189.0)
Retained earnings                                                  1,040.1        867.1
                                                                 ---------    ---------
  Total shareholder's equity                                       1,583.0      1,088.5
                                                                 ---------    ---------
  Total liabilities and shareholder's equity                     $27,144.9    $20,934.1
                                                                 =========    =========
</TABLE>


See Notes to Consolidated Financial Statements.


                                     F-4
<PAGE>


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

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

<TABLE>
<CAPTION>
                                                     Years Ended December 31,
                                                  ------------------------------
                                                    1995       1994       1993
                                                   -------    -------   --------
<S>                                              <C>        <C>         <C>
Shareholder's equity, beginning of year          $1,088.5   $1,246.7    $  990.1
Net change in unrealized capital gains
  (losses)                                          321.5     (303.5)      113.7
Net income                                          175.9      145.3       142.9
Common stock dividends declared                      (2.9)        --          --
                                                 --------    -------    --------
Shareholder's equity, end of year                $1,583.0   $1,088.5    $1,246.7
                                                 ========   ========    ========
</TABLE>


See Notes to Consolidated Financial Statements.



                                     F-5
<PAGE>


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

                    Consolidated Statements of Cash Flows
                                  (millions)

<TABLE>
<CAPTION>
                                                          Years Ended December 31,
                                                     ----------------------------------
                                                       1995        1994         1993
                                                      --------    --------   ----------
<S>                                                 <C>         <C>          <C>
Cash Flows from Operating Activities:
Net income                                          $   175.9   $   145.3    $   142.9
Adjustments to reconcile net income to net cash
   provided by operating activities:
Increase in accrued investment income                   (33.3)      (17.5)       (11.1)
Decrease (increase) in premiums due and other
   receivables                                           25.4         1.3         (5.6)
Increase in policy loans                                (89.9)      (46.0)       (36.4)
Increase in deferred policy acquisition costs          (177.0)     (105.9)       (60.5)
Decrease in reinsurance loan to affiliate                34.8        27.8         31.8
Net increase in universal life account balances         393.4       164.7        126.4
Increase in other insurance reserve liabilities          79.0        75.1         86.1
Net increase in other liabilities and other
  assets                                                 15.0        53.9          7.0
Decrease in federal income taxes                         (6.5)      (11.7)        (3.7)
Net accretion of discount on bonds                      (66.4)      (77.9)       (88.1)
Net realized capital gains                              (41.3)       (1.5)        (9.5)
Other, net                                                 --        (1.0)         0.2
                                                    ---------   ---------    ----------
 Net cash provided by operating activities              309.1       206.6        179.5
                                                    ---------   ---------    ----------

Cash Flows from Investing Activities:
Proceeds from sales of:
 Debt securities available for sale                   4,207.2     3,593.8        473.9
 Equity securities                                      180.8        93.1         89.6
 Mortgage loans                                          10.7          --           --
 Limited partnership                                     26.6          --           --
Investment maturities and collections of:
 Debt securities available for sale                     583.9     1,289.2      2,133.3
 Short-term investments                                 106.1        30.4         19.7
Cost of investment purchases in:
 Debt securities                                     (6,034.0)   (5,621.4)    (3,669.2)
 Equity securities                                     (170.9)     (162.5)      (157.5)
 Short-term investments                                 (24.7)     (106.1)       (41.3)
 Mortgage loans                                         (21.3)         --           --
 Limited partnership                                       --       (25.0)          --
                                                    ---------   ---------    ----------
  Net cash used for investing activities             (1,135.6)     (908.5)    (1,151.5)
                                                    ---------   ---------    ----------

</TABLE>


See Notes to Consolidated Financial Statements.


                                     F-6
<PAGE>


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

              Consolidated Statements of Cash Flows (continued)
                                  (millions)

<TABLE>
<CAPTION>
                                                    Years Ended December 31,
                                                ---------------------------------
                                                  1995        1994        1993
                                                 --------    -------   ----------
<S>                                            <C>         <C>         <C>
Cash Flows from Financing Activities:
Deposits and interest credited for
  investment  contracts                        $ 1,884.5   $1,737.8    $ 2,117.8
Withdrawals of investment contracts             (1,109.6)    (948.7)    (1,000.3)
Dividends paid to shareholder                       (2.9)        --           --
                                               ---------   --------    ---------
  Net cash provided by financing activities        772.0      789.1      1,117.5
                                               ---------   --------    ---------

Net (decrease) increase in cash and cash
   equivalents                                     (54.5)      87.2        145.5
Cash and cash equivalents, beginning of year       623.3      536.1        390.6
                                               ---------   --------    ---------

Cash and cash equivalents, end of year         $   568.8   $  623.3    $   536.1
                                               =========   ========    =========

Supplemental cash flow information:
Income taxes paid, net                         $    90.2   $   82.6    $    79.9
                                               =========   ========    =========
</TABLE>


See Notes to Consolidated Financial Statements.



                                     F-7
<PAGE>


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

                  Notes to Consolidated Financial Statements
                      December 31, 1995, 1994, and 1993

1. Summary of Significant Accounting Policies

Aetna Life Insurance and Annuity Company and its wholly owned subsidiaries
(collectively, the "Company") is a provider of financial services and life
insurance products in the United States. The Company has two business
segments, financial services and life insurance.

The financial services products include individual and group annuity
contracts which offer a variety of funding and distribution options for
personal and employer-sponsored retirement plans that qualify under Internal
Revenue Code Sections 401, 403, 408 and 457, and individual and group
non-qualified annuity contracts. These contracts may be immediate or deferred
and are offered primarily to individuals, pension plans, small businesses and
employer-sponsored groups in the health care, government, education
(collectively "not-for-profit" organizations) and corporate markets.
Financial services also include pension plan administrative services.

The life insurance products include universal life, variable universal life,
interest sensitive whole life and term insurance. These products are offered
primarily to individuals, small businesses, employer sponsored groups and
executives of Fortune 2000 companies.

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. Aetna Life Insurance and Annuity
Company is a wholly owned subsidiary of Aetna Retirement Services, Inc.
("ARSI"). ARSI is a wholly owned subsidiary of Aetna Life and Casualty
Company ("Aetna"). Two subsidiaries, Systematized Benefits Administrators,
Inc. ("SBA"), and Aetna Investment Services, Inc. ("AISI"), which were
previously reported in the consolidated financial statements were distributed
in the form of dividends to ARSI in December of 1995. The impact to the
Company's financial statements of distributing these dividends was
immaterial.

The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles. Intercompany transactions have been
eliminated. Certain reclassifications have been made to 1994 and 1993
financial information to conform to the 1995 presentation.

Accounting Changes

Accounting for Certain Investments in Debt and Equity Securities

On December 31, 1993, the Company adopted Financial Accounting Standard
("FAS") No. 115, Accounting for Certain Investments in Debt and Equity
Securities, which requires the classification of debt securities into three
categories: "held to maturity", which are carried at amortized cost;
"available for sale", which are carried at fair value with changes in fair
value recognized as a component of shareholder's equity; and "trading", which
are carried at fair value with immediate recognition in income of changes in
fair value.

                                     F-8
<PAGE>

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

Notes to Consolidated Financial Statements (Continued)

1. Summary of Significant Accounting Policies (Continued)

Initial adoption of this standard resulted in a net increase of $106.8
million, net of taxes of $57.5 million, to net unrealized gains in
shareholder's equity. These amounts exclude gains and losses allocable to
experience-rated (including universal life) contractholders. Adoption of FAS
No. 115 did not have a material effect on deferred policy acquisition costs.

Use of Estimates

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the amounts reported in the financial statements and accompanying
notes. Actual results could differ from reported results using those
estimates.

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand, money market instruments and
other debt issues with a maturity of ninety days or less when purchased.

Investments

Debt Securities

At December 31, 1995 and 1994, all of the Company's debt securities are
classified as available for sale and carried at fair value. These securities
are written down (as realized losses) for other than temporary decline in
value. Unrealized gains and losses related to these securities, after
deducting amounts allocable to experience-rated contractholders and related
taxes, are reflected in shareholder's equity.

Fair values for debt securities are based on quoted market prices or dealer
quotations. Where quoted market prices or dealer quotations are not
available, fair values are measured utilizing quoted market prices for
similar securities or by using discounted cash flow methods. Cost for
mortgage-backed securities is adjusted for unamortized premiums and
discounts, which are amortized using the interest method over the estimated
remaining term of the securities, adjusted for anticipated prepayments.

Purchases and sales of debt securities are recorded on the trade date.

Equity Securities

Equity securities are classified as available for sale and carried at fair
value based on quoted market prices or dealer quotations. Equity securities
are written down (as realized losses) for other than temporary declines in
value. Unrealized gains and losses related to such securities are reflected
in shareholder's equity. Purchases and sales are recorded on the trade date.

The investment in affiliated mutual funds represents an investment in the
Aetna Series Fund, Inc., a retail mutual fund which has been seeded by the
Company, and is carried at fair value.

                                     F-9
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

1. Summary of Significant Accounting Policies (Continued)

Mortgage Loans and Policy Loans

Mortgage loans and policy loans are carried at unpaid principal balances net
of valuation reserves, which approximates fair value, and are generally
secured. Purchases and sales of mortgage loans are recorded on the closing
date.

Limited Partnership

The Company's limited partnership investment was carried at the amount
invested plus the Company's share of undistributed operating results and
unrealized gains (losses), which approximates fair value. The Company
disposed of the limited partnership during 1995.

Short-Term Investments

Short-term investments, consisting primarily of money market instruments and
other debt issues purchased with an original maturity of over ninety days and
less than one year, are considered available for sale and are carried at fair
value, which approximates amortized cost.

Deferred Policy Acquisition Costs

Certain costs of acquiring insurance business have been deferred. These
costs, all of which vary with and are primarily related to the production of
new business, consist principally of commissions, certain expenses of
underwriting and issuing contracts and certain agency expenses. For fixed
ordinary life contracts, such costs are amortized over expected
premium-paying periods. For universal life and certain annuity contracts,
such costs are amortized in proportion to estimated gross profits and
adjusted to reflect actual gross profits. These costs are amortized over
twenty years for annuity pension contracts, and over the contract period for
universal life contracts.

Deferred policy acquisition costs are written off to the extent that it is
determined that future policy premiums and investment income or gross profits
would not be adequate to cover related losses and expenses.

Insurance Reserve Liabilities

The Company's liabilities include reserves related to fixed ordinary life,
fixed universal life and fixed annuity contracts. Reserves for future policy
benefits for fixed ordinary life contracts are computed on the basis of
assumed investment yield, assumed mortality, withdrawals and expenses,
including a margin for adverse deviation, which generally vary by plan, year
of issue and policy duration. Reserve interest rates range from 2.25% to
10.00%. Assumed investment yield is based on the Company's experience.
Mortality and withdrawal rate assumptions are based on relevant Aetna
experience and are periodically reviewed against both industry standards and
experience.

Reserves for fixed universal life (included in Future Policy Benefits) and
fixed deferred annuity contracts (included in Policyholders' Funds Left With
the Company) are equal to the fund value. The fund

                                     F-10
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

1. Summary of Significant Accounting Policies (Continued)

value is equal to cumulative deposits less charges plus credited interest
thereon, without reduction for possible future penalties assessed on
premature withdrawal. For guaranteed interest options, the interest credited
ranged from 4.00% to 6.38% in 1995 and 4.00% to 5.85% in 1994. For all other
fixed options, the interest credited ranged from 5.00% to 7.00% in 1995 and
5.00% to 7.50% in 1994.

Reserves for fixed annuity contracts in the annuity period and for future
amounts due under settlement options are computed actuarially using the 1971
Individual Annuity Mortality Table, the 1983 Individual Annuity Mortality
Table, the 1983 Group Annuity Mortality Table and, in some cases, mortality
improvement according to scales G and H, at assumed interest rates ranging
from 3.5% to 9.5%. Reserves relating to contracts with life contingencies are
included in Future Policy Benefits. For other contracts, the reserves are
reflected in Policyholders' Funds Left With the Company.

Unpaid claims for all lines of insurance include benefits for reported losses
and estimates of benefits for losses incurred but not reported.

Premiums, Charges Assessed Against Policyholders, Benefits and Expenses

Premiums are recorded as revenue when due for fixed ordinary life contracts.
Charges assessed against policyholders' funds for cost of insurance,
surrender charges, actuarial margin and other fees are recorded as revenue
for universal life and certain annuity contracts. Policy benefits and
expenses are recorded in relation to the associated premiums or gross profit
so as to result in recognition of profits over the expected lives of the
contracts.

Separate Accounts

Assets held under variable universal life, variable life and variable annuity
contracts are segregated in Separate Accounts and are invested, as designated
by the contractholder or participant under a contract, in shares of Aetna
Variable Fund, Aetna Income Shares, Aetna Variable Encore Fund, Aetna
Investment Advisers Fund, Inc., Aetna GET Fund, or The Aetna Series Fund
Inc., which are managed by the Company or other selected mutual funds not
managed by the Company. Separate Accounts assets and liabilities are carried
at fair value except for those relating to a guaranteed interest option which
is offered through a Separate Account. The assets of the Separate Account
supporting the guaranteed interest option are carried at an amortized cost of
$322.2 million for 1995 (fair value $343.9 million) and $149.7 million for
1994 (fair value $146.3 million), since the Company bears the investment risk
where the contract is held to maturity. Reserves relating to the guaranteed
interest option are maintained at fund value and reflect interest credited at
rates ranging from 4.5% to 8.38% in both 1995 and 1994. Separate Accounts
assets and liabilities are shown as separate captions in the Consolidated
Balance Sheets. Deposits, investment income and net realized and unrealized
capital gains (losses) of the Separate Accounts are not reflected in the
Consolidated Statements of Income (with the exception of realized capital
gains (losses) on the sale of assets supporting the guaranteed interest
option). The Consolidated Statements of Cash Flows do not reflect investment
activity of the Separate Accounts.

                                     F-11
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

1. Summary of Significant Accounting Policies (Continued)

Federal Income Taxes

The Company is included in the consolidated federal income tax return of
Aetna. The Company is taxed at regular corporate rates after adjusting income
reported for financial statement purposes for certain items. Deferred income
tax benefits result from changes during the year in cumulative temporary
differences between the tax basis and book basis of assets and liabilities.

2. Investments

Investments in debt securities available for sale as of December 31, 1995
were as follows:

<TABLE>
<CAPTION>
                                                                 Gross       Gross
                                                  Amortized  Unrealized  Unrealized      Fair
                                                     Cost        Gains      Losses       Value
                                                    --------    --------    --------   ---------
                                                                    (millions)
<S>                                               <C>           <C>         <C>        <C>
U.S. Treasury securities and obligations of                                  $
  U.S. government agencies and corporations       $   539.5     $ 47.5          --     $   587.0
Obligations of states and political
  subdivisions                                         41.4       12.4          --          53.8
U.S. Corporate securities:
  Financial                                         2,764.4      110.3         2.1       2,872.6
  Utilities                                           454.4       27.8         1.0         481.2
  Other                                             2,177.7      159.5         1.2       2,336.0
                                                  ---------     ------      ------      --------
 Total U.S. Corporate securities                    5,396.5      297.6         4.3       5,689.8
Foreign securities:
  Government                                          316.4       26.1         2.0         340.5
  Financial                                           534.2       45.4         3.5         576.1
  Utilities                                           236.3       32.9          --         269.2
  Other                                               215.7       15.1          --         230.8
                                                  ---------     ------      ------      --------
 Total Foreign securities                           1,302.6      119.5         5.5       1,416.6
Residential mortgage-backed securities:
  Residential pass-throughs                           556.7       99.2         1.8         654.1
  Residential CMOs                                  2,383.9      167.6         2.2       2,549.3
                                                  ---------     ------      ------      --------
Total Residential mortgage-backed securities        2,940.6      266.8         4.0       3,203.4
Commercial/Multifamily mortgage-backed
  securities                                          741.9       32.3         0.2         774.0
                                                  ---------     ------      ------      --------
 Total Mortgage-backed securities                   3,682.5      299.1         4.2       3,977.4
Other asset-backed securities                         961.2       35.5         0.5         996.2
                                                  ---------     ------      ------      --------
Total debt securities available for sale          $11,923.7     $811.6      $ 14.5     $12,720.8
                                                  =========     ======      ======     =========
</TABLE>

                                     F-12
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

2. Investments (Continued)

Investments in debt securities available for sale as of December 31, 1994
were as follows:

<TABLE>
<CAPTION>
                                                                 Gross       Gross
                                                  Amortized  Unrealized  Unrealized      Fair
                                                     Cost        Gains      Losses       Value
                                                    --------    --------    --------   ---------
                                                                    (millions)
<S>                                               <C>           <C>         <C>        <C>
U.S. Treasury securities and obligations of       $
  U.S. government agencies and corporations         1,396.1     $  2.0      $ 84.2     $ 1,313.9
Obligations of states and political
  subdivisions                                         37.9        1.2          --          39.1
U.S. Corporate securities:
  Financial                                         2,216.9        3.8       109.4       2,111.3
  Utilities                                           100.1         --         7.9          92.2
  Other                                             1,344.3        6.0        67.9       1,282.4
                                                  ---------     ------      ------     ---------
 Total U.S. Corporate securities                    3,661.3        9.8       185.2       3,485.9
Foreign securities:
  Government                                          434.4        1.2        33.9         401.7
  Financial                                           368.2        1.1        23.0         346.3
  Utilities                                           204.4        2.5         9.5         197.4
  Other                                                46.3        0.8         1.5          45.6
                                                  ---------     ------      ------     ---------
 Total Foreign securities                           1,053.3        5.6        67.9         991.0
Residential mortgage-backed securities:
  Residential pass-throughs                           627.1       81.5         5.0         703.6
  Residential CMOs                                  2,671.0       32.9       139.4       2,564.5
                                                  ---------     ------      ------     ---------
Total Residential mortgage-backed securities        3,298.1      114.4       144.4       3,268.1
Commercial/Multifamily mortgage-backed
  securities                                          435.0        0.2        21.3         413.9
                                                  ---------     ------      ------     ---------
 Total Mortgage-backed securities                   3,733.1      114.6       165.7       3,682.0
Other asset-backed securities                         696.1        0.2        16.8         679.5
                                                  ---------     ------      ------     ---------
Total debt securities available for sale          $10,577.8     $133.4      $519.8     $10,191.4
                                                  =========     ======      ======     =========
</TABLE>

At December 31, 1995 and 1994, net unrealized appreciation (depreciation) of
$797.1 million and $(386.4) million, respectively, on available for sale debt
securities included $619.1 million and $(308.6) million, respectively,
related to experience-rated contractholders, which were not included in
shareholder's equity.

The amortized cost and fair value of debt securities for the year ended
December 31, 1995 are shown below by contractual maturity. Actual maturities
may differ from contractual maturities because securities may be
restructured, called, or prepaid.

                                     F-13
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

2. Investments (Continued)

<TABLE>
<CAPTION>
                                     Amortized      Fair
                                        Cost        Value
                                       --------   ---------
                                           (millions)
<S>                                  <C>          <C>
Due to mature:
One year or less                     $   348.8    $   351.1
After one year through five years      2,100.2      2,159.5
After five years through ten years     2,516.0      2,663.4
After ten years                        2,315.0      2,573.2
Mortgage-backed securities             3,682.5      3,977.4
Other asset-backed securities            961.2        996.2
                                     ---------    ---------
  Total                              $11,923.7    $12,720.8
                                     =========    =========
</TABLE>

The Company engages in securities lending whereby certain securities from its
portfolio are loaned to other institutions for short periods of time. Cash
collateral, which is in excess of the market value of the loaned securities,
is deposited by the borrower with a lending agent, and retained and invested
by the lending agent to generate additional income for the Company. The
market value of the loaned securities is monitored on a daily basis with
additional collateral obtained or refunded as the market value fluctuates. At
December 31, 1995, the Company had loaned securities (which are reflected as
invested assets on the Consolidated Balance Sheets) with a market value of
approximately $264.5 million.

At December 31, 1995 and 1994, debt securities carried at $7.4 million and
$7.0 million, respectively, were on deposit as required by regulatory
authorities.

The valuation reserve for mortgage loans was $3.1 million at December 31,
1994. There was no valuation reserve for mortgage loans at December 31, 1995.
The carrying value of non-income producing investments was $0.1 million and
$0.2 million at December 31, 1995 and 1994, respectively.

Investments in a single issuer, other than obligations of the U.S.
government, with a carrying value in excess of 10% of the Company's
shareholder's equity at December 31, 1995 are as follows:

<TABLE>
<CAPTION>
                                         Amortized    Fair
Debt Securities                             Cost      Value
                                           -------   --------
                                              (millions)
<S>                                        <C>       <C>
General Electric Corporation               $          $
                                            314.9      329.3
General Motors Corporation                  273.9      284.5
Associates Corporation of North
  America                                   230.2      239.1
Society National Bank                       203.5      222.3
Ciesco, L.P.                                194.9      194.9
Countrywide Funding                         171.2      172.7
Baxter International                        168.9      168.9
Time Warner                                 158.6      166.1
Ford Motor Company                          156.7      162.6
</TABLE>

                                     F-14
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

2. Investments (Continued)

The portfolio of debt securities at December 31, 1995 and 1994 included
$662.5 million and $318.3 million, respectively, (5% and 3%, respectively, of
the debt securities) of investments that are considered "below investment
grade". "Below investment grade" securities are defined to be securities that
carry a rating below BBB-/Baa3, by Standard & Poors/Moody's Investor
Services, respectively. The increase in below investment grade securities is
the result of a change in investment strategy, which has reduced the
Company's holdings in residential mortgage-back securities and increased the
Company's holdings in corporate securities. Residential mortgage-back
securities are subject to higher prepayment risk and lower credit risk, while
corporate securities earning a comparable yield are subject to higher credit
risk and lower prepayment risk. We expect the percentage of below investment
grade securities will increase in 1996, but we expect that the overall
average quality of the portfolio of debt securities will remain at AA-. Of
these below investment grade assets, $14.5 million and $31.8 million, at
December 31, 1995 and 1994, respectively, were investments that were
purchased at investment grade, but whose ratings have since been downgraded.

Included in residential mortgage-back securities are collateralized mortgage
obligations ("CMOs") with carrying values of $2.5 billion and $2.6 billion at
December 31, 1995 and 1994, respectively. The principal risks inherent in
holding CMOs are prepayment and extension risks related to dramatic decreases
and increases in interest rates whereby the CMOs would be subject to
repayments of principal earlier or later than originally anticipated. At
December 31, 1995 and 1994, approximately 79% and 85%, respectively, of the
Company's CMO holdings consisted of sequential and planned amortization class
debt securities which are subject to less prepayment and extension risk than
other CMO instruments. At December 31, 1995 and 1994, approximately 81% and
82%, respectively, of the Company's CMO holdings were collateralized by
residential mortgage loans, on which the timely payment of principal and
interest was backed by specified government agencies (e.g., GNMA, FNMA,
FHLMC).

If due to declining interest rates, principal was to be repaid earlier than
originally anticipated, the Company could be affected by a decrease in
investment income due to the reinvestment of these funds at a lower interest
rate. Such prepayments may result in a duration mismatch between assets and
liabilities which could be corrected as cash from prepayments could be
reinvested at an appropriate duration to adjust the mismatch.

Conversely, if due to increasing interest rates, principal was to be repaid
slower than originally anticipated, the Company could be affected by a
decrease in cash flow which reduces the ability to reinvest expected
principal repayments at higher interest rates. Such slower payments may
result in a duration mismatch between assets and liabilities which could be
corrected as available cash flow could be reinvested at an appropriate
duration to adjust the mismatch.

At December 31, 1995 and 1994, approximately 3% and 4%, respectively, of the
Company's CMO holdings consisted of interest-only strips ("IOs") or
principal-only strips ("POs"). IOs receive payments of interest and POs
receive payments of principal on the underlying pool of mortgages. The risk
inherent in holding POs is extension risk related to dramatic increases in
interest rates whereby

                                     F-15
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

2. Investments (Continued)

the future payments due on POs could be repaid much slower than originally
anticipated. The extension risks inherent in holding POs was mitigated
somewhat by offsetting positions in IOs. During dramatic increases in
interest rates, IOs would generate more future payments than originally
anticipated.

The risk inherent in holding IOs is prepayment risk related to dramatic
decreases in interest rates whereby future IO cash flows could be much less
than originally anticipated and in some cases could be less than the original
cost of the IO. The risks inherent in IOs are mitigated somewhat by holding
offsetting positions in POs. During dramatic decreases in interest rates POs
would generate future cash flows much quicker than originally anticipated.

Investments in available for sale equity securities were as follows:

<TABLE>
<CAPTION>
                                         Gross       Gross
                                      Unrealized   Unrealized       Fair
                            Cost         Gains       Losses        Value
                          ---------    ---------    ---------   -----------
                                             (millions)
<S>                       <C>          <C>          <C>         <C>
1995
 ---------------------
Equity Securities          $ 231.6       $27.2        $1.2        $ 257.6
                           -------       -----        ----        -------

1994
 ---------------------
Equity Securities          $ 230.5       $ 6.5        $7.9        $ 229.1
                            ------       -----        ----        -------
</TABLE>

3. Capital Gains and Losses on Investment Operations

Realized capital gains or losses are the difference between proceeds received
from investments sold or prepaid, and amortized cost. Net realized capital
gains as reflected in the Consolidated Statements of Income are after
deductions for net realized capital gains (losses) allocated to
experience-rated contracts of $61.1 million, $(29.1) million and $(54.8)
million for the years ended December 31, 1995, 1994, and 1993, respectively.
Net realized capital gains (losses) allocated to experience-rated contracts
are deferred and subsequently reflected in credited rates on an amortized
basis. Net unamortized gains (losses), reflected as a component of
Policyholders' Funds Left With the Company, were $7.3 million and $(50.7)
million at the end of December 31, 1995 and 1994, respectively.

Changes to the mortgage loan valuation reserve and writedowns on debt
securities are included in net realized capital gains (losses) and amounted
to $3.1 million, $1.1 million and $(98.5) million, of which $2.2 million,
$0.8 million and $(91.5) million were allocable to experience-rated
contractholders, for the years ended December 31, 1995, 1994 and 1993,
respectively. The 1993 losses were primarily related to writedowns of
interest-only mortgage-backed securities to their fair value.

Net realized capital gains (losses) on investments, net of amounts allocated
to experience-rated contracts, were as follows:

                                     F-16
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

3. Capital Gains and Losses on Investment Operations (Continued)

<TABLE>
<CAPTION>
                                  1995    1994     1993
                                  ----    ----     ----
                                        (millions)
<S>                               <C>     <C>     <C>
Debt securities                   $32.8   $1.0    $ 9.6
Equity securities                   8.3    0.2      0.1
Mortgage loans                      0.2    0.3     (0.2)
                                  -----   ----    -----
Pretax realized capital gains     $41.3   $1.5    $ 9.5
                                  -----   ----    -----
After-tax realized capital        
  gains                           $25.8   $1.0    $ 6.2
                                  =====   ====    =====
</TABLE>

Gross gains of $44.6 million, $26.6 million and $33.3 million and gross
losses of $11.8 million, $25.6 million and $23.7 million were realized from
the sales of investments in debt securities in 1995, 1994 and 1993,
respectively.

Changes in unrealized capital gains (losses), excluding changes in unrealized
capital gains (losses) related to experience-rated contracts, for the years
ended December 31, were as follows:

<TABLE>
<CAPTION>
                                                   1995      1994      1993
                                                   -----    -------   -------
                                                          (millions)
<S>                                              <C>       <C>        <C>
Debt securities                                  $255.9    $(242.1)   $164.3
Equity securities                                  27.3      (13.3)     10.6
Limited partnership                                 1.8       (1.8)       --
                                                 ------     ------    ------
                                                  285.0     (257.2)    174.9
Deferred federal income taxes (See Note 6)        (36.5)      46.3      61.2
                                                 ------     ------    ------
Net change in unrealized capital gains
  (losses)                                       $321.5    $(303.5)   $113.7
                                                 ======    =======    ======
</TABLE>

Net unrealized capital gains (losses) allocable to experience-rated contracts
of $515.0 million and $104.1 million at December 31, 1995 and $(260.9)
million and $(47.7) million at December 31, 1994 are reflected on the
Consolidated Balance Sheet in Policyholders' Funds Left With the Company and
Future Policy Benefits, respectively, and are not included in shareholder's
equity.

Shareholder's equity included the following unrealized capital gains
(losses), which are net of amounts allocable to experience-rated
contractholders, at December 31:

<TABLE>
<CAPTION>
                                    1995     1994      1993
                                    -----    ------   -------
                                           (millions)
<S>                                <C>      <C>       <C>
Debt securities
 Gross unrealized capital gains
                                  $179.3   $  27.4    $164.3
 Gross unrealized capital
  losses                            (1.3)   (105.2)       --
                                  ------   -------    ------
                                   178.0     (77.8)    164.3
</TABLE>

                                     F-17
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

3. Capital Gains and Losses on Investment Operations (Continued)

<TABLE>
<CAPTION>
                                             1995      1994      1993
                                             -----    -------   ------
                                                    (millions)
<S>                                        <C>       <C>        <C>
Equity securities
 Gross unrealized capital gains            $ 27.2    $   6.5    $ 12.0
 Gross unrealized capital losses             (1.2)      (7.9)     (0.1)
                                           ------    -------    ------
                                             26.0       (1.4)     11.9
Limited Partnership
 Gross unrealized capital gains                --         --        --
 Gross unrealized capital losses               --       (1.8)       --
                                           ------    -------    ------
                                               --       (1.8)       --
Deferred federal income taxes (See Note
  6)                                         71.5      108.0      61.7
                                           ------    -------    ------

Net unrealized capital gains (losses)      $132.5    $(189.0)   $114.5
                                           ======    =======    ======
</TABLE>

4. Net Investment Income

Sources of net investment income were as follows:
<TABLE>
<CAPTION>
                                          1995      1994     1993
                                         -------    -----   -------
                                                (millions)
<S>                                    <C>        <C>       <C>
Debt securities                        $  891.5   $823.9    $828.0
Preferred stock                             4.2      3.9       2.3
Investment in affiliated mutual
  funds                                    14.9      5.2       2.9
Mortgage loans                              1.4      1.4       1.5
Policy loans                               13.7     11.5      10.8
Reinsurance loan to affiliate              46.5     51.5      53.3
Cash equivalents                           38.9     29.5      16.8
Other                                       8.4      6.7       7.7
                                       --------    -----    ------
Gross investment income                 1,019.5    933.6     923.3
Less investment expenses                  (15.2)   (16.4)    (11.4)
                                       --------    -----    ------
Net investment income                  $1,004.3   $917.2    $911.9
                                       ========   ======    ======
</TABLE>

Net investment income includes amounts allocable to experience-rated
contractholders of $744.2 million, $677.1 million and $661.3 million for the
years ended December 31, 1995, 1994 and 1993, respectively. Interest credited
to contractholders is included in Current and Future Benefits.

5. Dividend Restrictions and Shareholder's Equity

The Company distributed $2.9 million in the form of dividends of two of its
subsidiaries, SBA and AISI, to Aetna Retirement Services, Inc. in 1995.

The amount of dividends that may be paid to the shareholder in 1996 without
prior approval by the Insurance Commissioner of the State of Connecticut is
$70.0 million.

                                     F-18
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

5. Dividend Restrictions and Shareholder's Equity (Continued)

The Insurance Department of the State of Connecticut (the "Department")
recognizes as net income and shareholder's equity those amounts determined in
conformity with statutory accounting practices prescribed or permitted by the
Department, which differ in certain respects from generally accepted
accounting principles. Statutory net income was $70.0 million, $64.9 million
and $77.6 million for the years ended December 31, 1995, 1994 and 1993,
respectively. Statutory shareholder's equity was $670.7 million and $615.0
million as of December 31, 1995 and 1994, respectively.

At December 31, 1995 and December 31, 1994, the Company does not utilize any
statutory accounting practices which are not prescribed by insurance
regulators that, individually or in the aggregate, materially affect
statutory shareholder's equity.

6. Federal Income Taxes

The Company is included in the consolidated federal income tax return of
Aetna. Aetna allocates to each member an amount approximating the tax it
would have incurred were it not a member of the consolidated group, and
credits the member for the use of its tax saving attributes in the
consolidated return.

In August 1993, the Omnibus Budget Reconciliation Act of 1993 (OBRA) was
enacted which resulted in an increase in the federal corporate tax rate from
34% to 35% retroactive to January 1, 1993. The enactment of OBRA resulted in
an increase in the deferred tax liability of $3.4 million at date of
enactment, which is included in the 1993 deferred tax expense.

Components of income tax expense (benefits) were as follows:

<TABLE>
<CAPTION>
                               1995     1994     1993
                               -----    -----   -------
                                     (millions)
<S>                          <C>      <C>       <C>
Current taxes (benefits):
 Income from operations
                             $ 82.9   $ 78.7    $ 87.1
 Net realized capital
  gains                        28.5    (33.2)     18.1
                             ------   ------    ------
                              111.4     45.5     105.2
                             ------   ------    ------
Deferred taxes (benefits):
 Income from operations       (14.4)    (8.0)    (14.2)
 Net realized capital
  gains                       (12.9)    33.7     (14.8)
                             ------   ------    -------
                              (27.3)    25.7     (29.0)
                             ------   ------    -------
  Total                      $ 84.1   $ 71.2    $ 76.2
                             ======   ======    ======
</TABLE>

Income tax expense was different from the amount computed by applying the
federal income tax rate to income before federal income taxes for the
following reasons:

                                     F-19
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

6. Federal Income Taxes (Continued)

<TABLE>
<CAPTION>
                                            1995     1994     1993
                                            -----    -----   -------
                                                  (millions)
<S>                                       <C>      <C>       <C>
Income before federal income taxes        $260.0   $216.5    $219.1
Tax rate                                             35
                                            35  %        %     35   %
                                          ------   ------    ------
Application of the tax rate                 91.0     75.8      76.7
                                          ------   ------    ------
Tax effect of:
 Excludable dividends                       (9.3)    (8.6)     (8.7)
 Tax reserve adjustments                     3.9      2.9       4.7
 Reinsurance transaction                    (0.5)     1.9      (0.2)
 Tax rate change on deferred
  liabilities                                 --       --       3.7
 Other, net                                 (1.0)    (0.8)       --
                                          ------   ------    ------
  Income tax expense                      $ 84.1   $ 71.2    $ 76.2
                                          ======   ======    ======
</TABLE>

The tax effects of temporary differences that give rise to deferred tax
assets and deferred tax liabilities at December 31 are presented below:
<TABLE>
<CAPTION>
                                                            1995     1994
                                                            -----   -------
Deferred tax assets:                                          (millions)
<S>                                                       <C>       <C>
Insurance reserves                                        $290.4    $211.5
Net unrealized capital losses                                 --     136.3
Unrealized gains allocable to experience-rated
  contracts                                                216.7        --
Investment losses not currently deductible                   7.3      15.5
Postretirement benefits other than pensions                  7.7       8.4
Other                                                       32.0      28.3
                                                          ------    ------
Total gross assets                                         554.1     400.0
Less valuation allowance                                      --     136.3
                                                          ------    ------
Deferred tax assets, net of valuation                      554.1     263.7

Deferred tax liabilities:
Deferred policy acquisition costs                          433.0     385.2
Unrealized losses allocable to experience-rated
  contracts                                                   --     108.0
Market discount                                              4.4       3.6
Net unrealized capital gains                               288.2        --
Other                                                       (1.9)      0.4
                                                          ------    ------
Total gross liabilities                                    723.7     497.2
                                                          ------    ------
Net deferred tax liability                                $169.6    $233.5
                                                          ======    ======
</TABLE>

Net unrealized capital gains and losses are presented in shareholder's equity
net of deferred taxes. At December 31, 1994, $81.0 million of net unrealized
capital losses were reflected in shareholder's equity without deferred tax
benefits. As of December 31, 1995, no valuation allowance was required for
unrealized capital gains and losses. The reversal of the valuation allowance
had no impact on net income in 1995.

                                     F-20
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

6. Federal Income Taxes (Continued)

The "Policyholders' Surplus Account," which arose under prior tax law, is
generally that portion of a life insurance company's statutory income that
has not been subject to taxation. As of December 31, 1983, no further
additions could be made to the Policyholders' Surplus Account for tax return
purposes under the Deficit Reduction Act of 1984. The balance in such account
was approximately $17.2 million at December 31, 1995. This amount would be
taxed only under certain conditions. No income taxes have been provided on
this amount since management believes the conditions under which such taxes
would become payable are remote.

The Internal Revenue Service ("Service") has completed examinations of the
consolidated federal income tax returns of Aetna through 1986. Discussions
are being held with the Service with respect to proposed adjustments.
However, management believes there are adequate defenses against, or
sufficient reserves to provide for, such challenges. The Service has
commenced its examinations for the years 1987 through 1990.

7. Benefit Plans

Employee Pension Plans--The Company, in conjunction with Aetna, has
non-contributory defined benefit pension plans covering substantially all
employees. The plans provide pension benefits based on years of service and
average annual compensation (measured over sixty consecutive months of
highest earnings in a 120 month period). Contributions are determined using
the Projected Unit Credit Method and, for qualified plans subject to ERISA
requirements, are limited to the amounts that are currently deductible for
tax reporting purposes. The accumulated benefit obligation and plan assets
are recorded by Aetna. The accumulated plan assets exceed accumulated plan
benefits. There has been no funding to the plan for the years 1993 through
1995, and therefore, no expense has been recorded by the Company.

Agent Pension Plans--The Company, in conjunction with Aetna, has a
non-qualified pension plan covering certain agents. The plan provides pension
benefits based on annual commission earnings. The accumulated plan assets
exceed accumulated plan benefits. There has been no funding to the plan for
the years 1993 through 1995, and therefore, no expense has been recorded by
the Company.

Employee Postretirement Benefits--In addition to providing pension benefits,
Aetna also provides certain postretirement health care and life insurance
benefits, subject to certain caps, for retired employees. Medical and dental
benefits are offered to all full-time employees retiring at age 50 with at
least 15 years of service or at age 65 with at least 10 years of service.
Retirees are required to contribute to the plans based on their years of
service with Aetna.

The cost to the Company associated with the Aetna postretirement plans for
1995, 1994 and 1993 were $1.4 million, $1.0 million and $0.8 million,
respectively.

Agent Postretirement Benefits--The Company, in conjunction with Aetna, also
provides certain postemployment health care and life insurance benefits for
certain agents.

The cost to the Company associated to the agents' postretirement plans for
1995, 1994 and 1993 were $0.8 million, $0.7 million and $0.6 million,
respectively.

                                     F-21
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

7. Benefit Plans (Continued)

Incentive Savings Plan--Substantially all employees are eligible to
participate in a savings plan under which designated contributions, which may
be invested in common stock of Aetna or certain other investments, are
matched, up to 5% of compensation, by Aetna. Pretax charges to operations for
the incentive savings plan were $4.9 million, $3.3 million and $3.1 million
in 1995, 1994 and 1993, respectively.

Stock Plans--Aetna has a stock incentive plan that provides for stock options
and deferred contingent common stock or cash awards to certain key employees.
Aetna also has a stock option plan under which executive and middle
management employees of Aetna may be granted options to purchase common stock
of Aetna at the market price on the date of grant or, in connection with
certain business combinations, may be granted options to purchase common
stock on different terms. The cost to the Company associated with the Aetna
stock plans for 1995, 1994 and 1993, was $6.3 million, $1.7 million and $0.4
million, respectively.

8. Related Party Transactions

The Company is compensated by the Separate Accounts for bearing mortality and
expense risks pertaining to variable life and annuity contracts. Under the
insurance contracts, the Separate Accounts pay the Company a daily fee which,
on an annual basis, ranges, depending on the product, from .25% to 1.80% of
their average daily net assets. The Company also receives fees from the
variable life and annuity mutual funds and The Aetna Series Fund for serving
as investment adviser. Under the advisory agreements, the Funds pay the
Company a daily fee which, on an annual basis, ranges, depending on the fund,
from .25% to 1.00% of their average daily net assets. The advisory agreements
also call for the variable funds to pay their own administrative expenses and
for The Aetna Series Fund to pay certain administrative expenses. The Company
also receives fees (expressed as a percentage of the average daily net
assets) from The Aetna Series Fund for providing administration, shareholder
services and promoting sales. The amount of compensation and fees received
from the Separate Accounts and Funds, included in Charges Assessed Against
Policyholders, amounted to $128.1 million, $104.6 million and $93.6 million
in 1995, 1994 and 1993, respectively. The Company may waive advisory fees at
its discretion.

The Company may, from time to time, make reimbursements to a Fund for some or
all of its operating expenses. Reimbursement arrangements may be terminated
at any time without notice.

Since 1981, all domestic individual non-participating life insurance of Aetna
and its subsidiaries has been issued by the Company. Effective December 31,
1988, the Company entered into a reinsurance agreement with Aetna Life
Insurance Company ("Aetna Life") in which substantially all of the non-
participating individual life and annuity business written by Aetna Life
prior to 1981 was assumed by the Company. A $108.0 million commission, paid
by the Company to Aetna Life in 1988, was capitalized as deferred policy
acquisition costs. The Company maintained insurance reserves of $655.5
million and $690.3 million as of December 31, 1995 and 1994, respectively,
relating to the business assumed. In consideration for the assumption of this
business, a loan was established relating to the

                                     F-22
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

8. Related Party Transactions (Continued)

assets held by Aetna Life which support the insurance reserves. The loan is
being reduced in accordance with the decrease in the reserves. The fair value
of this loan was $663.5 million and $630.3 million as of December 31, 1995
and 1994, respectively, and is based upon the fair value of the underlying
assets. Premiums of $28.0 million, $32.8 million and $33.3 million and
current and future benefits of $43.0 million, $43.8 million and $55.4 million
were assumed in 1995, 1994 and 1993, respectively.

Investment income of $46.5 million, $51.5 million and $53.3 million was
generated from the reinsurance loan to affiliate in 1995, 1994 and 1993,
respectively. Net income of approximately $18.4 million, $25.1 million and
$13.6 million resulted from this agreement in 1995, 1994 and 1993,
respectively.

On December 16, 1988, the Company assumed $25.0 million of premium revenue
from Aetna Life for the purchase and administration of a life contingent
single premium variable payout annuity contract. In addition, the Company
also is responsible for administering fixed annuity payments that are made to
annuitants receiving variable payments. Reserves of $28.0 million and $24.2
million were maintained for this contract as of December 31, 1995 and 1994,
respectively.

Effective February 1, 1992, the Company increased its retention limit per
individual life to $2.0 million and entered into a reinsurance agreement with
Aetna Life to reinsure amounts in excess of this limit, up to a maximum of
$8.0 million on any new individual life business, on a yearly renewable term
basis. Premium amounts related to this agreement were $3.2 million, $1.3
million and $0.6 million for 1995, 1994 and 1993, respectively.

The Company received no capital contributions in 1995, 1994 or 1993.

The Company distributed $2.9 million in the form of dividends of two of its
subsidiaries, SBA and AISI, to Aetna Retirement Services, Inc. in 1995.

Premiums due and other receivables include $5.7 million and $27.6 million due
from affiliates in 1995 and 1994, respectively. Other liabilities include
$12.4 million and $27.9 million due to affiliates for 1995 and 1994,
respectively.

Substantially all of the administrative and support functions of the Company
are provided by Aetna and its affiliates. The financial statements reflect
allocated charges for these services based upon measures appropriate for the
type and nature of service provided.

9. Reinsurance

The Company utilizes indemnity reinsurance agreements to reduce its exposure
to large losses in all aspects of its insurance business. Such reinsurance
permits recovery of a portion of losses from reinsurers, although it does not
discharge the primary liability of the Company as direct insurer of the risks
reinsured. The Company evaluates the financial strength of potential
reinsurers and continually monitors the financial condition of reinsurers.
Only those reinsurance recoverables deemed probable of recovery are reflected
as assets on the Company's Consolidated Balance Sheets.

                                     F-23
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

9. Reinsurance (Continued)

The following table includes premium amounts ceded/assumed to/from affiliated
companies as discussed in Note 8 above.

<TABLE>
<CAPTION>
                                                        Assumed
                                           Ceded to      from
                                 Direct      Other       Other       Net
                                 Amount   Companies   Companies    Amount
                                  ------    --------    --------   -------
                                                (millions)
<S>                            <C>        <C>         <C>          <C>
1995
- - -----------------------------
Premiums:
 Life Insurance                $   28.8      $ 8.6       $28.0    $ 48.2
 Accident and Health
  Insurance                         7.5        7.5          --        --
 Annuities                         82.1         --         0.5      82.6
                               --------      -----       -----    ------
  Total earned premiums        $  118.4      $16.1       $28.5    $130.8
                               ========      =====       =====    ======

1994
- - -----------------------------
Premiums:
 Life Insurance                $   27.3      $ 6.0       $ 32.8   $ 54.1
 Accident and Health
  Insurance                         9.3        9.3          --        --
 Annuities                         69.9         --         0.2      70.1
                               --------      -----       -----    ------
  Total earned premiums
                               $  106.5      $15.3       $33.0    $124.2
                               ========      =====       =====    ======

1993
- - -----------------------------
Premiums:
 Life Insurance                $                 
                                   22.4      $ 5.6       $ 33.3   $ 50.1
 Accident and Health
  Insurance                        12.9       12.9          --        --
 Annuities                         31.3         --         0.7      32.0
                               --------      -----       -----    ------
  Total earned premiums        $   66.6      $18.5       $34.0    $ 82.1
                               ========      =====       =====    =======
</TABLE>

10. Financial Instruments

Estimated Fair Value

The carrying values and estimated fair values of the Company's financial
instruments at December 31, 1995 and 1994 were as follows:

                                     F-24
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

10. Financial Instruments (Continued)

<TABLE>
<CAPTION>
                                           1995                   1994
                                     ------------------   --------------------
                                   Carrying      Fair    Carrying      Fair
                                     Value      Value      Value       Value
                                     -------    -------    -------   ---------
                                                    (millions)
<S>                               <C>        <C>        <C>          <C>
Assets:
 Cash and cash equivalents        $   568.8  $   568.8  $   623.3    $   623.3
 Short-term investments                15.1       15.1       98.0         98.0
 Debt securities                   12,720.8   12,720.8   10,191.4     10,191.4
 Equity securities                    257.6      257.6      229.1        229.1
 Limited partnership                     --         --       24.4         24.4
 Mortgage loans                        21.2       21.9        9.9          9.9
Liabilities:
 Investment contract
  liabilities:
  With a fixed maturity               989.1    1,001.2      826.7        833.5
  Without a fixed maturity          9,511.0    9,298.4    8,122.6      7,918.2
</TABLE>

Fair value estimates are made at a specific point in time, based on available
market information and judgments about the financial instrument, such as
estimates of timing and amount of expected future cash flows. Such estimates
do not reflect any premium or discount that could result from offering for
sale at one time the Company's entire holdings of a particular financial
instrument, nor do they consider the tax impact of the realization of
unrealized gains or losses. In many cases, the fair value estimates cannot be
substantiated by comparison to independent markets, nor can the disclosed
value be realized in immediate settlement of the instrument. In evaluating
the Company's management of interest rate and liquidity risk, the fair values
of all assets and liabilities should be taken into consideration, not only
those above.

The following valuation methods and assumptions were used by the Company in
estimating the fair value of the above financial instruments:

Short-term instruments: Fair values are based on quoted market prices or
dealer quotations. Where quoted market prices are not available, the carrying
amounts reported in the Consolidated Balance Sheets approximates fair value.
Short-term instruments have a maturity date of one year or less and include
cash and cash equivalents, and short-term investments.

Debt and equity securities: Fair values are based on quoted market prices or
dealer quotations. Where quoted market prices or dealer quotations are not
available, fair value is estimated by using quoted market prices for similar
securities or discounted cash flow methods.

Mortgage loans: Fair value is estimated by discounting expected mortgage loan
cash flows at market rates which reflect the rates at which similar loans
would be made to similar borrowers. The rates reflect management's assessment
of the credit quality and the remaining duration of the loans. The fair value
estimate of mortgage loans of lower quality, including problem and
restructured loans, is based on the estimated fair value of the underlying
collateral.

                                     F-25
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

10. Financial Instruments (Continued)

Investment contract liabilities (included in Policyholders' Funds Left With
the Company):

With a fixed maturity: Fair value is estimated by discounting cash flows at
interest rates currently being offered by, or available to, the Company for
similar contracts.

Without a fixed maturity: Fair value is estimated as the amount payable to
the contractholder upon demand. However, the Company has the right under such
contracts to delay payment of withdrawals which may ultimately result in
paying an amount different than that determined to be payable on demand.

Off-Balance-Sheet Financial Instruments (including Derivative Financial
Instruments)

During 1995, the Company received $0.4 million for writing call options on
underlying securities. As of December 31, 1995 there were no option contracts
outstanding.

At December 31, 1995, the Company had a forward swap agreement with a
notional amount of $100.0 million and a fair value of $0.1 million.

The Company did not have transactions in derivative instruments in 1994.

The Company also holds investments in certain debt and equity securities with
derivative characteristics (i.e., including the fact that their market value
is at least partially determined by, among other things, levels of or changes
in interest rates, prepayment rates, equity markets or credit ratings/
spreads). The amortized cost and fair value of these securities, included in
the $13.4 billion investment portfolio, as of December 31, 1995 was as
follows:

<TABLE>
<CAPTION>
                                       Amortized      Fair
(Millions)                                 Cost       Value
                                          -------   ---------
<S>                                     <C>         <C>
Collateralized mortgage obligations     $2,383.9    $2,549.3
Principal-only strips (included
  above)                                    38.7        50.0
Interest-only strips (included above)       10.7        20.7
Structured Notes (1)                        95.0       100.3
</TABLE>

(1) Represents non-leveraged instruments whose fair values and credit risk
are based on underlying securities, including fixed income securities and
interest rate swap agreements.

11. Commitments and Contingent Liabilities

Commitments

Through the normal course of investment operations, the Company commits to
either purchase or sell securities or money market instruments at a specified
future date and at a specified price or yield. The inability of
counterparties to honor these commitments may result in either higher or
lower replacement cost. Also, there is likely to be a change in the value of
the securities underlying the commitments. At December 31, 1995, the Company
had commitments to purchase investments of $31.4

                                     F-26
<PAGE>

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

            Notes to Consolidated Financial Statements (Continued)

11. Commitments and Contingent Liabilities (Continued)

million. The fair value of the investments at December 31, 1995 approximated
$31.5 million. There were no outstanding forward commitments at December 31,
1994.

Litigation

There were no material legal proceedings pending against the Company as of
December 31, 1995 or December 31, 1994 which were beyond the ordinary course
of business. The Company is involved in lawsuits arising, for the most part,
in the ordinary course of its business operations as an insurer.

12. Segment Information

The Company's operations are reported through two major business segments:
Life Insurance and Financial Services.

Summarized financial information for the Company's principal operations was
as follows:

<TABLE>
<CAPTION>
 (Millions)                                   1995       1994       1993
 --------------------------------------------------------------------------
<S>                                        <C>        <C>         <C>
Revenue:
 Financial services                        $1,129.4   $  946.1    $  892.8
 Life insurance                               407.9      386.1       371.7
                                           --------   --------    --------
  Total revenue                            $1,537.3   $1,332.2    $1,264.5
 --------------------------------------------------------------------------

Income before federal income taxes:
 Financial services                        $  158.0   $  119.7    $  121.1
 Life insurance                               102.0       96.8        98.0
                                           --------   --------    --------
  Total income before federal income
  taxes                                    $  260.0   $  216.5    $  219.1
 --------------------------------------------------------------------------

Net income:
 Financial services                        $  113.8   $   85.5    $   86.8
 Life insurance                                62.1       59.8        56.1
                                           --------   --------    --------
Net income                                 $  175.9   $  145.3    $  142.9
 --------------------------------------------------------------------------
</TABLE>

<TABLE>
<CAPTION>
 (Millions)                                 1995        1994         1993
 ---------------------------------------------------------------------------
<S>                                      <C>         <C>          <C>
Assets under management, at fair
  value:
 Financial services                      $23,224.3   $17,785.2    $16,600.5
 Life insurance                            2,698.1     2,171.7      2,175.5
 ---------------------------------------------------------------------------
  Total assets under management          $25,922.4   $19,956.9    $18,776.0
 ---------------------------------------------------------------------------
</TABLE>

                                     F-27






<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 13. Other Expenses of Issuance and Distribution

   Not Applicable

Item 14. Indemnification of Directors and Officers

   Reference is hereby made to Section 33-320a of the Connecticut General
Statutes ("C.G.S.") regarding indemnification of directors and officers of
Connecticut corporations. The statute provides in general that Connecticut
corporations shall indemnify their officers, directors, employees, agents, and
certain other defined individuals against judgments, fines, penalties, amounts
paid in settlement and reasonable expenses actually incurred in connection with
proceedings against the corporation. The corporation's obligation to provide
such indemnification does not apply unless (1) the individual is successful on
the merits in the defense of any such proceeding; or (2) a determination is made
(by a majority of the board of directors not a party to the proceeding by
written consent; by independent legal counsel selected by a majority of the
directors not involved in the proceeding; or by a majority of the shareholders
not involved in the proceeding) that the individual acted in good faith and in
the best interests of the corporation; or (3) the court, upon application by the
individual, determines in view of all the circumstances that such person is
reasonably entitled to be indemnified.

   C.G.S. Section 33-320a provides an exclusive remedy: a Connecticut
corporation cannot indemnify a director or officer to an extent either greater
or less than that authorized by the statute, e.g., pursuant to its certificate
of incorporation, bylaws, or any separate contractual arrangement. However, the
statute does specifically authorize a corporation to procure indemnification
insurance to provide greater indemnification rights. The premiums for such
insurance may be shared by the corporation with the insured individuals on an
agreed basis.

   Consistent with the statute, Aetna Life and Casualty Company has procured
insurance from Lloyd's of London and several major United States excess insurers
for its directors and officers and the directors and officers of its
subsidiaries, including the Registrant, which supplements the indemnification
rights provided by C.G.S. Section 33-320a to the extent such coverage does not
violate public policy.

Item 15. Recent Sales of Unregistered Securities

   The Company offers its Contracts through Variable Annuity Accounts D and F to
qualified pension and profit sharing plans and certain governmental plans in
reliance upon the exemption


<PAGE>


from registration provided by Section 3(a)(2) under the Securities Act of 1933.
Data relating to the amount of securities sold is:

                           VARIABLE ANNUITY ACCOUNT D
                            Years Ended December 31,

           1995                    1994                      1993
           ----                    ----                      ----

       $315,376,515            $521,462,283              $338,384,188


                           VARIABLE ANNUITY ACCOUNT F

        1995                       1994                      1993
        ----                       ----                      ----

   $92,747,334                 $4,163,884           Not in operation, no sales

Item 16. Exhibits and Financial Statement Schedules

   (a)      Exhibits
      (3.1) Articles of Incorporation of Registrant
      (3.2) By-Laws
      (4)   Instruments Defining the Rights of Security Holders
            (a) Form of Annuity Contract (G-CDA-HF)1
            (b) Form of Annuity Contract (G-CDA-IA(RP))2
            (c) Form of Annuity Contracts (G-CDA-IB(ATORP)),
                (G-CDA-IB(AORP)), (G-401-IB(X/M)) and (G-CDA-IB(XC/SM))3
            (d) Form of Annuity Contract (G-CDA-ID(DC))4
            (e) Form of Annuity Contract Certificate (GTCC-HF)5
            (f) Form of Annuity Contracts (G-TDA-HH(XC/M)) and
                (G-TDA-HH(XC/S))6
            (g) Form of Annuity Contract (GTRPC-IA(XC))7
            (h) Form of Annuity Contract (IA-CDA-IA)8
            (i) Form of Annuity Contracts (GID-HF(A)) and (GUD-HF(A))9
            (j) Form of Annuity Contract (GLID-CDA-HO)10
            (k) Form of Annuity Contract (G-CDA-HD)11
            (l) Form of Annuity Contract (G-CDA-IA(RPM/XC))12
            (m) Form of Annuity Contracts and Certificate (G-CDA-95(ORP)),
                (G-CDA-95(TORP) and (GTCC-95 (ORP)13
            (n) Form of Annuity Contracts and Certificate (G-CDA-ORP),
                CDA-IB(TORP)) and (GTCC-95(TORP)), 14
            (o) Form of Annuity Contract (IRA-CDA-IC)15


<PAGE>


            (p) Form of Annuity Contract (G-CDA-IA)16
            (q) Form of Annuity Contracts (GAIPH-HF) and (GUIH-HF)17
            (r) Form of Annuity Contract (GIP-CDA-HB)18
      (5)   Opinion re Legality
      (10)  Material contracts are listed under Exhibit 10 in the Company's Form
            10-K for the fiscal year ended December 31, 1995 (File No.
            33-23376), as filed electronically with the Commission on March 29,
            1996. Each of the Exhibits so listed is incorporated by reference as
            indicated in the Form 10-K
      (21)  Subsidiaries of the Registrant19
      (23)  (a)   Consent of Certified Public Accountants
            (b)   Consent of Legal Counsel (Included in Item (5) above)
      (24)  (a)   Powers of Attorney20
            (b)   Certificate of Resolution Authorizing Signature of Power of
            Attorney21

   (b)      Consolidated Financial Statement Schedules

      (i)   Independent Auditors' Report
      (ii)  Schedule I - Summary of Investments - Other than Investments in
            Affiliates as of December 31, 1995
      (iii) Schedule III - Supplementary Insurance Information as of and for the
            years ended December 31, 1995, 1994 and 1993
      (iv)  Schedule IV - Reinsurance for the years ended December 31, 1995,
            1994 and 1993

Exhibits and Schedules other than those listed above are omitted because they
are not required or are not applicable.

1. Incorporated by reference to Post-Effective Amendment No. 3 to
   Registration Statement on Form N-4 (File No. 33-75964), as filed on
   February 24, 1995.
2. Incorporated by reference to Post-Effective Amendment No. 3 to
   Registration Statement on Form N-4 (File No. 33-75986), as filed on
   February 28, 1995.
3. Incorporated by reference to Post-Effective Amendment No. 4 to
   Registration Statement on Form N-4 (File No. 33-42555), as filed on April
   4, 1995.
4. Incorporated by reference to Registration Statement on Form N-4 (File No.
   33-88722), as filed on January 20, 1995.
5. Incorporated by reference to Post-Effective Amendment No. 60 to
   Registration Statement on Form N-4 (File No. 2-52449), as filed on
   February 24, 1995.
6. Incorporated by reference to Post-Effective Amendment No. 4 to
   Registration Statement on Form N-4 (File No. 33-75962), as filed on March
   24, 1995.
7. Incorporated by reference to Post-Effective Amendment No. 58 to
   Registration Statement on Form N-4 (File No. 2-52449), as filed on
   February 29, 1994.
8. Incorporated by reference to Post-Effective Amendment No. 3 to
   Registration Statement on Form N-4 (File No. 33-75958), as filed on April
   28, 1995.

<PAGE>

 9.  Incorporated by reference to Post-Effective Amendment No. 4 to
     Registration Statement on Form N-4 (File No. 33-75982), as filed on April
     28, 1995.                                                
10.  Incorporated by reference to Pre-Effective Amendment No. 1 to
     Registration Statement on Form N-4 (File No. 33-88722), as filed
     electronically on November 30, 1995.                     
11.  Incorporated by reference to Post-Effective Amendment No. 3 to
     Registration Statement on Form N-4 (File No. 33-75960), as filed on April
     28, 1995.                                                
12.  Incorporated by reference to Post-Effective Amendment No. 3 to
     Registration Statement on Form N-4 (File No. 33-75954), as filed on
     February 28, 1995.                                       
13.  Incorporated by reference to Registration Statement on Form
     N-4 (File No. 33-91846), as filed on May 1, 1995.        
14.  Incorporated by reference to Post-Effective Amendment No. 3 to
     Registration Statement on Form N-4 (File No. 33-75976), as filed on April
     28, 1994.                                                
15.  Incorporated by reference to Post-Effective Amendment No. 1 to
     Registration Statement on Form N-4 (File No. 33-75988), as filed on
     February 27, 1995.                                       
16.  Incorporated by reference to Post-Effective Amendment No. 3 to
     Registration Statement on Form N-4 (File No. 33-75960), as filed on April
     28, 1995.                                                
17.  Incorporated by reference to Post-Effective Amendment No. 2 to
     Registration Statement on Form N-4 (File No. 33-75996), as filed on April
     21, 1994.                                                
18.  Incorporated by reference to Post-Effective Amendment No. 2 to
     Registration Statement on Form N-4 (File No. 33-75984), as filed on April
     28, 1995.                                                
19.  Incorporated by reference to Post-Effective Amendment No 5 to
     Registration Statement on Form N-4 (File No. 33-75982), as filed
     electronically on February 20, 1996.                     
20.  Incorporated by reference to Post-Effective Amendment No. 1 to
     the Registration Statement on Form N-4 (File No. 33-75974), as filed
     electronically on April 9, 1996.                         
21.  Incorporated by reference to Post-Effective Amendment No. 1 to
     the Registration Statement on Form N-4 (File No. 33-91846), as filed
     electronically on August 16, 1995.                       



<PAGE>



Item 17. Undertakings

   The undersigned registrant hereby undertakes as follows, pursuant to Item 512
of Regulation S-K:

   (a)   Rule 415 offerings:

      (1)  To file, during any period in which offers or sales of the registered
           securities are being made, a post-effective amendment to this
           registration statement:

           (i) To include any prospectus required by Section 10(a)(3) of the
               Securities Act of 1933;

           (ii)To reflect in the prospectus any facts or events arising after
               the effective date of the registration statement (or the most
               recent post-effective amendment thereof) which, individually or
               in the aggregate, represent a fundamental change in the
               information set forth in the registration statement; and

           (iii) To include any material information with respect to the plan of
               distribution not previously disclosed in the registration
               statement or any material changes to such information in the
               registration statement.

      (2)  That, for the purpose of determining any liability under the
           Securities Act of 1933, each such post-effective amendment shall be
           deemed to be a new registration statement relating to the securities
           offered therein, and the offering of such securities at that time
           shall be deemed to be the initial bona fide offering thereof.

      (3)  To remove from registration by means of a post-effective amendment
           any of the securities being registered which remain unsold at the
           termination of the offering.

   (h)   Request for Acceleration of Effective Date:

      Insofar as indemnification for liabilities 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

<PAGE>


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 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.


<PAGE>


33-60477.DOC

                                   SIGNATURES

   Pursuant to the requirements of the Securities Act of 1933, as amended, the
Registrant has duly caused this Post-Effective Amendment No. 1 to the
Registration Statement on Form S-1 (File No. 33-60477) to be signed on its
behalf by the undersigned, thereunto duly authorized in the City of Hartford,
State of Connecticut, on this 15th day of April, 1996.

                              By:  AETNA LIFE INSURANCE AND ANNUITY COMPANY

                              By: Daniel P. Kearney*
                                  -------------------------------------------
                                  Daniel P. Kearney
                                  President

   Pursuant to the requirements of the Securities Act of 1933, this
Post-Effective Amendment No. 1 to Registration Statement on Form S-1 has been
signed by the following persons in the capacities and on the dates indicated.

Signature                 Title                                           Date

Daniel P. Kearney*        Director and President                     )
- - ------------------------- (principal executive officer)              )
Daniel P. Kearney   
                                                                     )
Timothy A. Holt*          Director and Chief Financial Officer       ) April
- - -------------------------
Timothy A. Holt                                                      ) 15, 1996
                                                                     )
Christopher J. Burns*     Director                                   )
- - -------------------------
Christopher J. Burns                                                 )
                                                                     )
Laura R. Estes*           Director                                   )
- - -------------------------
Laura R. Estes                                                       )
                                                                     )
Gail P. Johnson*           Director                                  )
- - -------------------------
Gail P. Johnson                                                      )
                                                                     )
John Y. Kim*               Director                                  )
- - -------------------------
John Y. Kim                                                          )
                                                                     )


<PAGE>



Shaun P. Mathews*          Director                                  )
- - -------------------------
Shaun P. Mathews                                                     )
                                                                     )

Glen Salow*                Director                                  )
- - -------------------------
Glen Salow                                                           )
                                                                     )

Creed R. Terry*            Director                                  )
- - -------------------------
Creed R. Terry                                                       )
                                                                     )

Eugene M. Trovato*        Vice President and Treasurer, Corporate
- - ------------------------- Controller                                 )
Eugene M. Trovato                                                    )

By:   /s/ Julie E. Rockmore
      ------------------------------------------
          Julie E. Rockmore

*Attorney-in-Fact


<PAGE>


33-60477.DOC

                                  EXHIBIT INDEX


Exhibit No.     Exhibit                                                 Page

(16)(a)(3.1)    Articles of Incorporation of Registrant
                                                                       --------
16(a)(3.2)      By-Laws
                                                                       --------
16(a)(4)(a)     Instruments Defining the Rights of Security Holders      *
through (r)
16(a)(5)        Opinion re Legality
                                                                       --------
16(a)(10)       Material Contracts                                       *
16(a)(21)       Subsidiaries of the Registrant                           *
16(a)(23)(a)    Consent of Certified Public Accountants
                                                                       --------
16(a)(23)(b)    Consent of Legal Counsel (Included in Item 16(a)(5)         *
                above)
16(a)(24)(a)    Powers of Attorney                                       *
16(a)(24)(b)    Certificate of Resolution Authorizing Signature of       *
                Power of Attorney
16(b)(i)        Independent Auditors' Report
                                                                       --------
16(b)(ii)       Schedule I - Summary of Investments - Other than
                Investments
                in Affiliates as of December 31, 1995
                                                                       --------
16(b)(iii)      Schedule III - Supplementary Insurance Information
                as of and for the years ended December 31, 1995,
                1994 and 1993
                                                                       --------
16(b)(iv)       Schedule IV - Reinsurance for the years ended
                December 31, 1995, 1994 and 1993
                                                                       --------

*Incorporated by reference

                             Certificate Restating
                          Certificate of Incorporation
                                       of
                    AETNA LIFE INSURANCE AND ANNUITY COMPANY

                                By Action of the
                               Board of Directors

1. The name of the Corporation is Aetna Life Insurance and Annuity Company.

2. The Certificate of Incorporation of Aetna Life Insurance and Annuity Company
is restated by the following vote which was adopted by all the Directors in
accordance with Section 33-362 (a) of the Connecticut Stock Corporation Act:

VOTED: That the Certificate of Incorporation of the Company (Special Act No.
281), is amended by the "Corrected Certificate of Merger of Aetna Variable
Annuity Life Insurance Company with and into Forward Life Insurance Company with
the Surviving Corporation to be known as Aetna Variable Annuity Life Insurance
Company (Surviving Connecticut Stock Corporation)," and as amended by
Certificates of Amendment filed December 28, 1979, March 25, 1983, August 16,
1983, and September 14, 1983, reads as follows:

Section 1. Olcott D. Smith, John A. Hill and Howard A. Moreen with such other
persons as may hereafter be associated with them, their successors and assigns
forever, are created a body politic and corporate by the name of Aetna Life
Insurance and Annuity Company, with the power to acquire, by purchase or
otherwise, invest in, hold, sell, convey and have and exercise any and all
rights of ownership or interest in or to any real or personal property
whatsoever, including, without limitation, shares, securities and any other
interest in or obligation of other firms, persons, corporations, governmental
bodies, or other entities; to borrow money, issue promissory notes, bonds, or
other evidences of indebtedness and secure the same by mortgage, pledge or other
form of security on any or all of its real or personal property or an interest
therein; to make contracts of any nature and give security therefor; to carry on
business in any place, if not prohibited by the laws of the place where such
business is carried on; and to exercise all legal powers necessary or convenient
to effect any or all of the purposes stated whether or not such powers are
expressly set forth herein.

Sec. 2. The business of the corporation shall be life insurance, endowments,
annuities, accident insurance, health insurance and any other business or type
of business which any other corporation now or hereafter chartered by
Connecticut and empowered to do a life insurance business may now or hereafter
lawfully do; and the corporation is specifically empowered to accept and to cede
reinsurance of any such risks or hazards. The corporation may exercise such
powers outside of Connecticut to the extent permitted by the laws of the
particular jurisdiction. Policies or other contracts may be issued stipulated

<PAGE>

to be with or without participation in profits; and they may be with or without
seal. The corporation may carry on any other lawful business in connection with
the foregoing or which is calculated, directly or indirectly, to promote the
interest of the corporation or to enhance the value of its properties.

Sec. 3. The capital with which the corporation shall commence business shall be
an amount not less than one thousand dollars. The authorized number of shares of
capital stock shall be 100,000 shares of common capital stock with a par value
of fifty dollars each.

Sec. 4. The business, property and affairs of the corporation shall be managed
under the direction of a board of directors consisting of such number of
directors as may be fixed by the by-laws of the company and who shall be chosen
by ballot by the shareholders, each shareholder being entitled to one vote for
each share of stock held by him. The bylaws of the corporation may provide for
classification of directors as to the terms of office, provided no director
shall be elected by the shareholders for a shorter term than one year or for a
longer term than five years and the classification shall be such that the term
of one or more classes shall expire each succeeding year. If any vacancy occurs
in the board of directors, such vacancy may be filled by the remaining directors
for the unexpired portion of the term, and if the number of directors is
increased by an amendment to the bylaws voted by the board of directors between
meetings of shareholders, the additional directors, not to exceed three, may be
chosen by the board of directors for terms expiring with the next annual meeting
thereafter. The bylaws of the company may determine what number of directors
shall constitute a quorum for the transaction of business.

Sec. 5. The annual meeting of the shareholders of the corporation shall be held
at such time and place within the state and upon such notice as may be
prescribed in the bylaws of the corporation.

Sec. 6. To carry out the purpose of this act and to organize the corporation,
the incorporators shall open books of subscriptions and shall receive
subscriptions to the capital stock of the corporation, receive the first
installments on such subscriptions, close the subscription books when the
capital stock has been subscribed to the full amount, not less than one thousand
dollars, with which the incorporators shall have determined to commence
business, and, if the capital stock is oversubscribed, apportion the same in
their discretion among the subscribers. When the capital stock has been so
subscribed, the incorporators or a majority of them shall call the first meeting
of the subscribers and, when the bylaws have been adopted and the directors
chosen, the incorporators shall pay to the corporation all monies received by
them upon subscriptions to the capital stock, and the corporation shall
thereupon be fully organized.

3. The above vote merely restates and does not change the provisions of the
original Certificate of Incorporation, as supplemented and amended to date.


<PAGE>

4. The above vote was duly adopted by the Board of Directors.



   Dated at Hartford, Connecticut this 19th day of July, 1988.

   We hereby declare, under the penalties of false statement, that the
statements made in the foregoing Certificate are true.



                                  /s/ Charles N. Dawkins

                                  Vice President



                                  /s/ George N. Gingold

                                  Secretary




                                    BY-LAWS

                    Aetna Life Insurance and Annuity Company
                             Hartford, Connecticut



                                   ARTICLE I
                                    Offices

Section 1. The principal office of the Company shall be in the City of Hartford,
County of Hartford, State of Connecticut.

Section 2. The Company may also have offices at such other places, both within
and without the State of Connecticut, as the Board of Directors may from time to
time determine or the business of the Company may require. Such additional
offices within or without the State of Connecticut may include one or more
regional home offices and, with the approval of the Commissioner of Insurance of
Connecticut, an operational home office.

                                   ARTICLE II
                             Stockholders' Meetings

Section 1. The Annual Meeting of the Stockholders of the Company shall be held
at the principal office of the Company or such other place within the State of
Connecticut as may be fixed from time to time by the Board of Directors. The
Annual Meeting shall be held in each year on such day in March or April and at
such hour as the Board of Directors may prescribe.

Section 2. Special meetings of the stockholders may be called by the Board of
Directors, a designated committee of the Board of Directors, or by the President
and shall be held at such time and at such place as shall be specified in such
call.

Section 3. Written notice of each stockholders' meeting stating the place, date
and hour of the meeting and (in case of a special meeting) the purpose or
purposes for which the meeting is called shall be given by or at the direction
of the Board, the President, the Secretary or any designated committee of the
Board of Directors not less than five (5) days before the date of the meeting to
each stockholder of record entitled to vote at such meeting.

Section 4. The quorum for each meeting of stockholders shall consist of 25% of
the voting power of shares entitled to vote at such meeting.


<PAGE>

Section 5. Persons entitled to vote at any stockholders' meeting may vote in
person or by proxy executed in writing by the stockholder or his duly authorized
attorney-in-fact and filed with the Secretary of the Company not less than
twenty-four (24) hours prior to the meeting.

                                  ARTICLE III
                                   Directors

Section 1. The Board of Directors shall consist of not less than three and not
more than twenty-one Directors, and the number of directorships at any time
within such minimum and maximum range shall be the number fixed by vote of the
Stockholders or Directors or, in the absence thereof, shall be the number of
Directors elected at the preceding Annual Meeting of Stockholders.

Section 2. Vacancies in the Board of Directors shall be filled for the unexpired
term by majority vote of the remaining Directors, and each person so elected
shall be a Director until his successor is elected by the stockholders at the
next Annual Meeting of Stockholders or at any special meeting of stockholders
called for that purpose and held prior to that Annual Meeting.

Section 3. Regular meetings of the Board shall be held at such place and on such
day and hour at such periodic intervals as the Board may from time to time
designate. Notice of such regular meetings need not be given, but the Secretary
shall notify each Director by mail of the action of the Board designating or
changing the place, period, day, or hour of such regular meetings.

Section 4. Special meetings of the Board shall be held at the call of the
President, the Secretary, or not less than one-third of the Directors then in
office.

Section 5. The Board of Directors of the Company may hold meetings, both regular
and special, either within or without the State of Connecticut.

Section 6. A quorum shall consist of a majority of the Directors at the time in
office, but not less than two Directors nor less than one-third of the number of
Directors provided for by Article II, Section 1.

Section 7. The Board shall fix the compensation of each Director and of each
member of a committee appointed by the Board pursuant to Article IV.

                                   ARTICLE IV
                            Committees of the Board

Section 1. The Board of Directors may appoint, by resolution passed by a
majority of the whole Board, three (3) or more Directors to constitute an
Executive Committee, which

<PAGE>

Committee, to the extent provided in such resolution, shall have and exercise
all the powers of the Board when it is not in session, except as otherwise
required by law.

Section 2. The Board may also appoint three (3) or more Directors, by resolution
passed by a majority of the whole Board, to constitute other outstanding
committees and one (1) or more temporary committees, investing such committees
with such powers and subjecting them to such conditions as the Board may
prescribe. The Board of Directors may also appoint an advisory committee to any
committee or to the Board itself. The members of such advisory committee need
not be members of the Board of Directors.

Section 3. Each committee shall cause regular minutes of its meetings to be
recorded in books kept for that purpose. All actions of each such committee
shall be reported to the Board. The presence of a majority of the members of
each such committee shall be necessary to constitute a quorum. Each committee
created under this section shall meet at the call of its chairman, the
President, the Secretary, or any two (2) members of the committee. The members
of each such committee shall continue in office until their successors are
chosen unless sooner discharged.

                                   ARTICLE V
                                    Officers

Section 1. The officers of the Company shall include a President, chosen from
the Directors, one or more Vice Presidents, a Secretary and a Treasurer, each of
whom shall be chosen by the Board of Directors. The compensation of such
officers shall be fixed by the Board. In addition, the Board may appoint and fix
the compensation of, and may authorize any officer or officers to appoint and to
fix the compensation of, such additional officers as the Board or such
authorized officer or officers deem necessary for the proper conduct of the
business of the Company. Any two (2) or more offices may be held by the same
person except that the President shall not also be the Secretary or the
Assistant Secretary of the Company. Each officer shall hold his office for such
term and shall exercise such powers and perform such duties as shall be
determined from time to time by the Board of Directors or by any officer
authorized by the Board to appoint such officer.

Section 2. The President shall be the chief executive officer of the Company,
shall preside at all meetings of stockholders and the Board of Directors, shall
have general and active management of the business of the Company, and shall see
that all orders and resolutions of the Board of Directors are carried into
effect. The President shall have a vote as a member of the Board of Directors
and shall be an ex officio member of all committees appointed by the Board
(other than advisory committees). He shall have the general duties and powers of
supervision and management usually vested in the office of President of a
company. In the absence of the President, his duties shall be performed and his
powers may be exercised by such other Director or officer as shall be designated
by the Board or (failing such designation) by the Executive Committee.


<PAGE>

Section 3. The Secretary shall keep a record of all meetings and acts of the
Board and, except as may be otherwise provided herein or in the vote appointing
a committee, of all committees appointed by the Board, and he shall act as the
clerk and shall be the custodian of the records of all meetings of the
stockholders. He shall have such other authority and responsibility and perform
such other duties as may from time to time be delegated to him by the Board.

Section 4. The Treasurer, except as otherwise required by law, shall have charge
and custody of and be responsible for all funds and securities of the Company;
shall keep or cause to be kept full and accurate accounts of receipts and
disbursements in books belonging to the Company; shall be responsible for
receiving and giving receipts for monies paid to the Company from any source;
shall cause all monies and other valuable effects to be deposited in the name
and to the credit of the Company in such depositories as may be designated by
the Board of Directors, and shall perform such other duties as the Board of
Directors or the President may from time to time require.

Section 5. Each other officer shall have such further authority and
responsibility and shall perform such further duties as may from time to time be
delegated to him by the Board or the President.

                                   ARTICLE VI
                                    Notices

Section 1. Whenever, under the provisions of the statutes or of the Articles of
Agreement and Incorporation or of these By-Laws, notice is required to be given
to any Director or stockholder, it shall not be construed to mean personal
notice, but such notice may be given in writing, by mail, addressed to such
Director or stockholder, at his address as it appears on the records of the
Company, with postage thereon prepaid, and such notice shall be deemed to be
given at the time when the same shall be deposited in the United States mail.
Notice to Directors may also be given by telegram.

Section 2. Whenever any notice whatever is required to be given under the
provisions of the statutes or the Articles of Agreement and Incorporation or
these By-Laws, a waiver thereof in writing signed by the person or persons
entitled to such notice, whether before or after the time stated therein, shall
be deemed equivalent to the giving of such notice. Attendance at any meeting
shall constitute a waiver of notice unless attendance is for the purpose of
objecting to the transaction of business.

                                  ARTICLE VII
                                 Voting Rights

Section 1. Contract Owners of and Participants under variable annuity contracts
funded in any Company separate account which is registered with the Securities
and Exchange Commission as a unit investment trust under the Investment Company
Act of 1940 shall be granted rights to direct the Company as to the voting of
any shares held in such

<PAGE>

account of any company registered under that Act as a management investment
company ("fund") in the manner provided below:



<PAGE>

(A)     Group Contracts:

        (1) Each registered owner of a Group Contract shall be entitled to give
            directions with respect to that number of votes to be cast by the
            Company at meetings of the stockholders of the given fund as shall
            be determined by the following calculations:

                (a) for each Participant under the contract who is in the
                    Accumulation Period, an amount equal to that portion of the
                    current value of the Participant's Individual Account
                    attributable to that fund, divided by the book value (net
                    asset value) of one share of that fund; plus

                (b) for each Annuitant under the contract, an amount equal to
                    the valuation reserve (established pursuant to the insurance
                    laws of Connecticut) applicable to that portion of the
                    current value of the Annuitant's Individual Account under
                    the contract attributable to that fund, divided by the book
                    value (net asset value) of one share of that fund.

        (2) Unless otherwise provided under the terms of the plan under which a
            group contract has been issued, every Participant who has acquired a
            fully (100%) vested interest in the benefits provided for him under
            a Group Contract shall have the right to instruct the Contract Owner
            with respect to the number of votes attributable to his Individual
            Account. All votes for which the Contract Owner is entitled to give
            direction but for which no instructions have been received will be
            cast by the Company, at the direction of the Contract Owner, for or
            against each proposal to be voted upon in the same proportion as
            votes for which instructions have been received by the Contract
            Owner.

(B)     Individual Contracts

        Each registered owner of an Individual Contract shall be entitled to
        give directions with respect to that number of votes to be cast by the
        Company at meetings of the stockholders of the given fund as shall be
        determined by the following calculations:

        (a) during the Accumulation Period, an amount equal to that portion of
            the current value of the contract attributable to the fund, divided
            by the book value (net asset value) of one share of that fund; and

        (b) during the Annuity Period, an amount equal to the valuation reserve
            (established pursuant to the insurance laws of Connecticut)
            applicable to that portion of the contract attributable to that
            fund, divided by the book value (net asset value) of one share of
            that fund.


<PAGE>

        (C) Votes attributable to Contract Owners who do not direct the Company
            will be cast by the company in the same proportion as votes for
            which directions have been received by the Company.

        (D) In determining the number of votes hereunder, fractional votes will
            be recognized. Where the value of the contract relates to two or
            more funds, the calculation of votes will be performed separately
            for each fund.

Section 2. Each Contract Owner and Participant entitled to give directions or
instructions to the Company in connection with any meeting of the stockholders
of any fund will receive a notice of that meeting together with appropriate
solicitation materials and a statement of the number of votes as to which he is
entitled to give directions or instructions.

Section 3. For the purposes of determining (a) those Contract Owners and
Participants entitled to notice of any meeting of the stockholders of any fund,
and (b) the number of fund shares for which each such Contract Owner and
Participant may direct or instruct votes therefor, the Board of Directors shall
set a record date which date may be prior to, as of, or after the date of the
Board meeting at which it is set but in no event earlier than 40 days prior to
the date of the stockholders' meeting.

                                  ARTICLE VIII
                               General Provisions

Section 1. The Board of Directors, by resolution, shall declare any and all
dividends to be paid by the Company and fix the record date therefor and the
date on which such dividends are to be paid.

Section 2. The fiscal year of the Company shall begin on the first day of
January and end on the thirty-first day of December of each year.

Section 3. The corporate seal shall contain the words "Aetna Life Insurance and
Annuity Company" in a circle, and the words "Hartford, Conn." within the circle.
The corporate seal shall be in the custody of the Secretary and shall be affixed
by him or by his delegate to documents required to be executed under the seal of
the Company, and shall be affixed to such other documents as the Board of
Directors, or officers acting under its authorization, may from time to time
determine necessary or desirable.

                                   ARTICLE IX
                                   Amendments

These By-Laws may be amended, added to, or repealed by the holders of a majority
of the outstanding shares of stock entitled to vote at any annual or special
meeting of stockholders, or by a majority of the whole Board of Directors as
then constituted at any meeting of the Board, provided that notice of the
proposal to amend, add to, or repeal the


<PAGE>

By-Laws is included in the notice of the meeting of stockholders or Directors at
which such action takes place.

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




Page 1
April     , 1996



OP-60477.Doc
04/08/96-8:09 PM

a                     151 Farmington Avenue      Susan E. Bryant
                      Hartford, CT  06156        Counsel
                                                 Law & Regulatory Affairs, RE4C
                                                 (860) 273-7834
                                                 Fax: (860) 273-8340

April 15, 1996


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

Re:  Aetna Life Insurance and Annuity Company
     Post-Effective Amendment No. 1 to Registration Statement on Form S-1
     Prospectus Title: ALIAC Guaranteed Accumulation Account
     Registration No. 33-60477

Dear Sirs:

As Counsel of Aetna Life Insurance and Annuity Company (the "Company"), I have
represented the Company in connection with the ALIAC Guaranteed Accumulation
Account (the "Guaranteed Accumulation Account"), a guaranteed interest option
available under certain variable annuity contracts, and the Form S-1
Registration Statement relating to such account.

In connection with such representation, I have reviewed Post-Effective Amendment
No. 1 to the Registration Statement for the Guaranteed Accumulation Account
including the prospectus, and relevant proceedings of the Board of Directors.

Based upon this review, and assuming the securities represented by the
Guaranteed Accumulation Account are issued in accordance with the provisions of
the prospectus, I am of the opinion that the securities, when sold, will have
been validly issued and will constitute a legal and binding obligation of the
Company.

I further consent to the use of this opinion as an exhibit to the Registration
Statement and to my being named under the caption "Legal Matters" therein.

Sincerely,

/s/ Susan E. Bryant

Susan E. Bryant
Counsel
Aetna Life Insurance and Annuity Company



               Consent of Independent Certified Public Accountants


The Shareholder and Board of Directors
Aetna Life Insurance and Annuity Company:

We consent to the use of our reports included herein and to the reference to our
firm under the heading "Experts" in the Prospectus.

Our reports refer to a change in 1993 in the Company's methods of accounting for
certain investments in debt and equity securities.


                                          /s/ KPMG Peat Marwick LLP
                                          KPMG Peat Marwick LLP

Hartford, Connecticut
April 15, 1996






                          Independent Auditors' Report



The Shareholder and Board of Directors
Aetna Life Insurance and Annuity Company:

Under date of February 6, 1996, we reported on the consolidated balance sheets
of Aetna Life Insurance and Annuity Company and Subsidiaries as of December 31,
1995 and 1994, and the related consolidated statements of income, changes in
shareholder's equity and cash flows for each of the years in the three-year
period ended December 31, 1995, as included herein. In connection with our
audits of the aforementioned consolidated financial statements, we also have
audited the related consolidated financial statement schedules as listed in the
accompanying index. These consolidated financial statement schedules are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statement schedules based on our audits.

In our opinion, such consolidated financial statement schedules, when considered
in relation to the basic consolidated financial statements as a whole, present
fairly, in all material respects, the information set forth therein.

As discussed in Note 1 to the financial statements, in 1993 the Company changed
its methods of accounting for certain investments in debt and equity securities.




/s/ KPMG Peat Marwick LLP


Hartford, Connecticut
February 6, 1996





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

                                             Schedule I

          Summary of Investments - Other than Investments in Affiliates

                                December 31, 1995

<TABLE>
<CAPTION>
                                                                                    Amount at
                                                                                   Which Shown
                                                                                      in the
               Type of Investment                       Cost          Value*      Balance Sheet
               ------------------                       ----          ------      -------------
                                                                    (millions)
<S>                                                   <C>           <C>              <C>
Debt Securities:
   U.S. Treasury  securities and obligations
      of U.S. government agencies and
      corporations                                   $    539.5     $    587.0       $    587.0
   Obligations of states and political
      subdivisions                                         41.4           53.8             53.8
   U.S. Corporate securities                            5,396.5        5,689.8          5,689.8
   Foreign securities (1)                               1,302.6        1,416.6          1,416.6
   Residential mortgage-backed securities               2,940.6        3,203.4          3,203.4
   Commercial/Multifamily mortgage-backed
     securities                                           741.9          774.0            774.0
   Other asset-backed securities                          961.2          996.2            996.2
                                                      ---------       ----------       --------

      Total debt securities                            11,923.7        12,720.8        12,720.8
                                                      ---------       =========        --------

Equity securities:
   Non-redeemable preferred stocks                         51.3           57.6             57.6
   Investment in affiliated mutual funds                  173.4          191.8            191.8
   Common stock                                             6.9             8.2            8.2
                                                         ------      ----------       ---------

      Total equity securites                              231.6          257.6            257.6
                                                       --------        =======         --------

Short-term investments                                     15.1                            15.1
Mortgage loans                                             21.2                            21.2
Policy loans                                              338.6                           338.6
                                                      ---------                       ---------

         Total investments                            $12,530.2                       $13,353.3
                                                      =========                       =========
</TABLE>

*  See Notes 1, 2 and 10 to the Consolidated Financial Statements.

(1) The term "foreign" includes foreign governments, foreign political
    subdivisions, foreign public utilities and all other bonds of foreign
    issuers. All of the Company's foreign securities are denominated in U.S.
    dollars.








            AETNA LIFE INSURANCE AND ANNUITY COMPANY AND SUBSIDIARIES
         (A wholly owned subsidiary of Aetna Retirement Services, Inc.)
[Start restubbed page]
                                  Schedule III

                       Supplementary Insurance Information

         As of and for the years ended December 31, 1995, 1994 and 1993

(Millions)
<TABLE>
<CAPTION>
                   Deferred              Unpaid               Policyholders'
                    policy     Future    claims                funds left
                  acquisition  policy   and claim   Unearned    with the    Premium
     Segment         costs    benefits  expenses    premiums    company     revenue
- - ------------------ ---------- --------- ---------- ---------- ------------- ---------
<S>                <C>        <C>        <C>        <C>          <C>        <C>
1995
Financial          $    602.5 $ 1,018.9  $   1.0    $   -                   $   82.6
Services                                                         $10,483.3
Life Insurance          738.8   2,574.3     26.2        1.4           16.8      48.2
                   ---------- --------- ---------- ---------- ------------- ---------

      Total         $ 1,341.3 $ 3,593.2   $ 27.2      $ 1.4      $10,500.1  $ 130.8
                   ========== ========= ========== ========== ============= =========


1994
Financial          $    516.8 $    773.7 $   1.4    $   -        $ 8,942.9  $   70.2
Services
Life Insurance          647.5   2,137.3     22.4        1.7            6.4      54.0
                   ---------- --------- ---------- ---------- ------------- ---------

      Total         $ 1,164.3 $ 2,911.0   $ 23.8      $ 1.7      $ 8,949.3  $ 124.2
                   ========== ========= ========== ========== ============= =========


1993
Financial          $    440.8 $   720.3 $    1.2   $    -        $ 8,898.8  $  32.0
Services
Life Insurance          610.8   2,109.3     26.0        1.7            6.2     50.1
                   ---------- --------- ---------- ---------- ------------- ---------

      Total         $ 1,051.6 $ 2,829.6   $ 27.2      $ 1.7      $ 8,905.0  $  82.1
                   ========== ========= ========== ========== ============= =========
</TABLE>


(1) The allocation of net investment income is based upon the investment year
method or specific identification of certain portfolios within specific
segments.

<PAGE>


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

                                  Schedule III

                       Supplementary Insurance Information

         As of and for the years ended December 31, 1995, 1994 and 1993

(Millions)
<TABLE>
<CAPTION>
                                                              Amortization
                                  Other income                of deferred
                       Net         (including      Current       policy        Other
                    investment  realized capital  and future  acquisition    operating
     Segment        income (1)  gains and losses)  benefits       costs       expenses
- - ------------------  -----------  ---------------  ----------  -------------  ---------
<S>                   <C>           <C>             <C>          <C>          <C>
1995                                                       
Financial             $  823.3      $ 223.6         $ 704.4      $ 10.5       $ 256.5
Services                                                   
Life Insurance           181.0        178.6           210.9        32.8          62.2
                    -----------  ---------------  ----------  -------------  ---------
                                                           
      Total           $1,004.3      $ 402.2         $ 915.3      $ 43.3       $ 318.7
                    ===========  ===============  ==========  =============  =========
                                                           
                                                           
1994                                                       
Financial              $ 745.9      $ 130.0         $ 639.9       $  9.6      $ 176.9
Services                                                   
Life Insurance           171.3        160.8           214.2         16.8         58.3
                    -----------  ---------------  ---------- - ------------  ---------
                                                           
      Total            $ 917.2      $ 290.8         $ 854.1       $ 26.4      $ 235.2
                    ===========  ===============  ========== = ============  =========
                                                           
                                                           
1993                                                       
Financial              $ 739.2      $ 121.6         $ 624.1      $ (1.4)      $ 149.0
Services                                                   
Life Insurance           172.7        148.9           194.3        21.2          58.2
                    -----------  ---------------  ----------  -------------  ---------

      Total            $ 911.9      $ 270.5         $ 818.4      $ 19.8       $ 207.2
                    ===========  ===============  ==========  =============  =========
</TABLE>

(1) The allocation of net investment income is based upon the investment year
method or specific identification of certain portfolios within specific
segments.

[End restubbed page]





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

                                   Schedule IV

                                   Reinsurance

For the years ended December 31,
(Millions)
<TABLE>
<CAPTION>
                                                                                          Percentage
                                                  Ceded to      Assumed                    of Amount
                                   Direct           Other      from Other     Net         Assumed to
                                   Amount         Companies    Companies    Amount            Net
                                   ------         ---------    ---------- ----------     ------------
         1995
<S>                                  <C>            <C>          <C>          <C>              <C>
 Life insurance in force             $36,031.5      $1,846.8     $3,596.7     $37,781.4         9.5%
                                   ============== ============ ============== ===========

 Premiums:
   Life Insurance                  $      28.8    $      8.6   $     28.0     $    48.2         58.1
   Accident and Health Insurance           7.5           7.5            -             -            -
   Annuities                              82.1                 -      0.5          82.6          0.6
                                   ============== ============ ============== ===========
    Total earned premiums          $     118.4    $     16.1   $     28.5       $ 130.8         21.8
                                   ============== ============ ============== ===========

         1994

 Life insurance in force             $32,184.3      $1,423.0     $2,677.8     $33,439.1         8.0%
                                   ============== ============ ============== ===========

 Premiums:
   Life Insurance                  $      27.3    $      6.0   $     32.8     $    54.1         60.6
   Accident and Health Insurance           9.3           9.3            -             -            -
   Annuities                              69.9                 -      0.2          70.1          0.3
                                   ============== ============ ============== ===========
    Total earned premiums          $     106.5    $     15.3   $     33.0     $   124.2         26.6
                                   ============== ============ ============== ===========

         1993

 Life insurance in force             $30,602.3      $1,210.2     $3,099.0      $32,491.1        9.5%
                                   ============== ============ ============== ===========

 Premiums:
   Life Insurance                  $      22.4    $      5.6   $     33.3     $     50.1       66.5
   Accident and Health Insurance          12.9          12.9           -               -          -
   Annuities                              31.3                 -      0.7           32.0        2.2
                                   ============== ============ ============== ===========
    Total earned premiums          $       66.6   $     18.5   $     34.0     $       82.1     41.4
                                   ============== ============ ============== ===========
</TABLE>




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