TIAA CREF LIFE FUND
497, 2000-04-06
Previous: TIAA CREF LIFE SEPARATE ACCUNT VA-1, 497, 2000-04-06
Next: RTI INTERNATIONAL METALS INC, 8-K, 2000-04-06




Prospectus


TIAA-CREF Life Funds


Growth Equity Fund
Growth & Income Fund
International Equity Fund
Stock Index Fund
Social Choice Equity Fund




April 3, 2000


This prospectus contains important information about the TIAA-CREF Life Funds,
funds available only through the purchase of a variable annuity or other
variable insurance contract issued by TIAA-CREF Life Insurance Company
(TIAA-CREF Life). Please read this prospectus, along with the prospectus
describing the contract, before investing and keep both prospectuses for future
reference.


The Securities and Exchange Commission has not approved or disapproved these
securities or passed upon the adequacy of this prospectus. Any representation
to the contrary is a criminal offense.


[LOGO: TIAA CREF]


1
<PAGE>
Table of Contents

3  SUMMARY INFORMATION
3    INVESTMENT OBJECTIVES, STRATEGIES AND RISKS
3      Dual Investment Management Strategy[SM]
4      General Risks of Investing in the Funds
5      Growth Equity Fund
6      Growth & Income Fund
7      International Equity Fund
8      Stock Index Fund
9      Social Choice Equity Fund
10   PAST PERFORMANCE
10 MORE INFORMATION ABOUT THE FUNDS
11   FUNDS USING THE DUAL INVESTMENT MANAGEMENT STRATEGY[SM]
12     Growth Equity Fund
13     Growth & Income Fund
14     International Equity Fund
15   OTHER FUNDS
15     Stock Index Fund
16     Social Choice Equity Fund
18   ADDITIONAL INVESTMENT STRATEGIES
18 FUND MANAGEMENT
19     Prior Performance of Investment Adviser
22 PRICING OF FUND SHARES
22 OFFERING, PURCHASING AND REDEEMING SHARES
23 DIVIDENDS, DISTRIBUTIONS AND TAXES
24 GENERAL MATTERS
24     Voting Rights
24     Electronic Prospectuses
24     Householding
25 FINANCIAL HIGHLIGHTS


2
<PAGE>

Summary Information


Investment Objectives, Strategies and Risks

TIAA-CREF Life Funds consists of five different investment portfolios (funds):

Growth Equity Fund
Growth & Income Fund
International Equity Fund
Stock Index Fund
Social Choice Equity Fund

Dual Investment Management Strategy[SM]

Three of the funds (the Growth Equity Fund, the Growth & Income Fund, and the
International Equity Fund) use TIAA-CREF's Dual Investment Management
Strategy,[SM] with each having a "stock selection" and an "enhanced index"
segment.

o The stock selection segment holds a relatively small number of stocks that
  the fund management team believes offer superior returns. These stocks are
  chosen using fundamental analysis.

o The enhanced index segment seeks to outperform the fund's benchmark index
  while limiting the possibility of significantly underperforming the
  benchmark. The fund management team attempts to outperform the benchmark
  index by over- or under-weighting many stocks in the index by small
  amounts, based on proprietary scoring models.

The Dual Investment Management Strategy gives fund managers the flexibility to
allocate amounts between the two segments, based on the investment
opportunities that the fund management team determines to be available at a
particular time. This approach enables the funds to stay fully invested even
when the fund management team can't find sufficient investment opportunities
for the stock selection segment.


3
<PAGE>
General Risks of Investing in the Funds

You can lose money in any of these funds, or the funds could underperform other
investments. In particular, the funds are subject to the following general
risks:

o Market Risk--Stock and bond prices in general can decline over short or
  extended periods as a result of political or economic events.

o Interest Rate Risk--Bond or stock prices may decline or a fund's income may
  fall if interest rates change.

o Company Risk--A company's current earnings can fall or its overall financial
  soundness may decline. As a result, the price of its securities may go
  down, or the company may not be able to pay principal and interest on its
  bonds when due.

o Foreign Investment Risk--The value of a fund's foreign investments could be
  reduced by, among other things, changes in currency exchange rates, the
  possible imposition of market controls or currency exchange controls, lower
  liquidity and higher volatility in some foreign markets and/or political,
  social or diplomatic events.

Special additional risks associated with particular funds are discussed in the
following fund summaries and elsewhere in this prospectus.

An investment in TIAA-CREF Life Funds is not a deposit of any bank and is not
insured or guaranteed by the Federal Deposit Insurance Corporation or any other
government agency.


4
<PAGE>

Growth Equity Fund

<TABLE>
<S>            <C>
Investment     The fund seeks a favorable long-term return, mainly through capital
objective      appreciation, primarily from a diversified portfolio of common stocks
               that present the opportunity for exceptional growth.

Principal      The fund invests in stocks of companies in new and emerging areas of
investment     the economy and companies with distinctive products or promising
strategies     market conditions, using the Dual Investment Management Strategy.
               For its stock selection segment, the fund looks primarily for companies
               that we believe have the potential for strong earnings or sales growth,
               or that appear to be undervalued based on current earnings, assets or
               growth prospects. It can also invest in companies to benefit from
               prospective acquisitions, reorganizations, or corporate restructurings
               or other special situations. Foreign investments may range from 0% to
               40% of the fund's portfolio. The benchmark index for the fund is the
               Russell 3000[RegTM] Growth Index. (Russell 3000 is a trademark and a
               service mark of the Frank Russell Company.)

Special        The fund may sometimes hold a significant amount of stocks of smaller,
investment     lesser-known companies whose stock prices may fluctuate more than
risks          those of larger companies. This means the fund will probably be more
               volatile than the overall stock market.

Who may        The fund may be appropriate for investors who are looking for long-term
want to        capital appreciation, but who are willing to tolerate fluctuations in
invest         value. The risk of investing in the fund relative to the potential rewards
               is moderate to high.
</TABLE>


5
<PAGE>

<TABLE>
Growth & Income Fund

<S>            <C>
Investment     The fund seeks a favorable long-term return through capital appreciation
objective      and investment income.

Principal      The fund invests in a broadly diversified portfolio of common stocks
investment     selected for their investment potential, using the Dual Investment
strategies     Management Strategy. For its stock selection segment, the fund management
               team looks primarily for stocks of larger, well-established, mature
               growth companies that we believe are attractively priced, show the
               potential to grow faster than the rest of the market, and offer a growing
               stream of dividend income. The fund may also invest in rapidly growing
               smaller companies and may have up to 20% of its assets in foreign securities.
               Normally, at least 80% of the fund's assets will be income-producing equity
               securities selected for their investment potential. The benchmark index for
               the fund is the Standard & Poor's 500 ("S&P 500") Index.

Special        Stocks paying relatively high dividends may significantly underperform
investment     other stocks during periods of rapid market appreciation.
risks

Who may        The fund may be appropriate for investors who want capital appreciation
want to        and income-producing investments but who also can accept the risk of
invest         market fluctuations. The risk of investing in the fund relative to its
               potential rewards is moderate.
</TABLE>


6
<PAGE>
International Equity Fund

<TABLE>
<S>            <C>
Investment     The fund seeks favorable long-term returns, mainly through capital
objective      appreciation.

Principal      The fund invests in a broadly diversified portfolio of primarily foreign
investment     equity investments, using the Dual Investment Management Strategy.
strategies     For the fund's stock selection segment, we concentrate on individual
               stocks rather than on geographic regions, sectors, or industries. We look
               for companies of all sizes that have certain characteristics such as
               sustainable growth, consistent cash flow and attractive stock prices based
               on current earnings, assets and long-term growth prospects. The bench-mark
               index for the fund is the Morgan Stanley Capital International ("MSCI")
               EAFE[RegTM] (Europe, Australasia, Far East) Index.

Special        Foreign investment risk is the most important risk of investing in this
investment     fund. Changes in currency exchange rates, the possible imposition of
risks          market controls, currency exchange controls, or foreign taxes, lower
               liquidity and higher volatility in some foreign markets and/or political,
               social or diplomatic events could reduce the value of the fund's investments.
               These risks may be even more pronounced for the fund's investments in
               emerging market countries.

Who may        The fund may be appropriate for investors who seek above-average long-term
want to        returns, understand the advantages of diversification across international
invest         markets and are willing to tolerate the greater risks of international
               investing. The risk of investing in the fund relative to the potential
               rewards is moderate to high.
</TABLE>


7
<PAGE>

Stock Index Fund

<TABLE>
<S>            <C>
Investment     The fund seeks a favorable long-term rate of return from a diversified
objective      portfolio selected to track the overall market for common stocks publicly
               traded in the U.S., as represented by a broad stock market index.

Principal      The fund is designed to track U.S. equity markets as a whole and invests
investment     in stocks in the Russell 3000[RegTM] Index. The fund uses a sampling
strategies     approach to create a portfolio that closely matches the overall investment
               characteristics (for example, yield and industry weight) of the index
               without actually investing in all 3,000 stocks in the index.

Special        While the fund attempts to closely track the Russell 3000[RegTM] Index, it
investment     does not invest in all 3,000 stocks in the index. Thus there is no guarantee
risks          that the performance of the fund will match that of the index.

Who may        The fund may be appropriate for investors who seek a fund that tracks
want to        the return of a broad U.S. equity market index. The risk of investing in
invest         the fund relative to its potential rewards is moderate.
</TABLE>


8
<PAGE>

Social Choice Equity Fund

<TABLE>
<S>            <C>
Investment     The fund seeks a favorable long-term rate of return that tracks the
objective      investment performance of the U.S. stock market while giving special
               consideration to certain social criteria.

Principal      The fund invests primarily in a diversified set of common stocks. The
investment     fund attempts to track the return of the U.S. stock market as represented
strategies     by the S&P 500 Index, while investing only in companies whose activities
               are consistent with the fund's social criteria. It does this primarily
               by investing in S&P 500 companies that are not excluded by the fund's
               social criteria, so that the fund's portfolio approaches the overall
               investment characteristics (e.g., yield and industry weight) of the S&P 500.

Special        Because its social criteria exclude some investments, this fund may not
investment     be able to take advantage of the same opportunities or market trends as do
risks          the funds that don't use such criteria.

Who may        The fund may be appropriate for investors who seek an equity investment
want to        that is generally broad-based but excludes companies that engage in
invest         certain activities. The risk of investing in the fund relative to its
               potential rewards is moderate.
</TABLE>


9
<PAGE>

Past Performance

The following bar chart and table help illustrate the risks of investing in
the Stock Index Fund and how investment performance varies. (Since the other
funds are new, their performance is not presented here.) The bar chart shows
the Stock Index Fund's performance since it was first available publicly on
January 4, 1999, and below the chart we note the Stock Index Fund's best and
worst returns for a calendar quarter since January 4, 1999. The performance
table shows the fund's returns, and how those returns compare to those of a
broad-based securities market index. Keep in mind that the fund's past
performance does not indicate how it will perform in the future.


[begin graphic]

<TABLE>
<S>            <C>
1999           21.20%
</TABLE>

Best Quarter: 4th 15.86%;  Worst Quarter: 3rd -6.39%

[end graphic]


                              Cumulative Rates of
                    Total Return for period ended 12/31/99
                         1 year (since launch - 1/4/99)

                     <TABLE>
                     <S>                           <C>
                     Stock Index Fund              21.20%
                     Russell 3000[RegTM] Index     20.90%
                     </TABLE>

No performance data for the other funds of the TIAA-CREF Life Funds is included
in this prospectus because none of those funds have been in operation for one
full calendar year. Performance information for other funds managed by the
investment advisory personnel who manage TIAA-CREF Life Funds is provided on
page 21 of this prospectus.

More Information About the Funds

This section provides more information about each fund's investment objective,
the principal investment strategies and techniques each fund uses to accomplish
its objective, and the principal types of securities each fund purchases. These
policies and techniques are not fundamental and may be changed by TIAA-CREF
Life Funds' board of trustees without shareholder approval. However, we'll
notify you of any significant changes. For a complete listing of the funds'
policies and restrictions, see the Statement of Additional Information ("SAI").


We can't guarantee that any fund will meet its investment objective.


10
<PAGE>

Funds Using the Dual Investment
Management Strategy[SM]

The Growth Equity Fund, the Growth & Income Fund, and the International Equity
Fund use TIAA-CREF's Dual Investment Management Strategy[SM], which works like
this:

Each of these three funds has two separate segments called the "stock
selection" segment and the "enhanced index" segment. The relative sizes of
these two segments vary as the fund management team shifts money between them
in response to investment opportunities.

The stock selection segment holds a relatively small number of stocks that the
fund management team believes offer superior returns. The managers of these
equity funds will usually use fundamental analysis to select individual stocks
or sectors for investment in the stock selection segment. Each fund's stock
selection segment is described further below.

Money that is not invested in a fund's stock selection segment goes to its
enhanced index segment. Here the goal is two-fold: (1) to outperform each
fund's benchmark index and (2) to limit the possibility of significantly
underperforming that benchmark. The funds' managers attempt to outperform the
benchmark indexes by over- or under-weighting many stocks in the index by small
amounts, based on proprietary stock scoring models. In other words, a fund will
hold more or less of some stocks than does its benchmark index. The managers
attempt to control the risk of underperforming the benchmarks by maintaining
the same overall financial characteristics (such as volatility, dividend yield
and industry weights) as the benchmarks.


11
<PAGE>

The Dual Investment Management Strategy enables the funds to stay fully
invested even when the fund management team can't find sufficient investment
opportunities for the stock selection segment.

The benchmarks for each fund's enhanced index segment currently are as follows:

<TABLE>
<S>                           <C>
Fund                          Benchmark
- ---------------------------   ------------------------------------------------------
Growth Equity Fund            Russell 3000[RegTM] Growth Index
Growth & Income Fund          S&P 500[RegTM] Index
International Equity Fund     MSCI EAFE[RegTM] (Europe, Australasia, Far East) Index
</TABLE>

Using these benchmarks is not a fundamental policy of any of the TIAA-CREF Life
Funds, so we can substitute other benchmark indices without shareholder
approval. We'll notify you before we make such a change.

Growth Equity Fund

The Growth Equity Fund seeks a favorable long-term return, mainly through
capital appreciation, primarily from a diversified portfolio of common stocks
that present the opportunity for exceptional growth. Normally, the fund will
have at least 80% of its assets in equity securities that have the potential
for capital appreciation.

The fund uses the Dual Investment Management Strategy. The fund's stock
selection segment can invest in companies of all sizes, including companies in
new and emerging areas of the economy and companies with distinctive products
or promising markets. We choose individual investments based on a company's
prospects under current or forecasted economic, financial and market
conditions, looking for companies we believe have the potential for strong
earnings or sales growth, or that appear to be undervalued based on current
earnings, assets, or growth prospects.

The fund can also invest in large, well-known, established companies,
particularly when we believe they have new or innovative products, services, or
processes that enhance future earnings prospects. The fund can also invest in
companies in order to benefit from prospective acquisitions, reorganizations,
or corporate restructurings or other special situations.


12
<PAGE>

The Growth Equity Fund can buy foreign securities and other instruments if we
believe they have superior investment potential. Depending on investment
opportunities, the fund may have up to 40% of its assets in foreign securities.
The securities will be those traded on foreign exchanges or in other foreign
markets and may be denominated in foreign currencies or other units of account.

Special Investment Risks: The fund is subject to the general investment risks
described on page 4, including the risks of foreign investments. In addition,
there are special risks to investing in growth stocks. The fund may at times
hold a significant amount of stocks of smaller, lesser-known companies. Their
stock prices may fluctuate more than those of larger companies because smaller
companies may depend on narrow product lines, have limited track records, lack
depth of management, or have thinly-traded securities. Also, stocks of
companies involved in reorganizations and other special situations can often
involve more risk than ordinary securities. Accordingly, the Growth Equity Fund
will probably be more volatile than the overall stock market, and it could
significantly outperform or underperform the stock market during any particular
period.

Growth & Income Fund

The Growth & Income Fund seeks a favorable long-term return through capital
appreciation and investment income, primarily from a broadly diversified
portfolio of common stocks. Normally, at least 80% of the fund's assets will be
income-producing equity securities selected for their investment potential.

The fund invests in a broadly diversified portfolio of common stocks, using the
Dual Investment Management Strategy. The fund's stock selection segment
concentrates on individual companies rather than sectors or industries. We look
for stocks of larger, well-established companies that we believe are
attractively priced, show the potential to grow faster than the rest of the
market, and offer a growing stream of dividend income. In particular, we look
for companies that are leaders in their industries. We also look for companies
with shareholder-oriented managements dedicated to creating shareholder value.
The fund may also invest in rapidly growing smaller companies. It can have up
to 20% of its assets in foreign securities.

Special Investment Risks: The fund is subject to the general investment risks
described on page 4, including the risks of foreign investments. In addition,
stocks paying relatively high dividends may at times significantly underperform
other stocks during periods of rapid market appreciation.


13
<PAGE>

International Equity Fund

The International Equity Fund seeks a favorable long-term return, mainly
through capital appreciation from a broadly diversified portfolio that consists
primarily of foreign equity investments. The fund intends to always have at
least 80% of its assets in equity securities of companies located in at least
three different countries, other than the United States.

The fund uses the Dual Investment Management Strategy. The fund may invest in
companies of all sizes. For the fund's stock selection segment, we concentrate
on individual stocks rather than on geographic regions, sectors, or industries.
We do, however, regularly monitor the the fund's sector and country exposure in
order to control risk.

In particular, we look for companies of all sizes that have certain
characteristics, such as:
o sustainable growth
o focused management with successful track records
o unique and easy-to-understand franchises (brands)
o stock prices that do not fully reflect the inherent value of the security
  based on the company's current earnings, assets, and long-term growth
  prospects
o consistent generation of free cash flow

Special Investment Risks: The fund is subject to the general investment risks
described on page 4, especially the risks of foreign investments. In
particular, investing in securities traded on foreign exchanges or in foreign
markets can involve risks beyond those of domestic investing. These include:
(1) changes in currency exchange rates; (2) possible imposition of market
controls or currency exchange controls; (3) possible imposition of withholding
taxes on dividends and interest; (4) possible seizure, expropriation, or
nationalization of assets; (5) more limited foreign financial information or
difficulty in interpreting it because of foreign regulations and accounting
standards; (6) the lower liquidity and higher volatility in some foreign
markets; (7) the impact of political, social, or diplomatic events; (8) the
difficulty of evaluating some foreign economic trends; or (9) the possibility
that a foreign government could restrict an issuer from paying principal and
interest to investors outside the country. Brokerage commissions and
transaction costs are often higher for foreign investments, and it may be
harder to use foreign laws and courts to enforce financial or legal
obligations.


14
<PAGE>

The risks noted above often increase in countries with emerging markets. For
example, these countries may have more unstable governments than developed
countries, and their economies may be based on only a few industries. Because
their securities markets may be very small, share prices may be volatile. In
addition, foreign investors are subject to a variety of special restrictions in
many emerging countries. The fund will focus its investments primarily in those
countries which are included in the MSCI EAFE Index.


Other Funds

Stock Index Fund

The Stock Index Fund seeks a favorable long-term rate of return from a
diversified portfolio selected to track the overall market for common stocks
publicly traded in the U.S., as represented by the Russell 3000[RegTM], a broad
market index.

Although the fund invests in stocks in the Russell 3000 Index, it doesn't
invest in all 3,000 stocks in the index. Rather, we use a sampling approach to
create a portfolio that closely matches the overall investment characteristics
(for example, yield and industry weight) of the index. This means that a
company can remain in the fund even if it performs poorly, unless the company
is removed from the Russell 3000.

Using the Russell 3000 Index isn't fundamental to the fund's investment
objective and policies. We can change the index used in this fund at any time
and will notify you if we do so.

The fund can also invest in securities and other instruments, such as futures,
whose return depends on stock market prices. We select these instruments to
attempt to match the total return of the Russell 3000 but may not always do so.

The Russell 3000 Index is an unmanaged index of stocks of the 3,000 largest
publicly traded U.S. companies, based on market capitalization. Russell 3000
companies represent about 98% of the total market capitalization of the
publicly traded U.S. equity market. The market


15
<PAGE>

capitalization of the individual companies in the index ranged from $178
million to $407 billion with an average of $5.34 billion as of December 31,
1999. The Frank Russell Company determines the composition of the index based
only on market capitalization and can change its composition at any time. The
Russell 3000 Index is not a mutual fund and you cannot invest directly in the
index.

Special Investment Risks: The fund is subject to the general investment risks
described on page 4, although it does not have foreign investment risk. In
addition, while the fund attempts to closely track the Russell 3000 Index and
changes are made to its holdings to reflect changes in the index, the fund does
not invest in all 3,000 stocks in the index. Thus, there is no guarantee that
the performance of the fund will match that of the index. Also, because the
index's returns aren't reduced by investment and other operating expenses, the
fund's ability to match the index will be adversely affected by the costs of
buying and selling stocks as well as other expenses. The stock prices of
smaller, lesser-known companies, which make up a small portion of the index,
may fluctuate more than those of larger companies because smaller companies may
depend on narrow product lines, have limited track records, lack depth of
management, or have thinly-traded securities.

Social Choice Equity Fund

The Social Choice Equity Fund seeks a favorable long-term rate of return that
reflects the investment performance of the U.S. stock market while giving
special consideration to certain social criteria. Normally, at least 80% of the
fund's assets will be invested in common stocks.

The fund attempts to track the return of the U.S. stock market as represented
by the Standard & Poor's 500 Index. It does this primarily by investing in S&P
500 companies that are not excluded by the fund's social criteria, so that the
fund's portfolio approaches the overall investment characteristics (e.g., yield
and industry weight) of the S&P 500.

The social criteria the fund takes into consideration are non-fundamental
investment policies. They can change without the approval of the fund's
shareholders. Currently, the fund invests only in companies that do not:


16
<PAGE>

o engage in activities that result or are likely to result in significant
  damage to the natural environment;
o have a significant portion of its business in weapons manufacturing;
o produce and market alcoholic beverages or tobacco products;
o produce nuclear energy; or
o have operations in Northern Ireland and have not adopted the MacBride
  Principles (a fair employment code for U.S. firms operating in Northern
  Ireland) or have not operated consistently with such principles and in
  compliance with the Fair Employment Act of 1989 (Northern Ireland).

For the first three criteria, we examine the company to decide whether the
activity is a "significant" part of its business--basing our decision on, for
example, how large a part of a company's operation the activity involves or how
much revenue it brings in. In determining whether a particular activity is
significant to a company, we do not rely on strict objective criteria, but
rather make judgments based on the facts and circumstances pertaining to the
company.

The TIAA-CREF Life Funds board of trustees receives guidance from Teachers
Advisors, Inc. (Advisors), the fund investment adviser, in deciding whether
investments meet the social criteria. Advisors uses information from
independent organizations such as the Investor Responsibility Research Center,
Inc., as well as from information compiled by the affiliated TIAA-CREF
Corporate Governance and Social Responsibility Committees. We'll do our best to
make sure the fund's investments meet the social criteria, but we can't
guarantee that every holding will always do so. Even if an investment is not
excluded by the social criteria, we have the option of excluding it if we
decide it is not suitable.

The fund isn't restricted from investing in any securities issued or guaranteed
by the U.S. government or its agencies or instrumentalities. The fund can also
invest in securities issued by other countries or their agencies and
instrumentalities, as approved by the TIAA-CREF Life Funds' board of trustees.
The fund can also invest up to 15% of its assets in foreign securities.

Special Investment Risks: The fund is subject to the general investment risks
described on page 4. In addition, because its social criteria exclude some
investments, this fund may not be able to take advantage of the same
opportunities or market trends as do the funds that don't use such criteria.


17
<PAGE>

Additional Investment Strategies

While the funds invest primarily in common stocks, each fund can also invest,
to a limited extent, in other equity securities such as preferred stock,
convertible securities, and warrants. Each fund can also hold short-term debt
securities and other money market or short-term instruments, including those
denominated in foreign currencies. These help the funds maintain liquidity, use
cash balances effectively, and take advantage of attractive investment
opportunities. The funds can also hold fixed-income securities they acquire
because of mergers, recapitalizations, or otherwise.

Similarly, each fund may also buy and sell options, futures contracts, and
options on futures. We intend to use options and futures primarily for hedging
or for cash management. To manage currency risk, the funds can also enter into
forward currency contracts, and buy or sell options and futures on foreign
currencies.

The funds can also invest in newly developed financial instruments, such as
equity swaps (including arrangements where the return is linked to a stock
market index) and equity-linked fixed-income securities, so long as these are
consistent with a fund's investment objective and restrictions.


Fund Management

Teachers Advisors, Inc. (Advisors) manages the TIAA-CREF Life Funds' assets,
under the supervision of the board of trustees of TIAA-CREF Life Funds, and is
a wholly-owned indirect subsidiary of Teachers Insurance and Annuity
Association of America (TIAA). Advisors is registered with the Securities and
Exchange Commission (SEC) under the Investment Advisers Act of 1940. The
specialized portfolio management teams of Advisors who manage the funds also
manage the investments of TIAA Separate Account VA-1, TIAA-CREF Mutual Funds,
and


18
<PAGE>

TIAA-CREF Institutional Mutual Funds, and, through an affiliated investment
adviser, TIAA-CREF Investment Management, LLC (Investment Management), the
investment accounts of the College Retirement Equities Fund (CREF). Advisors is
located at 730 Third Avenue, New York, New York 10017.

Under its investment management agreement with TIAA-CREF Life Funds, Advisors
is entitled to an annual fee based on a percentage of the average daily net
assets of each fund. Advisors has voluntarily agreed to waive a portion of its
management fee for each fund. The waivers are contractual and will remain in
effect until April 1, 2003. The management fees with and without the waivers
are as follows:

<TABLE>
<CAPTION>
                                    Management                       Current Management
                               Fees (before waiver)      Waiver      Fees (after waiver)
                              ----------------------   ----------   --------------------
<S>                                    <C>                <C>              <C>
Growth Equity Fund                     0.46%              0.21%            0.25%
Growth & Income Fund                   0.44%              0.21%            0.23%
International Equity Fund              0.53%              0.24%            0.29%
Stock Index Fund                       0.30%              0.23%            0.07%
Social Choice Equity Fund              0.39%              0.21%            0.18%
</TABLE>

Advisors' duties include conducting research, recommending investments, and
placing orders to buy and sell securities. Advisors is also responsible for
providing or obtaining at its own expense the services necessary to operate the
TIAA-CREF Life Funds on a day-to-day basis. These include custodial,
administrative, portfolio accounting, dividend disbursing, auditing, and
ordinary legal services.

The funds are managed by Advisors through specialized portfolio management
teams whose members are jointly responsible for the day-to-day management of
the funds.

Prior Performance of Investment Adviser

The TIAA-CREF Life Funds have a limited performance record. To illustrate the
experience of Advisors' personnel in managing investment portfolios comparable
to the TIAA-CREF Life Funds, we are providing you, in the charts below, with
historical performance for portfolios managed by the same specialized portfolio
management teams that manage the TIAA-CREF Life Funds, with investment
objectives, policies, strategies and risks that are substantially the same as
those of the TIAA-CREF Life Funds. The performance of an appropriate
broad-based


19
<PAGE>

securities market index, adjusted to reflect the reinvestment of dividends on
securities in the index, is also presented for each fund. The portfolios
presented are:

o the TIAA-CREF Mutual Funds' Growth Equity Fund, Growth & Income Fund, and
  International Equity Fund, mutual funds managed by Advisors;
o the Stock Index Account of TIAA Separate Account VA-1, a variable annuity
  managed account managed by Advisors; and
o the Growth Account and Equity Index Account of CREF, variable annuity managed
  accounts managed by the same portfolio management teams in their capacities
  with Investment Management.

(We have not included the performance of the TIAA-CREF Institutional Mutual
Funds in the chart, since its portfolios, some of which are substantially
similar to the TIAA-CREF Life Funds, have not been in operation for a full
year. Also note that, except for the unseasoned Institutional Social Choice
Equity Fund, there is no investment portfolio managed by Advisors' personnel
that is substantially similar to TIAA-CREF Life Fund's Social Choice Equity
Fund.)

The historical performance results presented below are net of investment
management and other operating expenses of the portfolios, including any
applicable waivers. We have included in parenthesis, next to each portfolio,
the annual expense ratios (net of any waivers) for each portfolio, as of
December 31, 1999. (Note that CREF deducts its expenses at cost, and the
expenses quoted below have varied over time.) The expenses for the CREF and
TIAA Separate Account VA-1 accounts include certain administrative and
mortality expenses that, for insurance contract holders indirectly investing in
the TIAA-CREF Life Funds, would be deducted at the contract level and not the
fund level. (The investment management component of the expenses for these
accounts were as follows: CREF Growth Account-0.11%; CREF Equity Index
Account-0.06%; TIAA Separate Account VA-1 Stock Index Account-0.07%.) A
contract holders' actual returns on its indirect investment in the TIAA-CREF
Life Funds will be lower once contract level expenses are deducted. For
example, the TIAA-CREF Life Personal Annuity Select variable annuity contract
deducts an additional 0.30% from fund returns.


20
<PAGE>

The historical performance information presented doesn't represent the
performance of the similarly-named funds described in this prospectus, nor is
the information intended to predict or suggest the returns that the
corresponding fund of TIAA-CREF Life Funds might experience. Please do not
confuse the funds with the other portfolios using very similar or nearly
identical names.

<TABLE>
<CAPTION>
                                                       5 years
                                           1 year       ended                     Inception to   Inception of
Average Annual                           ended Dec.   Dec. 31,   10 years ended     Dec. 31,       Account/
Total Return                   Expenses   31, 1999      1999      Dec. 31, 1999       1999           Fund
- --------------------------------------------------------------------------------------------------------------
<S>                             <C>        <C>          <C>            <C>           <C>         <C>
Accounts/Funds similar to:
Growth Equity Fund              (0.25%)
- --------------------------------------------------------------------------------------------------------------
Growth Equity Fund of                      33.00%         N/A          N/A           33.36%      Sept. 2, 1997
TIAA-CREF Mutual Funds          (0.45%)
- --------------------------------------------------------------------------------------------------------------
Russell 3000 Growth Index                  33.82%         N/A          N/A           32.01%      Sept. 2, 1997
- --------------------------------------------------------------------------------------------------------------
Growth Account of CREF          (0.34%)    32.52%       30.86%         N/A           27.74%      Apr. 29, 1994
- --------------------------------------------------------------------------------------------------------------
Russell 3000 Growth Index                  33.82%       31.10%         N/A           28.40%      Apr. 29, 1994
- --------------------------------------------------------------------------------------------------------------
Accounts/Funds similar to:
Growth & Income Fund            (0.23%)
- --------------------------------------------------------------------------------------------------------------
Growth & Income Fund of                    24.46%         N/A          N/A           27.45%      Sept 2, 1997
TIAA-CREF Mutual Funds          (0.43%)
- --------------------------------------------------------------------------------------------------------------
S&P 500 Index                              21.04%         N/A          N/A           25.20%      Sept. 2, 1997
- --------------------------------------------------------------------------------------------------------------
Accounts/Funds similar to:
International Equity Fund       (0.29%)
- --------------------------------------------------------------------------------------------------------------
International Equity Fund of               55.83%         N/A          N/A           29.16%      Sept. 2, 1997
TIAA-CREF Mutual Funds          (0.49%)
- --------------------------------------------------------------------------------------------------------------
MSCI EAFE Index                            26.97%         N/A          N/A           18.41%      Sept. 2, 1997
- --------------------------------------------------------------------------------------------------------------
Accounts/Funds similar to:
Stock Index Fund                (0.07%)
- --------------------------------------------------------------------------------------------------------------
Stock Index Account TIAA                   20.21%       26.47%         N/A           24.96%      Nov. 1, 1994
Separate Account VA-1           (0.37%)
- --------------------------------------------------------------------------------------------------------------
Russell 3000 Index                         20.90%       26.94%         N/A           25.42%      Nov. 1, 1994
- --------------------------------------------------------------------------------------------------------------
Equity Index Account of         (0.30%)    20.82%       26.64%         N/A           23.82%      Apr. 29, 1994
CREF
- --------------------------------------------------------------------------------------------------------------
Russell 3000 Index                         20.90%       26.94%         N/A           24.12%      Apr. 29, 1994
- --------------------------------------------------------------------------------------------------------------
</TABLE>


21
<PAGE>

Pricing of Fund Shares

We determine the net asset value (NAV) per share (share price) of a fund on
each day the New York Stock Exchange is open for business, when trading closes
on all U.S. national exchanges where securities or other investments of the
fund are principally traded. We will not price fund shares on days that the New
York Stock Exchange is closed. We compute the fund's NAV by dividing the value
of a fund's assets, less its liabilities, by the number of outstanding shares
of that fund.

We usually use market quotations or independent pricing services to value
securities and other instruments held by the funds. If market quotations or
independent pricing services aren't readily available, we'll use a security's
"fair value", as determined in good faith by or under the direction of the
TIAA-CREF Life Funds' board of trustees. Money market instruments with
maturities of sixty days or less are valued at amortized cost. We also may use
fair value if events materially affecting the value of an investment (as
determined in our sole discretion) occur between the time when its price is
determined and the time the fund's net asset value is calculated.


Offering, Purchasing and Redeeming Shares

Shares of the TIAA-CREF Life Funds are not sold directly to you, but rather are
sold in a continuous offering to TIAA-CREF Life separate accounts to fund
variable annuity or other insurance contracts. Your premiums under the
contracts are placed in the appropriate investment account of the separate
account, and the assets of the investment account are invested in the shares of
the TIAA-CREF Life Funds. The separate account purchases and redeems shares of
the appropriate fund for net asset value without sales or redemption charges.

For each day on which the TIAA-CREF Life Funds' net asset value is calculated,
the separate account transmits to the fund any orders to purchase or redeem
shares of the fund based on the purchase payments, redemption requests, death
benefits, contract charges, and transfer requests from contractowners and
beneficiaries that have been processed on that day. The


22
<PAGE>

separate account purchases and redeems shares of a fund at the fund's net asset
value per share calculated as of that same day.

For more information about investing in the TIAA-CREF Life Funds, see the
prospectus describing the contract, which can be obtained by calling us
toll-free at 800 842-2733, extension 5509.


Dividends, Distributions and Taxes

The tax status of your investment depends upon your variable insurance
contract. For a complete discussion of the tax status of your contract, please
refer to the prospectus describing the contract.

Shares in the funds may only be held through a variable annuity or other
variable insurance contract. Under current tax law, any dividend or capital
gains distributions from the fund will be exempt from current taxation if left
to accumulate within your variable contract. Withdrawals from your contract may
be taxed as ordinary income. You may also be subject to a 10% penalty tax if a
withdrawal is made before age 59-1/2.

The funds expect to declare and distribute to its shareholders (i.e., any
separate accounts) substantially all of their net investment income and net
realized capital gains. Normally, each of the funds will distribute dividends
and capital gains annually. In addition, each fund may occasionally be required
to make supplemental dividend or capital gains distributions at some other time
during the year.

All dividend and capital gains distributions from a fund will be automatically
reinvested by the separate account in additional shares of the fund.

Each fund intends to qualify for taxation as a "regulated investment company"
under the Internal Revenue Code so that it will not be subject to federal
income tax to the extent its


23
<PAGE>

income and net capital gains are distributed to shareholders. In addition, the
funds intend to qualify under the Internal Revenue Code with respect to the
diversification requirements related to the tax-deferred status of insurance
company separate accounts.


General Matters

Voting Rights

We don't plan to hold annual shareholder meetings. However, we may hold special
meetings to elect trustees, change fundamental policies, approve a management
agreement, or for other purposes. Each share (including fractional shares) is
entitled to one vote for each dollar of net asset value represented by that
share on all matters to which shareholders are entitled to vote. You should
refer to the SAI, as well as the separate prospectus describing your contract
and the separate account, which accompanies this prospectus, for more
information on your voting rights.

Electronic Prospectuses

If you received this or the contract prospectus electronically and would like
paper copies, please call 800 842-2733, extension 5509, and we will send paper
copies to you.


Householding

To lower costs and eliminate duplicate documents sent to your home, we may
begin mailing only one copy of this and the contract prospectus, prospectus
supplements, annual and semi-annual reports, or any other required documents,
to your household, even if more than one participant lives there. If you would
prefer to continue receiving your own copy of any of these documents, you may
call us toll-free at 800 842-2733, extension 5509, or write us.


24
<PAGE>

Financial Highlights

Presented below is a financial highlights table for the Stock Index Fund. Since
the other funds have limited operating history, we have not included financial
highlights here for them, although financial statements for those funds are in
the SAI, which is available free upon request.

The following financial highlights table is intended to help you understand the
Stock Index Fund's financial performance since it began operations. Certain
information reflect financial results for a single fund share. Total returns
for each period include the reinvestment of all dividends and distributions.
The information has been derived from the financial statements audited by Ernst
& Young LLP, independent auditors, whose report--along with the Stock Index
Fund's financial statements--is included in the TIAA-CREF Life Funds' most
recent annual report. It is available without charge upon request.

<TABLE>
<CAPTION>
                                                                                  December 1, 1998
                                                                 Year             (commencement of
                                                                Ended              operations) to
                                                          December 31, 1999     December 31, 1998(1)
                                                         -------------------   ---------------------
<S>                                                           <C>                     <C>
Selected Per Share Data:
Net asset value, beginning of period                          $ 26.05                 $ 25.00
Gain from investment operations:
 Net investment income                                           0.26                    0.05
 Net realized and unrealized gain on investments                 5.26                    1.05
                                                               -------                -------
Total gains from investment operations                           5.52                    1.10
                                                               -------                -------
Distributions:
 From net investment income                                     (0.26)                   0.05
 From net realized gains                                        (0.20)                     --
                                                               -------                -------
Total distributions                                             (0.46)                  (0.05)
                                                               -------                -------
Net asset value, end of period                                 $ 31.11                $ 26.05
                                                               =======                =======
TOTAL RETURN                                                    21.20%                   4.41%
RATIOS AND SUPPLEMENTAL DATA
Net assets at end of period (in thousands)                    $54,341                 $26,212
Ratio of expenses to average net assets before                   0.30%                   0.03%
 expense waiver
Ratio of expenses to average net assets after                    0.07%                   0.01%
 expense waiver
Ratio of net investment income to average net assets             1.28%                   0.22%
Portfolio turnover rate                                         14.22%                   0.00%
</TABLE>

(1) The percentages shown for this period are not annualized.


25
<PAGE>

For more information about TIAA-CREF Life Funds

The following documents contain more information about the funds and are
available free upon request:

Statement of Additional Information ("SAI"). The SAI contains more information
about all aspects of the funds. A current SAI has been filed with the U.S.
Securities and Exchange Commission ("SEC") and is incorporated in this
prospectus by reference.

Annual and Semi-Annual Reports. The TIAA-CREF Life Funds' annual and
semi-annual reports provide additional information about the funds'
investments. In the annual report, you will find a discussion of the market
conditions and investment strategies that significantly affected each fund's
performance during the last fiscal year.

Requesting Documents. You can request a copy of the SAI or these reports
without charge in any of the following ways:

By telephone:  Call 800-842-2733, extension 5509

In writing:   TIAA-CREF Life Funds
              730 Third Avenue
              New York, NY 10017-3206

Information about TIAA-CREF Life Funds (including the SAI) can be reviewed and
copied at the SEC's public reference room (1-800-SEC-0330) in Washington, D.C.
The reports and other information are also available through the SEC's internet
website at www.sec.gov. Copies of the information can also be obtained, upon
payment of a duplicating fee, by writing the SEC's Public Reference Section,
Washington, D.C. 20549-0102.

If you have any questions about the TIAA-CREF Life Funds or your variable
contract, please call us at 800 223-1200.

April 3, 2000

SEC File Nos. 333-61759, 811-08961
<PAGE>
                              TIAA-CREF LIFE FUNDS
                               Growth Equity Fund
                              Growth & Income Fund
                            International Equity Fund
                                Stock Index Fund
                            Social Choice Equity Fund


                       STATEMENT OF ADDITIONAL INFORMATION


                                  April 3, 2000



This Statement of Additional Information (SAI) is not a prospectus, although it
should be read carefully in conjunction with the TIAA-CREF Life Funds'
prospectus dated April 3, 2000 (the prospectus). A copy of the prospectus may be
obtained by writing us at TIAA-CREF Life Funds, 730 Third Avenue, New York, New
York 10017-3206 or by calling 800 842-2733, extension 5509. Terms used in the
prospectus are incorporated in this SAI. Certain financial information included
in the TIAA-CREF Life Funds' annual report, including management's discussion of
fund performance, is incorporated by reference into this SAI. You can request a
copy of the report without charge by calling 1 800-842-2733, extension 5509.


                               [LOGO: TIAA CREF]
<PAGE>

Table of Contents

<TABLE>
<CAPTION>
Item                                                          Page
- -------------------------------------------------------------------
<S>                                                           <C>
INVESTMENT POLICIES, STRATEGIES AND RESTRICTIONS ..........    B-3
MANAGEMENT OF THE FUND ....................................   B-11
PRINCIPAL HOLDERS OF SECURITIES ...........................   B-12
INVESTMENT ADVISORY AND OTHER SERVICES ....................   B-12
FUND HISTORY AND DESCRIPTION OF THE FUND ..................   B-13
VALUATION OF ASSETS .......................................   B-13
BROKERAGE ALLOCATION ......................................   B-14
PERFORMANCE INFORMATION ...................................   B-15
TAX STATUS ................................................   B-17
UNDERWRITERS ..............................................   B-18
LEGAL MATTERS .............................................   B-18
EXPERTS ...................................................   B-18
OTHER INFORMATION .........................................   B-18
FINANCIAL STATEMENTS ......................................   B-18
INDEX TO AUDITED FINANCIAL STATEMENTS .....................   B-19
</TABLE>



B-2
<PAGE>

Investment Policies, Strategies and Restrictions

The following information is intended to supplement the description of the
investment objective and policies of each fund in the prospectus. Under the
Investment Company Act of 1940, as amended (the 1940 Act), a fund's fundamental
policies may not be changed without the vote of a majority of the fund's
outstanding voting securities (as defined in the 1940 Act). The non-fundamental
investment restrictions contained in "Non-Principal Investment Strategies and
Risk Considerations" below, may be changed by the TIAA-CREF Life Funds' board of
trustees at any time.

Fundamental Policies

The following restrictions are fundamental policies of each fund:

1.  The fund will not issue senior securities except as SEC regulations permit;

2.  The fund will not borrow money, except: (a) it may purchase securities on
    margin, as described in restriction 8 below; and (b) from banks (only in
    amounts not in excess of 33-1/3% of the market value of the fund's assets at
    the time of borrowing), and, from other sources, for temporary purposes
    (only in amounts not exceeding 5%, or such greater amount as may be
    permitted by law, of the fund's total assets taken at market value at the
    time of borrowing);

3.  The fund will not underwrite the securities of other companies, except to
    the extent that it may be deemed an underwriter in connection with the
    disposition of securities from its portfolio;

4.  The fund will not, with respect to at least 75% of the value of its total
    assets, invest more than 5% of its total assets in the securities of any one
    issuer, other than securities issued or guaranteed by the United States
    Government, its agencies or instrumentalities;


5.  The fund will not invest in an industry if after giving effect to that
    investment the fund's holding in that industry would exceed 25% of its total
    assets; however, this restriction does not apply to investments in
    obligations issued or guaranteed by the United States Government, its
    agencies or instrumentalities;

6.  The fund will not purchase real estate or mortgages directly;

7.  The fund will not purchase commodities or commodities contracts, except to
    the extent financial contracts (such as futures) are purchased as
    described herein; and

8.  The fund will not purchase any security on margin except that the fund may
    obtain such short-term credit as may be necessary for the clearance of
    purchases and sales of portfolio securities).

The following restriction is a fundamental policy of each fund (other than the
Stock Index Fund):

9.  The fund will not lend any security or make any other loan if, as a result,
    more than 33-1/3% of its total assets would be lent to other parties, but
    this limit does not apply to repurchase agreements.

The following restriction is a fundamental policy of the Stock Index Fund:

10. The fund will not make loans, except: (a) that the fund may make loans of
    portfolio securities not exceeding 33-1/3% of the value of its total
    assets, which are collateralized by either cash, United States Government
    securities, or other means permitted by applicable law, equal to at least
    the market value of the loaned securities, as reviewed daily; (b) loans
    through entry into repurchase agreements; (c) privately-placed debt
    securities may be purchased; (d) participation interests in loans, and
    similar investments, may be purchased; or (e) through an interfund loan
    program with affiliated investment companies, to the extent permitted by
    applicable SEC regulations.

If a percentage restriction is adhered to at the time of investment, a later
increase or decrease in percentage beyond the specified limit resulting from a
change of values of portfolio securities will not be considered a violation.

Non-Principal Investment Strategies and Risks

General

The funds, in addition to stocks, can hold other types of securities with equity
characteristics, such as bonds convertible into common stock, warrants,
preferred stock, and depository receipts for such securities. These securities
are generally subject to the same types of market and financial risks that are
described in the prospectus.

When market conditions warrant, the funds can hold debt securities, including
those that it acquires because of mergers, recapitalizations, or otherwise. For
liquidity, the funds can also invest in short-term debt securities and other
money-market instruments, including those denominated in foreign currencies.
Fixed-income securities, including short-term debt securities and other money
market instruments, are subject to interest rate risks and financial risks.
Interest rate risks are the risks that the instrument's value will decline if
interest rates change. A rise in interest rates usually causes the market value
of fixed-rate securities to go down, while rate deductions usually result in a
market value increase. Financial risks come from the possibility the issuer
won't be able to pay principal and interest when due.

The funds also can invest in options and futures, as well as newly developed
financial instruments, such as equity swaps and


B-3
<PAGE>

equity-linked fixed-income securities, so long as these are consistent with its
investment objective and regulatory requirements.

These investments and other fund investment strategies are discussed in detail
below.

Options and Futures

The funds can buy and sell options (puts and calls) and futures to the extent
permitted by the New York State Insurance Department, the SEC, and the Commodity
Futures Trading Commission ("CFTC"). We do not intend to use options and futures
strategies in a speculative manner but rather we would use them primarily as
hedging techniques or for cash management purposes.

Options and futures transactions may increase a fund's transaction costs and
portfolio turnover rate and will be initiated only when consistent with its
investment objectives.

Options. Option-related activities could include: (1) the sale of covered call
option contracts, and the purchase of call option contracts for the purpose of a
closing purchase transaction; (2) buying covered put option contracts, and
selling put option contracts to close out a position acquired through the
purchase of such options; and (3) selling call option contracts or buying put
option contracts on groups of securities and on futures on groups of securities
and buying similar call option contracts or selling put option contracts to
close out a position acquired through a sale of such options. This list of
options-related activities is not intended to be exclusive, and the funds may
engage in other types of options transactions consistent with its investment
objective and policies and applicable law.

A call option is a short-term contract (generally for nine months or less) which
gives the purchaser of the option the right to purchase the underlying security
at a fixed exercise price at any time prior to the expiration of the option
regardless of the market price of the security during the option period. As
consideration for the call option, the purchaser pays the seller a premium,
which the seller retains whether or not the option is exercised. The seller of a
call option has the obligation, upon the exercise of the option by the
purchaser, to sell the underlying security at the exercise price at any time
during the option period. Selling a call option would benefit the seller if,
over the option period, the underlying security declines in value or does not
appreciate above the aggregate of the exercise price and the premium. However,
the seller risks an "opportunity loss" of profits if the underlying security
appreciates above the aggregate value of the exercise price and the premium.

The funds may close out a position acquired through selling a call option by
buying a call option on the same security with the same exercise price and
expiration date as the call option that it had previously sold on that security.
Depending on the premium for the call option purchased by a fund, the fund will
realize a profit or loss on the transaction.

A put option is a similar short-term contract that gives the purchaser of the
option the right to sell the underlying security at a fixed exercise price at
any time prior to the expiration of the option regardless of the market price of
the security during the option period. As consideration for the put option the
purchaser pays the seller a premium, which the seller retains whether or not the
option is exercised. The seller of a put option has the obligation, upon the
exercise of the option by the purchaser, to purchase the underlying security at
the exercise price at any time during the option period. The buying of a covered
put contract limits the downside exposure for the investment in the underlying
security to the combination of the exercise price less the premium paid. The
risk of purchasing a put is that the market price of the underlying stock
prevailing on the expiration date may be above the option's exercise price. In
that case the option would expire worthless and the entire premium would be
lost.

The funds may close out a position acquired through buying a put option by
selling a put option on the same security with the same exercise price and
expiration date as the put option which it had previously bought on the
security. Depending on the premium of the put option sold by a fund, the fund
would realize a profit or loss on the transaction.

In addition to options (both calls and puts) on individual securities, there are
also options on groups of securities, such as the Standard & Poor's 100 Index
traded on the Chicago Board Options Exchange. There are also options on the
futures of groups of securities such as the Standard & Poor's 500 Stock Index
and the New York Stock Exchange Composite Index. The selling of such calls can
be used in anticipation of, or in, a general market or market sector decline
that may adversely affect the market value of a fund's portfolio of securities.
To the extent that a fund's portfolio of securities changes in value in
correlation with a given stock index, the sale of call options on the futures of
that index would substantially reduce the risk to the portfolio of a market
decline, and, by so doing, provides an alternative to the liquidation of
securities positions in the portfolio with resultant transaction costs. A risk
in all options, particularly the relatively new options on groups of securities
and on the futures on groups of securities, is a possible lack of liquidity.
This will be a major consideration before the fund deals in any option.

There is another risk in connection with selling a call option on a group of
securities or on the futures of groups of securities. This arises because of the
imperfect correlation between movements in the price of the call option on a
particular group of securities and the price of the underlying securities held
in the portfolio. Unlike a covered call on an individual security, where a large
movement on the upside for the call option will be offset by a similar move on
the underlying stock, a move in the price of a call option on a group of
securities may not be offset by a similar move in the price of securities held
due to the difference in the composition of the particular group and the
portfolio itself.


B-4
<PAGE>

Futures. To the extent permitted by applicable regulatory authorities, the funds
may purchase and sell futures contracts on securities or other instruments, or
on groups or indexes of securities or other instruments. The purpose of hedging
techniques using financial futures is to protect the principal value of the fund
against adverse changes in the market value of securities or instruments in its
portfolio, and to obtain better returns on future investments than actually may
be available at the future time. Since these are hedging techniques, the gains
or losses on the futures contract normally will be offset by losses or gains
respectively on the hedged investment. Futures contracts also may be offset
prior to the future date by executing an opposite futures contract transaction.

A futures contract on an investment is a binding contractual commitment which,
if held to maturity, will result in an obligation to make or accept delivery,
during a particular future month, of the securities or instrument underlying the
contract. By purchasing a futures contract--assuming a "long" position--a fund
legally will obligate itself to accept the future delivery of the underlying
security or instrument and pay the agreed price. By selling a futures
contract--assuming a "short" position--it legally will obligate itself to make
the future delivery of the security or instrument against payment of the agreed
price.

Positions taken in the futures markets are not normally held to maturity, but
are instead liquidated through offsetting transactions which may result in a
profit or a loss. While futures positions taken by the funds usually will be
liquidated in this manner, the funds may instead make or take delivery of the
underlying securities or instruments whenever it appears economically
advantageous to a fund to do so. A clearing corporation associated with the
exchange on which futures are traded assumes responsibility for closing out
positions and guarantees that the sale and purchase obligations will be
performed with regard to all positions that remain open at the termination of
the contract.

A stock index futures contract, unlike a contract on a specific security, does
not provide for the physical delivery of securities, but merely provides for
profits and losses resulting from changes in the market value of the contract to
be credited or debited at the close of each trading day to the respective
accounts of the parties to the contract. On the contract's expiration date, a
final cash settlement occurs and the futures positions are closed out. Changes
in the market value of a particular stock index futures contract reflect changes
in the specified index of equity securities on which the future is based.

Stock index futures may be used to hedge the equity investments of the funds
with regard to market (systematic) risk (involving the market's assessment of
overall economic prospects), as distinguished from stock specific risk
(involving the market's evaluation of the merits of the issuer of a particular
security). By establishing an appropriate "short" position in stock index
futures, the funds may seek to protect the value of its securities portfolio
against an overall decline in the market for equity securities. Alternatively,
in anticipation of a generally rising market, the funds can seek to avoid losing
the benefit of apparently low current prices by establishing a "long" position
in stock index futures and later liquidating that position as particular equity
securities are in fact acquired. To the extent that these hedging strategies are
successful, the funds will be affected to a lesser degree by adverse overall
market price movements, unrelated to the merits of specific portfolio equity
securities, than would otherwise be the case.

Unlike the purchase or sale of a security, no price is paid or received by the
funds upon the purchase or sale of a futures contract. Initially, the funds will
be required to deposit in a custodial account an amount of cash, United States
Treasury securities, or other permissible assets equal to approximately 5% of
the contract amount. This amount is known as "initial margin." The nature of
initial margin in futures transactions is different from that of margin in
security transactions in that futures contract margin does not involve the
borrowing of funds by the customer to finance the transactions. Rather, the
initial margin is in the nature of a performance bond or good faith deposit on
the contract which is returned to a fund upon termination of the futures
contract assuming all contractual obligations have been satisfied. Subsequent
payments to and from the broker, called "variation margin," will be made on a
daily basis as the price of the underlying stock index fluctuates making the
long and short positions in the futures contract more or less valuable, a
process known as "marking to the market." For example, when a fund has purchased
a stock index futures contract and the price of the underlying stock index has
risen, that position will have increased in value, and the fund will receive
from the broker a variation margin payment equal to that increase in value.
Conversely, where a fund has purchased a stock index futures contract and the
price of the underlying stock index has declined, the position would be less
valuable and the fund would be required to make a variation margin payment to
the broker. At any time prior to expiration of the futures contract, a fund may
elect to close the position by taking an opposite position which will operate to
terminate the fund's position in the futures contract. A final determination of
variation margin is then made, additional cash is required to be paid by or
released to the fund, and the fund realizes a loss or a gain.

There are several risks in connection with the use of a futures contract as a
hedging device. One risk arises because of the imperfect correlation between
movements in the prices of the futures contracts and movements in the securities
or instruments which are the subject of the hedge. The funds will attempt to
reduce this risk by engaging in futures transactions, to the extent possible,
where, in our judgment, there is a significant correlation between changes in
the prices of the futures contracts and the prices of the fund's portfolio
securities or instruments sought to be hedged.

Successful use of futures contracts for hedging purposes also is subject to the
user's ability to predict correctly movements in the direction of the market.
For example, it is possible that, where a


B-5
<PAGE>

fund has sold futures to hedge its portfolio against declines in the market, the
index on which the futures are written may advance and the values of securities
or instruments held in the fund's portfolio may decline. If this occurred, the
fund would lose money on the futures and also experience a decline in value in
its portfolio investments. However, we believe that over time the value of a
fund's portfolio will tend to move in the same direction as the market indices
which are intended to correlate to the price movements of the portfolio
securities or instruments sought to be hedged. It also is possible that, for
example, if a fund has hedged against the possibility of the decline in the
market adversely affecting stocks held in its portfolio and stock prices
increased instead, the fund will lose part or all of the benefit of increased
value of those stocks that it has hedged because it will have offsetting losses
in its futures positions. In addition, in such situations, if a fund has
insufficient cash, it may have to sell securities or instruments to meet daily
variation margin requirements. Such sales may be, but will not necessarily be,
at increased prices which reflect the rising market. The fund may have to sell
securities or instruments at a time when it may be disadvantageous to do so.

In addition to the possibility that there may be an imperfect correlation, or no
correlation at all, between movements in the futures contracts and the portion
of the portfolio being hedged, the prices of futures contracts may not correlate
perfectly with movements in the underlying security or instrument due to certain
market distortions. First, all transactions in the futures market are subject to
margin deposit and maintenance requirements. Rather than meeting additional
margin deposit requirements, investors may close futures contracts through
offsetting transactions which could distort the normal relationship between the
index and futures markets. Second, the margin requirements in the futures market
are less onerous than margin requirements in the securities market, and as a
result the futures market may attract more speculators than the securities
market does. Increased participation by speculators in the futures market also
may cause temporary price distortions. Due to the possibility of price
distortion in the futures market and also because of the imperfect correlation
between movements in the futures contracts and the portion of the portfolio
being hedged, even a correct forecast of general market trends by Advisors, the
investment advisor for each of the funds, still may not result in a successful
hedging transaction over a very short time period.

The funds may also use futures contracts and options on futures contracts to
manage its cash flow more effectively. To the extent that the funds enter into
non-hedging positions, it will do so only in accordance with certain CFTC
exemptive provisions. Thus, pursuant to CFTC Rule 4.5, the aggregate initial
margin and premiums required to establish non-hedging positions in commodity
futures or commodity options contracts may not exceed 5% of the liquidation
value of the fund's portfolio, after-taking into account unrealized profits and
unrealized losses on any such contracts it has entered into (provided that the
in-the-money amount of an option that is in-the-money when purchased may be
excluded in computing such 5%).

Firm Commitment Agreements and Purchase of "When-Issued" Securities

The funds can enter into firm commitment agreements for the purchase of
securities on a specified future date. We expect that these transactions will be
relatively infrequent. When a fund enters into a firm commitment agreement,
liability for the purchase price--and the rights and risks of ownership of the
securities--accrues to the fund at the time it becomes obligated to purchase
such securities, although delivery and payment occur at a later date.
Accordingly, if the market price of the security should decline, the effect of
the agreement would be to obligate the fund to purchase the security at a price
above the current market price on the date of delivery and payment. During the
time a fund is obligated to purchase such securities, it will be required to
segregate assets. See "Segregated Accounts," below.

Securities Lending

Subject to the funds' fundamental investment policies relating to loans of
portfolio securities set forth above, the funds may lend its securities to
brokers and dealers that are not affiliated with TIAA-CREF Life Insurance
Company, are registered with the SEC and are members of the NASD, and also to
certain other financial institutions. All loans will be fully collateralized. In
connection with the lending of its securities, the fund will receive as
collateral cash, securities issued or guaranteed by the United States Government
(i.e., Treasury securities), or other collateral permitted by applicable law,
which at all times while the loan is outstanding will be maintained in amounts
equal to at least 102% of the current market value of the loaned securities, or
such lesser percentage as may be permitted by the Securities and Exchange
Commission (SEC) (not to fall below 100% of the market value of the loaned
securities), as reviewed daily. By lending its securities, the funds will
receive amounts equal to the interest or dividends paid on the securities loaned
and in addition will expect to receive a portion of the income generated by the
short-term investment of cash received as collateral or, alternatively, where
securities or a letter of credit are used as collateral, a lending fee paid
directly to the fund by the borrower of the securities. Such loans will be
terminable by the fund at any time and will not be made to affiliates of TIAA.
The funds may terminate a loan of securities in order to regain record ownership
of, and to exercise beneficial rights related to, the loaned securities,
including but not necessarily limited to voting or subscription rights, and may,
in the exercise of its fiduciary duties, terminate a loan in the event that a
vote of holders of those securities is required on a material matter. The funds
may pay reasonable fees to persons unaffiliated with the fund for services or
for arranging such loans. Loans of securities will be made only to firms deemed
creditworthy. As with any extension of credit, however, there are risks of delay
in recovering the loaned securities, or in liquidating collateral, should the
borrower of securities default, become the subject of bankruptcy proceedings, or
otherwise be unable to fulfill its obligations or fail financially.

Borrowing and Lending Among Affiliates

At some time in the future, the funds may establish a facility for borrowing and
lending money among themselves as well as with


B-6
<PAGE>

TIAA or other registered investment companies managed by Advisors or Investment
Management.

If a fund borrows money, it could leverage its portfolio by keeping securities
it might otherwise have had to sell. Leveraging exposes a fund to special risks,
including greater fluctuations in net asset value in response to market changes.

Preferred Stock

The funds can invest in preferred stock consistent with their investment
objectives.

Illiquid Securities

The funds can invest up to 15% of their assets in investments that may not be
readily marketable. It may be difficult to sell these investments for their fair
market value.

Repurchase Agreements

Repurchase agreements are one of several short-term vehicles the funds can use
to manage cash balances effectively. In a repurchase agreement, we buy an
underlying debt instrument on condition that the seller agrees to buy it back at
a fixed time (usually a relatively short period) and price. The period from
purchase to repurchase is usually no more than a week and never more than a
year. Repurchase agreements have the characteristics of loans, and will be fully
collateralized (either with physical securities or evidence of book entry
transfer to the account of the custodian bank) at all times. During the term of
the repurchase agreement, a fund retains the security subject to the repurchase
agreement as collateral securing the seller's repurchase obligation, continually
monitors the market value of the security subject to the agreement, and requires
the fund's seller to deposit with the fund additional collateral equal to any
amount by which the market value of the security subject to the repurchase
agreement falls below the resale amount provided under the repurchase agreement.
The funds will enter into repurchase agreements only with member banks of the
Federal Reserve System, and with primary dealers in United States Government
securities or their wholly-owned subsidiaries whose creditworthiness has been
reviewed and found satisfactory by Advisors and who have, therefore, been
determined to present minimal credit risk.

Securities underlying repurchase agreements will be limited to certificates of
deposit, commercial paper, bankers' acceptances, or obligations issued or
guaranteed by the United States Government or its agencies or instrumentalities,
in which the fund entering into the agreement may otherwise invest.

If a seller of a repurchase agreement defaults and does not repurchase the
security subject to the agreement, the fund entering into the agreement would
look to the collateral security underlying the seller's repurchase agreement,
including the securities subject to the repurchase agreement, for satisfaction
of the seller's obligation to the fund; in such event the fund might incur
disposition costs in liquidating the collateral and might suffer a loss if the
value of the collateral declines. In addition, if bankruptcy proceedings are
instituted against a seller of a repurchase agreement, realization upon the
collateral may be delayed or limited.

Swap Transactions

The funds may, to the extent permitted by the SEC, enter into privately
negotiated "swap" transactions with other financial institutions in order to
take advantage of investment opportunities generally not available in public
markets. In general, these transactions involve "swapping" a return based on
certain securities, instruments, or financial indices with another party, such
as a commercial bank, in exchange for a return based on different securities,
instruments, or financial indices.

By entering into a swap transaction, the funds may be able to protect the value
of a portion of its portfolio against declines in market value. The funds may
also enter into swap transactions to facilitate implementation of allocation
strategies between different market segments or countries or to take advantage
of market opportunities which may arise from time to time. A fund may be able to
enhance its overall performance if the return offered by the other party to the
swap transaction exceeds the return swapped by the fund. However, there can be
no assurance that the return the fund receives from the counterparty to the swap
transaction will exceed the return it swaps to that party.

While the funds will only enter into swap transactions with counterparties
considered creditworthy (and will monitor the creditworthiness of parties with
which it enters into swap transactions), a risk inherent in swap transactions is
that the other party to the transaction may default on its obligations under the
swap agreement. If the other party to the swap transaction defaults on its
obligations, the fund entering into the agreement would be limited to the
agreement's contractual remedies. There can be no assurance that the fund will
succeed when pursuing its contractual remedies. To minimize a fund's exposure in
the event of default, it will usually enter into swap transactions on a net
basis (i.e., the parties to the transaction will net the payments payable to
each other before such payments are made). When a fund enters into swap
transactions on a net basis, the net amount of the excess, if any, of the fund's
obligations over its entitlements with respect to each such swap agreement will
be accrued on a daily basis and an amount of liquid assets having an aggregate
market value at least equal to the accrued excess will be segregated by the
fund's custodian. To the extent a fund enters into swap transactions other than
on a net basis, the amount segregated will be the full amount of the fund's
obligations, if any, with respect to each such swap agreement, accrued on a
daily basis. See "Segregated Accounts," below.

Swap agreements may be considered illiquid by the SEC staff and subject to the
limitations on illiquid investments. See "Illiquid Securities" above.


B-7
<PAGE>

To the extent that there is an imperfect correlation between a fund's obligation
to its counterparty under the swap and the return on related assets in its
portfolio, the swap transaction may increase a fund's financial risk. No fund
therefore will enter into a swap transaction unless it owns or has the right to
acquire the securities or instruments representative of the return it is
obligated to swap with the counterparty to the swap transaction. It is not the
intention of any fund to engage in swap transactions in a speculative manner but
rather primarily to hedge or manage the risks associated with assets held in, or
to facilitate the implementation of portfolio strategies of purchasing and
selling assets for, the fund.

Segregated Accounts

In connection with when-issued securities, firm commitment agreements, and
certain other transactions in which any of the funds incur an obligation to make
payments in the future, the fund involved may be required to segregate assets
with its custodian bank in amounts sufficient to settle the transaction. To the
extent required, such segregated assets can consist of liquid assets, including
equity or other securities, or other instruments such as cash, United States
Government securities or other obligations as may be permitted by law.

Investment Companies

Each fund can invest up to 10% of its assets in other investment companies.

Borrowing

Each fund can borrow money from banks (no more than 33-1/3% of the market value
of its assets at the time of borrowing), rather than through the sale of
portfolio securities, when such borrowing appears more attractive for the fund.
Each can also borrow money from other sources temporarily (no more than 5% of
the total market value of its assets at the time of borrowing), when, for
example, the fund needs to meet liquidity requirements caused by greater than
anticipated redemptions. See "Fundamental Policies" above.

Currency Transactions

The value of a fund's assets as measured in United States dollars may be
affected favorably or unfavorably by changes in foreign currency exchange rates
and exchange control regulations, and the fund may incur costs in connection
with conversions between various currencies. To minimize the impact of such
factors on net asset values, the fund may engage in foreign currency
transactions in connection with their investments in foreign securities. The
funds will not speculate in foreign currency exchange, and will enter into
foreign currency transactions only to "hedge" the currency risk associated with
investing in foreign securities. Although such transactions tend to minimize the
risk of loss due to a decline in the value of the hedged currency, they also may
limit any potential gain which might result should the value of such currency
increase.

The funds will conduct their currency exchange transactions either on a spot
(i.e., cash) basis at the rate prevailing in the currency exchange market, or
through forward contracts to purchase or sell foreign currencies. A forward
currency contract involves an obligation to purchase or sell a specific currency
at a future date, which may be any fixed number of days from the date of the
contract agreed upon by the parties, at a price set at the time of the contract.
These contracts are entered into with large commercial banks or other currency
traders who are participants in the interbank market.

By entering into a forward contract for the purchase or sale of foreign currency
involved in underlying security transactions, a fund is able to protect itself
against possible loss between trade and settlement dates for that purchase or
sale resulting from an adverse change in the relationship between the U.S.
dollar and such foreign currency. This practice is sometimes referred to as
"transaction hedging." In addition, when it appears that a particular foreign
currency may suffer a substantial decline against the U.S. dollar, a fund may
enter into a forward contract to sell an amount of foreign currency
approximating the value of some or all of its portfolio securities denominated
in such foreign currency. This practice is sometimes referred to as "portfolio
hedging." Similarly, when it appears that the U.S. dollar may suffer a
substantial decline against a foreign currency, a fund may enter into a forward
contract to buy that foreign currency for a fixed dollar amount.

The funds may also hedge their foreign currency exchange rate risk by engaging
in currency financial futures, options and "cross-hedge" transactions. In
"cross-hedge" transactions, a fund holding securities denominated in one foreign
currency will enter into a forward currency contract to buy or sell a different
foreign currency (one that generally tracks the currency being hedged with
regard to price movements). Such cross-hedges are expected to help protect a
fund against an increase or decrease in the value of the U.S. dollar against
certain foreign currencies.

The funds may hold a portion of their respective assets in bank deposits
denominated in foreign currencies, so as to facilitate investment in foreign
securities as well as protect against currency fluctuations and the need to
convert such assets into U.S. dollars (thereby also reducing transaction costs).
To the extent these monies are converted back into U.S. dollars, the value of
the assets so maintained will be affected favorably or unfavorably by changes in
foreign currency exchange rates and exchange control regulations.

The forecasting of short-term currency market movement is extremely difficult
and whether a short-term hedging strategy will be successful is highly
uncertain. Moreover, it is impossible to forecast with absolute precision the
market value of portfolio securities at the expiration of a foreign currency
forward contract. Accordingly, a fund may be required to buy or sell additional
currency on the spot market (and bear the expense of such transaction) if its
predictions regarding the movement of foreign currency or securities markets
prove inaccurate. In addition, the use of cross-hedging transactions may involve
special risks, and may leave a fund in a


B-8
<PAGE>

less advantageous position than if such a hedge had not been established.
Because foreign currency forward contracts are privately negotiated
transactions, there can be no assurance that a fund will have flexibility to
roll-over the foreign currency forward contract upon its expiration if it
desires to do so. Additionally, there can be no assurance that the other party
to the contract will perform its obligations thereunder.

There is no express limitation on the percentage of a fund's assets that may be
committed to foreign currency exchange contracts. A fund will not enter into
foreign currency forward contracts or maintain a net exposure in such contracts
where that fund would be obligated to deliver an amount of foreign currency in
excess of the value of that fund's portfolio securities or other assets
denominated in that currency or, in the case of a cross-hedge transaction,
denominated in a currency or currencies that fund's investment adviser believes
will correlate closely to the currency's price movements. The funds generally
will not enter into forward contracts with terms longer than one year.

Foreign Investments

As described more fully in the prospectus, certain funds may invest in foreign
securities, including those in emerging markets. In addition to the general risk
factors discussed in the Prospectus, there are a number of country- or
region-specific risks and other considerations that may affect these
investments.

Investment in Europe. The total European market (consisting of the European
Union, the European Free Trade Association and Eastern European countries)
contains over 450 million consumers, a market larger than either the United
States or Japan. European businesses compete both intra-regionally and globally
in a wide range of industries, and recent political and economic changes
throughout Europe are likely further to expand the role of Europe in the global
economy. As a result, a great deal of interest and activity has been generated
aimed at understanding and benefiting from the "new" Europe that may result. The
incipient aspects of major developments in Europe as well as other
considerations means that there can be no guarantee that outcomes will be as
anticipated or will have results that investors would regard as favorable.

The European Union. The European Union ("EU") consists of Austria, Belgium,
Denmark, Finland, France, Germany, Greece, Ireland, Italy, Luxembourg,
Netherlands, Portugal, Spain, Sweden, and the United Kingdom (the "EU Nations"),
with a total population exceeding 370 million. The EU Nations have undertaken to
establish, among themselves, a single market that is largely free of internal
barriers and hindrances to the free movement of goods, persons, services and
capital. Although it is difficult to predict when this goal will be fully
realized, macro- and micro-economic adjustments already in train are indicative
of significant increases in efficiency and the ability of the EU Nations to
compete globally by simplifying product distribution networks, promoting
economies of scale, and increasing labor mobility, among other effects. The
establishment of the eleven-country European Monetary Union, a subset of the
European Union countries, with its own central bank, the European Central Bank;
its own currency, the Euro; and a single interest rate structure, represents a
new economic entity, the Euro-area. While authority for monetary policy thus
shifts from national hands to an independent supranational body, sovereignty
elsewhere remains largely at the national level. Uncertainties with regard to
balancing of monetary policy against national fiscal and other political issues
and their extensive ramifications represent important risk considerations for
investors in these countries.

Investment in the Pacific Basin. The economies of the Pacific Basin vary widely
in their stages of economic development. Some (such as Japan, Australia,
Singapore, and Hong Kong) are considered advanced by Western standards; others
(such as Thailand, Indonesia, and Malaysia) are considered "emerging"--rapidly
shifting from natural resource- and agriculture-based systems to more
technologically advanced systems oriented toward manufacturing and services. The
major reform of China's economy and polity continues to be an important
influence on economic growth internally, and, through trade, across the region.
Intra-regional trade has become increasingly important to a number of these
economies. Japan, the second largest economy in the world, is the dominant
economy in the Pacific Basin, with one of the highest per capita incomes in the
world. Its extensive trade relationships also contribute to expectations for
regional and global economic growth. Economic growth has historically been
relatively strong in the region, but recent economic turmoil among the emerging
economies, and unmitigated recessionary impulses in Japan, in the recent past
have raised important questions with regard to prospective longer-term outcomes.
Potential policy miscalculations or other events could pose important risks to
equity investors in any of these economies.

Investment in Canada. Canada, a country rich in natural resources and a leading
industrial country of the world, is by far the most important trading partner of
the United States. The U.S., Canada, and Mexico have established the North
American Free Trade Agreement ("NAFTA"), which is expected to significantly
benefit the economies of each of the countries through the more rational
allocation of resources and production over the region. Uncertainty regarding
the longer-run political structure of Canada is an added risk to investors,
along with highly volatile commodity prices.

Investment in Latin America. Latin America (including Mexico and Central
America) has a population of approximately 455 million and is rich in natural
resources. Important gains in the manufacturing sector have developed in several
of the major countries in the region. A number of countries in the region have
taken steps to reduce impediments to trade, most notably through the NAFTA
agreement between the U.S., Canada and Mexico and the Mercosur agreement between
Argentina, Brazil, Paraguay and Uruguay, with Chile as an associate member.
Restrictions on international capital flows, intermittent problems with capital
flight, and some potential difficulties in the repayment of external debt,


B-9
<PAGE>

however, remain important concerns in the region--exacerbating the risks in
these equity markets. As a result, Latin American equity markets have been
extremely volatile. Efforts to restructure these economies through privatization
and fiscal and monetary reform have been met with some success, with gains in
output growth and slowing rates of inflation. These efforts may result in
attractive investment opportunities. However, recent events have shown that
large shifts in sentiment in markets elsewhere on the globe may very quickly
reverberate among these markets, adding greater risk to already volatile
markets. There can be no assurance that attempted reforms will ultimately be
successful or will bring about results investors would regard as favorable.

Other Regions. There are developments in other regions and countries around the
world which could lead to additional investment opportunities. We will monitor
these developments and may invest when appropriate.

Depository Receipts.  The funds can invest in American, European and Global
Depository Receipts ("ADRs," "EDRs" and "GDRs"). They are alternatives to the
purchase of the underlying securities in their national markets and currencies.
Although their prices are quoted in U.S. dollars, they don't eliminate all the
risks of foreign investing.

ADRs represent the right to receive securities of foreign issuers deposited in a
domestic bank or a foreign correspondent bank. To the extent that a fund
acquires ADRs through banks which do not have a contractual relationship with
the foreign issuer of the security underlying the ADR to issue and service such
ADRs, there may be an increased possibility that the fund would not become aware
of and be able to respond to corporate actions such as stock splits or rights
offerings involving the foreign issuer in a timely manner. In addition, the lack
of information may result in inefficiencies in the valuation of such
instruments. However, by investing in ADRs rather than directly in the stock of
foreign issuers, a fund will avoid currency risks during the settlement period
for either purchases or sales. In general, there is a large, liquid market in
the U.S. for ADRs quoted on a national securities exchange or the NASD's
national market system. The information available for ADRs is subject to the
accounting, auditing and financial reporting standards of the domestic market or
exchange on which they are traded, which standards are more uniform and more
exacting than those to which many foreign issuers may be subject.

EDRs and GDRs are receipts evidencing an arrangement with a non-U.S. bank
similar to that for ADRs and are designed for use in non-U.S. securities
markets. EDRs and GDRs are not necessarily quoted in the same currency as the
underlying security.

Other Investment Techniques and Opportunities

The funds may take certain actions with respect to merger proposals, tender
offers, conversion of equity-related securities and other investment
opportunities with the objective of enhancing the portfolio's overall return,
regardless of how these actions may affect the weight of the particular
securities in the fund's portfolio. It is not our policy to select investments
based primarily on the possibility of one or more of these investment techniques
and opportunities being presented.

Portfolio Turnover

The transactions a fund engages in are reflected in its portfolio turnover rate.
The rate of portfolio turnover is calculated by dividing the lesser of the
amount of purchases or sales of portfolio securities during the fiscal year by
the monthly average of the value of the fund's portfolio securities (excluding
from the computation all securities, including options, with maturities at the
time of acquisition of one year or less). A high rate of portfolio turnover
generally involves correspondingly greater brokerage commission expenses, which
must be borne directly by the fund and ultimately by the fund's shareholders.
However, because portfolio turnover is not a limiting factor in determining
whether or not to sell portfolio securities, a particular investment may be sold
at any time, if investment judgment or account operations make a sale advisable.

The funds do not have fixed policies on portfolio turnover although, because a
higher portfolio turnover rate will increase brokerage costs, Advisors will
carefully weigh the added costs of short term investment against the gains
anticipated from such transactions.


B-10
<PAGE>

Management of the Fund

The Board

A board of trustees (the Board) oversees the TIAA-CREF Life Funds' business
affairs and is responsible for major decisions about its investment objective
and policies. The Board delegates the day-to-day management of the fund to
Advisors and its officers (see below). The Board meets periodically to review
the fund's activities, contractual arrangements with companies that provide
services to the fund, and the performance of the investment portfolio.

Trustees and Officers of the TIAA-CREF Life Funds

<TABLE>
<CAPTION>
                                      Position(s)
                                      Held with          Principal Occupation(s)
Name and Address*             Age     Registrant         During Past 5 Years
- ---------------------------   -----   ----------------   -----------------------------------------------------------------------
<S>                           <C>     <C>                <C>
Laurence W. Franz             60      Trustee            Vice President, Business and Finance, and Treasurer, Canisius College
Canisius College
2001 Main Street
Buffalo, New York 14208

Jeanmarie C. Grisi            41      Trustee            Senior Manager, Pension Administration, Lucent Technologies Inc.;
Lucent Technologies Inc.                                 formerly, Treasurer, Carnegie Corporation of New York
600 Mountain Avenue-7F-523
Murray Hill, NJ 07974

Richard M. Norman             55      Trustee            Vice President for Finance and Business Services and Treasurer, Miami
Miami University                                         University; formerly, Vice President for Administration and Associate
274 McGuffey Hall                                        Treasurer, Rutgers, The State University of New Jersey
Oxford, OH 45056-1846

John J. McCormack**           55      Trustee and        Executive Vice President, TIAA and CREF, since November 1983 and
                                      Executive Vice     President, TIAA-CREF Enterprises, Inc., since June 1998
                                      President

Martin E. Galt III**          58      President          Executive Vice President, TIAA and CREF, since February 2000; formerly
                                                         President, Institutional Investment Management Division of Asset
                                                         Management Group (September 1997--February 2000) and Principal
                                                         Investment Officer, Bank of America (September 1997--September
                                                         1998) and Chairman and Chief Executive Officer, Boatman's Trust
                                                         Company (May 1995--September 1997)

Richard L. Gibbs              53      Executive Vice     Executive Vice President, TIAA, CREF, TIAA-CREF Investment Manage-
                                      President          ment, LLC ("Investment Management") and TIAA-CREF Individual &
                                                         Institutional Services, Inc. ("Services"), since 1993

Peter C. Clapman              64      Senior Vice        Senior Vice President and Chief Counsel, Investments, TIAA and CREF
                                      President,
                                      Secretary and
                                      Chief Counsel,
                                      Investments

Richard J. Adamski            58      Vice President     Vice President and Treasurer, Investment Management and Services,
                                      and Treasurer      since January 1992 and TPIS, since 1994, and Vice President and
                                                         Treasurer, TIAA and CREF
</TABLE>
- -------------
  * The address for all officers of the TIAA-CREF Life Funds is 730 Third
    Avenue, New York, New York 10017-3206.
 ** This Trustee is or may be an "interested person" within the meaning of the
    Investment Company Act of 1940.


B-11
<PAGE>

Compensation of Trustees

Trustees who are not active officers of Teachers Insurance and Annuity
Association (TIAA) each receive a total of $5,000 per year, plus $1,000 for each
meeting of the board of trustees attended, for their service to both the
TIAA-CREF Life Funds and TIAA Separate Account VA-1 (the "Fund Complex").
Compensation is allocated between the companies in the Fund Complex based on
assets. Trustees who are active officers of TIAA do not receive any additional
compensation for their services as trustees. (See "Advisors and TIAA" below).
The following table sets forth the compensation paid to the TIAA-CREF Life
Funds' trustees for the year ended December 31, 1999:


<TABLE>
<CAPTION>
                               (2)                                         (4)               (5)
                            Aggregate                (3)                Estimated           Total
         (1)              Compensation      Pension or Retirement         Annual        Compensation
   Name of Person,       From TIAA-CREF      Benefits Accrued As      Benefits Upon         From
       Position            Life Funds       Part of Fund Expenses       Retirement      Fund Complex*
- ---------------------   ----------------   -----------------------   ---------------   --------------
<S>                         <C>                     <C>                    <C>             <C>
Laurence W. Franz,          $ 296.10                $-0-                   $-0-            $8,000
Trustee

Jeanmarie C. Grisi,         $ 259.09                $-0-                   $-0-            $7,000
Trustee

Richard M. Norman,          $ 296.10                $-0-                   $-0-            $8,000
Trustee
</TABLE>
- -------------
 *  For purposes of this information, the Fund Complex consists of the College
    Retirement Equities Fund, TIAA-CREF Mutual Funds, TIAA-CREF Institutional
    Mutual Funds, TIAA-CREF Life Funds and TIAA Separate Account VA-1.

Principal Holders of Securities

Teachers Insurance and Annuity Association (TIAA), as the contributor of the
initial capital for each of the funds, owned the following percentages of the
shares of each fund as of March 13, 2000:

<TABLE>
<S>                                     <C>
Growth Equity                           99.80%
Growth & Income                         99.80%
International Equity                    99.80%
Stock Index                             52.17%
Social Choice Equity                    99.60%
</TABLE>

The TIAA-CREF Life Separate Account VA-1, funding the Personal Annuity Select
contracts, owns the balance of the outstanding shares.

Investment Advisory and Other Services

Investment Advisory Services

As explained in the prospectus, investment advisory services and related
services for the TIAA-CREF Life Funds are provided by personnel of Advisors,
which is registered under the Investment Advisers Act of 1940. Advisors manages
the investment and reinvestment of the assets of the TIAA-CREF Life Funds,
subject to the direction and control of the TIAA-CREF Life Funds' board of
trustees. Advisors' will perform all research, make recommendations, and place
orders for the purchase and sale of securities. Advisors also provides for
portfolio accounting, custodial, and related services for the assets of the
Stock Index Fund.

Advisory fees are payable monthly to Advisors. They are calculated as a
percentage of the average value of the net assets each day for each fund, and
are accrued daily proportionately at 1/365th (1/366th in a leap year) of the
rates set forth in the prospectus. For 1999, the total dollar amount of
investment management expenses for the Stock Index Fund attributable to advisory
fees, before and after Advisors' waiver of a portion of its fees, was $101,980
gross expenses, $78,185 waived expenses and $23,795 net expenses.


Personal Trading Policy. TIAA-CREF Life Funds has adopted a personal trading
policy under Rule 17j-1 of the Investment Company Act of 1940. Under the policy,
personnel of Advisors and members of their households are limited in trading for
their own accounts. The policy generally requires these individuals to preclear
and report all their securities transactions including transactions in
securities that are held or purchased by the TIAA-CREF Life Funds. The policy
can be reviewed and copied at the SEC's Public Reference Room in Washington,
D.C. Information on the operation of the Public Reference Room may be obtained
by calling the SEC at 1-202-942-8090. The policy is also available on the EDGAR
Database on the SEC's Internet site at http://www.sec.gov. Copies of the policy
may be obtained, after paying a duplication fee, by electronic request at the
following e-mail address: [email protected], or by writing the SEC's Public
Reference Section, Washington, D.C. 20549-0102.


Advisors and TIAA

Advisors is a wholly-owned indirect subsidiary of TIAA. The main offices of both
TIAA and Advisors are at 730 Third Avenue, New York, New York 10017-3206. TIAA
is a stock life insurance company, organized under the laws of New York State.
It was founded on March 4, 1918, by the Carnegie Foundation for the Advancement
of Teaching. TIAA is the companion organization of the College Retirement
Equities Fund (CREF), the first company in the United States to issue a variable
annuity. Together, TIAA and CREF


B-12
<PAGE>

form the principal retirement system for the nation's education and research
communities and one of the largest retirement systems in the world, based on
assets under management. TIAA-CREF serves approximately 2.2 million people. As
of December 31, 1999, TIAA's assets were approximately $110 billion; the
combined assets for TIAA and CREF totalled approximately $288 billion.

TIAA owns all of the shares of TIAA-CREF Enterprises, Inc., which in turn owns
all the shares of Advisors, TIAA-CREF Life Insurance Company, and Teachers
Personal Investors Services, Inc., the principal underwriter for the TIAA-CREF
Life Funds and the TIAA-CREF Life Insurance Company variable annuity contracts
funded by the TIAA-CREF Life Funds. TIAA also holds all the shares of TIAA-CREF
Investment Management, LLC ("Investment Management"). Investment Management
provides investment advisory services to the College Retirement Equities Fund,
TIAA's companion organization. All of the foregoing are affiliates of the
TIAA-CREF Life Funds and Advisors.

Custodian

Under the terms of a contract with Advisors, State Street Bank & Trust Company
("State Street"), 225 Franklin Street, Boston, MA 02209 acts as custodian for
the TIAA-CREF Life Funds. Advisors has agreed to pay State Street for these
services.

Administrative Services

Advisors has retained State Street to provide the TIAA-CREF Life Funds with
certain administrative services, including preparation of each fund's federal,
state and local tax returns, preparation of fund financial information, and
various other administrative services. Advisors, not the TIAA-CREF Life Funds,
has agreed to pay State Street a fee for such services.

Auditors

The financial statements of TIAA-CREF Life Funds are audited by Ernst & Young
LLP. The principal business address of Ernst & Young LLP is 787 Seventh Avenue,
New York, New York 10019.

Fund History and Description of the Fund

TIAA-CREF Life Funds is a Delaware business trust organized on August 13, 1998,
and is registered with the U.S. Securities and Exchange Commission (SEC) as a
diversified "open-end" management investment company. It currently has five
investment portfolios (funds). As a Delaware business trust, the fund's
operations are governed by its Declaration of Trust dated August 13, 1998, as
amended (the Declaration). A copy of the fund's Certificate of Trust, dated
August 13, 1998, is on file with the Office of the Secretary of State of the
State of Delaware.

Shareholders Meetings and Voting Rights

Under the Declaration, the TIAA-CREF Life Funds are not required to hold annual
meetings to elect Trustees or for other purposes, and therefore, we do not
anticipate that the fund will hold shareholders' meetings unless required by
law. The TIAA-CREF Life Funds will be required to hold a meeting to elect
Trustees to fill any existing vacancies on the Board if, at any time, fewer than
a majority of the Trustees have been elected by the shareholders of the
TIAA-CREF Life Funds.

With regard to matters for which the Investment Company Act of 1940 requires a
shareholder vote, the separate account which issues the variable contracts
funded by the TIAA-CREF Life Funds, as the legal owner of the TIAA-CREF Life
Funds shares, typically votes fund shares in accordance with instructions
received from contractowners (or annuitants or beneficiaries thereunder) having
a voting interest in the separate account. Shares held by the separate account
for which no instructions are received are generally voted by the separate
account for or against any proposition, or in abstention, in the same proportion
as the shares for which instructions have been received. You should refer to the
separate prospectus, which accompanies this prospectus, describing your contract
and the separate account, for more information on your voting rights.

Shares

The fund is authorized to issue an unlimited number of shares of beneficial
interest in the fund, all without par value. Shares are divided into and may be
issued in a designated series representing beneficial interests in one of the
fund's investment portfolios. There is currently five series of shares and five
investment portfolios.

Each share of a series issued and outstanding is entitled to participate equally
in dividends and distributions declared by such series and, upon liquidation or
dissolution, in net assets allocated to such series remaining after satisfaction
of outstanding liabilities. The shares of each series, when issued, will be
fully paid and non-assessable and have no preemptive or conversion rights.

Each share (including fractional shares) is entitled to one vote for each dollar
of net asset value represented by the share on all matters to which the holder
of that share is entitled to vote. The shares do not have cumulative voting
rights.

Additional Portfolios

The TIAA-CREF Life Funds currently consists of five investment portfolios, or
funds. Pursuant to the Declaration, the Trustees may establish additional
investment funds (technically "series" of shares).

Valuation of Assets

The assets of the TIAA-CREF Life Funds are valued as of the close of each
valuation day in the following manner:

Equity Securities

Investments for which market quotations are readily available are valued at the
market value of such investments, determined as follows:

Equity securities listed or traded on a national market or exchange are valued
based on their sale price on such market or exchange at


B-13
<PAGE>

the close of business (usually 4:00 p.m. eastern time) on the date of valuation,
or at the mean of the closing bid and asked prices if no sale is reported. Such
an equity security may also be valued at fair value as determined in good faith
under the direction of the the board of trustees if events materially affecting
its value occur between the time its price is determined and the time a fund's
net asset value is calculated.

Foreign Investments

Investments traded on a foreign exchange or in foreign markets are valued at the
closing values of such securities as of the date of valuation under the
generally accepted valuation method in the country where traded, converted to
U.S. dollars at the prevailing rates of exchange on the date of valuation. Since
the trading of investments on a foreign exchange or in foreign markets is
normally completed before the end of a valuation day, such valuation does not
take place contemporaneously with the determination of the valuation of certain
other investments held by the fund. If events materially affecting the value of
foreign investments occur between the time their share price is determined and
the time when a fund's net asset value is calculated, such investments will be
valued at fair value as determined in good faith by the board of trustees.

Debt Securities and Money Market Instruments

Debt securities (excluding money market instruments) for which market quotations
are readily available are valued based on the most recent bid price or the
equivalent quoted yield for such securities (or those of comparable maturity,
quality and type). These values will be derived utilizing an independent pricing
service, except when we believe the prices don't accurately reflect the
security's fair value.

Values for money market instruments with maturities of sixty days or less are
valued at amortized cost, which approximates fair value. Values for money market
instruments with maturities of more than sixty days are valued in the same
manner as debt securities stated in the preceding paragraph, or derived from a
pricing matrix that has various types of money market instruments along one axis
and various maturities along the other.

All debt securities may also be valued at fair value as determined in good faith
by the board of trustees.

Options

Portfolio investments underlying options are valued as described above. Stock
options written by a fund are valued at the last quoted sale price, or at the
closing bid price if no sale is reported for the day of valuation as determined
on the principal exchange on which the option is traded. The value of a fund's
net assets will be increased or decreased by the difference between the premiums
received on writing options and the costs of liquidating such positions measured
by the closing price of the options on the date of valuation.

For example, when a fund writes a call option, the amount of the premium is
included in the fund's assets and an equal amount is included in its
liabilities. The liability thereafter is adjusted to the current market value of
the call. Thus, if the current market value of the call exceeds the premium
received, the excess would be unrealized depreciation; conversely, if the
premium exceeds the current market value, such excess would be unrealized
appreciation. If a call expires or if a fund enters into a closing purchase
transaction it realizes a gain (or a loss if the cost of the transaction exceeds
the premium received when the call was written) without regard to any unrealized
appreciation or depreciation in the underlying securities, and the liability
related to such call is extinguished. If a call is exercised, a fund realizes a
gain or loss from the sale of the underlying securities and the proceeds of the
sale increased by the premium originally received.

A premium paid on the purchase of a put will be deducted from a fund's assets
and an equal amount will be included as an investment and subsequently adjusted
to the current market value of the put. For example, if the current market value
of the put exceeds the premium paid, the excess would be unrealized
appreciation; conversely, if the premium exceeds the current market value, such
excess would be unrealized depreciation.

Stock and bond index futures, and options thereon, which are traded on
commodities exchanges, are valued at their last sale prices as of the close of
such commodities exchanges.

Investments for Which Market Quotations Are Not Readily Available

Portfolio securities or other assets for which market quotations are not readily
available will be valued at fair value as determined in good faith under the
direction of the board of trustees.

Brokerage Allocation

Advisors is responsible for decisions to buy and sell securities for the fund as
well as for selecting brokers and, where applicable, negotiating the amount of
the commission rate paid. It is the intention of Advisors to place brokerage
orders with the objective of obtaining the best execution, which includes such
factors as best price, research and available data. When purchasing or selling
securities traded on the over-the-counter market, Advisors generally will
execute the transactions with a broker engaged in making a market for such
securities. When Advisors deems the purchase or sale of a security to be in the
best interests of the fund, its personnel may, consistent with their fiduciary
obligations, decide either to buy or to sell a particular security for the fund
at the same time as for TIAA Separate Account VA-1, TIAA-CREF Mutual Funds,
TIAA-CREF Institutional Mutual Funds or any other investment account that it may
be managing, or at the same time as for a CREF account or other account that it
may also be managing on behalf of Investment Management, the other investment
adviser affiliated with TIAA. In that event, allocation of the securities
purchased or sold, as well as the expenses incurred in the transaction, will be
made in an equitable manner.


B-14
<PAGE>

Domestic brokerage commissions are negotiated, as there are no standard rates.
All brokerage firms provide the service of execution of the order made; some
brokerage firms also provide research and statistical data, and research reports
on particular companies and industries are customarily provided by brokerage
firms to large investors. In negotiating commissions, consideration is given by
Advisors to the quality of execution provided and to the use and value of the
data. The valuation of such data may be judged with reference to a particular
order or, alternatively, may be judged in terms of its value to the overall
management of the portfolio.

Advisors will place orders with brokers providing useful research and
statistical data services if reasonable commissions can be negotiated for the
total services furnished even though lower commissions may be available from
brokers not providing such services. Advisors follows guidelines established by
the Board for the placing of orders with the brokers providing such services. In
1999, no brokerage commissions were paid by the Stock Index Fund to brokers on
account of research services.

The aggregate amount of brokerage commissions paid by the Stock Index Fund
during 1999 was $7,098.

Research or services obtained for one fund may be used by personnel of Advisors
in managing the other funds or other investment company accounts, or the CREF
accounts for Investment Management. In such circumstances, the expenses incurred
will be allocated in an equitable manner consistent with the fiduciary
obligations of personnel of Advisors to each of the funds.

During 1999, the Stock Index Fund acquired securities of certain of the regular
brokers or dealers or their parents. These entities and the value of the Stock
Index Fund's aggregate holdings in the securities of those entities are set
forth below:

Regular Broker or Dealer based on brokerage commissions paid: None

Regular Broker or Dealer based on entities acting as principal:

<TABLE>
<CAPTION>
Broker                       Parent                                      Holdings at 12/31/99 (US$)
- ------                       ------                                      ---------------------------
<S>                          <C>                                                  <C>
Chase Securities, Inc.       Chase Manhattan Corp.                                $256,368

Morgan Stanley &             Morgan Stanley, Dean Witter & Co., Inc.              $314,050
Co., Inc.

Morgan (J.P.) Securities     Morgan (J.P.) & Co., Inc.                             $75,975
Corp.

Goldman Sachs                Goldman Sachs Group LP                                $37,675

Lehman Brothers              Lehman Brothers Holdings, Inc.                        $33,875
</TABLE>

Performance Information

From time to time, we will advertise the total return and average annual total
return of the fund. Total return is computed on a per share basis and assumes
the reinvestment of dividends and distributions. Total return generally is
expressed as a percentage rate which is calculated by combining the income and
principal changes for a specified period and dividing by the net asset value per
share at the beginning of the period. Advertisements may include the percentage
rate of total return or may include the value of a hypothetical investment at
the end of the period, which assumes the application of the percentage rate of
total return.

Average annual total return is calculated pursuant to a standardized formula
which assumes that an investment in the fund was purchased with an initial
payment of $1,000 and that the investment was redeemed at the end of a stated
period of time, after giving effect to the reinvestment of dividends and
distributions during the period. The return is expressed as a percentage rate
which, if applied on a compounded annual basis, would result in the redeemable
value of the investment at the end of the period. Advertisements of the fund's
performance will include the fund's average annual total return for one-, five-
and ten-year periods (and occasionally other periods as well).

All performance figures are based on past investment results. They aren't a
guarantee that the fund will perform equally or similarly in the future. Write
or call us for current performance figures for the fund.

Calculation of Performance Data

We may quote a fund's performance in various ways. All performance information
in advertising is historical and is not intended to indicate future returns. A
fund's share price, yield, and total return fluctuate in response to market
conditions and other factors, and the value of fund shares when redeemed may be
more or less than their original cost. Performance of the funds will be
presented net of any separate account fees and charges.

Total Return Calculations

Total returns quoted in advertising reflect all aspects of a fund's returns,
including the effect of reinvesting dividends and capital gain distributions,
and any change in the fund's NAV over a stated period. Average annual returns
are calculated by determining the


B-15
<PAGE>

growth or decline in value of a hypothetical historical investment in the fund
over a stated period, and then calculating the annually compounded percentage
rate that would have produced the same result if the rate of growth or decline
in value had been constant over the period according to the following formula:

                      n
             P (1 + T) = ERV

   where: P     =      the hypothetical initial payment
              T =      average annual total return
              n =      number of years in the period
            ERV =      ending redeemable value of the hypothetical payment
                       made at the beginning of the one-, five-, or 10-year
                       period at the end of the one-, five-, or 10-year period
                       (or fractional portion thereof).


For example, a cumulative return of 100% over ten years would produce an average
annual return of 7.18%, which is the steady annual rate that would equal 100%
growth on a compounded basis in ten years. While average annual returns are a
convenient means of comparing investment alternatives, investors should realize
that the fund's performance is not constant over time, but changes from year to
year, and that average annual returns represent averaged figures as opposed to
the actual year-to-year performance of the fund.

In addition to average annual returns, we may quote a fund's unaveraged or
cumulative total returns reflecting the actual change in value of an investment
over a stated period. Average annual and cumulative total returns may be quoted
as a percentage or as a dollar amount, and may be calculated for a single
investment, a series of investments, or a series of redemptions, over any time
period. Total returns may be broken down into their components of income and
capital (including capital gains and changes in share price) in order to
illustrate the relationship of these factors and their contributions to total
return. Total returns may be quoted on a before or after tax basis. Total
returns, yields, and other performance information may be quoted numerically or
in a table, graph, or similar illustration.

Performance Returns

Set forth below is the calculation of the Stock Index Fund's performance, which
reflects all expense deductions from fund assets, applied to a hypothetical
investment of $1,000 in that fund. Because they are new, we have not included
the returns of the other funds.

<TABLE>
<CAPTION>
Period                 Cumulative Total Return
- ------                 -----------------------
<S>                    <C>
Since inception        21.20%
(January 4, 1999 to
December 31, 1999)
</TABLE>

Performance Comparisons

Performance information for the funds, may be compared in advertisements, sales
literature, and reports to shareholders, to the performance information reported
by other investments and to various indices and averages. Such comparisons may
be made with, but are not limited to (1) the S&P 500, (2) the Dow Jones
Industrial Average ("DJIA"), (3) Lipper Analytical Services, Inc. Mutual Fund
Performance Analysis Reports and the Lipper General Equity Funds Average, (4)
Money Magazine Fund Watch, (5) Business Week's Mutual Fund Scoreboard, (6) SEI
Funds Evaluation Services Equity Fund Report, (7) CDA Mutual Funds Performance
Review and CDA Growth Mutual Fund Performance Index, (8) Value Line Composite
Average (geometric), (9) Wilshire Associates indices, (10) Frank Russell Co.
Inc. indices, (11) the Consumer Price Index, published by the U.S. Bureau of
Labor Statistics (measurement of inflation), (12) Morningstar, Inc., and (13)
the Global Market indices created by Morgan Stanley, Inc., including the Europe,
Australasia, Far East (EAFE) Index, the EAFE+Canada Index and the International
Perspective Index. We may also discuss ratings or rankings received from these
entities, accompanied in some cases by an explanation of those ratings or
rankings, when applicable. In addition, advertisements may discuss the
performance of the indices listed above.

The performance of each of the funds also may be compared to other indices or
averages that measure performance of a pertinent group of securities.
Shareholders should keep in mind that the composition of the investments in the
reported averages will not be identical to that of the fund and that certain
formula calculations (e.g., yield) may differ from index to index. In addition,
there can be no assurance that any of the funds will continue its performance as
compared to such indices.

We may also advertise ratings or rankings the funds receive from various rating
services and organizations, including but not limited to any organization listed
above.

The Stock Index Fund is not promoted, sponsored, endorsed, or sold by, nor
affiliated with, Frank Russell Company. Frank Russell Company is not responsible
for and has not reviewed the fund literature or publications and makes no
representation or warranty, express or implied, as to their accuracy,
completeness, or otherwise. Frank Russell Company reserves the right, at any
time and without notice, to change or terminate the Russell 3000 Index. Frank
Russell Company has no obligation to take the needs of the fund or the separate
account contractowners into consideration in determining the index. Frank
Russell Company's publication of the Russell 3000 Index in no way suggests or
implies an opinion by Frank Russell Company as to the attractiveness or
appropriateness of investment in any or all of the securities upon which the
Index is based. Frank Russell Company makes no representation, warranty, or
guarantee as to the accuracy, completeness or reliability of the Index or any
data included in the Index. Frank Russell Company makes no representation or
warranty regarding the use, or the results of use, of the Index or any
securities comprising the Index. FRANK RUSSELL MAKES NO EXPRESS OR IMPLIED
WARRANTIES OF ANY KIND OR NATURE, INCLUDING WITHOUT LIMITATION, WARRANTIES OF
MERCHANTABILITY OR OF FITNESS FOR A PARTICULAR PURPOSE WITH RESPECT TO THE INDEX
OR ANY DATA OR SECURITIES INCLUDED THEREIN.


B-16
<PAGE>

Illustrating Compounding, Tax Deferral, and Expense Deductions

We may illustrate in advertisements, sales literature, and reports to
contractowners or annuitants the effects of tax deferral and/or compounding of
earnings on an investment in the TIAA-CREF Life Funds. We may do this using a
hypothetical investment earning a specified rate of return. To illustrate the
effects of compounding, we would show how the total return from an investment of
the same dollar amount, earning the same or different interest rate, varies
depending on when the investment was made. To illustrate the effects of tax
deferral, we will show how the total return from an investment of the same
dollar amount, earning the same or different interest rates, for individuals in
the same tax bracket, would vary between tax-deferred and taxable investments.

We may also illustrate in advertisements, sales literature, and reports to
contractowners or annuitants the effect of an investment fund's expenses on
total return over time. We may do this using a hypothetical investment earning a
specified rate of return. We would show how the total return, net of expenses,
from an investment of the same dollar amount in funds with the same investment
results but different expense deductions varies increasingly over time. In the
alternative, we would show the difference in the dollar amount of total expense
charges paid over time by an investor in two or more different funds that have
the same annual total return but different asset-based expense charges. We may
also compare the TIAA-CREF Life Funds' expense charges to those of other
investment products.

Net Asset Value

Charts and graphs using a fund's NAVs, adjusted NAVs, and benchmark indices may
be used to exhibit performance. An adjusted NAV includes any distributions paid
by the fund and reflects all elements of its return.

Moving Averages

We may illustrate the fund's performance using moving averages. A long-term
moving average is the average of each week's adjusted closing NAV for a
specified period. A short-term moving average is the average of each day's
adjusted closing NAV for a specified period. "Moving Average Activity
Indicators" combine adjusted closing NAVs from the last business day of each
week with moving averages for a specified period to produce indicators showing
when an NAV has crossed, stayed above, or stayed below its moving average.

Tax Status

Although the TIAA-CREF Life Funds are organized as a Delaware business trust,
neither the TIAA-CREF Life Funds nor any of the funds will be subject to any
corporate excise or franchise tax in the State of Delaware, nor will they be
liable for Delaware income taxes provided that each fund qualifies as a
"regulated investment company" ("RIC") for federal income tax purposes and
satisfies certain income source requirements of Delaware law. If the funds so
qualify and distribute all of their income and capital gains, they will also be
exempt from the New York State franchise tax and the New York City general
corporation tax, except for small minimum taxes.

Each fund intends to qualify as a RIC under Subchapter M of the Code. In
general, to qualify as a RIC: (a) at least 90% of the gross income of the fund
for the taxable year must be derived from dividends, interest, payments with
respect to loans of securities, gains from the sale or other disposition of
securities or foreign currencies, or other income derived with respect to its
business of investing in securities; (b) the fund must distribute to its
shareholders 90% of its ordinary income and net short-term capital gains
(undistributed net income may be subject to tax at the fund level) and (c) the
fund must diversify its assets so that, at the close of each quarter of its
taxable year, (i) at least 50% of the fair market value of its total (gross)
assets is comprised of cash, cash items, U.S. Government securities, securities
of other regulated investment companies and other securities limited in respect
of any one issuer to no more than 5% of the fair market value of the fund's
total assets and 10% of the outstanding voting securities of such issuer and
(ii) no more than 25% of the fair market value of its total assets is invested
in the securities of any one issuer (other than U.S. Government securities and
securities of other regulated investment companies) or of two or more issuers
controlled by the fund and engaged in the same, similar, or related trades or
businesses.

If a fund fails to qualify as a RIC, the fund will be subject to federal and
possibly state and local corporate taxes on its taxable income and gains
(without any deduction for its distributions to its shareholders) and
distributions to its shareholders will constitute ordinary income to the extent
of the fund's available earnings and profits. Owners of a variable annuity or
other variable insurance contracts invested in the fund might be taxed currently
on the investment earnings under their contracts and thereby lose the benefit of
tax deferral. This could also happen if the fund fails to comply with the
diversification requirements required of insurance company separate accounts
under the Code.

Each fund must declare and distribute dividends equal to at least 98% of its
ordinary income (as of the twelve months ended December 31) and distributions of
at least 98% of its capital gain net income (as of the twelve months ended
October 31), in order to avoid a federal excise tax. Each fund intends to make
the required distributions, but they cannot guarantee that they will do so.
Dividends attributable to each fund's ordinary income and capital gains
distributions are taxable as such to shareholders in the year in which they are
received except dividends declared in October, November or December and paid in
January. Dividends in the latter category are treated as paid on December 31.

This discussion of the tax treatment of the funds and their distributions is
based on the federal, Delaware and New York tax laws in effect as of the date of
this SAI. Contractowners should consult their tax advisers to determine the tax
treatment of their investment.


B-17
<PAGE>

Underwriters

The shares of the TIAA-CREF Life Funds are offered continuously by Teachers
Personal Investors Services, Inc. (TPIS), which is registered with the SEC as a
broker-dealer and is a member of the NASD. TPIS may be considered the "principal
underwriter" for the shares of the fund. No commissions are paid in connection
with the distribution of the shares of the TIAA-CREF Life Funds. The principal
business address of TPIS is 730 Third Avenue, New York, New York 10017.

Legal Matters

All matters of applicable state law have been passed upon by Charles H. Stamm,
Executive Vice President and General Counsel of TIAA and CREF. Legal matters
relating to the federal securities laws have been passed upon by Sutherland
Asbill & Brennan LLP, Washington, D.C.

Experts

The financial statements of the TIAA-CREF Life Funds included in this Statement
of Additional Information or incorporated by reference into this registration
statement have been audited by Ernst & Young LLP, independent auditors, as
stated in their report appearing herein, and have been so included in reliance
upon the report of such firm given upon their authority as experts in accounting
and auditing.

Other Information

This Statement of Additional Information and the Prospectus for the TIAA-CREF
Life Funds do not contain all the information set forth in the registration
statement and exhibits relating thereto (including the Declaration of Trust),
which the fund has filed with the SEC, to which reference is hereby made.

Financial Statements

The audited financial statements of the each of the funds of the TIAA-CREF Life
Funds, other than the Stock Index Fund, follow. The audited financial statements
of the Stock Index Fund are incorporated herein by reference to the TIAA-CREF
Life Funds' Annual Report for the year ended December 31, 1999, which has been
filed with the Securities and Exchange Commission, and provided to separate
account contractowners. We will furnish you, without charge, another copy of the
Annual Report upon request.


B-18
<PAGE>

                          INDEX TO FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                          Page
                                                          ----
<S>                                                       <C>
TIAA-CREF LIFE FUNDS

Audited Financial Statements -
  Growth Equity, Growth & Income, International Equity,
  Social Choice Funds
  March 10, 2000:

   Report of Management Responsibility ................   B-20

   Report of Independent Auditors .....................   B-21

   Statements of Assets and Liabilities ...............   B-22

   Statements of Operations ...........................   B-23

   Statements of Changes in Net Assets ................   B-24

   Financial Highlights ...............................   B-25

   Notes to Financial Statements ......................   B-26

   Statements of Investments ..........................   B-29
</TABLE>


B-19
<PAGE>

[LOGO: TIAA CREF]



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

                      REPORT OF MANAGEMENT RESPONSIBILITY


To the Shareholders of the TIAA-CREF Life Funds:

The accompanying financial statements of the Growth Equity, Growth & Income,
International Equity and Social Choice Equity Funds of TIAA-CREF Life Funds (the
"Funds") are the responsibility of management. They have been prepared in
accordance with accounting principles generally accepted in the United States
and have been presented fairly and objectively in accordance with such
principles.

TIAA-CREF Life Funds has established and maintains a strong system of internal
controls designed to provide reasonable assurance that assets are properly
safeguarded and transactions are properly executed in accordance with
management's authorization, and to carry out the ongoing responsibilities of
management for reliable financial statements. In addition, the Funds' internal
audit personnel provide a continuing review of the internal controls and
operations of the Funds.

The accompanying financial statements have been audited by the independent
auditing firm of Ernst & Young LLP. The independent auditors' report, which
appears on the following page, expresses an independent opinion on the fairness
of presentation of these financial statements.


                                                   /s/  Martin E. Galt, III
                                                   -----------------------------
                                                            President


                                                   /s/  Richard E. Gibbs
                                                   -----------------------------
                                                   Executive Vice President and
                                                     Chief Financial Officer



B-20
<PAGE>

[BEGIN GRAPHIC LOGO/LETTERHEAD]
 ERNST & YOUNG LLP LOGO
                             [] 787 Seventh Avenue        [] Phone: 212 773 3000
                                New York, New York 10019
[END GRAPHIC]


                        REPORT OF INDEPENDENT AUDITORS


To the Shareholders and Board of Trustees of
   TIAA-CREF Life Funds:

We have audited the accompanying statements of assets and liabilities, including
the statements of investments, of the Growth Equity, Growth & Income,
International Equity and Social Choice Equity Funds (four of the Funds
constituting TIAA-CREF Life Funds) (the "Funds") as of March 10, 2000, and the
related statements of operations and changes in net assets and financial
highlights for the period March 1, 2000 (commencement of operations) to March
10, 2000. These financial statements and financial highlights are the
responsibility of the Funds' management. Our responsibility is to express an
opinion on these financial statements and financial highlights based on our
audit.

We conducted our audit in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements and
financial highlights are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. Our procedures included confirmation of securities
owned as of March 10, 2000, by correspondence with the custodians and brokers.
An audit also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.

In our opinion, the financial statements and financial highlights referred to
above present fairly, in all material respects, the financial position of the
Funds at March 10, 2000, and the results of their operations, the changes in
their net assets and the financial highlights for the period from March 1, 2000
to March 10, 2000, in conformity with accounting principles generally accepted
in the United States.


                                                  /s/  Ernst & Young LLP


March 21, 2000


B-21
<PAGE>
                              TIAA-CREF LIFE FUNDS
                      STATEMENTS OF ASSETS AND LIABILITIES
                                 MARCH 10, 2000




<TABLE>
<CAPTION>
                                                  Growth Equity   Growth & Income   International Equity   Social Choice Equity
                                                       Fund             Fund                Fund                   Fund
                                                  --------------  ---------------   --------------------   --------------------
<S>                                                 <C>              <C>                 <C>                    <C>
ASSETS
 Portfolio investments, at cost ................    $50,113,488      $50,406,395         $67,983,565            $25,126,549
 Net unrealized appreciation (depreciation)
  of portfolio investments .....................      1,313,824          195,642            (363,194)              (349,425)
                                                    -----------      -----------         -----------            -----------
 Portfolio investments, at value ...............     51,427,312       50,602,037          67,620,371             24,777,124
 Cash ..........................................            307            1,087           2,377,419                    756
 Dividends and interest receivable .............          8,568           10,686               6,050                  4,641
 Receivable from securities transactions .......         20,044          375,977                  --                     --
                                                    -----------      -----------         -----------            -----------
                               TOTAL ASSETS          51,456,231       50,989,787          70,003,840             24,782,521
                                                    -----------      -----------         -----------            -----------
LIABILITIES
 Payable for securities transactions ...........             --          662,122          20,209,097                     --
 Accrued expenses ..............................          3,481            3,176               3,994                  1,238
                                                    -----------      -----------         -----------            -----------
                          TOTAL LIABILITIES               3,481          665,298          20,213,091                  1,238
                                                    -----------      -----------         -----------            -----------
NET ASSETS .....................................    $51,452,750      $50,324,489         $49,790,749            $24,781,283
                                                    ===========      ===========         ===========            ===========
Net assets consist of:
 Paid in capital ...............................    $50,100,000      $50,100,000         $50,100,000            $25,100,000
 Accumulated undistributed net investment
  income .......................................         55,359           58,801              70,930                 30,708
 Accumulated net realized gain (loss) on
  total investments ............................        (16,433)         (29,954)              9,994                     --
 Accumulated net unrealized appreciation
  (depreciation) on total investments ..........      1,313,824          195,642            (390,175)              (349,425)
                                                    -----------      -----------         -----------            -----------
NET ASSETS .....................................    $51,452,750      $50,324,489         $49,790,749            $24,781,283
                                                    ===========      ===========         ===========            ===========
NUMBER OF SHARES OUTSTANDING
 $.0001 par value, unlimited number of
  shares of beneficial interest authorized .....      2,004,000        2,004,000           2,004,000              1,004,000
                                                    ===========      ===========         ===========            ===========
 Net asset value per share .....................    $     25.68      $     25.11         $     24.85            $     24.68
                                                    ===========      ===========         ===========            ===========
</TABLE>

                       See notes to financial statements.

B-22
<PAGE>
                              TIAA-CREF LIFE FUNDS
                            STATEMENTS OF OPERATIONS
                   FOR THE PERIOD MARCH 1, 2000 (COMMENCEMENT
                        OF OPERATIONS) TO MARCH 10, 2000

<TABLE>
<CAPTION>
                                                    Growth Equity   Growth & Income   International Equity   Social Choice Equity
                                                         Fund             Fund                Fund                   Fund
                                                    --------------  ----------------  ---------------------  --------------------
<S>                                                   <C>               <C>                 <C>                   <C>
INVESTMENT INCOME
 Income:
  Dividends .......................................   $    8,568        $  10,686           $    6,050            $    4,641
  Interest ........................................       50,272           51,291               68,874                27,305
                                                      ----------        ---------           ----------            ----------
                                  TOTAL INCOME            58,840           61,977               74,924                31,946
                                                      ----------        ---------           ----------            ----------
 Expenses--Notes 3 and 5
  Management fee ..................................        6,350            6,019                7,245                 2,651
  Trustee fees and expenses .......................           30               30                   30                    15
                                                      ----------        ---------           ----------            ----------
                        EXPENSES BEFORE WAIVER             6,380            6,049                7,275                 2,666
   Less expenses waived by the advisor ............       (2,899)          (2,873)              (3,281)               (1,428)
                                                      ----------        ---------           ----------            ----------
                                  NET EXPENSES             3,481            3,176                3,994                 1,238
                                                      ----------        ---------           ----------            ----------
                        INVESTMENT INCOME--NET            55,359           58,801               70,930                30,708
                                                      ----------        ---------           ----------            ----------
NET REALIZED AND UNREALIZED GAIN (LOSS)
 ON TOTAL INVESTMENTS
Realized gain (loss) on:
 Portfolio investments ............................      (16,433)         (29,954)                  --                    --
 Foreign currency transactions ....................           --               --                9,994                    --
                                                      ----------        ---------           ----------            ----------
Net realized gain (loss) on total investments .....      (16,433)         (29,954)               9,994                    --
                                                      ----------        ---------           ----------            ----------
Net change in unrealized appreciation (depreciation) on:
 Portfolio investments ............................    1,313,824          195,642             (363,194)             (349,425)
 Translation of assets (other than portfolio
  investments) and liabilities
  denominated in foreign currencies ...............           --               --              (26,981)                   --
                                                      ----------        ---------           ----------            ----------
 Net change in unrealized appreciation
  (depreciation) on total investments .............    1,313,824          195,642             (390,175)             (349,425)
                                                      ----------        ---------           ----------            ----------
       NET REALIZED AND UNREALIZED GAIN (LOSS)
                          ON TOTAL INVESTMENTS         1,297,391          165,688             (380,181)             (349,425)
                                                      ----------        ---------           ----------            ----------
         NET INCREASE (DECREASE) IN NET ASSETS
                     RESULTING FROM OPERATIONS        $1,352,750        $ 224,489           $ (309,251)           $ (318,717)
                                                      ==========        =========           ==========            ==========
</TABLE>

                       See notes to financial statements.


B-23
<PAGE>
                              TIAA-CREF LIFE FUNDS
                       STATEMENTS OF CHANGES IN NET ASSETS
                   FOR THE PERIOD MARCH 1, 2000 (COMMENCEMENT
                        OF OPERATIONS) TO MARCH 10, 2000

<TABLE>
<CAPTION>
                                                  Growth Equity   Growth & Income   International Equity   Social Choice Equity
                                                       Fund             Fund                Fund                   Fund
                                                 --------------- ----------------- ---------------------- ---------------------
<S>                                              <C>             <C>               <C>                    <C>
CHANGE IN NET ASSETS
OPERATIONS:
Investment income--net .........................   $    55,359      $    58,801         $    70,930            $    30,708
Net realized gain (loss) on total investments ..       (16,433)         (29,954)              9,994                     --
Net change in unrealized appreciation
 (depreciation) on total investments ...........     1,313,824          195,642            (390,175)              (349,425)
                                                   -----------      -----------         -----------            -----------
         NET INCREASE (DECREASE) IN NET ASSETS
                     RESULTING FROM OPERATIONS       1,352,750          224,489            (309,251)              (318,717)
                                                   -----------      -----------         -----------            -----------
SHAREHOLDER TRANSACTIONS:
 Seed money subscriptions ......................    50,100,000       50,100,000          50,100,000             25,100,000
                                                   -----------      -----------         -----------            -----------
          NET INCREASE IN NET ASSETS RESULTING
                 FROM SHAREHOLDER TRANSACTIONS      50,100,000       50,100,000          50,100,000             25,100,000
                                                   -----------      -----------         -----------            -----------
NET ASSETS, end of period ......................   $51,452,750      $50,324,489         $49,790,749            $24,781,283
                                                   ===========      ===========         ===========            ===========
</TABLE>

                       See notes to financial statements.


B-24
<PAGE>
                             TIAA-CREF LIFE FUNDS
                             FINANCIAL HIGHLIGHTS
                  FOR THE PERIOD MARCH 1, 2000 (COMMENCEMENT
                       OF OPERATIONS) TO MARCH 10, 2000

<TABLE>
<CAPTION>
                                                    Growth Equity   Growth & Income   International Equity   Social Choice Equity
                                                         Fund             Fund                Fund                   Fund
                                                    -------------   ---------------   --------------------   --------------------
<S>                                                    <C>              <C>                 <C>                    <C>
SELECTED PER SHARE DATA:
Net asset value, beginning of period .............     $ 25.00          $ 25.00             $ 25.00                $ 25.00
                                                       -------          -------             -------                -------
Gain from investment operations:
 Net investment income ...........................        0.03             0.03                 0.04                   0.03
 Net realized and unrealized gain (loss) on
  total investments ..............................        0.65             0.08               (0.19)                 (0.35)
                                                       -------          -------             -------                -------
Total gain (loss) from investment operations .....        0.68             0.11               (0.15)                 (0.32)
                                                       -------          -------             -------                -------
Net asset value, end of period ...................     $ 25.68          $ 25.11             $ 24.85                $ 24.68
                                                       =======          =======             =======                =======
TOTAL RETURN .....................................        2.72%            0.44%              (0.60%)                (1.28%)
RATIOS AND SUPPLEMENTAL DATA
Net assets at end of period (in thousands) .......     $51,453          $50,324             $49,791                $24,781
Ratio of expenses to average net assets before
 expense waiver ..................................        0.01%            0.01%               0.02%                  0.01%
Ratio of expenses to average net assets after
 expense waiver ..................................        0.01%            0.01%               0.01%                  0.01%
Ratio of net investment income to average net
 assets ..........................................        0.12%            0.13%               0.16%                  0.14%
Portfolio turnover rate ..........................        0.00%            0.00%               0.00%                  0.00%
</TABLE>

The percentages shown above are not annualized.


                       See notes to financial statements.


B-25
<PAGE>
                              TIAA-CREF LIFE FUNDS

                          NOTES TO FINANCIAL STATEMENTS

NOTE 1--ORGANIZATION

TIAA-CREF Life Funds is a Delaware business trust that was organized on August
13, 1998 and is registered with the Securities and Exchange Commission
("Commission") under the Investment Company Act of 1940 as an open-end
management investment company. It consists of five series, the Stock Index Fund
which invests in a diversified portfolio selected to track the overall market
for common stocks publicly traded in the United States, as represented by a
broad stock market index; the Growth Equity Fund which invests primarily in a
diversified portfolio of common stocks that present the opportunity for
exceptional growth; the Growth & Income Fund which invests primarily in a
broadly diversified portfolio of common stocks selected for their investment
potential; the International Equity Fund which invests primarily in a broadly
diversified portfolio of foreign equity investments and the Social Choice Equity
Fund which invests primarily in a diversified set of common stocks of companies
whose activities are consistent with the Fund's social criteria. These financial
statements consist of the Growth Equity, Growth & Income, International Equity
and Social Choice Equity Funds (the "Funds"). The financial statements of the
Stock Index Fund are not included in these financial statements.

TIAA-CREF Life Separate Account VA-1 (the "Account"), which is registered with
the Commission as a unit investment trust under the 1940 Act consists of five
sub-accounts which correspond to and invest in each of the Funds. The Account is
a separate account of TIAA-CREF Life Insurance Company ("TIAA-CREF Life") which
commenced operations as a legal reserve life insurance company under the
insurance laws of the State of New York on December 18, 1996, and is a
wholly-owned indirect subsidiary of Teachers Insurance and Annuity Association
of America ("TIAA"), also a legal reserve life insurance company which was
established under the insurance laws of the State of New York in 1918.

The Funds commenced operations on March 1, 2000, when the Accounts purchased
4,000 shares at $25.00 per share for a total of $100,000 in each of the
corresponding Funds. On March 1, 2000, TIAA purchased 2,000,000 shares at $25
per share for a total of $50,000,000 in each of the Growth Equity, Growth &
Income and International Equity Funds and also purchased 1,000,000 shares at $25
per share for a total of $25,000,000 in the Social Choice Equity Fund. At March
10, 2000, the values of these investments were as follows:

<TABLE>
<CAPTION>
                                        Accounts        TIAA
                                        ---------    -----------
<S>                                     <C>          <C>
Growth Equity Fund .................    $100,720     $51,352,030
Growth & Income Fund ...............     100,440      50,224,049
International Equity Fund ..........      99,400      49,691,349
Social Choice Equity Fund ..........      98,720      24,682,563
</TABLE>

Teachers Advisors, Inc. ("Advisors"), a wholly-owned indirect subsidiary of
TIAA, which is registered with the Commission as an investment adviser, provides
investment management services for the Funds and is also responsible for
providing, or obtaining at its own expense, the services reasonably necessary
for the ordinary operation of the Funds. Advisors has borne any costs necessary
to organize the Funds.

NOTE 2--SIGNIFICANT ACCOUNTING POLICIES

The preparation of financial statements may require management to make estimates
and assumptions that affect the reported amounts of assets, liabilities, income,
expenses and related disclosures. Actual results may differ from those
estimates. The following is a summary of the significant accounting policies
followed by the Funds, which are in conformity with accounting principles
generally accepted in the United States.

Valuation of Investments: Securities listed or traded on a national market or
exchange are valued based on their sale price on such market or exchange at the
close of business on the date of valuation, or at the mean of the closing bid
and asked prices if no sale is reported, except for bonds which are valued at
the most recent bid price or the equivalent quoted yield of such bonds. Foreign
investments are valued at the closing values of such securities as of the date
of valuation under the generally accepted valuation method in the country where
traded, converted to U.S. dollars at the prevailing rates of exchange on the
date of valuation. Money market instruments are valued at fair market value,
except for such instruments within 60 days to maturity, which are valued at
amortized cost, which approximates market value. The amortized cost method
initially values securities at original cost and assumes a constant amortization
to maturity of any discount or premium. Portfolio securities for which market
quotations are not readily available (including restricted securities) are
valued at fair value, as determined in good faith under the direction of the
Board of Trustees.


B-26
<PAGE>
                              TIAA-CREF LIFE FUNDS
                          NOTES TO FINANCIAL STATEMENTS

Accounting for Investments: Securities transactions are accounted for as of the
date the securities are purchased or sold (trade date). Realized gains and
losses on securities transactions are accounted for on the specific
identification basis. Interest income is recorded as earned and, for short-term
money market instruments, includes accrual of discount and amortization of
premium. Dividend income is recorded on the ex-dividend date, except for certain
foreign dividends which are recorded as the Funds are informed of the
ex-dividend date.

Foreign Currency Transactions and Translation: The records of the Funds are
maintained in U.S. dollars. Portfolio investments and other assets and
liabilities denominated in foreign currencies are translated into U.S. dollars
at the exchange rates prevailing at the end of the period. Purchases and sales
of securities, income receipts and expense payments made in foreign currencies
are translated into U.S. dollars at the exchange rates prevailing on the
respective dates of the transactions. The effects of changes in foreign currency
exchange rates on portfolio investments are included in the realized and
unrealized gains and losses on investments. Net realized gains and losses on
foreign currency transactions include maturities of forward foreign currency
contracts, disposition of foreign currencies, and currency gains and losses
between the accrual and receipt dates of portfolio investment income and between
the trade and settlement dates of portfolio investment transactions.

Forward Foreign Currency Contracts: The Funds may enter into forward foreign
currency contracts to purchase or sell foreign currency to accommodate foreign
investment transactions. Forward foreign currency contracts are "marked-to
market" at the end of each day's trading. Daily changes in the value of such
contracts are reflected in net unrealized gains and losses. Gains or losses are
realized upon maturity or if the counterparties do not perform in accordance
with contractual provisions.

Federal Income Taxes: The Funds intend to qualify as regulated investment
companies under Subchapter M of the Internal Revenue Code, and will not be
subject to income taxes to the extent that they distribute substantially all
taxable income each year.

NOTE 3--MANAGEMENT AGREEMENTS

Under the terms of an Investment Management Agreement, each Fund pays a fee for
investment management services, based on the average daily net assets of each
Fund. Advisors has currently waived its right to receive a portion of its fee
from each Fund. As a result, Advisors will receive the following annual
percentages of each Fund's average daily net assets:


<TABLE>
<CAPTION>
                                       Management                  Management Fee
                                          Fee          Waiver       After Waiver
                                       ----------    ----------    --------------

<S>                                       <C>           <C>            <C>
Growth & Equity Fund ..............       0.43%         0.18%          0.25%
Growth & Income Fund ..............       0.43%         0.20%          0.23%
International Equity Fund .........       0.52%         0.23%          0.29%
Social Choice Equity Fund .........       0.39%         0.21%          0.18%
</TABLE>

NOTE 4--INVESTMENTS

At March 10, 2000, the net unrealized appreciation (depreciation) on
investments, consisting of gross unrealized appreciation and gross unrealized
depreciation for the Funds was as follows:

<TABLE>
<CAPTION>
                                                                        Net Unrealized
                                             Gross Unrealized            Appreciation
                                       Appreciation     Depreciation    (Depreciation)
                                       ------------     ------------    --------------
<S>                                     <C>              <C>              <C>
Growth Equity Fund ................     $2,484,143       $1,170,319       $1,313,824
Growth & Income Fund ..............      1,571,682        1,376,040          195,642
International Equity Fund .........      1,190,915        1,554,109         (363,194)
Social Choice Equity Fund .........        528,289          877,714         (349,425)
</TABLE>


B-27
<PAGE>
                              TIAA-CREF LIFE FUNDS
                          NOTES TO FINANCIAL STATEMENTS

Purchases and sales of securities, other than short-term money market
instruments, by the Funds for the period March 1, 2000 (commencement of
operations) to March 10, 2000, were as follows:

<TABLE>
<CAPTION>
                                          Purchases        Sales
                                       --------------   -----------
<S>                                      <C>              <C>
Growth Equity Fund .................     $50,338,891      $308,843
Growth & Income Fund ...............      50,494,427       525,376
International Equity Fund ..........      47,566,851            --
Social Choice Equity Fund ..........      24,936,608            --
</TABLE>

NOTE 5--TRUSTEE FEES

The Funds pay their Trustees, who are not also officers or affiliated persons of
the Funds, certain remuneration for their services, plus travel and other
expenses incurred in attending Board meetings. Trustees who are also officers or
affiliated persons receive no remuneration for their services as Trustees from
the Funds.


B-28
<PAGE>
                              TIAA-CREF LIFE FUNDS
                  STATEMENT OF INVESTMENTS--GROWTH EQUITY FUND
                                 MARCH 10, 2000

                               SUMMARY BY INDUSTRY

<TABLE>
<CAPTION>
                                                         VALUE              %
                                                     --------------    ----------
<S>                                                   <C>                 <C>
COMMON STOCK
  AGRICULTURAL PRODUCTION-CROPS ..............        $     2,203          0.00%
  AGRICULTURAL SERVICES ......................                783          0.00
  AMUSEMENT AND RECREATION SERVICES ..........            510,253          0.99
  APPAREL AND ACCESSORY STORES ...............            104,865          0.20
  APPAREL AND OTHER TEXTILE PRODUCTS .........              7,291          0.01
  AUTO REPAIR, SERVICES AND PARKING ..........              1,196          0.00
  AUTOMOTIVE DEALERS AND SERVICE STATIONS                   8,574          0.02
  BUILDING MATERIALS AND GARDEN SUPPLIES .....            347,910          0.68
  BUSINESS SERVICES ..........................         10,550,373         20.51
  CHEMICALS AND ALLIED PRODUCTS ..............          4,529,423          8.80
  COMMUNICATIONS .............................          6,283,280         12.21
  DEPOSITORY INSTITUTIONS ....................            264,927          0.52
  EATING AND DRINKING PLACES .................             84,480          0.16
  EDUCATIONAL SERVICES .......................              8,884          0.02
  ELECTRIC, GAS, AND SANITARY SERVICES .......            105,422          0.21
  ELECTRONIC AND OTHER ELECTRIC EQUIPMENT              12,068,159         23.46
  ENGINEERING AND MANAGEMENT SERVICES ........             65,756          0.13
  FABRICATED METAL PRODUCTS ..................             79,783          0.16
  FOOD AND KINDRED PRODUCTS ..................            545,626          1.06
  FOOD STORES ................................            329,890          0.64
  FURNITURE AND FIXTURES .....................            220,436          0.43
  FURNITURE AND HOMEFURNISHINGS STORES .......            318,794          0.62
  GENERAL BUILDING CONTRACTORS ...............              1,543          0.00
  GENERAL MERCHANDISE STORES .................            470,768          0.92
  HEALTH SERVICES ............................            128,451          0.25
  HEAVY CONSTRUCTION, EXCEPT BUILDING ........              9,513          0.02
  HOLDING AND OTHER INVESTMENT OFFICES .......             14,711          0.03
  HOTELS AND OTHER LODGING PLACES ............              7,456          0.01
  INDUSTRIAL MACHINERY AND EQUIPMENT .........          9,427,852         18.32
  INSTRUMENTS AND RELATED PRODUCTS ...........            846,137          1.64
  INSURANCE AGENTS, BROKERS AND SERVICE ......              6,155          0.01
  INSURANCE CARRIERS .........................            169,850          0.33
  LEATHER AND LEATHER PRODUCTS ...............                546          0.00
  LEGAL SERVICES .............................              1,425          0.00
  LUMBER AND WOOD PRODUCTS ...................              1,090          0.00
  METAL MINING ...............................              9,323          0.02
  MISCELLANEOUS MANUFACTURING
   INDUSTRIES ................................              9,452          0.02
  MISCELLANEOUS REPAIR SERVICES ..............                328          0.00
</TABLE>

<TABLE>
<CAPTION>
                                                         VALUE              %
                                                     --------------    ----------
<S>                                                   <C>                <C>
  MISCELLANEOUS RETAIL .......................        $   174,069          0.34%
  MOTION PICTURES ............................            582,889          1.13
  NONDEPOSITORY INSTITUTIONS .................            192,439          0.37
  OIL AND GAS EXTRACTION .....................             71,002          0.14
  PAPER AND ALLIED PRODUCTS ..................             58,040          0.11
  PERSONAL SERVICES ..........................             13,023          0.03
  PETROLEUM AND COAL PRODUCTS ................              2,756          0.01
  PRIMARY METAL INDUSTRIES ...................              1,742          0.00
  PRINTING AND PUBLISHING ....................             31,104          0.06
  RAILROAD TRANSPORTATION ....................             24,114          0.05
  REAL ESTATE ................................              4,622          0.01
  RUBBER AND MISCELLANEOUS PLASTIC0
   PRODUCTS ..................................            118,127          0.23
  SECURITY AND COMMODITY BROKERS .............            143,598          0.28
  SOCIAL SERVICES ............................              1,213          0.00
  SPECIAL TRADE CONTRACTORS ..................              5,172          0.01
  STONE, CLAY, AND GLASS PRODUCTS ............            279,116          0.54
  TEXTILE MILL PRODUCTS ......................              2,151          0.00
  TOBACCO PRODUCTS ...........................             64,296          0.12
  TRANSPORTATION BY AIR ......................              2,600          0.01
  TRANSPORTATION EQUIPMENT ...................          1,330,379          2.59
  TRANSPORTATION SERVICES ....................             10,977          0.02
  TRUCKING AND WAREHOUSING ...................              3,932          0.01
  WATER TRANSPORTATION .......................            208,499          0.41
  WHOLESALE TRADE-DURABLE GOODS ..............             12,576          0.02
  WHOLESALE TRADE-NONDURABLE GOODS ...........            445,999          0.87
                                                      -----------        ------
 TOTAL COMMON STOCK
  (Cost $50,013,519) .........................         51,327,343         99.76
                                                      -----------        ------
 SHORT TERM INVESTMENT
 U.S. GOVERNMENT AGENCY ......................             99,969          0.19
                                                      -----------        ------
 TOTAL SHORT TERM INVESTMENT .................
  (Cost $99,969) .............................             99,969          0.19
                                                      -----------        ------
 TOTAL PORTFOLIO
  (Cost $50,113,488) .........................         51,427,312         99.95
 OTHER ASSETS & LIABILITIES, NET .............             25,438          0.05
                                                      -----------        ------
 NET ASSETS ..................................        $51,452,750        100.00%
                                                      ===========        ======
</TABLE>

B-29                   See notes to financial statements.
<PAGE>
                              TIAA-CREF LIFE FUNDS
                  STATEMENT OF INVESTMENTS--GROWTH EQUITY FUND
                                 MARCH 10, 2000

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                                 <C>
COMMON STOCK--99.76%
 AGRICULTURAL PRODUCTION-CROPS--0.00%
    95        DELTA & PINE LAND CO .....................        $  1,816
    50      * HINES HORTICULTURE, INC ..................             387
                                                                --------
                                                                   2,203
                                                                --------
 AGRICULTURAL SERVICES--0.00%
    87      * CADIZ, INC ...............................             783
                                                                --------
 AMUSEMENT AND RECREATION SERVICES--0.99%
    50      * ARGOSY GAMING CORP .......................             693
    50      * BALLY TOTAL FITNESS HOLDINGS CORP ........           1,225
    67        INTERNATIONAL SPEEDWAY CORP (CLASS A ) ...           2,788
12,266      * PREMIER PARKS, INC .......................         239,187
 7,202      * SFX ENTERTAINMENT, INC (CLASS A) .........         259,722
    50      * STATION CASINOS, INC .....................             965
    85      * WESTWOOD ONE, INC ........................           5,673
                                                                --------
                                                                 510,253
                                                                --------
 APPAREL AND ACCESSORY STORES--0.20%
   240      * ABERCROMBIE & FITCH CO (CLASS A) .........           3,660
    50      * AMERICAN EAGLE OUTFITTERS, INC ...........           1,346
    50      * ANN TAYLOR STORES CORP ...................           1,196
    50      * CHILDRENS PLACE RETAIL STORES ............             700
    86        CLAIRES STORES, INC ......................           1,456
 1,619        GAP, INC .................................          74,676
    50      * GENESCO, INC .............................             493
   105        INTIMATE BRANDS, INC (CLASS A) ...........           3,327
    63      * MEN'S WEARHOUSE, INC .....................           1,496
    50        NORDSTROM, INC ...........................           1,106
    68      * PACIFIC SUNWEAR CALIFORNIA, INC ..........           1,691
   102        ROSS STORES, INC .........................           1,676
    50      * STEIN MART, INC ..........................             300
   770        TJX COS, INC .............................          11,742
                                                                --------
                                                                 104,865
                                                                --------
 APPAREL AND OTHER TEXTILE PRODUCTS--0.01%
   259      * JONES APPAREL GROUP, INC .................           6,604
    50      * QUIKSILVER, INC ..........................             687
                                                                --------
                                                                   7,291
                                                                --------
 AUTO REPAIR, SERVICES AND PARKING--0.00%
    50        MIDAS, INC ...............................           1,196
                                                                --------
 AUTOMOTIVE DEALERS AND SERVICE STATIONS--0.02%
   431      * AUTONATION, INC ..........................           3,178
   109      * AUTOZONE, INC ............................           2,377
    91      * COPART, INC ..............................           1,541
    50      * CSK AUTO CORP ............................             628
    85      * OREILLY AUTOMOTIVE, INC ..................             850
                                                                --------
                                                                   8,574
                                                                --------
 BUILDING MATERIALS AND GARDEN SUPPLIES--0.68%
    69        FASTENAL CO ..............................           2,622
 5,719        HOME DEPOT, INC ..........................         307,038
   850        LOWES COS, INC ...........................          38,250
                                                                --------
                                                                 347,910
                                                                --------
 BUSINESS SERVICES--20.51%
   102      * ACCLAIM ENTERTAINMENT, INC ...............             522
    79      * ACNEILSEN CORP ...........................           1,530
    64      * ACTIVISION, INC ..........................             916
    61      * ACTUATE CORP .............................           4,113
   146      * ACXIOM CORP ..............................           5,164
   307        ADOBE SYSTEMS, INC .......................          25,557
    50      * ADVO, INC ................................           1,275
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                                 <C>
    76      * AFFILIATED COMPUTER SERVICES, INC
              (CLASS A) ................................        $  2,417
 5,553      * AMERICA ONLINE, INC ......................         328,668
   104      * AMERICAN MANAGEMENT SYSTEMS, INC .........           4,257
    50        ANALYSTS INTERNATIONAL CORP ..............             550
    68      * ANSWERTHINK CONSULTING GROUP .............           1,802
    50      * ASPECT DEVELOPMENT, INC ..................           8,500
    50      * ASPEN TECHNOLOGY, INC ....................           2,100
    50        AUTODESK, INC ............................           2,743
 1,553        AUTOMATIC DATA PROCESSING, INC ...........          68,526
    72      * AVANT CORP ...............................           1,039
    61      * AVT CORP .................................           1,967
    50      * AWARE, INC ...............................           2,481
    70      * AXENT TECHNOLOGIES, INC ..................           2,135
    61      * BANYAN SYSTEMS, INC ......................           1,258
   393      * BEA SYSTEMS, INC .........................          52,662
    60      * BEYOND.COM CORP ..........................             360
    96      * BILLING CONCEPTS CORP ....................             846
    83      * BINDVIEW DEVELOPMENT CORP ................           3,460
    68      * BISYS GROUP, INC .........................           3,638
 7,000      * BMC SOFTWARE, INC ........................         363,562
    50      * BRIO TECHNOLOGY, INC .....................           2,000
   138      * BROADVISION, INC .........................          35,638
   325      * CADENCE DESIGN SYSTEMS, INC ..............           7,190
   127      * CAMBRIDGE TECHNOLOGY PARTNERS, INC .......           1,730
    50      * CCC INFORMATION SERVICES GROUP, INC ......           1,362
   865      * CENDANT CORP .............................          15,678
   161      * CENTURY BUSINESS SERVICES, INC ...........             548
 5,915      * CERIDIAN CORP ............................         111,645
    65      * CERNER CORP ..............................           2,112
    90      * CHECKFREE HOLDINGS CORP ..................           7,976
    73      * CHOICEPOINT, INC .........................           3,020
   112      * CIBER, INC ...............................           2,576
   400      * CITRIX SYSTEMS, INC ......................          43,000
    50      * CLARIFY, INC .............................           8,050
   400      * CMGI, INC ................................          54,575
    50      * COMPLETE BUSINESS SOLUTIONS, INC .........           1,225
 1,035        COMPUTER ASSOCIATES INTERNATIONAL, INC ...          68,827
    77      * COMPUTER HORIZONS CORP ...................           1,915
    50      * COMPUTER NETWORK TECHNOLOGY CORP .........           1,134
   331      * COMPUTER SCIENCES CORP ...................          26,748
    50        COMPUTER TASK GROUP, INC .................             662
   400      * COMPUWARE CORP ...........................           9,550
    50      * CRITICAL PATH, INC .......................           5,695
   119      * CSG SYSTEMS INTERNATIONAL, INC ...........           7,273
    50      * CYBERCASH, INC ...........................             681
    75      * DATA BROADCASTING CORP ...................             684
    50      * DATASTREAM SYSTEMS, INC ..................           2,171
    75      * DENDRITE INTERNATIONAL, INC ..............           1,584
   216      * DOUBLECLICK, INC .........................          25,407
    63      * DSP GROUP, INC ...........................           3,528
   176      * EARTHLINK, INC ...........................           4,180
    74      * EBAY, INC ................................          14,300
    50      * ECHELON CORP .............................           4,525
    87      * ECLIPSYS CORP ............................           2,495
   157      * ELECTRONIC ARTS, INC .....................          14,571
 7,853        ELECTRONIC DATA SYSTEMS CORP .............         482,959
   122      * ELECTRONICS FOR IMAGING, INC .............           7,724
    99      * ELOYALTY CORP ............................           2,823
    50      * ENTRUST TECHNOLOGIES, INC ................           6,409
   101      * EPICOR SOFTWARE CORP .....................             849
   351        EQUIFAX, INC .............................           7,743
   343      * EXCITE AT HOME ...........................           9,796
</TABLE>

B-30                   See notes to financial statements.
<PAGE>
<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
 BUSINESS SERVICES--(Continued)
    50        FACTSET RESEARCH SYSTEMS, INC ...........       $    1,540
    76      * FILENET CORP ............................            3,087
   245        FIRST DATA CORP .........................           10,259
   305      * FISERV, INC .............................           10,408
    73      * GETTY IMAGES, INC .......................            3,494
   126      * GO.COM ..................................            3,039
    50      * GO2NET, INC .............................            4,253
    60      * GT INTERACTIVE SOFTWARE CORP ............              240
    50      * GTECH HOLDINGS CORP .....................              968
    96      * HARBINGER CORP ..........................            3,318
    50      * HEALTHEON/WEBMD CORP ....................            2,050
    61      * HNC SOFTWARE ............................            7,212
    80      * HYPERION SOLUTIONS CORP .................            4,520
   166      * I2 TECHNOLOGIES, INC ....................           34,528
    87      * IGATE CAPITAL CORP ......................            5,241
    50      * IMRGLOBAL CORP ..........................              787
   765        IMS HEALTH, INC .........................           16,208
    72      * INFOCURE CORP ...........................            1,192
   600      * INFORMIX CORP ...........................           12,300
   118      * INFOSPACE.COM, INC ......................           28,902
    50      * INFOUSA, INC ............................              762
   177      * INKTOMI CORP ............................           29,968
    50      * INTERIM SERVICES, INC ...................            1,356
 6,197        INTERPUBLIC GROUP OF COS, INC ...........          229,289
   321      * INTUIT, INC .............................           18,758
    63      * ISS GROUP, INC ..........................            7,878
    50      * IVILLAGE, INC ...........................            1,193
    75      * J.D. EDWARDS & CO .......................            3,328
   140      * KEANE, INC ..............................            3,587
    50      * KORN FERRY INTERNATIONAL ................            1,728
    89      * LABOR READY, INC ........................              750
   124      * LAMAR ADVERTISING CO (CLASS A) ..........            6,711
    85      * LEARN2.COM, INC .........................              515
   187      * LEGATO SYSTEMS, INC .....................            6,720
    60      * LHS GROUP, INC ..........................            2,640
   196      * LYCOS, INC ..............................           14,357
   106      * MACROMEDIA, INC .........................            9,526
    50      * MAPICS, INC .............................              981
    89      * MEDQUIST, INC ...........................            2,280
    62      * MENTOR GRAPHICS CORP ....................              899
   191      * MERCURY INTERACTIVE CORP ................           21,941
    72      * MESSAGEMEDIA, INC .......................            1,008
    85      * METAMOR WORLDWIDE, INC ..................            1,556
    50      * MICROMUSE, INC ..........................            9,031
25,700        MICROSOFT CORP ..........................        2,595,700
   192      * MICROSTRATEGY, INC ......................           60,096
    66      * MIDWAY GAMES, INC .......................            1,328
   101      * MODIS PROFESSIONAL SERVICES, INC ........            1,647
    80        NATIONAL COMPUTER SYSTEMS, INC ..........            3,965
    73        NATIONAL DATA CORP ......................            2,135
    50      * NATIONAL EQUIPMENT SERVICES, INC ........              303
   327      * NETWORK APPLIANCE, INC ..................           77,458
   189      * NETWORKS ASSOCIATES, INC ................            5,894
    60      * NEW ERA OF NETWORKS, INC ................            5,115
   108      * NOVA CORP (GEORGIA) .....................            2,598
   800      * NOVELL, INC .............................           25,100
 3,241        OMNICOM GROUP, INC ......................          271,231
    50      * ONEMAIN.COM, INC ........................              581
    84      * OPEN MARKET, INC ........................            5,076
29,600      * ORACLE CORP .............................        2,416,100
   400      * PARAMETRIC TECHNOLOGY CORP ..............           12,350
   300        PAYCHEX, INC ............................           15,262
    50      * PEGASUS SYSTEMS, INC ....................            1,187
   400      * PEOPLESOFT, INC .........................            9,850
    69      * PER SE TECHNOLOGIES, INC ................              448
   128      * PEREGRINE SYSTEMS, INC ..................            9,632
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
   128      * PEROT SYSTEMS CORP (CLASS A) ............       $    2,880
    88      * POLICY MANAGEMENT SYSTEMS CORP ..........              709
    76      * PRICELINE.COM, INC ......................            7,182
    77      * PROGRESS SOFTWARE CORP ..................            1,588
    50      * PROTECTION ONE, INC .....................               84
    50      * PROXYMED, INC ...........................              498
 2,126      * PSINET, INC .............................          118,790
    50      * QUADRAMED CORP ..........................              343
    76      * RARE MEDIUM GROUP, INC ..................            6,688
   220      * RATIONAL SOFTWARE CORP ..................           19,126
   160      * REALNETWORKS, INC .......................           13,060
    63      * REMEDY CORP .............................            3,614
    50      * RENT WAY, INC ...........................              868
    50      * RENT-A-CENTER, INC ......................              762
   223      * ROBERT HALF INTERNATIONAL, INC ..........            8,933
    50        ROLLINS, INC ............................              768
   101      * ROMAC INTERNATIONAL, INC ................            1,451
    90      * RSA SECURITY, INC .......................            7,846
    50      * SABRE GROUP HOLDINGS CORP ...............            2,387
    71      * SAGA SYSTEMS, INC .......................            2,476
    50      * SANTA CRUZ OPERATION, INC ...............              859
    66      * SAPIENT CORP ............................            7,528
    50        SHARED MEDICAL SYSTEMS CORP .............            2,909
 2,140      * SIEBEL SYSTEMS, INC .....................          348,552
    85      * SITEL CORP ..............................              706
   127      * SNYDER COMMUNICATIONS, INC ..............            3,071
    50      * SOFTNET SYSTEMS, INC ....................            1,731
   103        SOTHEBYS HOLDINGS, INC (CLASS A) ........            2,208
    50      * SPORTSLINE.COM ..........................            2,887
    50      * SPYGLASS, INC ...........................            4,068
   197      * STERLING COMMERCE, INC ..................            8,594
    83      * STRUCTURAL DYNAMICS RESEARCH CORP .......            1,431
 9,900      * SUN MICROSYSTEMS, INC ...................          932,456
   276      * SUNGARD DATA SYSTEMS, INC ...............            8,556
    61      * SVI HOLDINGS, INC .......................              632
    50      * SYKES ENTERPRISES, INC ..................              946
   110      * SYMANTEC CORP ...........................            8,889
   145      * SYNOPSYS, INC ...........................            6,280
    80      * SYSTEMS & COMPUTER TECHNOLOGY CORP ......            1,920
   107      * TECHNOLOGY SOLUTIONS CO .................              969
    50      * TELETECH HOLDINGS, INC ..................            1,956
    50      * THQ, INC ................................              981
   134      * TMP WORLDWIDE, INC ......................           12,194
    93        TOTAL SYSTEM SERVICES, INC ..............            1,476
    81      * TRANSACTION SYSTEM ARCHITECTURE .........            2,905
    67        TRUE NORTH COMMUNICATIONS, INC ..........            2,680
    99      * TYLER TECHNOLOGIES, INC .................              587
    50      * UNITED RENTALS, INC .....................              728
   140      * VALASSIS COMMUNICATIONS, INC ............            4,541
   169      * VERIO, INC ..............................            9,464
   191      * VERISIGN, INC ...........................           45,828
 3,450      * VERITAS SOFTWARE CORP ...................          581,971
    77      * VERITY, INC .............................            4,268
    88      * VERTICALNET, INC ........................           24,040
    60      * VIGNETTE CORP ...........................           17,820
    67      * WAVE SYSTEMS CORP (CLASS A) .............            2,650
   131      * WIND RIVER SYSTEMS, INC .................            6,517
 1,300      * YAHOO, INC ..............................          231,481
 2,284        YOUNG & RUBICAM, INC ....................           95,071
                                                              ----------
                                                              10,550,373
                                                              ----------
 CHEMICALS AND ALLIED PRODUCTS--8.80%
 3,695        ABBOTT LABORATORIES CO ..................          114,314
    60      * ALKERMES, INC ...........................            8,572
   337        ALLERGAN, INC ...........................           16,049
    50        ALPHARMA, INC (CLASS A) .................            1,893
   217      * ALZA CORP ...............................            7,974
 8,201        AMERICAN HOME PRODUCTS CORP .............          405,949
</TABLE>

B-31                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
CHEMICALS AND ALLIED PRODUCTS--(Continued)
 2,400      * AMGEN, INC ..............................       $  142,950
    50      * ANDRX CORP ..............................            4,987
   602        AVON PRODUCTS, INC ......................           15,802
   131      * BIO-TECHNOLOGY GENERAL CORP .............            2,071
   373      * BIOGEN, INC .............................           31,355
 4,648        BRISTOL MYERS SQUIBB CO .................          243,439
   495      * CAREMARK RX, INC ........................            1,949
    50      * CELL PATHWAYS, INC ......................            1,918
    76      * CEPHALON, INC ...........................            4,807
   120      * CHIRON CORP .............................            7,192
    97        CHURCH & DWIGHT CO, INC .................            1,448
   107        CK WITCO CORP ...........................            1,056
   582        CLOROX CO ...............................           17,387
 1,448        COLGATE PALMOLIVE CO ....................           61,902
    50      * COLUMBIA LABORATORIES, INC ..............              881
    50      * COR THERAPEUTICS, INC ...................            4,384
    50      * COULTER PHARMACEUTICALS, INC ............            2,150
    50      * CYGNUS, INC .............................              887
   235        DIAL CORP ...............................            2,585
   295        DU PONT (E.I.) DE NEMOURS & CO ..........           13,551
    50      * DURA PHARMACEUTICALS, INC ...............              737
    50      * DURAMED PHARMACEUTICALS, INC ............              437
   280        ECOLAB, INC .............................            8,505
 6,200      * ELAN CORP PLC ADR .......................          246,062
    91      * ENZON, INC ..............................            6,045
    50        FERRO CORP ..............................              931
   208      * FOREST LABORATORIES, INC ................           14,716
    69      * GENZYME CORP (GENERAL DIVISION) .........            3,976
    50      * GEORGIA GULF CORP .......................            1,012
   109      * GILEAD SCIENCES, INC ....................            7,813
    89      * GRACE W.R. & CO .........................              912
 3,800      * GUILFORD PHARMACEUTICALS, INC ...........          139,412
    60      * HEMISPHERX BIOPHARMA, INC ...............            1,061
   115      * HUMAN GENOME SCIENCES, INC ..............           19,837
   177        ICN PHARMACEUTICALS, INC ................            4,391
    96      * ICOS CORP ...............................            4,644
   105      * IDEC PHARMACEUTICALS CORP ...............           13,577
    91      * IDEXX LABORATORIES, INC .................            2,542
    71      * IMCLONE SYSTEMS, INC ....................            9,585
   187      * IMMUNEX CORP ............................           39,877
    76      * ISIS PHARMACEUTICALS, INC ...............            1,824
   243      * IVAX CORP ...............................            6,834
 3,741        JOHNSON & JOHNSON CO ....................          264,909
   136        JONES PHARMACEUTICAL, INC ...............            5,482
    69      * KING PHARMACEUTICALS, INC ...............            3,217
   217        LAUDER (ESTEE) CO (CLASS A) .............            8,625
   112      * LIGAND PHARMACEUTICALS CO (CLASS A) .....            2,072
 5,073        LILLY (ELI) & CO ........................          310,404
    97      * LIPOSOME CO, INC ........................            1,418
    50      * MACROCHEM CORP (DELAWARE) ...............              342
    71      * MEDICIS PHARMACEUTICAL CORP (CLASS A) ...            3,479
   139      * MEDIMMUNE, INC ..........................           26,679
12,405        MERCK & CO, INC .........................          738,872
    92      * MILLENNIUM PHARMACEUTICALS, INC .........           21,666
 1,576        MONSANTO CO .............................           62,646
   271        MYLAN LABORATORIES, INC .................            7,554
    76      * ORGANOGENESIS, INC ......................            1,372
10,916        PFIZER, INC .............................          383,424
 3,764        PROCTER & GAMBLE CO .....................          199,727
    50      * REVLON, INC (CLASS A) ...................              518
    84      * REXALL SUNDOWN, INC .....................            1,249
11,649        SCHERING-PLOUGH CORP ....................          436,109
   168      * SEPRACOR, INC ...........................           18,858
    50      * SICOR, INC ..............................              540
    50      * SUPERGEN, INC ...........................            3,303
    50      * TECHNE CORP .............................            3,856
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
    60      * THERAGENICS CORP ........................       $      930
    50      * TRANSKARYOTIC THERAPIES, INC ............            3,471
    81      * TRIANGLE PHARMACEUTICALS, INC ...........            1,270
    50      * VENTIV HEALTH, INC ......................              468
    50      * VICAL, INC ..............................            2,407
 3,833      * WARNER-LAMBERT CO .......................          354,073
   221      * WATSON PHARMACEUTICALS, INC .............            8,301
                                                             -----------
                                                               4,529,423
                                                             -----------
COMMUNICATIONS--12.21%
   100      * ADELPHIA COMMUNICATIONS CORP
              (CLASS A) ...............................            4,981
    60      * ADVANCED RADIO TELECOM CORP .............            2,621
    50      * AERIAL COMMUNICATIONS, INC ..............            2,634
   242      * ALLEGIANCE TELECOM, INC .................           23,927
   277        ALLTEL CORP .............................           18,853
    50      * AMERICAN MOBILE SATELLITE CORP ..........            2,015
 7,900      * AMFM, INC ...............................          450,300
 6,100        AT & T CORP .............................          331,306
12,639      * AT & T CORP--LIBERTY MEDIA GROUP
              (CLASS A) ...............................          665,127
 2,742        BROADWING, INC ..........................          106,766
   205      * CABLEVISION SYSTEMS CORP (CLASS A) ......           12,325
    82      * CAPROCK COMMUNICATIONS CORP .............            4,264
11,698      * CBS CORP ................................          671,172
    50      * CITADEL COMMUNICATIONS CORP .............            2,006
 1,154      * CLEAR CHANNEL COMMUNICATIONS, INC .......           71,475
    50      * COM21, INC ..............................            3,525
 1,700        COMCAST CORP (CLASS A) SPECIAL ..........           68,743
   105      * CONCENTRIC NETWORK CORP .................            6,030
   197      * COVAD COMMUNICATIONS GROUP ..............           19,133
   165      * COX COMMUNICATIONS, INC (CLASS A) .......            7,435
    50      * CUMULUS MEDIA, INC ......................            1,278
   127      * E.SPIRE COMMUNICATIONS, INC .............            1,833
   114      * EMMIS COMMUNICATIONS (CLASS A) ..........            3,975
    50      * ENTERCOM COMMUNICATIONS CORP ............            2,293
 5,400        ERICSSON TELEFON (LM) SERIES B ADR ......          543,375
   400      * EXODUS COMMUNICATIONS, INC ..............           65,825
   335      * FOX ENTERTAINMENT GROUP, INC ............            8,584
   447      * GLOBAL TELESYSTEMS GROUP, INC ...........           13,577
   104      * HISPANIC BROADCASTING CORP ..............           10,582
   118      * ICG COMMUNICATIONS, INC .................            4,196
    50      * IDT CORP ................................            1,731
 4,622      * INFINITY BROADCASTING CORP (CLASS A) ....          153,103
   120      * INTERMEDIA COMMUNICATIONS, INC ..........            8,917
    50      * INTERNATIONAL FIBERCOM, INC .............            1,450
   120      * ITC DELTACOM, INC .......................            5,017
    50      * LEAP WIRELESS INTERNATIONAL, INC ........            4,506
   500      * LEVEL 3 COMMUNICATIONS, INC .............           65,093
   114      * LIBERTY DIGITAL, INC (CLASS A) ..........            5,999
19,918        LUCENT TECHNOLOGIES, INC ................        1,346,954
 9,800      * MCI WORLDCOM, INC .......................          457,537
   271      * MCLEODUSA, INC (CLASS A) ................           28,319
   315      * MEDIA ONE GROUP, INC ....................           24,609
   268      * METROMEDIA FIBER NETWORK (CLASS A) ......           22,378
    50      * MGC COMMUNICATIONS, INC .................            3,415
 1,600      * NEXTEL COMMUNICATIONS, INC (CLASS A) ....          255,400
   178      * NEXTLINK COMMUNICATIONS, INC ............           21,949
   327      * NTL, INC ................................           34,355
   212      * PAGING NETWORK, INC .....................            1,046
    50      * PANAMSAT CORP ...........................            2,753
    74      * PAXSON COMMUNICATIONS CORP ..............              703
    62      * POWERTEL, INC ...........................            5,487
   108      * PRICE COMMUNICATIONS CORP ...............            2,632
    71      * PRIMUS TELECOMMUNICATIONS GROUP, INC ....            3,359
    87      * PTEK HOLDINGS, INC ......................              800
   303      * QWEST COMMUNICATIONS INTERNATIONAL ,
              INC .....................................           15,964
 1,402      * RCN CORP ................................           93,934
</TABLE>

B-32                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
 COMMUNICATIONS--(Continued)
   138      * RHYTHMS NETCONNECTIONS, INC .............       $    5,571
 5,054        SBC COMMUNICATIONS, INC .................          212,268
    50      * SIRIUS SATELLITE RADIO, INC .............            2,962
    76      * SPRINT CORP (PCS GROUP) .................            4,536
    90      * STAR TELECOMMUNICATIONS, INC ............              624
    92      * TALK.COM, INC ...........................            1,391
    50      * TELIGENT, INC ...........................            4,550
    94      * TV GUIDE, INC ...........................            5,507
   545        U.S. WEST, INC ..........................           38,354
   138      * UNITEDGLOBALCOM, INC (CLASS A) ..........           15,042
   196      * UNIVISION COMMUNICATIONS, INC ...........           18,791
   615      * VIACOM, INC (CLASS B) ...................           33,248
 3,000      * VIATEL, INC .............................          210,187
   188      * VOICESTREAM WIRELESS CORP ...............           22,066
    50      * WAVO CORP ...............................              387
   113      * WESTERN WIRELESS CORP (CLASS A) .........            6,215
    73      * WINSTAR COMMUNICATIONS, INC .............            4,015
                                                            ------------
                                                               6,283,280
                                                            ------------
 DEPOSITORY INSTITUTIONS--0.52%
    50      * CENTENNIAL BANCORP ......................              465
    50        CHITTENDEN CORP .........................            1,325
    94        COMMUNITY FIRST BANKSHARES, INC .........            1,304
   500      * CONCORD EFS, INC ........................            8,312
   400        FIFTH THIRD BANCORP .....................           18,350
    50        FIRST BANCORP (PUERTO RICO) .............              862
    88        FIRST FINANCIAL BANCORP .................            1,556
 6,032        FIRSTAR CORP ............................          105,937
   106        HUDSON UNITED BANCORP ...................            2,047
    50      * IMPERIAL BANCORP ........................            1,328
 1,733        MBNA CORP ...............................           38,234
    50        MERCHANTS NEW YORK BANCORP, INC .........              818
   200        NATIONAL COMMERCE BANCORP ...............            3,387
    50      * NETBANK, INC ............................              606
   138        NORTHERN TRUST CORP .....................            7,219
    61        PACIFIC CAPITAL BANCORP .................            1,525
   353        PROVIDIAN FINANCIAL CORP ................           22,900
    63        S & T BANCORP, INC ......................            1,102
    93      * S1 CORP .................................            9,765
   169        SKY FINANCIAL GROUP, INC ................            2,439
    70      * SOUTHWEST BANCORP OF TEXAS, INC .........            1,246
   179        STATE STREET CORP .......................           12,104
    65        STERLING BANCSHARES, INC ................              568
   310        SYNOVUS FINANCIAL CORP ..................            4,630
   133        TRUSTCO BANK CORP .......................            1,496
    50        U.S. TRUST CORP .........................            8,768
   106        UNITED BANKSHARES, INC ..................            1,868
   105        W HOLDING CO, INC .......................              892
   104        ZIONS BANCORP ...........................            3,874
                                                            ------------
                                                                 264,927
                                                            ------------
 EATING AND DRINKING PLACES--0.16%
    50        APPLEBEES INTERNATIONAL, INC ............            1,306
    68      * CEC ENTERTAINMENT, INC ..................            1,683
    84        CKE RESTAURANTS, INC ....................              530
    50      * CONSOLIDATED PRODUCTS, INC ..............              475
    50      * IHOP CORP (NEW) .........................              690
   102      * JACK IN THE BOX, INC ....................            2,071
   203        MARRIOTT INTERNATIONAL (CLASS A) ........            5,468
 1,628        MCDONALD'S CORP .........................           51,892
   149      * OUTBACK STEAKHOUSE, INC .................            3,892
    50      * PAPA JOHNS INTERNATIONAL, INC ...........            1,372
    63        RUBY TUESDAY, INC .......................            1,039
    50        SODEXHO MARRIOTT SERVICES, INC ..........              546
    50      * SONIC CORP ..............................            1,237
    50      * THE CHEESECAKE FACTORY CO ...............            1,571
   197      * TRICON GLOBAL RESTAURANTS, INC ..........            5,466
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
    93      * U.S. FOODSERVICE, INC ...................       $    2,348
   135        VIAD CORP ...............................            2,894
                                                            ------------
                                                                  84,480
                                                            ------------
 EDUCATIONAL SERVICES--0.02%
   191      * APOLLO GROUP, INC (CLASS A) .............            4,261
   149      * DEVRY, INC ..............................            2,952
    50      * EDUCATION MANAGEMENT CORP ...............              703
    61      * SYLVAN LEARNING SYSTEMS, INC ............              968
                                                            ------------
                                                                   8,884
                                                            ------------
 ELECTRIC, GAS, AND SANITARY SERVICES--0.21%
   358      * AES CORP ................................           26,134
   341      * ALLIED WASTE INDUSTRIES, INC ............            2,003
   111      * CALPINE CORP ............................           12,321
   171      * NEWPARK RESOURCES, INC ..................            1,239
    92      * REPUBLIC SERVICES, INC (CLASS A) ........            1,006
    50      * SOUTHERN UNION CO .......................              665
 1,539        WASTE MANAGEMENT, INC ...................           21,546
   832        WILLIAMS COS, INC .......................           40,508
                                                            ------------
                                                                 105,422
                                                            ------------
 ELECTRONIC AND OTHER ELECTRIC EQUIPMENT--23.46%
    90      * ACTV, INC ...............................            2,964
   700      * ADC TELECOMMUNICATIONS, INC .............           37,625
    50      * ADTRAN, INC .............................            3,975
   179      * ADVANCED FIBRE COMMUNICATIONS, INC ......           14,286
    50      * AEROFLEX, INC ...........................            3,500
    50      * ALPHA INDUSTRIES, INC ...................            6,800
   400      * ALTERA CORP .............................           37,725
   172      * AMERICAN POWER CONVERSION CORP ..........            5,719
 4,138      * AMERICAN TOWER SYSTEMS (CLASS A) ........          226,814
    50      * AMERICAN XTAL TECHNOLOGY, INC ...........            2,025
    80        AMETEK, INC .............................            1,340
   205      * AMKOR TECHNOLOGY, INC ...................           10,403
    63      * AMPEX CORP (CLASS A) ....................              224
    67      * ANADIGICS, INC ..........................            6,842
 4,333      * ANALOG DEVICES, INC .....................          749,338
    68      * ANCOR COMMUNICATIONS, INC ...............            3,731
    50      * ANDREW CORP .............................            1,428
    60      * ANTEC CORP ..............................            2,790
 1,426      * APPLIED MICRO CIRCUITS CORP .............          414,966
    83      * ARTESYN TECHNOLOGIES, INC ...............            1,691
    80      * ASPECT TELECOMMUNICATIONS CORP ..........            4,880
 3,047      * ATMEL CORP ..............................          165,871
    50      * BENCHMARK ELECTRONICS, INC ..............            1,700
   266      * BROADCOM CORP (CLASS A) .................           64,654
    96      * BURR BROWN CORP .........................            5,712
    61      * C-COR.NET CORP ..........................            2,623
 5,541      * CIENA CORP ..............................          902,490
    99      * COMMSCOPE, INC ..........................            4,232
   173      * COMVERSE TECHNOLOGY, INC ................           40,417
   400      * CONEXANT SYSTEMS, INC ...................           35,225
    62      * CREE, INC ...............................           12,028
    68        CTS CORP ................................            3,655
   152      * CYPRESS SEMICONDUCTOR CORP ..............            7,315
   146        DALLAS SEMICONDUCTOR CORP ...............            6,579
   169      * DIGITAL MICROWAVE CORP ..................            6,675
    91      * DII GROUP, INC ..........................           10,368
    81      * E-TEK DYNAMICS, INC .....................           23,085
   111      * ECHOSTAR COMMUNICATIONS CORP
              (CLASS A) ...............................           15,318
    50      * ELECTRO SCIENTIFIC INDUSTRIES, INC ......            3,200
   156      * ELOT, INC ...............................            1,111
15,643        GENERAL ELECTRIC CO .....................        2,059,987
    75      * GENERAL SEMICONDUCTOR, INC ..............            1,500
    50      * GLOBIX CORP .............................            3,100
    66      * HARMONIC LIGHTWAVES, INC ................            9,376
    50        HELIX TECHNOLOGY CORP ...................            3,637
</TABLE>

B-33                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
 ELECTRONIC AND OTHER ELECTRIC EQUIPMENT--(Continued)
    50      * HUTCHINSON TECHNOLOGY, INC ..............       $      851
22,800        INTEL CORP ..............................        2,740,275
    50        INTER-TEL, INC ..........................            2,153
   121      * INTERDIGITAL COMMUNICATIONS CORP ........            3,894
    50      * INTERNATIONAL RECTIFIER CORP ............            2,156
    80      * INTERVOICE-BRITE, INC ...................            2,980
   124      * JABIL CIRCUIT, INC ......................           11,067
 1,500      * JDS UNIPHASE CORP .......................          414,000
    74      * KOPIN CORP ..............................            6,105
    81      * L-3 COMMUNICATIONS HOLDINGS, INC ........            3,609
    50      * LASERSIGHT, INC .........................              465
   113      * LATTICE SEMICONDUCTOR CORP ..............            8,934
   380        LINEAR TECHNOLOGY CO ....................           38,593
 6,880      * LSI LOGIC CORP ..........................          607,160
   300      * MAXIM INTEGRATED PRODUCTS ...............           21,037
   189        MAYTAG CO ...............................            5,221
    62        METHODE ELECTRONICS, INC (CLASS A) ......            3,534
    71      * MICREL, INC .............................            8,559
   190      * MICROCHIP TECHNOLOGY, INC ...............           13,145
    86      * MICRON TECHNOLOGY, INC ..................            9,169
    79      * MMC NETWORKS, INC .......................            4,285
    90        MOLEX, INC ..............................            5,640
   655      * MOTOROLA, INC ...........................          112,700
    63      * NEOMAGIC CORP ...........................              346
 1,300      * NOKIA OYJ ADR ...........................          279,256
    50      * NVIDIA CORP .............................            5,925
   113      * P-COM, INC ..............................            2,641
   168      * PAIRGAIN TECHNOLOGIES, INC ..............            3,213
    50      * PHOTRONICS, INC .........................            2,150
    50      * PLANTRONICS, INC ........................            4,131
    50      * PLEXUS CORP .............................            3,303
   838      * PMC-SIERRA, INC .........................          205,676
    50      * POLYCOM, INC ............................            5,850
    50      * POWER INTEGRATIONS, INC .................            2,975
   182      * QLOGIC CORP .............................           32,543
 2,700      * QUALCOMM, INC ...........................          367,537
    50      * RAMBUS, INC .............................           21,050
    68      * RAYOVAC CORP ............................            1,292
   128      * RF MICRO DEVICES, INC ...................           21,336
 1,458      * SANMINA CORP ............................          185,257
    61      * SAWTEK, INC .............................            3,126
   196      * SCI SYSTEMS, INC ........................            9,016
   174        SCIENTIFIC-ATLANTA, INC .................           23,566
    50      * SDL, INC ................................           21,359
    79      * SEMTECH CORP ............................            5,218
    50      * SIPEX CORP ..............................            1,793
    50      * SLI, INC ................................              653
 6,144      * SOLECTRON CORP ..........................          219,648
   100      * SYCAMORE NETWORKS, INC ..................           17,000
    68      * TEKELEC .................................            3,276
 3,100      * TELLABS, INC ............................          176,700
 5,968        TEXAS INSTRUMENTS, INC ..................        1,086,176
   125      * TITAN CORP ..............................            5,398
    96      * TRANSWITCH CORP .........................            9,702
    74      * TRIQUINT SEMICONDUCTOR, INC .............            8,177
    50      * VARIAN SEMICONDUCTOR EQUIPMENT
              ASSOCIATES, INC .........................            3,303
    50      * VICOR CORP ..............................            1,021
   391      * VITESSE SEMICONDUCTOR CORP ..............           34,236
    83      * WEBLINK WIRELESS, INC ...................            1,644
    50      * WESTELL TECHNOLOGIES, INC (CLASS A) .....            1,950
   112      * WORLD ACCESS, INC .......................            3,010
 4,000      * XILINX, INC .............................          333,250
                                                            ------------
                                                              12,068,159
                                                            ------------
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
 ENGINEERING AND MANAGEMENT SERVICES--0.13%
   143      * CATALYTICA, INC .........................       $    1,588
    50      * CELGENE CORP ............................            8,425
   146      * COVANCE, INC ............................            1,533
    50      * FIRST CONSULTING GROUP, INC .............              912
   202        GARTNER GROUP, INC (CLASS A) ............            2,840
    61      * INCYTE PHARMACEUTICALS, INC .............           12,398
    50      * LASON, INC ..............................              433
    50      * MARKETING SERVICES GROUP ................              987
    92      * NAVIGANT CONSULTING CO ..................              954
    63      * PAREXEL INTERNATIONAL CORP ..............              574
    50      * PHARMACEUTICAL PRODUCT DEVELOPMENT ......              850
    89      * PROFIT RECOVERY GROUP INTERNATIONAL .....            1,902
   285      * QUINTILES TRANSNATIONAL CORP ............            5,468
    91      * RENAISSANCE WORLDWIDE, INC ..............              563
   731        SERVICEMASTER CO ........................            8,726
    50      * STAFF LEASING, INC ......................              303
    85      * TETRA TECH, INC .........................            2,125
    50      * VALENCE TECHNOLOGY, INC .................            1,700
   275      * WHITTMAN HART, INC ......................           13,475
                                                            ------------
                                                                  65,756
                                                            ------------
 FABRICATED METAL PRODUCTS--0.16%
 2,665        GILLETTE CO .............................           79,783
                                                            ------------
 FOOD AND KINDRED PRODUCTS--1.06%
    50      * AMERICAN ITALIAN PASTA CO (CLASS A) .....              906
   322        ANHEUSER BUSCH COS, INC .................           18,273
    50      * BERINGER WINE ESTATES HOLDINGS, INC
              (CLASS B) ...............................            1,656
   365        BESTFOODS, INC ..........................           14,075
   455        CAMPBELL SOUP CO ........................           13,166
 6,467        COCA COLA CO ............................          288,994
   594        COCA COLA ENTERPRISES, INC ..............           12,474
    98      * DEL MONTE FOODS CO ......................              986
   374        GENERAL MILLS, INC ......................           11,734
    50      * HAIN FOOD GROUP, INC ....................            1,371
   227        HEINZ (H.J.) CO .........................            7,647
    50      * INTERNATIONAL HOME FOODS, INC ...........              793
    50      * KEEBLER FOODS CO ........................            1,243
   242        KELLOGG CO ..............................            5,550
   248        PEPSI BOTTLING GROUP, INC ...............            4,913
 3,616        PEPSICO, INC ............................          110,966
   152        QUAKER OATS CO ..........................            7,096
   166        RALSTON PURINA CO .......................            4,056
 2,003        SARA LEE CORP ...........................           29,168
    83      * SMITHFIELD FOODS, INC ...................            1,328
    50      * TRIARC COS, INC .........................            1,000
    84        WHITMAN CORP ............................              945
   118        WRIGLEY (WM) JR CO ......................            7,286
                                                            ------------
                                                                 545,626
                                                            ------------
 FOOD STORES--0.64%
   173      * 7-ELEVEN, INC ...........................              605
   196        ALBERTSONS, INC .........................            4,704
 2,061      * KROGER CO ...............................           30,399
 8,087      * SAFEWAY, INC ............................          283,550
   200      * STARBUCKS CORP ..........................            7,125
    65      * WHOLE FOODS MARKET, INC .................            2,620
    50      * WILD OATS MARKETS, INC ..................              887
                                                            ------------
                                                                 329,890
                                                            ------------
 FURNITURE AND FIXTURES--0.43%
    94      * ETHAN ALLEN INTERIORS, INC ..............            2,132
    99        FURNITURE BRANDS INTERNATIONAL, INC .....            1,584
   196        MILLER (HERMAN), INC ....................            4,042
 9,892        NEWELL RUBBERMAID, INC ..................          212,678
                                                            ------------
                                                                 220,436
                                                            ------------
</TABLE>

B-34                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
 FURNITURE AND HOMEFURNISHINGS STORES--0.62%
   287      * BED BATH & BEYOND, INC ..................       $    6,780
   415      * BEST BUY, INC ...........................           25,911
   373        CIRCUIT CITY STORES-CIRCUIT CITY GROUP ..           15,945
    50      * GUITAR CENTER, INC ......................              462
    98      * LINENS' N THINGS, INC ...................            2,076
    75      * MUSICLAND STORES CORP ...................              520
   212        PIER 1 IMPORTS, INC .....................            1,762
 6,580        TANDY CORP ..............................          262,377
    50      * TRANS WORLD ENTERTAINMENT CORP ..........              518
   108      * WILLIAMS-SONOMA, INC ....................            2,443
                                                            ------------
                                                                 318,794
                                                            ------------
 GENERAL BUILDING CONTRACTORS--0.00%
    50      * BLOUNT INTERNATIONAL, INC ...............              637
    50        CENTEX CORP .............................              906
                                                            ------------
                                                                   1,543
                                                            ------------
 GENERAL MERCHANDISE STORES--0.92%
    50      * AMES DEPARTMENT STORES, INC .............              881
   111        CASEYS GENERAL STORES, INC ..............              943
   120      * CONSOLIDATED STORES CORP ................            1,365
    50      * COST PLUS, INC ..........................            1,006
   800      * COSTCO WHOLESALE CORP ...................           35,300
   346        DOLLAR GENERAL CORP .....................            6,876
   154      * DOLLAR TREE STORES, INC .................            6,169
   362        FAMILY DOLLAR STORES, INC ...............            5,837
   366      * KOHLS CORP ..............................           30,423
    70      * NEIMAN MARCUS GROUP, INC (CLASS A) ......            1,518
   118      * SAKS, INC ...............................            1,541
   902      * TARGET CORP .............................           54,852
 6,760        WAL-MART STORES, INC ....................          324,057
                                                            ------------
                                                                 470,768
                                                            ------------
 HEALTH SERVICES--0.25%
    50      * ADVANCE PARADIGM, INC ...................              581
    50      * ENZO BIOCHEMICAL, INC ...................            4,328
    50      * EXPRESS SCRIPTS, INC ....................            1,700
   559      * HEALTH MANAGEMENT ASSOCIATES, INC
              (CLASS A) NEW ...........................            6,638
   114      * HEALTHSOUTH CORP ........................              577
    72        HOOPER HOLMES, INC ......................            2,448
    63      * LASER VISION CENTERS, INC ...............              555
    72      * LCA-VISION, INC .........................              414
    50      * LIFEPOINT HOSPITALS, INC ................              771
    50      * LINCARE HOLDINGS, INC ...................            1,087
   101      * ORTHODONTIC CENTERS OF AMERICA, INC .....            2,007
   111      * RENAL CARE GROUP, INC ...................            2,268
 5,000      * TENET HEALTHCARE CORP ...................          103,437
   186      * TOTAL RENAL CARE HOLDINGS, INC ..........              569
    50      * TRIAD HOSPITALS, INC ....................              737
    85      * US ONCOLOGY, INC ........................              334
                                                            ------------
                                                                 128,451
                                                            ------------
 HEAVY CONSTRUCTION, EXCEPT BUILDING--0.02%
    95      * DYCOM INDUSTRIES, INC ...................            4,767
    50      * INSITUFORM TECHNOLOGIES, INC (CLASS A) ..            1,381
    50      * MASTEC, INC .............................            3,365
                                                            ------------
                                                                   9,513
                                                            ------------
 HOLDING AND OTHER INVESTMENT OFFICES--0.03%
   129        BOSTON PROPERTIES, INC ..................            3,918
    50        CHARLES E. SMITH RESIDENTIAL REALTY .....            1,718
    60        COUSINS PROPERTIES, INC .................            2,171
    50        HEALTH CARE PROPERTY INVESTORS, INC .....            1,225
   308        MEDITRUST CORP PAIRED ...................              885
   213        STARWOOD FINANCIAL TRUST ................            3,660
    75        WASHINGTON REAL ESTATE INVESTMENT
              TRUST ...................................            1,134
                                                            ------------
                                                                  14,711
                                                            ------------
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
 HOTELS AND OTHER LODGING PLACES--0.01%
   129      * CHOICE HOTELS INTERNATIONAL, INC ........       $    2,112
    88      * EXTENDED STAY AMERICA, INC ..............              616
   394        HILTON HOTELS CORP ......................            2,610
    91        STARWOOD HOTELS & RESORTS WORLDWIDE .....            1,905
    76      * SUNTERRA CORP ...........................              213
                                                            ------------
                                                                   7,456
                                                            ------------
 INDUSTRIAL MACHINERY AND EQUIPMENT--18.32%
   500      * 3COM CORP ...............................           34,468
    50      * 3DFX INTERACTIVE, INC ...................              628
   184      * ADAPTEC, INC ............................            8,153
    50      * ADVANCED DIGITAL INFORMATION CORP .......            4,506
    50      * APEX, INC ...............................            2,181
   940      * APPLIED MATERIALS, INC ..................          181,478
    89        APPLIED POWER, INC (CLASS A) ............            2,275
    50      * ASYST TECHNOLOGIES, INC .................            2,950
    50      * ATMI, INC ...............................            2,815
    50      * AUSPEX SYSTEMS, INC .....................              756
    50        BAKER HUGHES, INC .......................            1,362
   200        BLACK & DECKER CORP .....................            6,387
    50      * BLACK BOX CORP ..........................            3,628
   101      * C-CUBE MICROSYSTEMS, INC ................            9,898
    69      * CABLETRON SYSTEMS, INC ..................            3,307
22,600      * CISCO SYSTEMS, INC ......................        3,082,075
    50      * CMI CORP ................................              243
10,103        COMPAQ COMPUTER CORP ....................          287,935
   129      * CONCURRENT COMPUTER CORP ................            2,515
15,100      * DELL COMPUTER CORP ......................          773,875
    50        DONALDSON CO, INC .......................            1,178
10,528      * EMC CORP ................................        1,373,246
    81      * EMULEX CORP .............................           17,455
    50      * ETEC SYSTEMS, INC .......................            6,209
    50      * EXTREME NETWORKS, INC ...................            5,603
   100      * FOUNDRY NETWORKS, INC ...................           20,118
   373      * GATEWAY, INC ............................           23,312
 2,547        HEWLETT-PACKARD CO ......................          373,772
 9,181        INTERNATIONAL BUSINESS MACHINES CORP ....          964,578
   670      * IOMEGA CORP .............................            2,638
    71        JLG INDUSTRIES, INC .....................              550
    73      * LAM RESEARCH CORP .......................           11,857
   317      * LEXMARK INTERNATIONAL GROUP (CLASS A) ...           40,932
    50        MANITOWOC, INC ..........................            1,306
   169      * MAXTOR CORP .............................            1,964
    50      * MERCURY COMPUTER SYSTEMS, INC ...........            2,481
    75      * MICRON ELECTRONICS, INC .................            1,443
    50      * MICROS SYSTEMS, INC .....................            2,628
    76      * MTI TECHNOLOGY CORP .....................            3,866
    60      * NATIONAL INSTRUMENTS CORP ...............            2,801
 8,272      * NOVELLUS SYSTEMS, INC ...................          578,523
   623        PITNEY BOWES, INC .......................           28,735
    62      * PRESSTEK, INC ...........................            1,488
    50      * PRI AUTOMATION, INC .....................            4,381
    50      * QUANTUM CORP -DLT & STORAGE SYSTEMS
              GROUP ...................................              603
   126      * QUANTUM CORP -HARD DISK DRIVE GROUP .....            1,118
    75        ROPER INDUSTRIES, INC ...................            2,385
   122      * SANDISK CORP ............................           15,349
   152      * SEAGATE TECHNOLOGY, INC .................            9,766
    50      * SMITH INTERNATIONAL, INC ................            3,225
   220        SYMBOL TECHNOLOGIES, INC ................           21,766
    50      * TEREX CORP ..............................              596
31,000        TYCO INTERNATIONAL LTD ..................        1,457,000
   770      * UNISYS CORP .............................           20,741
    62      * VISUAL NETWORKS, INC ....................            5,138
   159      * WESTERN DIGITAL CORP ....................              824
    66      * XIRCOM, INC .............................            3,003
    61      * ZEBRA TECHNOLOGY CORP ...................            3,839
                                                            ------------
                                                               9,427,852
                                                            ------------
</TABLE>

B-35                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
 INSTRUMENTS AND RELATED PRODUCTS--1.64%
    50      * AFFYMETRIX, INC .........................       $   12,881
    75        BAUSCH & LOMB, INC ......................            3,923
   159        BAXTER INTERNATIONAL, INC ...............            8,913
    67        BECKMAN COULTER, INC ....................            3,492
   425        BECTON DICKINSON & CO ...................           13,600
   249        BIOMET, INC .............................            7,750
   676      * BOSTON SCIENTIFIC CORP ..................           14,322
    86      * COGNEX CORP .............................            4,692
    50      * CREDENCE SYSTEMS CORP ...................            6,943
    50      * CYBERONICS, INC .........................            1,125
    70      * CYMER, INC ..............................            4,060
    89      * CYTYC CORP ..............................            5,061
    50      * DIONEX CORP .............................            1,609
    50      * ECLIPSE SURGICAL TECHNOLOGY, INC ........              484
    67      * GENRAD, INC .............................            1,025
 1,651      * GUIDANT CORP ............................          117,117
    50      * HAEMONETICS CORP ........................            1,187
   286      * KLA-TENCOR CORP .........................           26,061
   106      * LTX CORP ................................            5,260
    87      * MEDICAL MANAGER CORP ....................            5,388
 6,815        MEDTRONIC, INC ..........................          348,416
    50        MENTOR CORP .............................            1,468
    96      * METTLER-TOLEDO INTERNATIONAL, INC .......            3,600
   112        MILLIPORE CORP ..........................            6,909
    50      * MINIMED, INC ............................            6,075
    66      * OAKLEY, INC .............................              594
   515        PE CORP-PE BIOSYSTEMS GROUP .............           59,192
    50        PERKINELMER, INC ........................            3,628
    50      * PINNACLE SYSTEMS, INC ...................            3,046
    75      * RESPIRONICS, INC ........................            1,162
    61      * ST. JUDE MEDICAL, INC ...................            1,555
   168      * STERIS CORP .............................            1,722
   178        STRYKER CORP ............................            9,489
   116      * SUMMIT TECHNOLOGY, INC ..................            1,044
   115      * SUNRISE TECHNOLOGY INTERNATIONAL, INC ...              869
   258      * SYBRON INTERNATIONAL CORP ...............            6,659
   368      * TERADYNE, INC ...........................           33,120
    50      * THERMO ELECTRON CORP ....................            1,290
    50      * TRIMBLE NAVIGATION LTD ..................            1,475
    50      * VARIAN, INC .............................            2,153
   141      * VISX, INC ...............................            2,273
   155      * WATERS CORP .............................           15,703
    50      * WESLEY JESSEN VISIONCARE, INC ...........            1,290
 3,650        XEROX CORP ..............................           88,512
                                                            ------------
                                                                 846,137
                                                            ------------
 INSURANCE AGENTS, BROKERS AND SERVICE--0.01%
    90        CRAWFORD & CO (CLASS B) .................            1,158
   101      * FIRST HEALTH GROUP CORP .................            2,613
    50        GALLAGHER (ARTHUR J.) & CO ..............            2,384
                                                            ------------
                                                                   6,155
                                                            ------------
 INSURANCE CARRIERS--0.33%
   116        AFLAC, INC ..............................            4,074
   403      * AMERICAN INTERNATIONAL GROUP, INC .......           33,474
 2,600        CITIGROUP, INC ..........................          127,237
    72        HSB GROUP, INC ..........................            1,624
    50      * MID ATLANTIC MEDICAL SERVICES, INC ......              475
   202      * OXFORD HEALTH PLANS, INC ................            2,966
                                                            ------------
                                                                 169,850
                                                            ------------
 LEATHER AND LEATHER PRODUCTS--0.00%
    94        STRIDE RITE CORP ........................              546
                                                            ------------
 LEGAL SERVICES--0.00%
    50      * PREPAID LEGAL SERVICES, INC .............            1,425
                                                            ------------
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                         VALUE
- ----------                                                     ---------
<S>         <C>                                               <C>
 LUMBER AND WOOD PRODUCTS--0.00%
    83      * CHAMPION ENTERPRISES, INC ...............       $      456
    50      * PALM HARBOR HOMES, INC ..................              634
                                                            ------------
                                                                   1,090
                                                            ------------
 METAL MINING--0.02%
   324      * BATTLE MOUNTAIN GOLD CO .................              668
   346      * FREEPORT-MCMORAN COPPER & GOLD, INC
              (CLASS B) ...............................            4,519
    94      * STILLWATER MINING CO ....................            4,136
                                                            ------------
                                                                   9,323
                                                            ------------
 MISCELLANEOUS MANUFACTURING INDUSTRIES--0.02%
    86      * BLYTH INDUSTRIES, INC ...................            1,918
    75        CALLAWAY GOLF CO ........................              984
    50      * IDENTIX, INC ............................            1,125
    50        JOSTENS, INC ............................            1,196
   406        MATTEL, INC .............................            3,654
    50      * WMS INDUSTRIES, INC .....................              575
                                                            ------------
                                                                   9,452
                                                            ------------
 MISCELLANEOUS REPAIR SERVICES--0.00%
    50      * ENCOMPASS SERVICES CORP .................              328
                                                            ------------
 MISCELLANEOUS RETAIL--0.34%
   400      * AMAZON.COM, INC .........................           26,750
    61      * BARNES & NOBLE, INC .....................            1,071
    50      * BARNESANDNOBLE.COM, INC .................              450
    87      * BORDERS GROUP, INC ......................            1,239
    61      * CDW COMPUTER CENTERS, INC ...............            3,892
   973        CVS CORP ................................           29,615
    50      * DUANE READE, INC ........................            1,100
    50      * E4L, INC ................................              109
    50      * EGGHEAD.COM, INC ........................              484
   295      * HANOVER DIRECT, INC .....................              774
    50      * INSIGHT ENTERPRISES, INC ................            1,518
   625      * OFFICE DEPOT, INC .......................            6,523
    50      * OFFICEMAX, INC ..........................              312
   102        OMNICARE, INC ...........................            1,064
   277      * PETSMART, INC ...........................              908
    60      * SCHEIN (HENRY), INC .....................              975
    65      * SHOP AT HOME, INC .......................              641
 1,100      * STAPLES, INC ............................           21,312
   102      * SUNGLASS HUT INTERNATIONAL, INC .........              714
   138        TIFFANY & CO ............................            9,228
    93      * VALUEVISION INTERNATIONAL, INC ..........            4,312
 2,493        WALGREEN CO .............................           61,078
                                                            ------------
                                                                 174,069
                                                            ------------
 MOTION PICTURES--1.13%
    50      * AMC ENTERTAINMENT, INC ..................              328
   108      * CNET NETWORKS, INC ......................            7,317
 5,184        DISNEY (WALT) CO ........................          182,088
    78        HOLLYWOOD ENTERTAINMENT CORP ............              619
 2,912        TIME WARNER, INC ........................          247,520
17,000        TOEI CO .................................          145,017
                                                            ------------
                                                                 582,889
                                                            ------------
 NONDEPOSITORY INSTITUTIONS--0.37%
   646        AMERICAN EXPRESS CO .....................           81,840
   186      * AMERICREDIT CORP ........................            2,139
   553        ASSOCIATES FIRST CAPITAL CORP ...........            8,917
   490        CAPITAL ONE FINANCIAL CORP ..............           18,038
    61        DORAL FINANCIAL CORP ....................              545
   401        FEDERAL NATIONAL MORTGAGE
              ASSOCIATION .............................           20,075
   148      * FINET.COM, INC ..........................              319
 1,080        FREDDIE MAC .............................           40,702
</TABLE>

B-36                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
  SHARES                                                              VALUE
- ----------                                                         -----------
<S>          <C>                                                   <C>
 NONDEPOSITORY INSTITUTIONS--(Continued)
    142        HOUSEHOLD INTERNATIONAL, INC ...................    $     4,650
     96        METRIS COS, INC ................................          2,616
     50      * SIERRACITIES, INC ..............................            840
    395        SLM HOLDINGS CORP ..............................         11,652
     50      * UNICAPITAL CORP ................................            106
                                                                   -----------
                                                                       192,439
                                                                   -----------
 OIL AND GAS EXTRACTION--0.14%
     62        ANADARKO PETROLEUM CORP ........................          1,922
    101        APACHE CORP ....................................          4,115
     50        BERRY PETROLEUM CO (CLASS A) ...................            818
     84      * CHESAPEAKE ENERGY CORP .........................            236
    104        CROSS TIMBERS OIL CO ...........................          1,196
     50        DEVON ENERGY CORP (NEW) ........................          2,203
     50        DIAMOND OFFSHORE DRILLING, INC .................          1,687
     95        ENSCO INTERNATIONAL, INC .......................          2,909
     65      * FOREST OIL CORP ................................            593
     50      * FRIEDE GOLDMAN HALTER, INC .....................            325
    104      * GLOBAL INDUSTRIES LTD ..........................          1,423
     50      * GLOBAL MARINE, INC .............................          1,128
     50      * GREY WOLF, INC .................................            209
    571        HALLIBURTON CO .................................         22,590
     60      * HANOVER COMPRESSOR CO ..........................          3,150
     66      * MERIDIAN RESOURCE CORP .........................            247
    110      * NABORS INDUSTRIES, INC .........................          4,015
     71      * NEWFIELD EXPLORATION CO ........................          2,485
    137      * NOBLE DRILLING CORP ............................          5,231
    100        POGO PRODUCING CO ..............................          2,662
    185      * R & B FALCON CORP ..............................          3,202
     50      * STONE ENERGY CORP ..............................          2,500
     67      * SYNTROLEUM CORP ................................          1,444
     50        VASTAR RESOURCES, INC ..........................          3,075
    100      * VINTAGE PETROLEUM, INC .........................          1,637
                                                                   -----------
                                                                        71,002
                                                                   -----------
 PAPER AND ALLIED PRODUCTS--0.11%
    219        AVERY DENNISON CORP ............................         13,249
    423        FORT JAMES CORP ................................          8,037
     50      * GAYLORD CONTAINER CO ...........................            303
    718        KIMBERLY-CLARK CORP ............................         34,105
     96      * MAIL-WELL, INC .................................            714
     50      * PLAYTEX PRODUCTS, INC ..........................            546
     82        WAUSAU-MOSINEE PAPER CORP ......................          1,086
                                                                   -----------
                                                                        58,040
                                                                   -----------
 PERSONAL SERVICES--0.03%
     60        BLOCK (H&R), INC ...............................          2,576
    283        CINTAS CORP ....................................          7,835
     50      * COINSTAR, INC ..................................            709
     50        G & K SERVICES, INC (CLASS A) ..................            812
     74        REGIS CORP .....................................          1,091
                                                                   -----------
                                                                        13,023
                                                                   -----------
 PETROLEUM AND COAL PRODUCTS--0.01%
     50        ELCOR CORP .....................................          1,506
     50        USX-MARATHON GROUP, INC ........................          1,250
                                                                   -----------
                                                                         2,756
                                                                   -----------
 PRIMARY METAL INDUSTRIES--0.00%
     50        GENERAL CABLE CORP .............................            462
     98      * STEEL DYNAMICS, INC ............................          1,280
                                                                   -----------
                                                                         1,742
                                                                   -----------
 PRINTING AND PUBLISHING--0.06%
     50        CENTRAL NEWSPAPERS, INC (CLASS A) ..............          1,453
     79        DOW JONES & CO, INC ............................          5,115
     73      * JOURNAL REGISTER CO ............................          1,076
    110        LEE ENTERPRISES, INC ...........................          2,351
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                              VALUE
- ----------                                                         -----------
<S>          <C>                                                   <C>
     50        MCGRAW HILL COS, INC ...........................    $     2,450
     50        MEREDITH CORP ..................................          1,121
     50        PENTON MEDIA, INC ..............................          1,271
     50      * PLAYBOY ENTERPRISES, INC (CLASS B) .............          1,081
    145      * PRIMEDIA, INC ..................................          3,788
     72      * R.H. DONNELLEY CORP ............................          1,152
    107        READER'S DIGEST ASSOCIATION, INC
               (CLASS A) (NON-VOTE) ...........................          3,537
     89        TIMES MIRROR CO SERIES A .......................          4,266
    108      * TOPPS, INC .....................................            813
    117        WILEY (JOHN) & SONS, INC (CLASS A) .............          1,630
                                                                   -----------
                                                                        31,104
                                                                   -----------
 RAILROAD TRANSPORTATION--0.05%
    275        KANSAS CITY SOUTHERN INDUSTRIES, INC ...........         24,114
                                                                   -----------
 REAL ESTATE--0.01%
    154      * CATELLUS DEVELOPMENT CORP ......................          1,876
    110      * FAIRFIELD COMMUNITIES, INC .....................            866
     75      * JONES LANG LA SALLE ............................            946
     64        STEWART ENTERPRISES, INC (CLASS A) .............            252
     60      * TRAMMELL CROW CO ...............................            682
                                                                   -----------
                                                                         4,622
                                                                   -----------
 RUBBER AND MISCELLANEOUS PLASTICS PRODUCTS--0.23%
    408        ILLINOIS TOOL WORKS, INC .......................         22,185
  3,067        NIKE, INC (CLASS B) ............................         82,425
     84      * PACTIV CORP ....................................            661
    208      * SEALED AIR CORP ................................          9,308
     50        TREDEGAR CORP ..................................          1,512
     83        TUPPERWARE CORP ................................          1,348
     79      * U.S. PLASTIC LUMBER CORP .......................            688
                                                                   -----------
                                                                       118,127
                                                                   -----------
 SECURITY AND COMMODITY BROKERS--0.28%
     50      * AFFILIATED MANAGERS GROUP, INC .................          1,959
    159      * AMERITRADE HOLDINGS CORP (CLASS A) .............          3,418
    500      * E TRADE GROUP, INC .............................         13,250
     75        EATON VANCE CORP ...............................          3,103
    141        FEDERATED INVESTORS, INC .......................          3,357
    226        FRANKLIN RESOURCES, INC ........................          5,932
     50      * FRIEDMAN, BILLINGS, RAMSEY GROUP, INC ..........            843
    173      * KNIGHT/TRIMARK GROUP, INC ......................          8,574
     50        MORGAN KEEGAN, INC .............................            637
     66      * PIONEER GROUP, INC .............................          1,417
    255        PRICE (T. ROWE) ASSOCIATES, INC ................          8,175
     84        RAYMOND JAMES FINANCIAL CORP ...................          1,596
  1,639        SCHWAB (CHARLES) CORP ..........................         85,637
     69        UNITED ASSET MANAGEMENT CORP ...................          1,065
    144        WADDELL & REED FINANCIAL,INC (CLASS A) .........          4,635
                                                                   -----------
                                                                       143,598
                                                                   -----------
 SOCIAL SERVICES--0.00%
     50      * RES-CARE, INC ..................................            435
     50      * SUNRISE ASSISTED LIVING, INC ...................            778
                                                                   -----------
                                                                         1,213
                                                                   -----------
 SPECIAL TRADE CONTRACTORS--0.01%
     69        APOGEE ENTERPRISES, INC ........................            301
     50      * COMFORT SYSTEMS U.S.A., INC ....................            381
     50      * INTEGRATED ELECTRICAL SERVICES, INC ............            278
     83      * QUANTA SERVICES, INC ...........................          4,212
                                                                   -----------
                                                                         5,172
                                                                   -----------
 STONE, CLAY, AND GLASS PRODUCTS--0.54%
  1,445     CORNING, INC ......................................        276,717
     95     DAL-TILE INTERNATIONAL, INC .......................            712
     50     FLORIDA ROCK INDUSTRIES, INC ......................          1,687
                                                                   -----------
                                                                       279,116
                                                                   -----------
</TABLE>

B-37                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
  SHARES                                                              VALUE
- ----------                                                         -----------
<S>          <C>                                                   <C>
 TEXTILE MILL PRODUCTS--0.00%
     50      * PUBLICARD, INC ................................   $         640
     93        WESTPOINT STEVENS, INC .........................          1,511
                                                                   -----------
                                                                         2,151
                                                                   -----------
 TOBACCO PRODUCTS--0.12%
  3,139        PHILIP MORRIS COS, INC .........................         59,837
     85        RJR REYNOLDS TOBACCO HOLDINGS, INC .............          1,492
    172        UST, INC .......................................          2,967
                                                                   -----------
                                                                        64,296
                                                                   -----------
 TRANSPORTATION BY AIR--0.01%
    114      * AIRTRAN HOLDINGS, INC ..........................            448
     50        OGDEN CORP .....................................            571
     50        SKYWEST, INC ...................................          1,581
                                                                   -----------
                                                                         2,600
                                                                   -----------
 TRANSPORTATION EQUIPMENT--2.59%
     50      * BE AEROSPACE, INC .............................             450
    258        BOEING CO ......................................          8,352
    236        DANAHER CORP ...................................          9,071
     50      * DELCO REMY INTERNATIONAL , INC (CLASS A)                    350
    115        FEDERAL SIGNAL CORP ............................          1,789
    130        GENERAL DYNAMICS CORP ..........................          5,110
  3,757      * GENERAL MOTORS CORP (CLASS H) .................         487,235
    182        GENTEX CORP ....................................          6,222
  4,676        HARLEY DAVIDSON, INC ...........................        325,566
     50      * HAYES LEMMERZ INTERNATIONAL, INC ..............             987
  4,359        HONEYWELL INTERNATIONAL, INC ...................        197,789
     86      * HOWMET INTERNATIONAL, INC .....................           1,596
     50      * MILLER INDUSTRIES, INC ........................             190
     50      * MONACO COACH CORP .............................             803
     77        NEWPORT NEWS SHIPBUILDING, INC .................          2,199
     67      * ORBITAL SCIENCES CORP .........................           1,042
     50        POLARIS INDUSTRIES, INC ........................          1,481
     63      * SPX CORP ......................................           7,327
  5,582        UNITED TECHNOLOGIES CORP .......................        272,820
                                                                   -----------
                                                                     1,330,379
                                                                   -----------
 TRANSPORTATION SERVICES--0.02%
     90        C.H. ROBINSON WORLDWIDE, INC ...................          4,449
    120        EXPEDITORS INTERNATIONAL OF
               WASHINGTON .....................................          4,275
    119        GALILEO INTERNATIONAL, INC .....................          2,253
                                                                   -----------
                                                                        10,977
                                                                   -----------
 TRUCKING AND WAREHOUSING--0.01%
     82      * IRON MOUNTAIN, INC .............................          2,572
     93      * SWIFT TRANSPORTATION CO, INC ...................          1,360
                                                                   -----------
                                                                         3,932
                                                                   -----------
</TABLE>

<TABLE>
<CAPTION>
  SHARES                                                             VALUE
- ----------                                                         -----------
<S>          <C>                                                   <C>
 WATER TRANSPORTATION--0.41%
  9,000        CARNIVAL CORP (CLASS A) ........................    $   207,562
     50      * KIRBY CORP ....................................             937
                                                                   -----------
                                                                       208,499
                                                                   -----------
 WHOLESALE TRADE-DURABLE GOODS--0.02%
     63      * BOYDS COLLECTION LTD ..........................             417
     67      * BRIGHTPOINT, INC ..............................             921
     85      * CELLSTAR CORP .................................             779
     61      * FISHER SCIENTIFIC INTERNATIONAL, INC ..........           2,928
    103      * HA-LO INDUSTRIES, INC .........................           1,075
     73      * INGRAM MICRO, INC (CLASS A) ...................             930
    118      * LANIER WORLDWIDE, INC .........................             309
     67      * MSC INDUSTRIAL DIRECT CO (CLASS A) ............             958
     60      * PATTERSON DENTAL CO ...........................           2,032
    158      * PSS WORLD MEDICAL, INC ........................           1,046
     50      * TECH DATA CORP ................................           1,181
                                                                   -----------
                                                                        12,576
                                                                   -----------
 WHOLESALE TRADE-NONDURABLE GOODS--0.87%
    121      * AMERISOURCE HEALTH CORP (CLASS A) .............           1,573
     71      * BARNETT RESOURCES CORP ........................           1,624
    213        BERGEN BRUNSWIG CORP (CLASS A) .................            998
  9,696        CARDINAL HEALTH, INC ...........................        405,777
    126      * ENRON CORP ....................................           8,583
    312        MCKESSON HBOC, INC .............................          5,791
    113      * NU SKIN ENTERPRISES, INC (CLASS A) ............           1,031
     50      * SCHOOL SPECIALTY, INC .........................             871
    687        SYSCO CORP .....................................         19,751
                                                                   -----------
                                                                       445,999
                                                                   -----------
               TOTAL COMMON STOCK
                (Cost $50,013,519) ............................     51,327,343
                                                                   -----------
</TABLE>

<TABLE>
<CAPTION>
PRINCIPAL
- ---------
<S>                                                                <C>
SHORT TERM INVESTMENT--0.19%
U.S. GOVERNMENT AGENCY--0.19%
               FEDERAL HOME LOAN BANK (FHLB)
$100,000       5.540%, 03/13/00 ...............................         99,969
                                                                   -----------
TOTAL SHORT TERM INVESTMENT
 (Cost $99,969) ...............................................         99,969
                                                                   -----------
TOTAL PORTFOLIO
 (Cost $50,113,488) ...........................................    $51,427,312
                                                                   ===========
</TABLE>
- ------------
* Non-income producing

The cost of investments for federal income tax purposes is substantially the
same as the amount disclosed above.


B-38                   See notes to financial statements.
<PAGE>
                              TIAA-CREF LIFE FUNDS
                 STATEMENT OF INVESTMENTS--GROWTH & INCOME FUND
                                 MARCH 10, 2000

                               SUMMARY BY INDUSTRY

<TABLE>
<CAPTION>
                                                         VALUE                %
                                                     -----------           --------
<S>                                                  <C>                    <C>
COMMON STOCK
  AMUSEMENT AND RECREATION SERVICES ..........       $    97,502              0.19%
  APPAREL AND ACCESSORY STORES ...............           127,769              0.25
  APPAREL AND OTHER TEXTILE PRODUCTS .........           142,780              0.28
  AUTO REPAIR, SERVICES AND PARKING ..........             4,552              0.01
  AUTOMOTIVE DEALERS AND SERVICE STATIONS                  8,229              0.02
  BUILDING MATERIALS AND GARDEN SUPPLIES .....           732,012              1.46
  BUSINESS SERVICES ..........................         6,088,734             12.10
  CHEMICALS AND ALLIED PRODUCTS ..............         4,868,573              9.67
  COMMUNICATIONS .............................         5,975,272             11.87
  DEPOSITORY INSTITUTIONS ....................         2,125,213              4.22
  EATING AND DRINKING PLACES .................           133,780              0.27
  ELECTRIC, GAS, AND SANITARY SERVICES .......           956,254              1.90
  ELECTRONIC AND OTHER ELECTRIC EQUIPMENT              7,933,369             15.76
  ENGINEERING AND MANAGEMENT SERVICES ........            15,111              0.03
  FABRICATED METAL PRODUCTS ..................           246,311              0.49
  FOOD AND KINDRED PRODUCTS ..................         1,073,223              2.13
  FOOD STORES ................................           102,373              0.20
  FURNITURE AND FIXTURES .....................           225,379              0.45
  FURNITURE AND HOMEFURNISHINGS STORES .......            75,507              0.15
  GENERAL BUILDING CONTRACTORS ...............             5,522              0.01
  GENERAL MERCHANDISE STORES .................         1,387,548              2.76
  HEALTH SERVICES ............................           341,152              0.68
  HEAVY CONSTRUCTION, EXCEPT BUILDING ........             5,814              0.01
  HOTELS AND OTHER LODGING PLACES ............             5,823              0.01
  INDUSTRIAL MACHINERY AND EQUIPMENT .........         6,260,514             12.44
  INSTRUMENTS AND RELATED PRODUCTS ...........           771,555              1.53
  INSURANCE AGENTS, BROKERS AND SERVICE ......            46,154              0.09
  INSURANCE CARRIERS .........................         1,697,078              3.37
  LUMBER AND WOOD PRODUCTS ...................            45,915              0.09
  METAL MINING ...............................            56,507              0.11
  MISCELLANEOUS MANUFACTURING
   INDUSTRIES ................................            93,293              0.19
  MISCELLANEOUS RETAIL .......................           332,211              0.66
  MOTION PICTURES ............................           717,346              1.43
</TABLE>

<TABLE>
<CAPTION>
                                                         VALUE                %
                                                     -----------           --------
<S>                                                  <C>                    <C>
  NONDEPOSITORY INSTITUTIONS .................       $   458,086             0.91%
  NONMETALLIC MINERALS, EXCEPT FUELS .........             9,130              0.02
  OIL AND GAS EXTRACTION .....................           501,371              1.00
  PAPER AND ALLIED PRODUCTS ..................           415,487              0.83
  PERSONAL SERVICES ..........................            11,909              0.02
  PETROLEUM AND COAL PRODUCTS ................         2,262,050              4.50
  PRIMARY METAL INDUSTRIES ...................           361,568              0.72
  PRINTING AND PUBLISHING ....................           318,200              0.63
  RAILROAD TRANSPORTATION ....................            84,534              0.17
  RUBBER AND MISCELLANEOUS PLASTIC
   PRODUCTS ..................................            82,169              0.16
  SECURITY AND COMMODITY BROKERS .............           747,503              1.49
  STONE, CLAY, AND GLASS PRODUCTS ............           128,495              0.26
  TEXTILE MILL PRODUCTS ......................             3,794              0.01
  TOBACCO PRODUCTS ...........................           112,146              0.22
  TRANSPORTATION BY AIR ......................           302,167              0.60
  TRANSPORTATION EQUIPMENT ...................         1,241,927              2.47
  WATER TRANSPORTATION .......................            32,126              0.06
  WHOLESALE TRADE-DURABLE GOODS ..............            20,933              0.04
  WHOLESALE TRADE-NONDURABLE GOODS ...........           366,204              0.73
                                                     -----------            ------
 TOTAL COMMON STOCK
  (Cost $49,962,532) .........................        50,158,174             99.67
                                                     -----------            ------
 SHORT TERM INVESTMENT
  U.S. GOVERNMENT AGENCY .....................           443,863              0.88
                                                     -----------            ------
 TOTAL SHORT TERM INVESTMENT
  (Cost $443,863) ............................           443,863              0.88
                                                     -----------            ------
 TOTAL PORTFOLIO
  (Cost $50,406,395) .........................        50,602,037            100.55
 OTHER ASSETS & LIABILITIES, NET .............          (277,548)            (0.55)
                                                     -----------            ------
 NET ASSETS ..................................       $50,324,489            100.00%
                                                     ===========            ======
 </TABLE>


B-39                   See notes to financial statements.
<PAGE>
                              TIAA-CREF LIFE FUNDS
                 STATEMENT OF INVESTMENTS--GROWTH & INCOME FUND
                                 MARCH 10 , 2000

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>          <C>                                                 <C>
COMMON STOCK--99.67%
 AMUSEMENT AND RECREATION SERVICES--0.19%
   307       * HARRAH'S ENTERTAINMENT, INC ...................   $     6,178
   451       * MIRAGE RESORTS, INC ...........................         8,118
 4,267       * PREMIER PARKS, INC ............................        83,206
                                                                 -----------
                                                                      97,502
                                                                 -----------
 APPAREL AND ACCESSORY STORES--0.25%
 1,997         GAP, INC ......................................        92,111
   508         LIMITED, INC ..................................        17,272
   332         NORDSTROM, INC ................................         7,345
   724         TJX COS, INC ..................................        11,041
                                                                 -----------
                                                                     127,769
                                                                 -----------
 APPAREL AND OTHER TEXTILE PRODUCTS--0.28%
 5,038       * JONES APPAREL GROUP, INC ......................       128,469
   151         LIZ CLAIBORNE, INC ............................         6,908
   321         VF CORP .......................................         7,403
                                                                 -----------
                                                                     142,780
                                                                 -----------
 AUTO REPAIR, SERVICES AND PARKING--0.01%
   242         RYDSYSTEM, INC ................................         4,552
                                                                 -----------
 AUTOMOTIVE DEALERS AND SERVICE STATIONS--0.02%
   343       * AUTOZONE, INC .................................         7,481
   121         PEPYS MANNY, MOE, & JACK CO ...................           748
                                                                 -----------
                                                                       8,229
                                                                 -----------
 BUILDING MATERIALS AND GARDEN SUPPLIES--1.46%
 9,914         HOME DEPOT, INC ...............................       532,257
 4,439         LOWES COS, INC ................................       199,755
                                                                 -----------
                                                                     732,012
                                                                 -----------
 BUSINESS SERVICES--12.10%
   279         ADOBE SYSTEMS, INC ............................        23,226
 7,853       * AMERICA ONLINE, INC ...........................       464,799
   141         AUTODESK, INC .................................         7,737
 1,465         AUTOMATIC DATA PROCESSING, INC ................        64,643
   560       * BMC SOFTWARE, INC .............................        29,085
 1,663       * CENDANT CORP ..................................        30,141
 6,009       * CERIDIAN CORP .................................       113,419
   416       * CITRIX SYSTEMS, INC ...........................        44,720
 1,253         COMPUTER ASSOCIATES INTERNATIONAL, INC                 83,324
   388       * COMPUTER SCIENCES CORP ........................        31,355
   827       * COMPUWARE CORP ................................        19,744
 1,100         ELECTRONIC DATA SYSTEMS CORP ..................        67,650
   329         EQUIFAX, INC ..................................         7,258
   978         FIRST DATA CORP ...............................        40,953
   720         IMS HEALTH, INC ...............................        15,255
   659         INTERPUBLIC GROUP OF COS, INC .................        24,383
22,626       * MICROSOFT CORP ................................     2,285,226
   224       * NCR CORP ......................................         9,282
   347       * NETWORK APPLIANCE, INC ........................        82,195
   772       * NOVELL, INC ...................................        24,221
   417         OMNICOM GROUP, INC ............................        34,897
14,006       * ORACLE CORP ...................................     1,143,239
   625       * PARAMETRIC TECHNOLOGY CORP ....................        19,296
   578         PAYCHEX, INC ..................................        29,405
   620       * PEOPLESOFT, INC ...............................        15,267
 5,429       * PSINET, INC ...................................       303,345
    62         SHARED MEDICAL SYSTEMS CORP ...................         3,607
 7,786       * SUN MICROSYSTEMS, INC .........................       733,343
 1,859       * YAHOO, INC ....................................       331,018
   161       * YOUNG & RUBICAM, INC ..........................         6,701
                                                                 -----------
                                                                   6,088,734
                                                                 -----------
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>          <C>                                                 <C>
 CHEMICALS AND ALLIED PRODUCTS--9.67%
 3,572         ABBOTT LABORATORIES CO ........................   $   110,508
   532         AIR PRODUCTS & CHEMICALS, INC .................        13,266
   133         ALBERTO CULVER CO (CLASS B) ...................         2,601
   307         ALLERGAN, INC .................................        14,620
   234       * ALZA CORP .....................................         8,599
 9,102         AMERICAN HOME PRODUCTS CORP ...................       450,549
 4,593       * AMGEN, INC ....................................       273,570
   557         AVON PRODUCTS, INC ............................        14,621
   348       * BIOGEN, INC ...................................        29,253
 8,260         BRISTOL MYERS SQUIBB CO .......................       432,618
   543         CLOROX CO .....................................        16,222
 5,551         COLGATE PALMOLIVE CO ..........................       237,305
 3,375         DOW CHEMICAL CO ...............................       330,750
 4,501         DU PONT (E.I.) DE NEMOURS & CO ................       206,764
   182         EASTMAN CHEMICAL CO ...........................         6,574
   306         ECOLAB, INC ...................................         9,294
    69       * FMC CORP ......................................         3,320
   167       * GRACE W.R. & CO ...............................         1,711
   135         GREAT LAKES CHEMICAL CORP .....................         3,796
   243         HERCULES, INC .................................         3,766
   242         INTERNATIONAL FLAVORS & FRAGRANCES,
               INC ...........................................         7,562
 3,231         JOHNSON & JOHNSON CO ..........................       228,795
 4,250         LILLY (ELI) & CO ..............................       260,046
   166         MALLINCKRODT, INC .............................         3,952
 9,796         MERCK & CO, INC ...............................       583,474
 1,476         MONSANTO CO ...................................        58,671
15,299         PFIZER, INC ...................................       537,377
 1,208         PHARMACIA & UPJOHN, INC .......................        62,816
   408         PPG INDUSTRIES, INC ...........................        19,048
   367         PRAXAIR, INC ..................................        12,294
 5,168         PROCTER & GAMBLE CO ...........................       274,227
   507         ROHM & HAAS CO ................................        18,030
 7,590         SCHERING-PLOUGH CORP ..........................       284,150
   380         SHERWIN-WILLIAMS CO ...........................         7,196
   240         SIGMA ALDRICH CORP ............................         5,310
   308         UNION CARBIDE CORP ............................        14,668
 3,387         WARNER-LAMBERT CO .............................       312,874
   223         WATSON PHARMACEUTICALS, INC ...................         8,376
                                                                 -----------
                                                                   4,868,573
                                                                 -----------
 COMMUNICATIONS--11.87%
   729         ALLTEL CORP ...................................        49,617
17,951         AT & T CORP ...................................       974,963
 3,609         BELL ATLANTIC CORP ............................       206,840
 4,376         BELLSOUTH CORP ................................       204,304
 3,139         BROADWING, INC ................................       122,224
 4,066       * CBS CORP ......................................       233,286
   325         CENTURYTEL, INC ...............................        10,826
 3,357       * CLEAR CHANNEL COMMUNICATIONS, INC .............       207,924
 1,800         COMCAST CORP (CLASS A) SPECIAL ................        72,787
 3,141       * ERICSSON TELEFON (LM) SERIES B ADR ............       316,063
 1,700       * GLOBAL CROSSING LTD ...........................        98,600
 2,258         GTE CORP ......................................       151,850
14,170         LUCENT TECHNOLOGIES, INC ......................       958,246
11,168       * MCI WORLDCOM, INC .............................       521,406
 1,424       * MEDIA ONE GROUP, INC ..........................       111,250
   845       * NEXTEL COMMUNICATIONS, INC (CLASS A) ..........       134,883
 2,215       * RCN CORP ......................................       148,405
16,386         SBC COMMUNICATIONS, INC .......................       688,212
 2,026         SPRINT CORP (FON GROUP) .......................       124,345
 2,004       * SPRINT CORP (PCS GROUP) .......................       119,613
 1,174         U.S. WEST, INC ................................        82,620
</TABLE>

B-40                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>          <C>                                                 <C>
 COMMUNICATIONS--(Continued)
 1,614       * VIACOM, INC (CLASS A) ......................      $    87,256
 4,992       * VIATEL, INC ................................          349,752
                                                                 -----------
                                                                   5,975,272
                                                                 -----------
 DEPOSITORY INSTITUTIONS--4.22%
   921         AMSOUTH BANCORP ...............................        12,260
10,227         BANK OF AMERICA CORP ..........................       438,482
 1,722         BANK OF NEW YORK CO, INC ......................        54,673
 2,660         BANK ONE CORP .................................        65,170
   825         BB&T CORP .....................................        18,614
 5,483         CHASE MANHATTAN CORP ..........................       431,443
   370         COMERICA, INC .................................        12,603
   727         FIFTH THIRD BANCORP ...........................        33,351
 2,297         FIRST UNION CORP ..............................        73,216
 8,516         FIRSTAR CORP ..................................       149,562
 6,534         FLEETBOSTON FINANCIAL CORP ....................       167,842
   358         GOLDEN WEST FINANCIAL CORP ....................         9,956
   551         HUNTINGTON BANCSHARES, INC ....................        10,227
 1,049         KEYCORP .......................................        16,849
 1,857         MBNA CORP .....................................        40,970
 4,535         MELLON FINANCIAL CORP .........................       124,995
   402         MORGAN (J.P.) & CO, INC .......................        42,637
 1,442         NATIONAL CITY CORP ............................        24,964
   523         NORTHERN TRUST CORP ...........................        27,359
   288         OLD KENT FINANCIAL CORP .......................         7,002
   690         PNC BANK CORP .................................        25,831
   325         PROVIDIAN FINANCIAL CORP ......................        21,084
   521         REGIONS FINANCIAL CORP ........................         9,931
   400         SOUTHTRUST CORP ...............................         8,575
   374         STATE STREET CORP .............................        25,291
   416         SUMMIT BANCORP ................................         9,542
   754         SUNTRUST BANKS, INC ...........................        35,720
   681         SYNOVUS FINANCIAL CORP ........................        10,172
 1,694         U.S. BANCORP ..................................        30,492
   339         UNION PLANTERS CORP ...........................         8,729
   479         WACHOVIA CORP .................................        26,045
 1,310         WASHINGTON MUTUAL, INC ........................        28,574
 3,823         WELLS FARGO CO ................................       123,052
                                                                 -----------
                                                                   2,125,213
                                                                 -----------
 EATING AND DRINKING PLACES--0.27%
   297         DARDEN RESTAURANTS, INC .......................         3,842
   592         MARRIOTT INTERNATIONAL (CLASS A) ..............        15,947
 3,135         MCDONALD'S CORP ...............................        99,928
   354       * TRICON GLOBAL RESTAURANTS, INC ................         9,823
   264         WENDY'S INTERNATIONAL, INC ....................         4,240
                                                                 -----------
                                                                     133,780
                                                                 -----------
 ELECTRIC, GAS, AND SANITARY SERVICES--1.90%
   480       * AES CORP ......................................        35,040
   409       * ALLIED WASTE INDUSTRIES, INC ..................         2,402
   330         AMEREN CORP ...................................         9,281
 5,752         AMERICAN ELECTRIC POWER CO, INC ...............       149,911
   376         CAROLINA POWER & LIGHT CO .....................        10,857
   512         CENTRAL & SOUTH WEST CORP .....................         8,096
   376         CINERGY CORP ..................................         7,590
   246       * CMS ENERGY CORP ...............................         4,228
   486         COASTAL CORP ..................................        22,508
   176         COLUMBIA ENERGY GROUP .........................         9,988
   513         CONSOLIDATED EDISON CO OF NEW
               YORK,INC ......................................        14,075
   351         CONSTELLATION ENERGY GROUP ....................        10,464
   566         DOMINION RESOURCES, INC .......................        20,553
   338         DTE ENERGY CO .................................        10,393
   850         DUKE ENERGY CORP ..............................        39,418
    46         EASTERN ENTERPRISES CO ........................         2,627
   808         EDISON INTERNATIONAL CO .......................        12,372
   515         EL PASO ENERGY CORP ...........................        20,375
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>          <C>                                                 <C>
   577         ENTERGY CORP ..................................   $    10,349
   556         FIRSTENERGY CORP ..............................        10,181
   224         FLORIDA PROGRESS CORP .........................         9,814
 3,648         FPL GROUP, INC ................................       159,600
   288         GPU, INC ......................................         6,912
   273         NEW CENTURY ENERGIES, INC .....................         6,825
   463       * NIAGARA MOHAWK HOLDINGS, INC ..................         5,179
    79         NICOR, INC ....................................         2,379
 7,870         NORTHERN STATES POWER CO ......................       130,838
    64         ONEOK, INC ....................................         1,524
   432         PECO ENERGY CO ................................        16,524
    56         PEOPLES ENERGY CORP ...........................         1,540
   894         PG&E CORP .....................................        18,997
   198       * PINNACLE WEST CAPITAL CORP ....................         5,185
   342         PPL CORP ......................................         6,583
   505         PUBLIC SERVICE ENTERPRISE GROUP, INC ..........        13,193
   681         RELIANT ENERGY, INC ...........................        14,386
   450         SEMPRA ENERGY .................................         7,846
 1,581         SOUTHERN CO ...................................        33,398
   648         TEXAS UTILITIES CO ............................        17,253
   513         UNICOM CORP ...................................        19,269
 1,401         WASTE MANAGEMENT, INC .........................        19,614
 1,000         WILLIAMS COS, INC .............................        48,687
                                                                 -----------
                                                                     956,254
                                                                 -----------
 ELECTRONIC AND OTHER ELECTRIC EQUIPMENT--15.76%
   692       * ADC TELECOMMUNICATIONS, INC ...................        37,195
   349       * ADVANCED MICRO DEVICES, INC ...................        18,409
   409       * ANALOG DEVICES, INC ...........................        70,731
   185       * ANDREW CORP ...................................         5,284
   661       * APPLIED MICRO CIRCUITS CORP ...................       192,351
 3,410       * CIENA CORP ....................................       555,403
   176       * COMVERSE TECHNOLOGY, INC ......................        41,118
   459       * CONEXANT SYSTEMS, INC .........................        40,420
   204         COOPER INDUSTRIES, INC ........................         6,375
   997         EMERSON ELECTRIC CO ...........................        41,001
13,579         GENERAL ELECTRIC CO ...........................     1,788,184
13,192         INTEL CORP ....................................     1,585,513
 7,331       * LSI LOGIC CORP ................................       646,960
   188         MAYTAG CO .....................................         5,193
   630       * MICRON TECHNOLOGY, INC ........................        67,173
   453         MOLEX, INC ....................................        28,390
 3,015         MOTOROLA, INC .................................       518,768
   404       * NATIONAL SEMICONDUCTOR CORP ...................        28,280
    98         NATIONAL SERVICE INDUSTRIES, INC ..............         2,064
 1,891         NOKIA OYJ ADR .................................       406,210
 5,473         NORTEL NETWORKS CORP (U.S.) ...................       675,573
 2,814       * QUALCOMM, INC .................................       383,055
   181         SCIENTIFIC-ATLANTA, INC .......................        24,514
 8,356       * SOLECTRON CORP ................................       298,727
   930       * TELLABS, INC ..................................        53,010
 1,869         TEXAS INSTRUMENTS, INC ........................       340,158
   124         THOMAS & BETTS CORP ...........................         2,666
   168         WHIRLPOOL CORP ................................         8,410
   747       * XILINX, INC ...................................        62,234
                                                                 -----------
                                                                   7,933,369
                                                                 -----------
 ENGINEERING AND MANAGEMENT SERVICES--0.03%
   384         DUN & BRADSTREET CORP .........................        10,008
   266       * QUINTILES TRANSNATIONAL CORP ..................         5,103
                                                                 -----------
                                                                      15,111
                                                                 -----------
 FABRICATED METAL PRODUCTS--0.49%
 9,834         AMERICAN NATIONAL CAN GROUP, INC ..............       108,788
    77         BALL CORP .....................................         2,189
   151         CRANE CO ......................................         2,991
   317         CROWN CORK & SEAL CO, INC .....................         4,319
 2,486         GILLETTE CO ...................................        74,424
 1,035         MASCO CORP ....................................        19,018
</TABLE>

B-41                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>          <C>                                                 <C>
 FABRICATED METAL PRODUCTS--(Continued)
   261         PARKER-HANNIFIN CORP ..........................   $     9,265
   436         ROCKWELL INTERNATIONAL CORP ...................        17,113
   132         SNAP-ON, INC ..................................         3,209
   206         STANLEY WORKS CO ..............................         4,995
                                                                 -----------
                                                                     246,311
                                                                 -----------
 FOOD AND KINDRED PRODUCTS--2.13%
 3,352         ANHEUSER BUSCH COS, INC .......................       190,226
 1,408         ARCHER DANIELS MIDLAND CO .....................        13,464
   646         BESTFOODS, INC ................................        24,911
   147         BROWN FORMAN, INC (CLASS B) ...................         6,275
   993         CAMPBELL SOUP CO ..............................        28,734
 5,737         COCA COLA CO ..................................       256,372
   988         COCA COLA ENTERPRISES, INC ....................        20,748
 1,137         CONAGRA, INC ..................................        17,765
    69         COORS (ADOLPH) CO (CLASS B) ...................         2,751
   379         FORTUNE BRANDS, INC ...........................         8,432
   703         GENERAL MILLS, INC ............................        22,056
   827         HEINZ (H.J.) CO ...............................        27,859
   317         HERSHEY FOODS CORP ............................        12,680
   943         KELLOGG CO ....................................        21,630
   747         NABISCO GROUP HOLDINGS ........................         6,536
 7,179         PEPSICO, INC ..................................       220,305
   312         QUAKER OATS CO ................................        14,566
   703         RALSTON PURINA CO .............................        17,179
 2,147         SARA LEE CORP .................................        31,265
   990         SEAGRAMS CO LTD (U.S.) ........................        58,162
 1,326         UNILEVER NV (NEW YORK SHS) ....................        54,697
   269         WRIGLEY (WM) JR CO ............................        16,610
                                                                 -----------
                                                                   1,073,223
                                                                 -----------
 FOOD STORES--0.20%
 1,001         ALBERTSONS, INC ...............................        24,024
   104         GREAT ATLANTIC & PACIFIC TEA CO, INC ..........         2,119
 1,948       * KROGER CO .....................................        28,733
 1,190       * SAFEWAY, INC ..................................        41,724
   368         WINN DIXIE STORES, INC ........................         5,773
                                                                 -----------
                                                                     102,373
                                                                 -----------
 FURNITURE AND FIXTURES--0.45%
   455         LEGGETT & PLATT, INC ..........................         7,735
10,123         NEWELL RUBBERMAID, INC ........................       217,644
                                                                 -----------
                                                                     225,379
                                                                 -----------
 FURNITURE AND HOMEFURNISHINGS STORES--0.15%
   328       * BED BATH & BEYOND, INC ........................         7,749
   476       * BEST BUY, INC .................................        29,720
   471         CIRCUIT CITY STORES-CIRCUIT CITY GROUP ........        20,135
   449         TANDY CORP ....................................        17,903
                                                                 -----------
                                                                      75,507
                                                                 -----------
 GENERAL BUILDING CONTRACTORS--0.01%
   124         CENTEX CORP ...................................         2,247
   103         KAUFMAN & BROAD HOME CORP .....................         1,847
    90         PULTE CORP ....................................         1,428
                                                                 -----------
                                                                       5,522
                                                                 -----------
 GENERAL MERCHANDISE STORES--2.76%
   260       * CONSOLIDATED STORES CORP ......................         2,957
   900       * COSTCO WHOLESALE CORP .........................        39,712
   243         DILLARDS, INC (CLASS A) .......................         3,477
   623         DOLLAR GENERAL CORP ...........................        12,382
   482       * FEDERATED DEPARTMENT STORES, INC ..............        17,020
   173         HARCOURT GENERAL, INC .........................         6,022
 1,124       * K MART CORP ...................................         9,835
   379       * KOHLS CORP ....................................        31,504
   776         MAY DEPARTMENT STORES CO ......................        19,400
   600         PENNEY, (J.C.) CO, INC ........................         8,362
   868         SEARS ROEBUCK & CO ............................        24,087
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>          <C>                                                 <C>
 4,019       * TARGET CORP ...................................   $   244,405
20,201         WAL-MART STORES, INC ..........................       968,385
                                                                 -----------
                                                                   1,387,548
                                                                 -----------
 HEALTH SERVICES--0.68%
 1,347         COLUMBIA/HCA HEALTHCARE CORP ..................        28,202
 9,178       * HEALTH MANAGEMENT ASSOCIATES, INC
               (CLASS A) NEW .................................       108,988
   916       * HEALTHSOUTH CORP ..............................         4,637
   264       * MANOR CARE, INC ...............................         3,498
 9,466       * TENET HEALTHCARE CORP .........................       195,827
                                                                 -----------
                                                                     341,152
                                                                 -----------
 HEAVY CONSTRUCTION, EXCEPT BUILDING--0.01%
   173         FLUOR CORP ....................................         4,671
   122       * MCDERMOTT INTERNATIONAL, INC ..................         1,143
                                                                 -----------
                                                                       5,814
                                                                 -----------
 HOTELS AND OTHER LODGING PLACES--0.01%
   879         HILTON HOTELS CORP ............................         5,823
                                                                 -----------
 INDUSTRIAL MACHINERY AND EQUIPMENT--12.44%
   802       * 3COM CORP .....................................        55,288
   240       * ADAPTEC, INC ..................................        10,635
   373       * APPLE COMPUTER, INC ...........................        46,904
   883       * APPLIED MATERIALS, INC ........................       170,474
 3,717         BAKER HUGHES, INC .............................       101,288
   198         BLACK & DECKER CORP ...........................         6,323
   230         BRUNSWICK CORP ................................         3,579
   419       * CABLETRON SYSTEMS, INC ........................        20,086
   841         CATERPILLAR, INC ..............................        30,013
13,876       * CISCO SYSTEMS, INC ............................     1,892,339
15,896         COMPAQ COMPUTER CORP ..........................       453,036
    97         CUMMINS ENGINE CO, INC ........................         3,104
   581         DEERE & CO ....................................        20,625
10,514       * DELL COMPUTER CORP ............................       538,842
   471         DOVER CORP ....................................        19,664
 6,005       * EMC CORP ......................................       783,277
   734       * GATEWAY, INC ..................................        45,875
 2,368         HEWLETT-PACKARD CO ............................       347,504
   385         INGERSOLL-RAND CO .............................        13,860
 7,034       * INTERNATIONAL BUSINESS MACHINES CORP ..........       739,009
   296       * LEXMARK INTERNATIONAL GROUP (CLASS A) .........        38,221
    79         MILACRON, INC .................................         1,091
    26         NACCO INDUSTRIES, INC (CLASS A) ...............         1,095
   293         PALL CORP .....................................         6,391
   618         PITNEY BOWES, INC .............................        28,505
   482       * SEAGATE TECHNOLOGY, INC .......................        30,968
   424       * SILICON GRAPHICS, INC .........................         5,220
   144         TIMKEN CO .....................................         2,160
17,569         TYCO INTERNATIONAL LTD ........................       825,743
   720       * UNISYS CORP ..................................         19,395
                                                                 -----------
                                                                   6,260,514
                                                                 -----------
 INSTRUMENTS AND RELATED PRODUCTS--1.53%
   118         BARD (C.R.), INC ..............................         4,343
   132         BAUSCH & LOMB, INC ............................         6,905
 4,500         BAXTER INTERNATIONAL, INC .....................       252,281
   581         BECTON DICKINSON & CO .........................        18,592
   261         BIOMET, INC ...................................         8,123
   961       * BOSTON SCIENTIFIC CORP ........................        20,361
   749         EASTMAN KODAK CO ..............................        40,446
   713       * GUIDANT CORP ..................................        50,578
   198         JOHNSON CONTROLS, INC .........................         9,627
   414       * KLA-TENCOR CORP ...............................        37,725
 2,776         MEDTRONIC, INC ................................       141,923
   102         MILLIPORE CORP ................................         6,292
   477         PE CORP-PE BIOSYSTEMS GROUP ...................        54,825
   112         PERKINELMER, INC ..............................         8,127
   108         POLAROID CORP .................................         3,051
</TABLE>

B-42                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>          <C>                                               <C>
 INSTRUMENTS AND RELATED PRODUCTS--(Continued)
   786         RAYTHEON CO (CLASS B) .........................   $    13,951
   194       * ST. JUDE MEDICAL, INC .........................         4,947
   107         TEKTRONIX, INC ................................         7,215
   395       * TERADYNE, INC .................................        35,550
   365       * THERMO ELECTRON CORP ..........................         9,421
 1,537         XEROX CORP ....................................        37,272
                                                                 -----------
                                                                     771,555
                                                                 -----------
 INSURANCE AGENTS, BROKERS AND SERVICE--0.09%
   619         MARSH & MCLENNAN COS, INC .....................        46,154
                                                                 -----------
 INSURANCE CARRIERS--3.37%
 5,668         ACE LTD .......................................        85,728
   339         AETNA, INC ....................................        18,984
   612         AFLAC, INC ....................................        21,496
 1,845         ALLSTATE CORP .................................        33,094
   567         AMERICAN GENERAL CORP .........................        26,790
 5,998         AMERICAN INTERNATIONAL GROUP, INC .............       498,208
   588         AON CORP ......................................        12,678
   403         CHUBB CORP ....................................        18,260
   426         CIGNA CORP ....................................        27,157
   385         CINCINNATI FINANCIAL CORP .....................        10,346
12,575         CITIGROUP, INC ................................       615,389
   735         CONSECO, INC ..................................         9,141
   507         HARTFORD FINANCIAL SERVICES GROUP, INC.........        15,463
   411       * HUMANA, INC ...................................         2,645
   242         JEFFERSON-PILOT CORP ..........................        12,342
 8,386       * JOHN HANCOCK FINANCIAL SERVICES, INC ..........       122,121
   442         LINCOLN NATIONAL CORP .........................        11,077
   247         LOEWS CORP ....................................         9,895
   228         MBIA, INC .....................................         8,963
   241         MGIC INVESTMENT CORP ..........................         8,028
   169         PROGRESSIVE CORP ..............................         8,407
   294         SAFECO CORP ...................................         5,457
   520         ST. PAUL COS, INC .............................        11,960
   291         TORCHMARK CORP ................................         5,565
   404         UNITED HEALTHCARE CORP ........................        20,554
   537         UNUMPROVIDENT CORP ............................         6,611
   156         WELLPOINT HEALTH NETWORKS, INC ................         9,155
 1,468         XL CAPITAL LTD ................................        61,564
                                                                 -----------
                                                                   1,697,078
                                                                 -----------
 LUMBER AND WOOD PRODUCTS--0.09%
   388         GEORGIA-PACIFIC CORP (PACKING GROUP) ..........        13,846
   229         LOUISIANA PACIFIC CORP ........................         2,619
   541         WEYERHAEUSER CO ...............................        29,450
                                                                 -----------
                                                                      45,915
                                                                 -----------
 METAL MINING--0.11%
   935         BARRICK GOLD CORP (U.S.) ......................        15,135
   391       * FREEPORT-MCMORAN COPPER & GOLD, INC
               (CLASS B) .....................................         5,107
   631         HOMESTAKE MINING CO ...........................         4,022
   456       * INCO LTD CO (U.S.) ............................         7,495
   393         NEWMONT MINING CORP ...........................         9,137
   186         PHELPS DODGE CORP .............................         8,916
   782         PLACER DOME, INC (U.S.) .......................         6,695
                                                                 -----------
                                                                      56,507
                                                                 -----------
 MISCELLANEOUS MANUFACTURING INDUSTRIES--0.19%
   462         HASBRO, INC ...................................         6,612
    75         JOSTENS, INC ..................................         1,795
   992         MATTEL, INC ...................................         8,928
   932         MINNESOTA MINING & MANUFACTURING CO............        75,958
                                                                 -----------
                                                                      93,293
                                                                 -----------
 MISCELLANEOUS RETAIL--0.66%
 7,798         CVS CORP ......................................       237,351
    98         LONGS DRUG STORES CORP ........................         1,696
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>          <C>                                                 <C>
   765       * OFFICE DEPOT, INC .............................   $     7,984
   596         RITE AID CORP .................................         3,650
   900       * STAPLES, INC ..................................        17,437
   568       * TOYS R US, INC ................................         6,567
 2,348         WALGREEN CO ...................................        57,526
                                                                 -----------
                                                                     332,211
                                                                 -----------
 MOTION PICTURES--1.43%
 8,853         DISNEY (WALT) CO ..............................       310,961
 4,781         TIME WARNER, INC ..............................       406,385
                                                                 -----------
                                                                     717,346
                                                                 -----------
 NONDEPOSITORY INSTITUTIONS--0.91%
 1,036         AMERICAN EXPRESS CO ...........................       131,248
 4,804         ASSOCIATES FIRST CAPITAL CORP .................        77,464
   453         CAPITAL ONE FINANCIAL CORP ....................        16,676
   254         COUNTRYWIDE CREDIT INDUSTRIES, INC ............         6,175
 2,381         FEDERAL NATIONAL MORTGAGE
               ASSOCIATION ...................................       119,198
 1,616         FREDDIE MAC ...................................        60,903
 1,086         HOUSEHOLD INTERNATIONAL, INC ..................        35,566
   368         SLM HOLDINGS CORP .............................        10,856
                                                                 -----------
                                                                     458,086
                                                                 -----------
 NONMETALLIC MINERALS, EXCEPT FUELS--0.02%
   236         VULCAN MATERIALS CO ..........................          9,130
                                                                 -----------
 OIL AND GAS EXTRACTION--1.00%
   303         ANADARKO PETROLEUM CORP .......................         9,393
 3,627         APACHE CORP ...................................       147,800
 4,579         BURLINGTON RESOURCES, INC .....................       144,238
 1,024         HALLIBURTON CO ................................        40,512
   223         KERR-MCGEE CORP ...............................        11,749
   878         OCCIDENTAL PETROLEUM CORP .....................        15,310
   213       * ROWAN COS, INC ................................         5,604
 1,277         SCHLUMBERGER LTD ..............................        98,807
   477       * TRANSOCEAN SEDCO FOREX, INC ...................        21,107
   609         UNION PACIFIC RESOURCES GROUP, INC ............         6,851
                                                                 -----------
                                                                     501,371
                                                                 -----------
 PAPER AND ALLIED PRODUCTS--0.83%
   262         AVERY DENNISON CORP ...........................        15,851
   122         BEMIS, INC ....................................         3,644
   128         BOISE CASCADE CORP ............................         3,608
   221         CHAMPION INTERNATIONAL CORP ...................        10,663
 6,611         FORT JAMES CORP ...............................       125,609
   955         INTERNATIONAL PAPER CO ........................        34,499
 1,263         KIMBERLY-CLARK CORP ...........................        59,992
   234         MEAD CORP .....................................         7,224
    70         POTLATCH CORP .................................         2,725
 8,849       * SMURFIT-STONE CONTAINER CORP ..................       129,969
   126         TEMPLE-INLAND, INC ............................         5,685
   234         WESTVACO CORP .................................         6,756
   260         WILLAMETTE INDUSTRIES, INC ....................         9,262
                                                                 -----------
                                                                     415,487
                                                                 -----------
 PERSONAL SERVICES--0.02%
   223         BLOCK (H&R), INC ..............................         9,575
   667         SERVICE CORP INTERNATIONAL ....................         2,334
                                                                 -----------
                                                                      11,909
                                                                 -----------
 PETROLEUM AND COAL PRODUCTS--4.50%
   215         AMERADA HESS CORP ............................         12,308
   162         ASHLAND, INC .................................          5,143
   750         ATLANTIC RICHFIELD CO ........................         61,546
 2,676         BP AMOCO PLC (SPONS ADR) .....................        142,831
 1,525         CHEVRON CORP .................................        121,714
 5,347         CONOCO, INC (CLASS B) ........................        124,986
17,883         EXXON MOBIL CORP .............................      1,376,991
   605         PHILLIPS PETROLEUM CO ........................         24,162
</TABLE>

B-43                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>            <C>                                               <C>
 PETROLEUM AND COAL PRODUCTS--(Continued)
 4,999         ROYAL DUTCH PETROLEUM CO
               (NY REGD) ADR .................................   $   282,443
   186         SUNOCO, INC ...................................         5,208
 1,274         TEXACO, INC ...................................        62,107
   333         TOSCO CORP ....................................         9,344
   564         UNOCAL CORP ...................................        15,792
   699         USX-MARATHON GROUP, INC .......................        17,475
                                                                 -----------
                                                                   2,262,050
                                                                 -----------
 PRIMARY METAL INDUSTRIES--0.72%
   517         ALCAN ALUMINIUM CO LTD (U.S.) .................        16,091
 4,622         ALCOA, INC ....................................       309,674
   219         ALLEGHENY TECHNOLOGIES, INC ...................         3,873
   315       * BETHLEHEM STEEL CORP ..........................         2,067
   296         ENGELHARD CORP ................................         4,014
   207         NUCOR CORP ....................................         9,948
   147         REYNOLDS METALS CO ............................         8,636
   202         USX-US STEEL GROUP, INC .......................         4,393
   222         WORTHINGTON INDUSTRIES, INC ...................         2,872
                                                                 -----------
                                                                     361,568
                                                                 -----------
 PRINTING AND PUBLISHING--0.63%
   135         AMERICAN GREETINGS CORP (CLASS A) .............         2,244
   167         DELUXE CORP ...................................         4,133
   287         DONNELLEY (R.R.) & SONS CO ....................         5,524
   210         DOW JONES & CO, INC ...........................        13,597
   646         GANNETT CO, INC ...............................        42,353
   191         KNIGHT-RIDDER, INC ............................         8,618
   458         MCGRAW HILL COS, INC ..........................        22,442
   122         MEREDITH CORP .................................         2,737
   396         NEW YORK TIMES CO (CLASS A) ...................        16,508
   143         TIMES MIRROR CO SERIES A ......................         6,855
 5,195         TRIBUNE CO ....................................       193,189
                                                                 -----------
                                                                     318,200
                                                                 -----------
 RAILROAD TRANSPORTATION--0.17%
 1,039         BURLINGTON NORTHERN SANTA FE CORP .............        20,455
   472         CSX CORP ......................................        10,502
   254         KANSAS CITY SOUTHERN INDUSTRIES, INC ..........        22,273
   869         NORFOLK SOUTHERN CORP .........................        11,459
   566         UNION PACIFIC CORP ............................        19,845
                                                                 -----------
                                                                      84,534
                                                                 -----------
 RUBBER AND MISCELLANEOUS PLASTIC PRODUCTS--0.16%
    85         ARMSTRONG WORLD INDUSTRIES, INC ...............         1,397
   188         COOPER TIRE & RUBBER CO .......................         1,856
   360         GOODYEAR TIRE & RUBBER CO .....................         7,515
   699         ILLINOIS TOOL WORKS, INC ......................        38,008
   679         NIKE, INC (CLASS B) ...........................        18,248
   393       * PACTIV CORP ...................................         3,094
   155       * REEBOK INTERNATIONAL LTD ......................         1,404
   194       * SEALED AIR CORP ...............................         8,681
   121         TUPPERWARE CORP ...............................         1,966
                                                                 -----------
                                                                      82,169
                                                                 -----------
 SECURITY AND COMMODITY BROKERS--1.49%
   274         BEAR STEARNS COS, INC .........................        11,285
   584         FRANKLIN RESOURCES, INC .......................        15,330
   276         LEHMAN BROTHERS HOLDINGS, INC .................        22,666
   857         MERRILL LYNCH & CO, INC .......................        89,931
 5,613         MORGAN STANLEY DEAN WITTER & CO ...............       486,927
   328         PAINE WEBBER GROUP, INC .......................        12,956
   280         PRICE (T. ROWE) ASSOCIATES, INC ...............         8,977
 1,903         SCHWAB (CHARLES) CORP .........................        99,431
                                                                  ----------
                                                                     747,503
                                                                  ----------
 STONE, CLAY, AND GLASS PRODUCTS--0.26%
   631         CORNING, INC ..................................       120,836
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                              VALUE
- ------                                                           -----------
<S>            <C>                                               <C>
   126         OWENS CORNING CO ..............................   $     1,842
   358       * OWENS ILLINOIS, INC ...........................         5,817
                                                                  ----------
                                                                     128,495
                                                                  ----------
 TEXTILE MILL PRODUCTS--0.01%
   110         RUSSELL CORP ..................................         1,512
    62         SPRING INDUSTRIES, INC ........................         2,282
                                                                  ----------
                                                                       3,794
                                                                  ----------
 TOBACCO PRODUCTS--0.22%
 5,513         PHILIP MORRIS COS, INC ........................       105,091
   409         UST, INC ......................................         7,055
                                                                  ----------
                                                                     112,146
                                                                  ----------
 TRANSPORTATION BY AIR--0.60%
 1,420       * AMR CORP ......................................        80,762
 1,581       * CONTINENTAL AIRLINES, INC (CLASS B) ...........        55,631
   317         DELTA AIRLINES, INC ...........................        15,156
   647       * FEDEX CORP ....................................        21,715
 6,708         SOUTHWEST AIRLINES CO .........................       125,355
   170       * U.S. AIRWAYS GROUP, INC .......................         3,548
                                                                  ----------
                                                                     302,167
                                                                  ----------
 TRANSPORTATION EQUIPMENT--2.47%
 2,188         BOEING CO .....................................        70,836
 1,890         DAIMLERCHRYSLER (U.S.A.) ......................       113,990
   388         DANA CORP .....................................         8,366
   328         DANAHER CORP ..................................        12,607
 1,333         DELPHI AUTOMOTIVE SYSTEMS CORP ................        21,577
   169         EATON CORP ....................................        12,865
 2,829         FORD MOTOR CO .................................       116,165
   468         GENERAL DYNAMICS CORP .........................        18,398
 1,487         GENERAL MOTORS CORP ...........................       115,707
   475       * GENERAL MOTORS CORP (CLASS H) ................         61,601
   254         GOODRICH (B.F.) CO ............................         6,731
 2,272         HARLEY DAVIDSON, INC ..........................       158,188
 5,329         HONEYWELL INTERNATIONAL, INC ..................       241,803
   210         ITT INDUSTRIES, INC ...........................         5,105
   931         LOCKHEED MARTIN CORP ..........................        15,652
   145       * NAVISTAR INTERNATIONAL CORP ..................          4,857
   164       * NORTHROP GRUMMAN CORP ........................          7,718
   184         PACCAR, INC ...................................         7,831
   348         TEXTRON, INC ..................................        18,291
   292         TRW, INC ......................................        15,676
 4,255         UNITED TECHNOLOGIES CORP ......................       207,963
                                                                  ----------
                                                                   1,241,927
                                                                  ----------
 WATER TRANSPORTATION--0.06%
 1,393         CARNIVAL CORP (CLASS A) .......................        32,126
                                                                  ----------
 WHOLESALE TRADE-DURABLE GOODS--0.04%
    50         BRIGGS & STRATTON CORP ........................         1,565
   418       * GENUINE PARTS CO ..............................         8,647
   214         GRAINGER (W.W.), INC ..........................         8,479
   345         IKON OFFICE SOLUTIONS, INC ....................         2,242
                                                                  ----------
                                                                      20,933
                                                                  ----------
 WHOLESALE TRADE-NONDURABLE GOODS--0.73%
 5,142         CARDINAL HEALTH, INC ..........................       214,849
 1,654         ENRON CORP ....................................       112,678
   653         MCKESSON HBOC, INC ............................        12,121
   318         SUPERVALU, INC ................................         4,591
   764         SYSCO CORP ....................................        21,965
                                                                  ----------
                                                                     366,204
                                                                  ----------
              TOTAL COMMON STOCK
               (Cost $49,962,532) .............................   50,158,174
                                                                  ----------
</TABLE>

B-44                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
PRINCIPAL                                                           VALUE
- ---------                                                        -----------
<S>            <C>                                               <C>
  SHORT TERM INVESTMENT--0.88%
  U.S. GOVERNMENT AGENCY--0.88%
              FEDERAL HOME LOAN BANK (FHLB)
$444,000      5.540%, 03/13/00 ................................  $   443,863
                                                                 -----------
   TOTAL SHORT TERM INVESTMENT
    (Cost $443,863) ...........................................      443,863
                                                                 -----------
   TOTAL PORTFOLIO
    (Cost $50,406,395) ........................................  $50,602,037
                                                                 ===========
</TABLE>
- ------------
* Non-income producing

The cost of investments for federal income tax purposes is substantially the
same as the amount disclosed above.



B-45                   See notes to financial statements.
<PAGE>
                              TIAA-CREF LIFE FUNDS
               STATEMENT OF INVESTMENTS--INTERNATIONAL EQUITY FUND
                                 MARCH 10, 2000

                               SUMMARY BY INDUSTRY

<TABLE>
<CAPTION>
                                                         VALUE                 %
                                                       ---------            -------
<S>                                                  <C>                    <C>
PREFERRED STOCK
  BUSINESS SERVICES ..........................       $   1,512,487             3.04%
  MOTION PICTURES ............................             538,159             1.08
                                                     -------------          -------
 TOTAL PREFERRED STOCK
  (Cost $1,988,245) ..........................           2,050,646             4.12
                                                     -------------          -------

COMMON STOCK
  AMUSEMENT AND RECREATION SERVICES ..........              36,202             0.07
  APPAREL AND ACCESSORY STORES ...............              36,082             0.07
  APPAREL AND OTHER TEXTILE PRODUCTS .........               5,635             0.01
  BUILDING MATERIALS AND GARDEN SUPPLIES .....              17,263             0.04
  BUSINESS SERVICES ..........................           9,812,948            19.71
  CHEMICALS AND ALLIED PRODUCTS ..............           1,630,422             3.28
  COMMUNICATIONS .............................          13,071,051            26.25
  DEPOSITORY INSTITUTIONS ....................           2,838,883             5.70
  EATING AND DRINKING PLACES .................             194,736             0.39
  ELECTRIC, GAS, AND SANITARY SERVICES .......             731,990             1.47
  ELECTRONIC AND OTHER ELECTRIC EQUIPMENT                6,465,196            12.99
  ENGINEERING AND MANAGEMENT SERVICES ........               6,867             0.01
  FOOD AND KINDRED PRODUCTS ..................             270,118             0.54
  FOOD STORES ................................             161,412             0.32
  GENERAL MERCHANDISE STORES .................              86,851             0.17
  HEAVY CONSTRUCTION, EXCEPT BUILDING ........              32,019             0.06
  HOLDING AND OTHER INVESTMENT OFFICES .......             489,617             0.98
  HOTELS AND OTHER LODGING PLACES ............              10,358             0.02
  INDUSTRIAL MACHINERY AND EQUIPMENT .........             293,280             0.59
  INSTRUMENTS AND RELATED PRODUCTS ...........             565,232             1.14
  INSURANCE AGENTS, BROKERS AND SERVICE ......              39,796             0.08
  INSURANCE CARRIERS .........................             734,909             1.48
  LOCAL AND INTERURBAN PASSENGER TRANSIT                   141,028             0.28
  LUMBER AND WOOD PRODUCTS ...................              10,607             0.02
  METAL MINING ...............................              41,289             0.08
  MISCELLANEOUS MANUFACTURING
   INDUSTRIES ................................             305,383             0.61
  MISCELLANEOUS RETAIL .......................              98,149             0.20
  MOTION PICTURES ............................             518,439             1.04
</TABLE>

<TABLE>
<CAPTION>
                                                         VALUE                 %
                                                       ---------            -------
<S>                                                  <C>                    <C>
  NONDEPOSITORY INSTITUTIONS .................       $     399,998             0.80%
  OIL AND GAS EXTRACTION .....................             278,791             0.56
  PAPER AND ALLIED PRODUCTS ..................              39,214             0.08
  PETROLEUM AND COAL PRODUCTS ................             865,447             1.74
  PRIMARY METAL INDUSTRIES ...................              61,714             0.13
  PRINTING AND PUBLISHING ....................           1,343,281             2.70
  RAILROAD TRANSPORTATION ....................              25,336             0.05
  REAL ESTATE ................................             134,184             0.27
  RUBBER AND MISCELLANEOUS PLASTIC
   PRODUCTS ..................................             332,483             0.67
  SECURITY AND COMMODITY BROKERS .............             262,093             0.53
  SPECIAL TRADE CONTRACTORS ..................              17,750             0.04
  STONE, CLAY, AND GLASS PRODUCTS ............             323,089             0.65
  TOBACCO PRODUCTS ...........................              32,874             0.07
  TRANSPORTATION BY AIR ......................              56,336             0.11
  TRANSPORTATION EQUIPMENT ...................             952,426             1.91
  TRANSPORTATION SERVICES ....................             149,372             0.30
  TRUCKING AND WAREHOUSING ...................              44,880             0.09
  WATER TRANSPORTATION .......................              11,116             0.02
  WHOLESALE TRADE-DURABLE GOODS ..............           1,176,865             2.37
                                                     -------------          -------
 TOTAL COMMON STOCK
  (Cost $45,578,606) .........................          45,153,011            90.69
                                                     -------------          -------
 SHORT TERM INVESTMENT
  U.S. GOVERNMENT AGENCY .....................          20,416,714            41.00
                                                     -------------          -------
 TOTAL SHORT TERM INVESTMENT
  (Cost $20,416,714) .........................          20,416,714            41.00
                                                     -------------          -------
 TOTAL PORTFOLIO
  (Cost $67,983,565) .........................          67,620,371           135.81
 OTHER ASSETS & LIABILITIES, NET .............         (17,829,622)          (35.81)
                                                     -------------          -------
 NET ASSETS ..................................       $  49,790,749           100.00%
                                                     =============          =======
</TABLE>


B-46                   See notes to financial statements.
<PAGE>
                              TIAA-CREF LIFE FUNDS
               STATEMENT OF INVESTMENTS--INTERNATIONAL EQUITY FUND
                                 MARCH 10, 2000

                               SUMMARY BY COUNTRY

<TABLE>
<CAPTION>
                                     VALUE                %
                                   ---------           -------
<S>                               <C>                  <C>
FOREIGN
  AUSTRALIA ..............        $ 1,122,610             1.66%
  AUSTRIA ................             19,048             0.03
  BELGIUM ................            106,562             0.16
  CHINA ..................             12,512             0.02
  DENMARK ................            114,182             0.17
  FINLAND ................          1,773,712             2.62
  FRANCE .................          2,844,612             4.21
  GERMANY ................          6,031,557             8.92
  HONG KONG ..............          3,026,404             4.47
  INDIA ..................            244,375             0.36
  IRELAND ................            229,546             0.34
  ITALY ..................          3,709,418             5.49
  JAPAN ..................          8,610,576            12.73
  NETHERLANDS ............          1,771,991             2.62
</TABLE>

<TABLE>
<CAPTION>
                                     VALUE                %
                                   ---------           -------
<S>                               <C>                  <C>
  NEW ZEALAND ............        $    18,984             0.03%
  NORWAY .................             63,139             0.09
  PORTUGAL ...............            159,842             0.24
  SINGAPORE ..............            974,077             1.44
  SPAIN ..................            836,326             1.24
  SWEDEN .................          1,995,862             2.95
  SWITZERLAND ............          1,741,324             2.58
  UNITED KINGDOM .........         11,796,998            17.44
                                  -----------          -------
TOTAL FOREIGN ............         47,203,657            69.81
TOTAL SHORT TERM .........         20,416,714            30.19
                                  -----------          -------
TOTAL PORTFOLIO ..........        $67,620,371           100.00%
                                  ===========          =======
</TABLE>


B-47                   See notes to financial statements.
<PAGE>
                              TIAA-CREF LIFE FUNDS
               STATEMENT OF INVESTMENTS--INTERNATIONAL EQUITY FUND
                                 MARCH 10, 2000
<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
PREFERRED STOCK--4.12%
 BUSINESS SERVICES--3.04%
    1,500       SAP AG. ..................................   $ 1,512,487
                                                             -----------
 MOTION PICTURES--1.08%
    3,600       PROSIEBEN MEDIA AG. ......................       538,159
                                                             -----------
 TOTAL PREFERRED STOCK
  (Cost $1,988,245) ......................................     2,050,646
                                                             -----------
 COMMON STOCK--90.69%
 AMUSEMENT AND RECREATION SERVICES--0.07%
    3,400       GRANADA GROUP LTD (CLASS A) ..............        36,202
                                                             -----------
 APPAREL AND ACCESSORY STORES--0.07%
    1,000       HENNES & MAURITZ AB SERIES B .............        36,082
                                                             -----------
 APPAREL AND OTHER TEXTILE PRODUCTS--0.01%
    2,900       BENETTON GROUP S.P.A. ....................         5,635
                                                             -----------
 BUILDING MATERIALS AND GARDEN SUPPLIES--0.04%
    1,000       CRH PLC ..................................        17,263
                                                             -----------
 BUSINESS SERVICES--19.71%
   32,000     * ANITE GROUP PLC ..........................       157,859
      100     * ASIAINFO HOLDINGS, INC ...................         8,500
    3,200     * BIODATA INFORMATION TECHNOLOGY AG. .......       848,709
  129,000     * BMCMEDIA.COM .............................       554,422
      100       CAP GEMINI S.A. ..........................        33,755
    3,500     * CHINA.COM CORP (CLASS A) .................       448,382
      200     * DASSAULT SYSTEMS S.A. ....................        21,931
  648,000     * E-KONG GROUP LTD .........................       258,053
    2,000     * FANTASTIC CORP ...........................       896,931
    1,800     * FRAMTIDSFABRIKEN AB ......................        56,288
       88     * FREENET.DE AG. ...........................        15,531
   44,000     * FREESERVE PLC ............................       419,875
      700     * FUJITSU SUPPORT & SERVICE, INC ...........       362,754
      100     * GETRONICS NV .............................         8,954
      184     * GIGAMEDIA LTD ............................        12,512
   47,200       HAYS PLC .................................       273,078
   14,000     * INFORMATION HIGHWAY AB ...................       206,070
      100     * ISS INTERNATIONAL SERVICE SYSTEM AS
                SERIES B .................................         7,315
      200     * LAGARDERE S.C.A. .........................        19,983
   16,700       LOGICA PLC ...............................       707,835
      300     * ORACLE CORP (JAPAN) ......................       265,223
    2,200     * PIXELPARK AG. ............................       364,945
   19,600       REUTERS GROUP PLC ........................       493,037
    2,400     * SAGE GROUP PLC ...........................        34,268
      200       SAP AG. ..................................       155,661
    6,600       SECURICOR PLC ............................        17,763
4,497,000     * SINO-I.COM LTD ...........................       623,907
      300     * SOFTBANK CORP ............................       279,895
      100       TIETOENATOR CORP .........................         7,377
    1,800     * TISCALI S.P.A. ...........................     2,012,020
      600       TRANS COSMOS .............................       206,253
    4,000       WHARF HOLDINGS LTD .......................         6,602
    1,400     * WPP GROUP PLC ............................        27,260
                                                             -----------
                                                               9,812,948
                                                             -----------
 CHEMICALS AND ALLIED PRODUCTS--3.28%
      400       AKZO NOBEL NV ............................        15,114
    3,000       ASAHI CHEMICAL INDUSTRY CO LTD ...........        19,609
    3,300       ASTRAZENECA PLC (UNITED KINGDOM) .........       129,505
    1,500       AVENTIS S.A. .............................        70,814
    1,000       BASF AG. .................................        44,557
    1,200       BAYER AG. ................................        47,045
      200     * FANCL CORP ...............................        43,263
    9,900       GLAXO WELLCOME PLC .......................       251,925
</TABLE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
    1,000       KAO CORP .................................   $    26,663
      100       L'AIR LIQUIDE ............................        12,798
      100       LOREAL S.A. ..............................        59,795
    4,000       MITSUBISHI CHEMICAL CORP .................        14,521
    4,500     * MONTEDISON S.P.A. ........................         7,942
      160       NOVARTIS AG. (REGD) ......................       196,650
      200       NOVO NORDISK AS (CLASS B) ................        26,593
       26       ROCHE HOLDINGS AG. (GENUSSCHEINE) ........       293,914
    1,000       SANKYO CO LTD ............................        22,478
    1,400     * SANOFI-SYNTHELABO S.A. ...................        53,590
    1,000       SHISEIDO & CO LTD ........................        12,461
   10,300       SMITHKLINE BEECHAM/BECKMAN LTD ...........       120,239
      100       SOLVAY ET CIE S.A. .......................         7,045
    4,000       SUMITOMO CHEMICAL CO LTD .................        17,305
    2,000       TAKEDA CHEMICAL INDUSTRIES LTD ...........       116,623
    3,000       TORAY INDUSTRIES, INC ....................        10,298
      300       UCB S.A. .................................         9,675
                                                             -----------
                                                               1,630,422
                                                             -----------
 COMMUNICATIONS--26.25%
      400       ALCATEL ..................................        99,144
    3,100       BRITISH SKY BROADCASTING GROUP PLC .......       103,623
   12,300       BRITISH TELECOMMUNICATIONS PLC ...........       262,320
   24,000       CABLE & WIRELESS HKT LTD .................        73,685
   48,000       CABLE & WIRELESS PLC .....................     1,154,776
      200       CANAL PLUS S.A. ..........................        69,497
    4,400     * CHINA TELECOM LTD (HONG KONG)
                (SPONS ADR) ..............................       850,025
   11,000     * COLT TELECOM GROUP PLC ...................       656,381
    5,200       DEUTSCHE TELEKOM AG. .....................       490,226
    6,000       EIRCOM PLC ...............................        27,732
   16,000       ERICSSON TELEFON (LM) AB SERIES B ........     1,581,670
    2,000       FRANCE TELECOM S.A. ......................       379,990
       19       FUJI TELEVISION NETWORK, INC .............       332,376
      800       KONINKLIJKE KPN NV .......................       114,151
    4,900       MARCONI PLC ..............................        70,389
   35,900       MEDIASET S.P.A. ..........................       899,864
       34       NIPPON TELEGRAPH & TELEPHONE CORP ........       457,275
       12       NTT MOBILE COMMUNICATIONS ................       437,901
    7,800     * OLIVETTI GROUP S.P.A. ....................        34,604
    1,500       PORTUGAL TELECOM S.A. ....................        22,133
      900     * SERVICOS TELECOMUNICACOE
                MULTIMEDIA S.A. ..........................       120,651
   14,000       SINGAPORE TELECOMMUNICATIONS LTD .........        22,185
    1,100       SONERA GROUP OYJ .........................        96,222
      100       SWISSCOM AG. (REGD) ......................        44,066
    3,000       TELECOM CORP OF NEW ZEALAND ..............        13,139
    6,600       TELECOM ITALIA ...........................       117,121
   11,800       TELECOM ITALIA MOBILE S.P.A. .............       150,107
      600       TELE DANMARK AS ..........................        57,097
   11,100     * TELEFONICA DE ESPANA S.A. ................       324,478
   16,000       TELSTRA CORP .............................        78,589
      880     * TERRA NETWORKS S.A. ......................        99,426
    1,000       TOKYO BROADCASTING SYSTEMS, INC ..........        40,065
    3,500     * UNITED PAN-EUROPE COMMUNICATIONS NV ......       783,127
  456,000       VODAFONE AIRTOUCH PLC ....................     2,762,390
    9,000     * YOKOWO CO LTD ............................       244,626
                                                             -----------
                                                              13,071,051
                                                             -----------
 DEPOSITORY INSTITUTIONS--5.70%
    2,600       ABBEY NATIONAL PLC .......................        26,144
    2,400       ABN-AMRO HOLDINGS NV .....................        49,163
    2,300       ALLIED IRISH BANK PLC ....................        19,076
   25,000       ASAHI BANK LTD ...........................       141,076
</TABLE>


B-48                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 DEPOSITORY INSTITUTIONS--(Continued)
    8,600     * BANCA DI ROMA ............................   $    10,409
    7,500       BANCA INTESA S.P.A. ......................        30,379
    6,200       BANCO SANTANDER CENTRAL HISPANO S.A. .....        66,911
      300       BANK AUSTRIA AG. .........................        13,887
   23,000       BANK OF TOKYO MITSUBISHI LTD .............       316,904
      800       BANQUE NATIONALE DE PARIS ................        65,659
    2,700       BARCLAYS PLC .............................        63,421
      700       BAYERISCHE HYPO-UND VEREINSBANK AG. ......        40,776
    4,900       BCO BILBAO VIZCAYA ARGENTARIA ............        71,028
    1,600       CHRISTIANIA BANK OG KREDITKASSE ..........         8,138
      600       CREDIT SUISSE GROUP (REGD) ...............       102,162
    4,000       DAIWA BANK LTD ...........................        10,721
    3,000     * DBS GROUP HOLDINGS LTD ...................        36,976
      100       DEN DANSKE BANK AF 1871 ..................        10,746
    1,000     * DEUTSCHE BANK AG. (REGD) .................        72,092
    2,300     * DNB HOLDING ASA ..........................         9,041
      900     * DRESDNER BANK AG. (REGD) .................        40,058
    1,000       FORENINGSSPARBANKEN AB ...................        12,829
    8,000       FUJI BANK LTD ............................        70,726
    2,000       HANG SENG BANK LTD .......................        18,241
   15,500     * HSBC HOLDINGS PLC (UNITED KINGDOM) .......       173,480
    6,000       INDUSTRIAL BANK OF JAPAN LTD .............        51,521
      600       KBC BANCASSURANCE HOLDINGS NV ............        20,774
   10,000       LLOYDS TSB GROUP PLC .....................        87,059
    3,000       MITSUBISHI TRUST & BANKING CORP ..........        26,973
    3,000       NATIONAL AUSTRALIA BANK LTD ..............        37,538
    3,000     * OVERSEAS CHINESE BANKING CORP LTD ........        17,607
    1,600       ROYAL BANK OF SCOTLAND PLC ...............        20,206
   37,000       SAKURA BANK LTD ..........................       229,324
   12,200       SAN PAOLO-IMI S.P.A. .....................       176,846
   13,000       SANWA BANK LTD ...........................       133,025
    1,000       SHIZUOKA BANK LTD ........................         8,445
    1,000       SKANDINAVISKA ENSKILDA BANKEN SERIES A            10,251
      200       SOCIETE GENERALE S.A. ....................        38,577
   18,000       SUMITOMO BANK LTD ........................       226,681
    1,000       SVENSKA HANDELSBANKEN SERIES A ...........        11,340
    5,000       TOKAI BANK LTD ...........................        29,626
      400       UBS AG. (REGD) ...........................        96,046
      200     * UNI BANKDANMARK AS (CLASS A) .............        12,429
    8,100     * UNICREDITO ITALIANO S.P.A. ...............        31,951
   12,000     * UNITED OVERSEAS BANK LTD .................        72,544
    3,000       WESTPAC BANKING CORP .....................        20,077
                                                             -----------
                                                               2,838,883
                                                             -----------
 EATING AND DRINKING PLACES--0.39%
   16,000       COMPASS GROUP PLC ........................       194,736
                                                             -----------
 ELECTRIC, GAS, AND SANITARY SERVICES--1.47%
    6,400     * BG GROUP PLC .............................        31,698
    7,500       CENTRICA PLC ..............................       29,746
    4,000       CLP HOLDINGS LTD ..........................       17,316
    1,000     * CONTACT ENERGY LTD .......................         1,385
      100       ELECTRABEL NV .............................       24,400
      900       ELECTRICIDADE DE PORTUGAL S.A. ............       17,056
    1,800       ENDESA S.A. ...............................       36,855
   11,800     * ENEL S.P.A. ..............................        48,935
      700       GAS NATURAL SDG S.A. ......................       14,946
    8,000       HONG KONG & CHINA GAS CO LTD ..............        9,660
    1,500       IBERDROLA S.A. ............................       18,936
    1,100       ITALGAS S.P.A. ............................        5,834
    2,000       KANSAI ELECTRIC POWER CO, INC .............       29,720
    2,600       NATIONAL GRID GROUP PLC ...................       23,559
    5,000       OSAKA GAS CO LTD ..........................       10,439
      900       RHEIN-WESTFALEN ELECTRIC AG. ..............       27,341
    3,300       SCOTTISH POWER PLC ........................       23,937
      300       SUEZ LYONNAISE DES EAUX S.A. ..............       54,973
    1,000       TOHOKU ELECTRIC POWER CO, INC .............       12,405
    3,000       TOKYO ELECTRIC POWER CO, INC ..............       68,986
</TABLE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
    6,000       TOKYO GAS CO LTD .........................   $    11,568
      500     * UNION ELECTRICA FENOSA S.A. ..............        10,150
      800       VEBA AG. .................................        33,423
    1,100       VIAG AG. .................................        18,501
    1,100       VIVENDI S.A. .............................       150,221
                                                             -----------
                                                                 731,990
                                                             -----------
 ELECTRONIC AND OTHER ELECTRIC EQUIPMENT--12.99%
      600     * ABB LTD (SWITZERLAND) ....................        64,750
      200       ADVANTEST CORP ...........................        34,892
      200     * ASM LITHOGRAPHY HOLDINGS NV ..............        29,994
    4,500     * CHARTERED SEMICONDUCTOR
                MANUFACTURING ............................       428,625
    5,600     * EPCOS AG. ................................       764,224
   27,000       ERG LTD ..................................       208,875
    8,000       FUJITSU LTD ..............................       255,066
    1,000       FURUKAWA ELECTRIC CO LTD .................        16,082
    8,000       HITACHI LTD ..............................       102,628
   29,000       JOHNSON ELECTRIC HOLDINGS LTD ............       191,857
      500       KONINKLIJKE PHILIPS ELECTRONICS NV .......        97,890
    4,000       MATSUSHITA ELECTRIC INDUSTRIAL CO LTD ....       115,118
    5,000       MITSUBISHI ELECTRIC CORP .................        45,144
    2,000       MURATA MANUFACTURING CO LTD ..............       393,133
    3,000       NIPPON ELECTRIC CORP .....................        78,015
    7,100     * NOKIA OYJ ................................     1,553,707
    1,500       ROHM CO ..................................       486,713
    4,000       SANYO ELECTRIC CO LTD ....................        23,700
    2,000       SHARP CORP ...............................        42,417
    1,300       SONY CORP ................................       321,560
    5,300       ST MICROELECTRONICS NV ...................     1,138,341
    1,000       SUMITOMO ELECTRIC INDUSTRIES CO ..........        13,477
    7,000       TOSHIBA CORP .............................        58,988
                                                             -----------
                                                               6,465,196
                                                             -----------
 ENGINEERING AND MANAGEMENT SERVICES--0.01%
    6,000       SINGAPORE TECHNOLOGIES
                ENGINEERING LTD ..........................         6,867
                                                             -----------
 FOOD AND KINDRED PRODUCTS--0.54%
    1,000       AJINOMOTO CO LTD .........................        11,634
    1,000       ASAHI BREWERIES LTD ......................         9,668
    3,800       CADBURY SCHWEPPES LTD ....................        21,760
      100       DANONE GROUP .............................        17,466
    6,300       DIAGEO PLC (CLASS A) .....................        38,189
    3,000       FOSTERS BREWING GROUP LTD ................         7,809
      500       HEINEKEN NV ..............................        23,127
    2,000       KIRIN BREWERY CO LTD .....................        23,983
    1,000       LION NATHAN LTD ..........................         1,638
      100       LVMH MOET HENNESSY LOUIS VUITTON .........        40,217
      600       ORKLA ASA ................................         9,077
    5,300       UNILEVER LTD .............................        28,739
      900       UNILEVER NV CERTIFICATE ..................        36,811
                                                             -----------
                                                                 270,118
                                                             -----------
 FOOD STORES--0.32%
      600       CARREFOUR SUPERMARCHE S.A. ...............        84,080
      100       CASINO GUICHARD-PERRACHON S.A. ...........         9,046
      100       DELHAIZE FRERES NV .......................         4,870
    1,000       KONINKLIJKE AHOLD NV .....................        21,815
   12,700       TESCO PLC ................................        35,585
    2,000       WOOLWORTHS LTD ...........................         6,016
                                                             -----------
                                                                 161,412
                                                             -----------
 GENERAL MERCHANDISE STORES--0.17%
    2,000       COLES MYER LTD ...........................         7,623
    2,500       KINGFISHER PLC ...........................        20,659
    5,200       MARKS & SPENCER PLC ......................        19,085
      200       PINAULT-PRINTEMPS-REDOUTE S.A. ...........        39,484
                                                             -----------
                                                                  86,851
                                                             -----------
</TABLE>


B-49                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 HEAVY CONSTRUCTION, EXCEPT BUILDING--0.06%
      400       GROUPE GTM ...............................   $    32,019
                                                             -----------
 HOLDING AND OTHER INVESTMENT OFFICES--0.98%
    2,900       ALLIED ZURICH PLC ........................        23,805
   22,000       HUTCHINSON WHAMPOA LTD ...................       414,031
    1,000     * LEND LEASE CORP LTD ......................        12,770
      200       PROMISE CO LTD ...........................        13,486
    2,000       SUMITOMO CORP ............................        25,525
                                                             -----------
                                                                 489,617
                                                             -----------
 HOTELS AND OTHER LODGING PLACES--0.02%
      300       ACCOR S.A. ...............................        10,358
                                                             -----------
 INDUSTRIAL MACHINERY AND EQUIPMENT--0.59%
   10,000     * JOT AUTOMATION GROUP OYJ .................       106,667
    2,000       KOMATSU LTD ..............................         8,784
    3,000       KUBOTA CORP ..............................         9,226
    1,000       MINEBEA CO LTD ...........................        12,113
    8,000       MITSUBISHI HEAVY INDUSTRIES LTD ..........        22,497
    1,000       NSK LTD ..................................         6,771
    2,700       THK CO LTD ...............................       127,222
                                                             -----------
                                                                 293,280
                                                             -----------
 INSTRUMENTS AND RELATED PRODUCTS--1.14%
    2,000       CANON, INC ...............................        80,507
    1,000       FUJI PHOTO FILM CO LTD ...................        40,912
   58,700       INVENSYS PLC .............................       221,929
      300       KEYENCE CORP .............................       102,703
    2,000       RICOH CO LTD .............................        41,100
    1,300       ST ASSEMBLY TEST SERVICES LTD (ADR) ......        78,081
                                                             -----------
                                                                 565,232
                                                             -----------
 INSURANCE AGENTS, BROKERS AND SERVICE--0.08%
    1,600       FORTIS B .................................        39,796
                                                             -----------
 INSURANCE CARRIERS--1.48%
    1,100       AEGON NV .................................        72,723
      400       ALLIANZ AG. (REGD) .......................       158,631
    2,000       AMP LTD ..................................        19,622
    2,100       ASSICURAZIONI GENERALI S.P.A. ............        59,747
      700       AXA ......................................        85,874
    2,400       CGU PLC ..................................        27,922
    1,000       COLONIAL LTD .............................         4,764
    9,400       LEGAL & GENERAL GROUP PLC ................        22,109
      300       MUENCHENER RUECKVER AG. (REGD) ...........        92,586
    3,600       PRUDENTIAL PLC ...........................        53,874
      900       RAS S.P.A. ...............................         8,133
    1,000       SKANDIA FORSAKRINGS AB ...................        56,357
    3,000       TOKIO MARINE & FIRE INSURANCE CO LTD .....        31,798
      100       ZURICH ALLIED AG. ........................        40,769
                                                             -----------
                                                                 734,909
                                                             -----------
 LOCAL AND INTERURBAN PASSENGER TRANSIT--0.28%
        5       CENTRAL JAPAN RAILWAY CO .................        32,870
       23       EAST JAPAN RAILWAY CO ....................       108,158
                                                             -----------
                                                                 141,028
                                                             -----------
 LUMBER AND WOOD PRODUCTS--0.02%
    3,000       CARTER HOLT HARVEY LTD ...................         2,820
    1,000       SEKISUI HOUSE LTD ........................         7,787
                                                             -----------
                                                                  10,607
                                                             -----------
 METAL MINING--0.08%
       10     * ALUSUISSE LONZA HOLDINGS AG. (REGD) ......         6,031
    1,900       RIO TINTO LTD PLC (REGD) .................        27,743
    2,000       WMC LTD ..................................         7,515
                                                             -----------
                                                                  41,289
                                                             -----------
 MISCELLANEOUS MANUFACTURING INDUSTRIES--0.61%
    1,700       NINTENDO CO LTD ..........................       305,383
                                                             -----------
</TABLE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 MISCELLANEOUS RETAIL--0.20%
    3,000     * QXL.COM PLC LTD ..........................   $    98,149
                                                             -----------
 MOTION PICTURES--1.04%
    4,300       EM.TV & MERCHANDISING AG. ................       441,666
    9,000       TOEI CO ..................................        76,773
                                                             -----------
                                                                 518,439
                                                             -----------
 NONDEPOSITORY INSTITUTIONS--0.80%
    4,100       HALIFAX PLC ..............................        39,221
    8,500     * ICICI LTD (SPONS ADR) ....................       244,375
    1,600       ING GROEP NV .............................        77,494
      900       MEDIOBANCA S.P.A. ........................         7,985
      300       TAKEFUJI CORP ............................        30,923
                                                             -----------
                                                                 399,998
                                                             -----------
 OIL AND GAS EXTRACTION--0.56%
    1,800       IHC CALAND NV ............................        79,769
    1,400       TOTAL FINA S.A. (CLASS B) ................       199,022
                                                             -----------
                                                                 278,791
                                                             -----------
 PAPER AND ALLIED PRODUCTS--0.08%
    2,900     * JEFFERSON SMURFIT GROUP PLC ..............         6,153
    2,000       NIPPON PAPER INDUSTRIES CO ...............        11,474
    2,000       OJI PAPER CO LTD .........................        11,850
      400       UPM-KYMMENE OY ...........................         9,737
                                                             -----------
                                                                  39,214
                                                             -----------
 PETROLEUM AND COAL PRODUCTS--1.74%
   56,000       BP AMOCO PLC .............................       487,976
    3,000       BROKEN HILL PROPRIETARY CO LTD ...........        31,732
   13,000       ENTE NAZIONALE IDROCARBURI S.P.A. ........        62,939
    3,000       NIPPON MITSUBISHI OIL CO .................        11,681
      800       NORSK HYDRO AS ...........................        30,210
    2,000       REPSOL S.A. ..............................        38,770
    3,600       ROYAL DUTCH PETROLEUM CO .................       202,139
                                                             -----------
                                                                 865,447
                                                             -----------
 PRIMARY METAL INDUSTRIES--0.13%
    7,000     * KAWASAKI STEEL CORP ......................        10,270
   16,000       NIPPON STEEL CORP ........................        33,406
      800     * THYSSEN KRUPP AG. ........................        18,038
                                                             -----------
                                                                  61,714
                                                             -----------
 PRINTING AND PUBLISHING--2.70%
    1,000       DAI NIPPON PRINTING CO LTD ...............        15,828
   14,000       ELSEVIER UTIGEVERSMIJ NV .................       139,612
      700       INDEPENDENT NEWS & MEDIA PLC .............         7,392
      200       MONDADORI (ARNOLDO) EDITORE S.P.A. .......         6,866
    8,000       NEWS CORP LTD ............................       125,251
   24,100       PEARSON PLC ..............................       928,659
      200       SCHIBSTED ASA ............................         6,671
    1,600     * SHOBUNSHA PUBLICATIONS, INC ..............       101,575
    1,000       TOPPAN PRINTING CO LTD ...................        11,427
                                                             -----------
                                                               1,343,281
                                                             -----------
 RAILROAD TRANSPORTATION--0.05%
    3,000       KINKI NIPPON RAILWAY CO LTD ..............        12,132
    2,000       NIPPON EXPRESS CO LTD ....................        13,204
                                                             -----------
                                                                  25,336
                                                             -----------
 REAL ESTATE--0.27%
    4,000       CHEUNG KONG HOLDINGS LTD .................        56,523
    3,000       MITSUBISHI ESTATE CO LTD .................        28,074
    1,000       MITSUI FUDOSAN CO LTD ....................         9,122
    4,000       SUN HUNG KAI PROPERTIES LTD ..............        40,465
                                                             -----------
                                                                 134,184
                                                             -----------
 RUBBER AND MISCELLANEOUS PLASTIC PRODUCTS--0.67%
   2,000        BRIDGESTONE CORP .........................        41,100
 125,000      * OMNI INDUSTRIES LTD ......................       283,192
   3,100        PIRELLI S.P.A. ...........................         8,191
                                                             -----------
                                                                 332,483
                                                             -----------
</TABLE>

B-50                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 SECURITY AND COMMODITY BROKERS--0.53%
    1,100       3I GROUP PLC .............................   $    24,015
    3,000       DAIWA SECURITIES GROUP, INC ..............        47,937
    3,000     * ITOCHU CORP ..............................        15,349
    3,000     * MARUBENI CORP ............................        10,721
    3,000       MITSUBISHI CORP ..........................        24,519
    3,000       MITSUI & CO LTD ..........................        22,177
    4,000       NOMURA SECURITIES CO LTD .................       117,375
                                                             -----------
                                                                 262,093
                                                             -----------
 SPECIAL TRADE CONTRACTORS--0.04%
      300       SCHNEIDER ELECTRIC S.A. ..................        17,750
                                                             -----------
 STONE, CLAY, AND GLASS PRODUCTS--0.65%
    2,000       ASAHI GLASS CO LTD .......................        14,540
    8,800       CRH PLC ..................................       151,927
   21,000       HANSON PLC ...............................       115,695
      200       LAFARGE S.A. (BR) ........................        14,659
    1,000     * NIPPON SHEET GLASS CO LTD ................        10,693
      100       ST. GOBAIN S.A. ..........................        11,853
      200     * WIENERBERGER BAUSTOFF AG. ................         3,722
                                                             -----------
                                                                 323,089
                                                             -----------
 TOBACCO PRODUCTS--0.07%
      500       ALTADIS S.A. .............................         5,449
        4       JAPAN TOBACCO, INC .......................        27,425
                                                             -----------
                                                                  32,874
                                                             -----------
 TRANSPORTATION BY AIR--0.11%
      100      * AUSTRIAN AIRLINES/OEST LUFTV AG. ........         1,437
    6,000       CATHAY PACIFIC AIRWAYS LTD ...............         8,786
    4,000       JAPAN AIRLINES CO LTD ....................         9,254
    3,000       SINGAPORE AIRLINES LTD (LR) ..............        27,996
    2,000       SWIRE PACIFIC LTD (CLASS A) ..............         8,863
                                                             -----------
                                                                  56,336
                                                             -----------
 TRANSPORTATION EQUIPMENT--1.91%
    5,400       BRITISH AEROSPACE PLC ....................        23,953
    1,700       DAIMLERCHRYSLER AG. ......................       103,291
</TABLE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
    2,000       DENSO CORP ...............................   $    41,946
      700       FIAT S.P.A. ..............................        23,898
    2,000       HONDA MOTOR CO LTD .......................        72,419
    9,000     * NISSAN MOTOR CO LTD ......................        36,651
    1,000     * SIEMENS AG. (REGD) .......................       179,868
      300     * THOMSON-CSF ..............................        13,705
    9,000       TOYOTA MOTOR CORP ........................       407,993
      600       VOLKSWAGEN AG. ...........................        23,731
    1,000       VOLVO AB SERIES B FREE ...................        24,971
                                                             -----------
                                                                 952,426
                                                             -----------
 TRANSPORTATION SERVICES--0.30%
   11,000      * AMADEUS GLOBAL TRAVEL DISTRIBUTION S.A.         149,372
                                                             -----------
 TRUCKING AND WAREHOUSING--0.09%
      800       TNT POST GROUP NV ........................        20,098
    1,000       YAMATO TRANSPORT CO LTD ..................        24,782
                                                             -----------
                                                                  44,880
                                                             -----------
 WATER TRANSPORTATION--0.02%
    3,000       NIPPON YUSEN KABUSHIKI KAISHA ............        11,116
                                                             -----------
 WHOLESALE TRADE-DURABLE GOODS--2.37%
   15,300     * ARM HOLDINGS PLC .........................     1,176,865
                                                             -----------
                TOTAL COMMON STOCK
                 (Cost $45,578,606) ......................    45,153,011
                                                             -----------
</TABLE>

<TABLE>
<CAPTION>
PRINCIPAL
- ---------
<S>             <C>                                          <C>
 SHORT TERM INVESTMENT--41.00%
 U.S. GOVERNMENT AGENCY--41.00%
                FEDERAL HOME LOAN BANK (FHLB)
 $20,423,000    5.540%, 03/13/00 .........................    20,416,714
                                                             -----------
 TOTAL SHORT TERM INVESTMENT
  (Cost $20,416,714) .....................................    20,416,714
                                                             -----------
 TOTAL PORTFOLIO
  (Cost $67,983,565) .....................................   $67,620,371
                                                             ===========
</TABLE>
- ------------
* Non-income producing

The cost of investments for federal income tax purposes is substantially the
same as the amount disclosed above.


B-51                   See notes to financial statements.
<PAGE>
                              TIAA-CREF LIFE FUNDS
               STATEMENT OF INVESTMENTS--SOCIAL CHOICE EQUITY FUND
                                 MARCH 10, 2000

                               SUMMARY BY INDUSTRY

<TABLE>
<CAPTION>
                                                         VALUE             %
                                                      -----------       ------
<S>                                                   <C>               <C>
COMMON STOCK
  APPAREL AND ACCESSORY STORES ...............        $    87,222         0.35%
  APPAREL AND OTHER TEXTILE PRODUCTS .........             15,667         0.06
  AUTO REPAIR, SERVICES AND PARKING ..........              1,279         0.01
  BUILDING MATERIALS AND GARDEN SUPPLIES .....            342,104         1.38
  BUSINESS SERVICES ..........................          2,846,285        11.49
  CHEMICALS AND ALLIED PRODUCTS ..............          2,550,076        10.29
  COMMUNICATIONS .............................          3,194,763        12.89
  DEPOSITORY INSTITUTIONS ....................          1,391,665         5.62
  EATING AND DRINKING PLACES .................            156,814         0.63
  ELECTRIC, GAS, AND SANITARY SERVICES .......            753,582         3.04
  ELECTRONIC AND OTHER ELECTRIC EQUIPMENT               2,403,326         9.70
  ENGINEERING AND MANAGEMENT SERVICES ........             19,389         0.08
  FABRICATED METAL PRODUCTS ..................            156,842         0.63
  FOOD AND KINDRED PRODUCTS ..................            872,367         3.52
  FOOD STORES ................................             95,924         0.39
  FURNITURE AND FIXTURES .....................             33,690         0.14
  FURNITURE AND HOMEFURNISHINGS STORES .......             18,621         0.07
  GENERAL BUILDING CONTRACTORS ...............              7,498         0.03
  GENERAL MERCHANDISE STORES .................            648,099         2.61
  HEALTH SERVICES ............................             74,920         0.30
  HOLDING AND OTHER INVESTMENT OFFICES .......             52,704         0.21
  INDUSTRIAL MACHINERY AND EQUIPMENT .........          3,139,929        12.67
  INSTRUMENTS AND RELATED PRODUCTS ...........            452,882         1.83
  INSURANCE AGENTS, BROKERS AND SERVICE ......            100,584         0.41
  INSURANCE CARRIERS .........................          1,028,489         4.15
  MISCELLANEOUS MANUFACTURING
   INDUSTRIES ................................            229,837         0.93
  MISCELLANEOUS RETAIL .......................            102,974         0.42
  MOTION PICTURES ............................            503,376         2.03
  NONDEPOSITORY INSTITUTIONS .................            664,974         2.68
</TABLE>

<TABLE>
<CAPTION>
                                                         VALUE             %
                                                      -----------       ------
<S>                                                   <C>               <C>
  OIL AND GAS EXTRACTION .....................        $   688,421         2.78%
  PAPER AND ALLIED PRODUCTS ..................            149,791         0.60
  PETROLEUM AND COAL PRODUCTS ................             91,164         0.37
  PRIMARY METAL INDUSTRIES ...................             91,910         0.37
  PRINTING AND PUBLISHING ....................            260,694         1.05
  RAILROAD TRANSPORTATION ....................             52,552         0.21
  RUBBER AND MISCELLANEOUS PLASTIC
   PRODUCTS ..................................            116,057         0.47
  SECURITY AND COMMODITY BROKERS .............            533,302         2.15
  STONE, CLAY, AND GLASS PRODUCTS ............            154,923         0.62
  TRANSPORTATION BY AIR ......................            118,315         0.48
  TRANSPORTATION EQUIPMENT ...................             13,703         0.06
  TRUCKING AND WAREHOUSING ...................              3,487         0.01
  WHOLESALE TRADE-DURABLE GOODS ..............             84,257         0.34
  WHOLESALE TRADE-NONDURABLE GOODS ...........            282,725         1.14
                                                      -----------       ------
 TOTAL COMMON STOCK
  (Cost $24,936,608) .........................         24,587,183        99.21
                                                      -----------       ------
 SHORT TERM INVESTMENT
  U.S. GOVERNMENT AGENCY .....................            189,941         0.77
                                                      -----------       ------
 TOTAL SHORT TERM INVESTMENT
  (Cost $189,941) ............................            189,941         0.77
                                                      -----------       ------
 TOTAL PORTFOLIO
  (Cost $25,126,549) .........................         24,777,124        99.98
 OTHER ASSETS & LIABILITIES, NET .............              4,159         0.02
                                                      -----------       ------
 NET ASSETS ..................................        $24,781,283       100.00%
                                                      ===========       ======
</TABLE>


B-52                   See notes to financial statements.
<PAGE>
                              TIAA-CREF LIFE FUNDS
               STATEMENT OF INVESTMENTS--SOCIAL CHOICE EQUITY FUND
                                 MARCH 10, 2000

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
COMMON STOCK--99.21%
 APPAREL AND ACCESSORY STORES--0.35%
    1,891       GAP, INC .................................   $    87,222
                                                             -----------
 APPAREL AND OTHER TEXTILE PRODUCTS--0.06%
      162       LIZ CLAIBORNE, INC .......................         7,411
      358       VF CORP ..................................         8,256
                                                             -----------
                                                                  15,667
                                                             -----------
 AUTO REPAIR, SERVICES AND PARKING--0.01%
       68        RYDER SYSTEM, INC .......................         1,279
                                                             -----------
 BUILDING MATERIALS AND GARDEN SUPPLIES--1.38%
    5,684        HOME DEPOT, INC .........................       305,159
      821        LOWES COS, INC ...........................       36,945
                                                             -----------
                                                                 342,104
                                                             -----------
 BUSINESS SERVICES--11.49%
    5,119     * AMERICA ONLINE, INC ......................       302,980
    2,883       AUTOMATIC DATA PROCESSING, INC ...........       127,212
    1,299       COMPUTER ASSOCIATES INTERNATIONAL, INC            86,383
    1,368       ELECTRONIC DATA SYSTEMS CORP .............        84,132
      959       FIRST DATA CORP ..........................        40,158
      103     * IMATION CORP .............................         2,871
    1,175       IMS HEALTH, INC ..........................        24,895
   11,300     * MICROSOFT CORP ...........................     1,141,300
      500     * NOVELL, INC ..............................        15,687
      505       OMNICOM GROUP, INC .......................        42,262
    6,100     * ORACLE CORP ..............................       497,912
    3,400     * SUN MICROSYSTEMS, INC ....................       320,237
      900     * YAHOO, INC ...............................       160,256
                                                             -----------
                                                               2,846,285
                                                             -----------
 CHEMICALS AND ALLIED PRODUCTS--10.29%
    1,913       AIR PRODUCTS & CHEMICALS, INC ............        47,705
      495       ALLERGAN, INC ............................        23,574
      470     * ALZA CORP ................................        17,272
    2,500     * AMGEN, INC ...............................       148,906
    1,025       AVON PRODUCTS, INC .......................        26,906
    5,555       BRISTOL MYERS SQUIBB CO ..................       290,943
      825       CABOT CORP ...............................        22,326
    1,123       CLOROX CO ................................        33,549
    2,203       COLGATE PALMOLIVE CO .....................        94,178
      144     * FOREST LABORATORIES, INC .................        10,188
      234       FULLER (H.B.) CO .........................        12,051
      120     * GENZYME CORP (GENERAL DIVISION) ..........         6,915
       63     * GENZYME SURGICAL PRODUCTS ................           803
      154     * GENZYME-MOLECULAR ONCOLOGY ...............         4,774
    1,055       HANNA (M.A.) CO ..........................        10,945
      723       INTERNATIONAL FLAVORS &
                FRAGRANCES, INC ..........................        22,593
      192     * IVAX CORP ................................         5,400
    4,246       JOHNSON & JOHNSON CO .....................       300,669
    2,500       LILLY (ELI) & CO .........................       152,968
      414       MALLINCKRODT, INC ........................         9,858
    6,287       MERCK & CO, INC ..........................       374,469
      205       MYLAN LABORATORIES, INC ..................         5,714
      214       NCH CORP .................................         9,242
    8,952       PFIZER, INC ..............................       314,439
    1,040       PHARMACIA & UPJOHN, INC ..................        54,080
    2,104       PPG INDUSTRIES, INC ......................        98,230
    1,375       PRAXAIR, INC .............................        46,062
    4,285       PROCTER & GAMBLE CO ......................       227,372
    4,062       SCHERING-PLOUGH CORP .....................       152,071
      800       SCHULMAN (A.), INC .......................        10,387
      700       SIGMA ALDRICH CORP .......................        15,487
                                                             -----------
                                                               2,550,076
                                                             -----------
</TABLE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 COMMUNICATIONS--12.89%
      651       ALLTEL CORP ..............................   $    44,308
    8,022       AT & T CORP ..............................       435,694
      465     * AT & T CORP--LIBERTY MEDIA GROUP
                (CLASS A) ................................        24,470
    4,276       BELL ATLANTIC CORP .......................       245,068
    5,532       BELLSOUTH CORP ...........................       258,275
    1,627     * CBS CORP .................................        93,349
      676     * CLEAR CHANNEL COMMUNICATIONS, INC ........        41,869
    1,900       COMCAST CORP (CLASS A) SPECIAL ...........        76,831
      651     * COX COMMUNICATIONS, INC (CLASS A) ........        29,335
    1,300     * GLOBAL CROSSING LTD ......................        75,400
    7,440       LUCENT TECHNOLOGIES, INC .................       503,130
    6,000     * MCI WORLDCOM, INC ........................       280,125
    1,747     * MEDIA ONE GROUP, INC .....................       136,484
      700     * NEXTEL COMMUNICATIONS, INC (CLASS A) .....       111,737
    9,148       SBC COMMUNICATIONS, INC ..................       384,216
    2,115       SPRINT CORP (FON GROUP) ..................       129,808
    1,779     * SPRINT CORP (PCS GROUP) ..................       106,184
    1,648       U.S. WEST, INC ...........................       115,978
    1,896     * VIACOM, INC (CLASS B) ....................       102,502
                                                             -----------
                                                               3,194,763
                                                             -----------
 DEPOSITORY INSTITUTIONS--5.62%
    5,181       BANK OF AMERICA CORP .....................       222,135
    2,460       BANK OF NEW YORK CO, INC .................        78,105
    3,484       BANK ONE CORP ............................        85,358
    2,517       CHASE MANHATTAN CORP .....................       198,056
      500       FIFTH THIRD BANCORP ......................        22,937
    3,310       FIRST UNION CORP .........................       105,506
    1,700       FIRSTAR CORP .............................        29,856
    2,385       FLEETBOSTON FINANCIAL CORP ...............        61,264
      836       KEYCORP ..................................        13,428
    2,881       MBNA CORP ................................        63,562
    1,077       MELLON FINANCIAL CORP ....................        29,684
      699       MORGAN (J.P.) & CO, INC ..................        74,137
    1,760       NATIONAL CITY CORP .......................        30,470
    1,049       PNC BANK CORP ............................        39,271
      474       PROVIDIAN FINANCIAL CORP .................        30,750
    1,058       SUNTRUST BANKS, INC ......................        50,122
    2,040       U.S. BANCORP .............................        36,720
      645       WACHOVIA CORP ............................        35,071
    1,260       WASHINGTON MUTUAL, INC ...................        27,483
    4,901       WELLS FARGO CO ...........................       157,750
                                                             -----------
                                                               1,391,665
                                                             -----------
 EATING AND DRINKING PLACES--0.63%
      662       DARDEN RESTAURANTS, INC ..................         8,564
    4,651       MCDONALD'S CORP ..........................       148,250
                                                             -----------
                                                                 156,814
                                                             -----------
 ELECTRIC, GAS, AND SANITARY SERVICES--3.04%
      696       AGL RESOURCES, INC .......................        12,049
    1,378       COLUMBIA ENERGY GROUP ....................        78,201
    1,942       EL PASO ENERGY CORP ......................        76,830
    1,044       EQUITABLE RESOURCES, INC .................        42,151
      857       IDACORP, INC .............................        27,691
    2,545       KEYSPAN CORP .............................        54,558
    1,824       LOUISVILLE GAS & ELECTRIC ENERGY CORP ....        40,128
      866       MCN ENERGY GROUP, INC ....................        21,595
    1,066       NICOR, INC ...............................        32,113
    2,567       NISOURCE, INC ............................        37,702
    2,087       OGE ENERGY CORP ..........................        35,479
      879       PEOPLES ENERGY CORP ......................        24,172
</TABLE>

B-53                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 ELECTRIC, GAS, AND SANITARY SERVICES--(Continued)
    2,773       POTOMAC ELECTRIC POWER CO ................   $    54,766
    1,759       PUGET SOUND ENERGY, INC ..................        35,070
      200       SOUTHERN UNION CO ........................         2,662
    2,568       TECO ENERGY, INC .........................        45,742
    2,725       WILLIAMS COS, INC ........................       132,673
                                                             -----------
                                                                 753,582
                                                             -----------
 ELECTRONIC AND OTHER ELECTRIC EQUIPMENT--9.70%
      653     * ADVANCED MICRO DEVICES, INC ..............        34,445
      461       BALDOR ELECTRIC CO .......................         7,721
    2,878       EMERSON ELECTRIC CO ......................       118,357
      200     * GLENAYRE TECHNOLOGIES, INC ...............         5,500
    7,900       INTEL CORP ...............................       949,481
      766     * MICRON TECHNOLOGY, INC ...................        81,674
      625       MOLEX, INC ...............................        39,169
      654     * NATIONAL SEMICONDUCTOR CORP ..............        45,780
    3,050       NORTEL NETWORKS CORP (U.S.) ..............       376,484
    1,500     * QUALCOMM, INC ............................       204,187
      370     * SENSORMATIC ELECTRONICS CORP .............         7,099
    1,588     * SOLECTRON CORP ...........................        56,771
      900     * TELLABS, INC .............................        51,300
    2,037       TEXAS INSTRUMENTS, INC ...................       370,734
      438       THOMAS & BETTS CORP ......................         9,417
      393     * VISHAY INTERTECHNOLOGY, INC ..............        22,179
      460       WHIRLPOOL CORP ...........................        23,028
                                                             ----------
                                                               2,403,326
                                                             -----------
 ENGINEERING AND MANAGEMENT SERVICES--0.08%
      717       DUN & BRADSTREET CORP ....................        18,686
       50       GARTNER GROUP, INC (CLASS A) .............           703
                                                             -----------
                                                                  19,389
                                                             -----------
 FABRICATED METAL PRODUCTS--0.63%
    2,764       CROWN CORK & SEAL CO, INC ................        37,659
    2,914       GILLETTE CO ..............................        87,237
      281       MARK IV INDUSTRIES, INC ..................         5,707
    1,428       MASCO CORP ...............................        26,239
                                                             -----------
                                                                 156,842
                                                             -----------
 FOOD AND KINDRED PRODUCTS--3.52%
    1,267       BESTFOODS, INC ...........................        48,858
    1,703       CAMPBELL SOUP CO .........................        49,280
    6,539       COCA COLA CO .............................       292,211
    1,062       COCA COLA ENTERPRISES, INC ...............        22,302
    1,634       GENERAL MILLS, INC .......................        51,266
    1,908       HEINZ (H.J.) CO ..........................        64,275
      682       HERSHEY FOODS CORP .......................        27,280
    1,564       KELLOGG CO ...............................        35,874
      112       MCCORMICK & CO, INC (NON-VOTE) ...........         2,961
      641       NABISCO GROUP HOLDINGS ...................         5,608
       50       PEPSI BOTTLING GROUP, INC ................           990
    4,410       PEPSICO, INC .............................       135,331
      815       QUAKER OATS CO ...........................        38,050
    1,484       UNILEVER NV (NEW YORK SHS) ...............        61,215
      313       WHITMAN CORP .............................         3,521
      540       WRIGLEY (WM) JR CO .......................        33,345
                                                             -----------
                                                                 872,367
                                                             -----------
 FOOD STORES--0.39%
    1,394       ALBERTSONS, INC ..........................        33,456
    1,839     * KROGER CO ................................        27,125
    1,008     * SAFEWAY, INC .............................        35,343
                                                             -----------
                                                                  95,924
                                                             -----------
 FURNITURE AND FIXTURES--0.14%
    1,567       NEWELL RUBBERMAID, INC ...................        33,690
                                                             -----------
 FURNITURE AND HOMEFURNISHINGS STORES--0.07%
      467       TANDY CORP ...............................        18,621
                                                             -----------
</TABLE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 GENERAL BUILDING CONTRACTORS--0.03%
      251       HILLENBRAND INDUSTRIES, INC ..............   $     7,498
                                                             -----------
 GENERAL MERCHANDISE STORES--2.61%
      500     * COSTCO WHOLESALE CORP ....................        22,062
      204     * FEDERATED DEPARTMENT STORES, INC .........         7,203
    1,064     * K MART CORP ..............................         9,310
      619       MAY DEPARTMENT STORES CO .................        15,475
      575       PENNEY, (J.C.) CO, INC ...................         8,014
    1,059       SEARS ROEBUCK & CO .......................        29,387
      927     * TARGET CORP ..............................        56,373
   10,436       WAL-MART STORES, INC .....................       500,275
                                                             -----------
                                                                 648,099
                                                             -----------
 HEALTH SERVICES--0.30%
    2,250        COLUMBIA/HCA HEALTHCARE CORP ............        47,109
       62      * LIFEPOINT HOSPITALS, INC ................           957
    1,214      * TENET HEALTHCARE CORP ...................        25,114
      118      * TRIAD HOSPITALS, INC ....................         1,740
                                                             -----------
                                                                  74,920
                                                             -----------
 HOLDING AND OTHER INVESTMENT OFFICES--0.21%
       80       CARRAMERICA REALTY CORP ..................         1,650
      517       CRESCENT REAL ESTATE EQUITIES CO .........         8,562
      284       DUKE-WEEKS REALTY CORP ...................         5,112
       50       FIRST INDUSTRIAL REALTY TRUST, INC .......         1,300
       77       LIBERTY PROPERTY TRUST CO ................         1,732
       97       ROUSE CO .................................         2,037
      392       SIMON PROPERTY GROUP, INC ................         9,016
       88       SPIEKER PROPERTIES, INC ..................         3,597
      551       WEINGARTEN REALTY INVESTORS, INC .........        19,698
                                                             -----------
                                                                  52,704
                                                             -----------
 INDUSTRIAL MACHINERY AND EQUIPMENT--12.67%
      700     * 3COM CORP ................................        48,256
      300     * APPLE COMPUTER, INC ......................        37,725
      800     * APPLIED MATERIALS, INC ...................       154,450
    7,500     * CISCO SYSTEMS, INC .......................     1,022,812
    4,566       COMPAQ COMPUTER CORP .....................       130,131
      334       CUMMINS ENGINE CO, INC ...................        10,688
    1,367       DEERE & CO ...............................        48,528
    5,800     * DELL COMPUTER CORP .......................       297,250
      152       DIEBOLD, INC .............................         3,695
    2,521     * EMC CORP .................................       328,832
      755     * GATEWAY, INC .............................        47,187
      329       GRACO, INC ...............................         9,746
    2,583       HEWLETT-PACKARD CO .......................       379,055
      844       INGERSOLL-RAND CO ........................        30,384
    4,521     * INTERNATIONAL BUSINESS MACHINES CORP .....       474,987
      238       NORDSON CORP .............................        10,587
    1,247       PITNEY BOWES, INC ........................        57,517
      472     * SMITH INTERNATIONAL, INC ................        30,444
    1,177       TIMKEN CO ................................        17,655
                                                             -----------
                                                               3,139,929
                                                             -----------
 INSTRUMENTS AND RELATED PRODUCTS--1.83%
      283       BAUSCH & LOMB, INC .......................        14,804
      827       BAXTER INTERNATIONAL, INC ................        46,363
    1,239       BECTON DICKINSON & CO ....................        39,648
      300       BIOMET, INC ..............................         9,337
    1,149     * BOSTON SCIENTIFIC CORP ...................        24,344
    1,060     * GUIDANT CORP .............................        75,193
    3,540       MEDTRONIC, INC ...........................       180,982
      183     * ST. JUDE MEDICAL, INC ....................         4,666
    2,373       XEROX CORP ...............................        57,545
                                                             -----------
                                                                 452,882
                                                             -----------
 INSURANCE AGENTS, BROKERS AND SERVICE--0.41%
    1,349       MARSH & MCLENNAN COS, INC ................       100,584
                                                             -----------
</TABLE>

B-54                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 INSURANCE CARRIERS--4.15%
    2,551       ALLSTATE CORP ...........................    $    45,758
    1,430       AMERICAN GENERAL CORP ...................         67,567
    4,459       AMERICAN INTERNATIONAL GROUP, INC .......        370,375
      659       CHUBB CORP ..............................         29,860
      691       CIGNA CORP ..............................         44,051
    8,932       CITIGROUP, INC ..........................        437,109
      120       CNA FINANCIAL CORP ......................          3,127
      689       CONSECO, INC ............................          8,569
      210       JEFFERSON-PILOT CORP ....................         10,710
      176       SAFECO CORP .............................          3,267
      352       ST. PAUL COS, INC .......................          8,096
                                                             -----------
                                                               1,028,489
                                                             -----------
 MISCELLANEOUS MANUFACTURING INDUSTRIES--0.93%
      887       HASBRO, INC .............................         12,695
    1,642       MATTEL, INC .............................         14,778
    2,483       MINNESOTA MINING & MANUFACTURING CO......        202,364
                                                             -----------
                                                                 229,837
                                                             -----------
 MISCELLANEOUS RETAIL--0.42%
      957       CVS CORP ................................         29,128
      422     * TOYS R US, INC ..........................          4,879
    2,815       WALGREEN CO .............................         68,967
                                                             -----------
                                                                 102,974
                                                             -----------
 MOTION PICTURES--2.03%
    5,929       DISNEY (WALT) CO ........................        208,256
    3,472       TIME WARNER, INC ........................        295,120
                                                             -----------
                                                                 503,376
                                                             -----------
 NONDEPOSITORY INSTITUTIONS--2.68%
    1,851       AMERICAN EXPRESS CO .....................        234,498
    2,434       ASSOCIATES FIRST CAPITAL CORP ...........         39,248
    3,926       FEDERAL NATIONAL MORTGAGE
                ASSOCIATION .............................        196,545
    2,575       FREDDIE MAC .............................         97,045
    2,188       HOUSEHOLD INTERNATIONAL, INC ............         71,657
      150       LEUCADIA NATIONAL CORP ..................          3,178
      773       SLM HOLDINGS CORP .......................         22,803
                                                             -----------
                                                                 664,974
                                                             -----------
 OIL AND GAS EXTRACTION--2.78%
    2,089       ANADARKO PETROLEUM CORP ..................        64,759
    1,645       APACHE CORP ..............................        67,033
      581     * BJ SERVICES CO ...........................        38,600
    2,392       BURLINGTON RESOURCES, INC ................        75,348
    1,404       HELMERICH & PAYNE, INC ...................        37,908
    1,201       MITCHELL ENERGY & DEVELOPMENT CORP
                (CLASS A) ................................        27,322
      941     * NABORS INDUSTRIES, INC ...................        34,346
    1,385       NOBLE AFFILIATES, INC ....................        37,914
      912     * NOBLE DRILLING CORP ......................        34,827
    1,564     * PARKER DRILLING CO .......................         6,647
    1,259     * ROWAN COS, INC ...........................        33,127
    3,499     * SANTA FE SNYDER CORP .....................        31,491
    1,307     * TRANSOCEAN SEDCO FOREX, INC ..............        57,834
    3,917       UNION PACIFIC RESOURCES GROUP, INC .......        44,066
    1,009       VASTAR RESOURCES, INC ....................        62,053
      690     * WEATHERFORD INTERNATIONAL, INC ...........        35,146
                                                             -----------
                                                                 688,421
                                                             -----------
 PAPER AND ALLIED PRODUCTS--0.60%
    1,323       AVERY DENNISON CORP .....................         80,041
    1,160       CONSOLIDATED PAPERS, INC ................         39,150
    1,671       SONOCO PRODUCTS CO ......................         30,600
                                                             -----------
                                                                 149,791
                                                             -----------
</TABLE>

<TABLE>
<CAPTION>
 SHARES                                                          VALUE
 ------                                                        ---------
<S>           <C>                                            <C>
 PETROLEUM AND COAL PRODUCTS--0.37%
    1,553       MURPHY OIL CORP .........................    $    87,259
      214       WD-40 CO ................................          3,905
                                                             -----------
                                                                  91,164
                                                             -----------
 PRIMARY METAL INDUSTRIES--0.37%
    1,062       BIRMINGHAM STEEL CORP ...................          3,650
    1,298       NUCOR CORP ..............................         62,385
    2,000       WORTHINGTON INDUSTRIES, INC .............         25,875
                                                             -----------
                                                                  91,910
                                                             -----------
 PRINTING AND PUBLISHING--1.05%
      442       DELUXE CORP .............................         10,939
      519       DOW JONES & CO, INC .....................         33,605
    1,396       GANNETT CO, INC .........................         91,525
      299       KNIGHT-RIDDER, INC ......................         13,492
    1,299       MCGRAW HILL COS, INC ....................         63,651
      625       NEW YORK TIMES CO (CLASS A) .............         26,054
      447       TIMES MIRROR CO SERIES A ................         21,428
                                                             -----------
                                                                 260,694
                                                             -----------
 RAILROAD TRANSPORTATION--0.21%
    3,985       NORFOLK SOUTHERN CORP ...................         52,552
                                                             -----------
 RUBBER AND MISCELLANEOUS PLASTIC PRODUCTS--0.47%
       67       BANDAG, INC .............................          1,591
    1,601       ILLINOIS TOOL WORKS, INC ................         87,054
    1,020       NIKE, INC (CLASS B) .....................         27,412
                                                             -----------
                                                                 116,057
                                                             -----------
 SECURITY AND COMMODITY BROKERS--2.15%
      103       BEAR STEARNS COS, INC ...................          4,242
    1,182       MERRILL LYNCH & CO, INC .................        124,036
    3,177       MORGAN STANLEY, DEAN WITTER, & CO .......        275,604
      180       PAINE WEBBER GROUP, INC .................          7,110
    2,037       SCHWAB (CHARLES) CORP ...................        106,433
      142       THE GOLDMAN SACHS GROUP, INC ............         15,877
                                                             -----------
                                                                 533,302
                                                             -----------
 STONE, CLAY, AND GLASS PRODUCTS--0.62%
      809       CORNING, INC ............................        154,923
                                                             -----------
 TRANSPORTATION BY AIR--0.48%
      659     * AMR CORP ................................         37,480
      404       DELTA AIRLINES, INC .....................         19,316
      946     * FEDEX CORP ..............................         31,750
    1,593       SOUTHWEST AIRLINES CO ...................         29,769
                                                             -----------
                                                                 118,315
                                                             -----------
 TRANSPORTATION EQUIPMENT--0.06%
      328       FEDERAL-MOGUL CORP ......................          5,166
      105       FLEETWOOD ENTERPRISES, INC ..............          1,548
      292       MODINE MANUFACTURING CO .................          6,989
                                                             -----------
                                                                  13,703
                                                             -----------
 TRUCKING AND WAREHOUSING--0.01%
      284       ARNOLD INDUSTRIES, INC ..................          3,487
                                                             -----------
 WHOLESALE TRADE-DURABLE GOODS--0.34%
      248       AVNET, INC ..............................         15,732
    2,130       GENUINE PARTS CO ........................         44,064
      524       GRAINGER (W.W.), INC ....................         20,763
      569       IKON OFFICE SOLUTIONS, INC ..............          3,698
                                                             -----------
                                                                  84,257
                                                             -----------
 WHOLESALE TRADE-NONDURABLE GOODS--1.14%
       50       BERGEN BRUNSWIG CORP (CLASS A) ..........            234
      829       CARDINAL HEALTH, INC ....................         34,662
    2,903       ENRON CORP ..............................        197,873
      605       MCKESSON HBOC, INC ......................         11,230
    1,347       SYSCO CORP ..............................         38,726
                                                             -----------
                                                                 282,725
                                                             -----------
                TOTAL COMMON STOCK
                 (Cost $24,936,608) .....................     24,587,183
                                                             -----------
</TABLE>

B-55                   See notes to financial statements.
<PAGE>

<TABLE>
<CAPTION>
PRINCIPAL                                                       VALUE
- ---------                                                     ---------
<S>           <C>                                            <C>
 SHORT TERM INVESTMENT--0.77%
 U.S. GOVERNMENT AGENCY--0.77%
          FEDERAL HOME LOAN BANK (FHLB)
$190,000  5.540%, 03/13/00 ..............................    $   189,941
                                                             -----------
 TOTAL SHORT TERM INVESTMENT
  (Cost $189,941) .......................................        189,941
                                                             -----------
 TOTAL PORTFOLIO
  (Cost $25,126,549) ....................................    $24,777,124
                                                             ===========
</TABLE>
- ------------
* Non-income producing

The cost of investments for federal income tax purposes is substantially the
same as the amount disclosed above.


B-56                   See notes to financial statements.


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