TIAA SEPARATE ACCOUNT VA 1
485BPOS, 1996-03-26
Previous: VOYAGEUR INVESTMENT TRUST II, N14AE24, 1996-03-26
Next: INVESCO SPECIALTY FUNDS INC, N-30D, 1996-03-26




     As filed with the Securities and Exchange Commission on March 25, 1996

                                   Registration File Nos. 33-79124 and 811-8520

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                     =======================================
                             Washington, D.C. 20549

                                    FORM N-3

           REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933          |X|

                         Pre-Effective Amendment No.                        |_|

                       Post-Effective Amendment No. 2                       |X|

                                     and/or

       REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940      |X|
                               Amendment No. 5                              |X|

                        (Check appropriate box or boxes.)

                           TIAA SEPARATE ACCOUNT VA-1
                           --------------------------
                           (Exact Name of Registrant)

              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
             ------------------------------------------------------
                           (Name of Insurance Company)

                                730 Third Avenue
                          New York, New York 10017-3206
                          -----------------------------
          (Address of Insurance Company's Principal Executive Offices)

    Insurance Company's Telephone Number, including Area Code: (212) 490-9000

Name and Address of Agent for Service:           Copy to:
Peter C. Clapman, Esquire                        Paul J. Mason, Esquire
Teachers Insurance and Annuity                   Sutherland, Asbill & Brennan
    Association of America                       1275 Pennsylvania Avenue, N.W.
730 Third Avenue                                 Washington, D.C.  20004-2404
New York, New York  10017-3206

    Approximate Date of Proposed Public Offering:  As soon as practicable after
       effectiveness of this filing

It is proposed that this filing  will  become  effective (check appropriate box)

            |_| immediately upon filing pursuant to paragraph (b) 
            |X| on April 1, 1996, pursuant to paragraph (b)
            |_| 60 days after filing pursuant to paragraph(a)(1) 
            |_| on(date) pursuant to paragraph(a)(1) 
            |_| 75 days after filing pursuant to paragraph(a)(2)  
            |_| on(date)pursuant to paragraph (a)(2) of Rule 485.

If appropriate, check the following box:
            
            |_|  This post-effective amendment designates a new effective
                 date for a previously filed post-effective amendment.


<PAGE>


The  Registrant  has  registered  an indefinite  amount of securities  under the
Securities Act of 1933 pursuant to Rule 24f-2 under the  Investment  Company Act
of 1940. The Rule 24f-2 Notice for the  Registrant's  fiscal year ended December
31, 1995, was filed on February 16, 1996.


<PAGE>

                              CROSS REFERENCE SHEET
                              ---------------------

              Showing Location of Information Required by Form N-3
     in Part A (Prospectus) and Part B (Statement of Additional Information)
                          of the Registration Statement

                               PART A (PROSPECTUS)

<TABLE>
<CAPTION>

Item of Form N-3                                  Part A (Prospectus) Caption
- ----------------                                  ---------------------------
<S>                                               <C>

 1.  Cover Page.................................. Cover Page

 2.  Definitions................................. Definitions

 3.  Synopsis ................................... Summary

 4.  Condensed Financial Information............. Condensed Financial Information; Performance
                                                  Information

 5.  General Description of Registrant
     and Insurance Company....................... Teachers Insurance and Annuity Association of
                                                  America; The Separate Account; Investment Practices

 6.  Management.................................. Management and Investment Advisory Arrangements

 7.  Deductions and Expenses..................... The Contract (Charges)

 8.  General Description of Variable
     Annuity Contracts........................... Adding, Closing, or Substituting Portfolios; The
                                                  Contract; Voting Rights; General Matters

 9.  Annuity Period.............................. The Contract (The Annuity Period; Income Options)

10.  Death Benefit............................... The Contract (Death Benefits)

11.  Purchases and Contract Value................ Valuation of Assets; The Contract (Remitting
                                                  Premiums; Accumulation Units); Distribution of the
                                                  Contracts

12.  Redemptions................................. The Contract (Remitting Premiums; Cash Withdrawals;
                                                  General Considerations for All Transfers and Cash
                                                  Withdrawals)

13.  Taxes....................................... The Contract (Tax Issues); Federal Income Taxes

14.  Legal Proceedings........................... Legal Proceedings

15.  Table of Contents of the Statement of
     Additional Information...................... Table of Contents for the Statement of Additional
                                                  Information
</TABLE>


<PAGE>

                  PART B (STATEMENT OF ADDITIONAL INFORMATION)

<TABLE>
<CAPTION>
Item of Form N-3                                  Part B (Statement of Additional Information) Caption
- ----------------                                  ----------------------------------------------------
<S>                                               <C>
16.  Cover Page.................................. Cover Page

17.  Table of Contents........................... Table of Contents

18.  General Information and History............. (Prospectus) Teachers Insurance and Annuity
                                                  Association of America

19.  Investment Objectives and Policies........... Investment Restrictions; Investment Policies and Risk
                                                   Considerations; Portfolio Turnover

20.  Management................................... Management

21.  Investment Advisory and Other Services....... Investment Advisory and Related Services

22.  Brokerage Allocation......................... Brokerage Allocation

23.  Purchase and Pricing of Securities Being
     Offered...................................... Valuation of Assets; (Prospectus) The Contract
                                                   (Transfers Between the Separate Account and the Fixed
                                                   Account; General Considerations for All Transfers and
                                                   Cash Withdrawals)

24.  Underwriters................................. (Prospectus) Distribution of the Contracts

25.  Calculation of Performance Data.............. Performance Information

26.  Annuity Payments............................. (Prospectus) The Contract (The Annuity Period;
                                                    Income Options)

27.  Financial Statements......................... Financial Statements; (Prospectus) Condensed Financial
                                                   Information
</TABLE>

<PAGE>
[graphic of part of $1 bill]

Prospectus

Teachers Insurance and
Annuity Association

Individual Deferred
Variable Annuities

   
Funded Through TIAA
Separate Account VA-1
April 1, 1996
    

[TIAA logo]

<PAGE>


PROSPECTUS

   
Dated April 1, 1996
    

Individual Deferred Variable Annuities

Funded Through

TIAA Separate Account VA-1 of
Teachers Insurance and Annuity Association
of America

This prospectus tells you about an individual  deferred  variable annuity funded
through TIAA Separate Account VA-1 of Teachers Insurance and Annuity Association
of America (TIAA).  Read it carefully before  investing,  and keep it for future
reference.

TIAA  Separate  Account VA-1 (the separate  account) is a segregated  investment
account of TIAA. The separate account provides individual variable annuities for
employees of tax-exempt or publicly supported colleges,  universities, and other
educational and research organizations and for other eligible persons, including
retired employees of eligible  institutions.  Its main purpose is to accumulate,
invest,  and then  disburse  funds for lifetime  income or through other payment
options.

TIAA  offers this  variable  annuity as part of the  contract,  which also has a
fixed  account.  Whether the variable  annuity is available to you is subject to
approval by regulatory authorities in your state.

As with all  variable  annuities,  your  accumulation  can increase or decrease,
depending on how well the underlying investments in the separate account do over
time. TIAA doesn't guarantee the investment performance of the separate account,
and you bear the entire investment risk.

   
More information  about the separate  account and the variable  component of the
contract  is on file with the  Securities  and  Exchange  Commission  (SEC) in a
"Statement of Additional  Information" (SAI) dated April 1, 1996. You can get it
by  writing  us at TIAA,  730  Third  Avenue,  New  York,  New  York  10017-3206
(attention: Central Services), or by calling 1 800 842-2733, extension 5509. The
SAI, as supplemented  from time to time, is "incorporated by reference" into the
prospectus;  that means it's legally part of the prospectus.  The SAI's table of
contents is on the last page of this prospectus. 
    

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

   
The date of this prospectus is April 1, 1996.
    


<PAGE>

Table of Contents

               Item                     Page
- ----------------------------------      -----
Definitions                               2
Summary                                   3
Condensed Financial
  Information                             6
Teachers Insurance and
  Annuity Association
  of America                              6
The Separate Account                      7
Adding, Closing, or
  Substituting Portfolios                 7
Investment Practices                      8
Performance Information                  11
Valuation of Assets                      12
Management and Investment Advisory
  Arrangements                           12
The Contract                             12
Eligible Purchasers of
  the Contract                           13
Remitting Premiums                       13
Accumulation Units                       14
The Fixed Account                        15
Transfers Between the Separate
  Account and
  the Fixed Account                      15
Cash Withdrawals                         15
General Considerations for All
  Transfers and Cash Withdrawals         16
Tax Issues                               16
Charges                                  16
The Annuity Period                       18
Income Options                           19
Death Benefits                           20
Timing of Payments                       22
Federal Income Taxes                     23
Voting Rights                            26
General Matters                          27
Distribution of the Contracts            28
Legal Proceedings                        28
Table of Contents for Statement of
  Additional Information                 29

This  prospectus  outlines the terms under which the variable  annuity issued by
TIAA is available.  It doesn't  constitute an offering in any jurisdiction where
such an offering can't lawfully be made. No dealer,  salesman, or anyone else is
authorized to give any information or to make any  representation  in connection
with this offering other than those contained in this prospectus. If anyone does
offer you such information or representations, you shouldn't rely on them.

<PAGE>

Definitions

Throughout the prospectus,  "TIAA," "we," and "our" refer to Teachers  Insurance
and Annuity  Association of America.  "You" and "your" mean any contractowner or
any prospective contractowner.

The terms and phrases below are defined so you'll know precisely how we're using
them. To  understand  some  definitions,  you may have to refer to other defined
terms.

Accumulation. The total value of your accumulation units.

Accumulation  Period.  The  period  that  begins  with your  first  premium  and
continues as long as you still have an amount accumulated in either the separate
account or the fixed account.

Accumulation Unit. A share of participation in the separate account.

Annuitant.  The natural  person  whose life is used in  determining  the annuity
payments to be  received.  The  annuitant  may be the  contractowner  or another
person.

Annuity  Partner.  The  natural  person  whose life is used in  determining  the
annuity  payments to be received under a survivor income option if the annuitant
dies. The annuity partner is also known as the second annuitant.

Beneficiary.  Any person or  institution  named to receive  benefits  if you die
during the  accumulation  period or if you die while any annuity income or death
benefit  payments  remain due. You don't have to name the same  beneficiary  for
each of these two situations.

Business Day. Any day the New York Stock Exchange (NYSE) is open for trading.  A
business day ends at 4 p.m. Eastern Time, or when trading closes on the NYSE, if
earlier.

Calendar  Day.  Any day of the  year.  Calendar  days  end at the  same  time as
business days.

Contract. The fixed and variable components of the individual, flexible premium,
deferred annuity described in this prospectus.

Contractowner.  The person (or persons) who controls all the rights and benefits
under a contract.

CREF. The College Retirement Equities Fund, TIAA's companion organization.

Eligible Institution.  A public or private institution in the United States that
is  nonproprietary  and  nonprofit.   Private  institutions  have  to  be  ruled
tax-exempt under IRC section  501(c)(3) or earlier versions of the section.  The
main purpose

                                      2
<PAGE>

of any eligible  institution  must be to offer  instruction;  conduct  research;
serve and support education or research; or perform ancillary functions for such
institutions.

Fixed  Account.  The  component of the contract  guaranteeing  principal  plus a
specified rate of interest supported by assets in the general account.

General  Account.  All of TIAA's  assets  other  than  those  allocated  to TIAA
Separate  Account VA-1 or to any other TIAA separate  account.

Income Option.  Any of the ways you can receive  annuity  income,  which must be
from the fixed account.

Internal Revenue Code (IRC). The Internal Revenue Code of 1986, as amended.

Premium. Any amount you invest in the contract.

Separate  Account.  TIAA Separate  Account VA-1,  which was  established by TIAA
under New York State law to fund your  variable  annuity.  The account holds its
assets apart from TIAA's other assets.

Survivor Income Option.  An option that continues  lifetime  annuity payments as
long as either the annuitant or the annuity partner is alive.

TIAA. Teachers Insurance and Annuity Association of America.

Valuation  Day.  Any day  the  NYSE is open  for  trading,  as well as the  last
calendar  day of each  month.  Valuation  days  end as of the  close of all U.S.
national exchanges where securities or other investments of the separate account
are principally  traded.  Valuation days that aren't business days end at 4 p.m.
Eastern Time.

Summary

Read this summary together with the detailed information you'll find in the rest
of the prospectus.

   
This  prospectus  describes the variable  component of the contract,  which also
provides fixed annuity benefits (see "The Fixed Account," page 15). The contract
is an individual  deferred  annuity that is available to any employee or retired
employee of an eligible  institution,  or his or her spouse or domestic  partner
(see "Eligible  Purchasers of the Contract,"  page 13). The  availability of the
variable component of the contract is subject to applicable regulatory approval.
    

The Separate Account

TIAA  Separate  Account  VA-1  is an  open-end  management  investment  company.
Currently  the separate  account has only one  investment  portfolio,  the Stock
Index Account.  Like any other  portfolio  that we might add in the future,  the
Stock Index Account is subject to the risks involved in professional  investment
management,

                                      3
<PAGE>

including those resulting from general  economic  conditions.  The value of your
accumulation in any portfolio can fluctuate, and you bear the entire risk.

Expenses

Here's a summary of the direct and indirect expenses under the contract.

   
Contractowner Transaction Expenses
Deductions from premiums (as a percentage of premiums)         None
Charges for Transfers and Cash Withdrawals
  (as a percentage of transaction amount)
Transfers to the fixed account                                 None
Cash withdrawals                                               None
Annual Expenses (as a percentage of average net assets)
Investment Advisory Charge (after fee waiver) (1)              .07%
Mortality and Expense Risk Charge (current) (2)                .10%
Administrative Expense Charge                                  .20%
Total Annual Expenses (3)                                      .37%

    
(1) Although Teachers Advisors, Inc., the separate account's investment adviser,
    is  entitled  to an annual fee of 0.30% of the  separate  account's  average
    daily net assets, it has voluntarily agreed to waive a portion of its fee.

(2) TIAA reserves the right to increase the mortality and expense risk charge to
    a maximum of 1.00% per year.

   
(3) If we imposed  the full  amount of the  administrative  expense,  investment
    advisory and mortality and expense risk charges, total annual expenses would
    be 1.50%.  TIAA guarantees that total annual expenses will never exceed this
    level.
    

You will  receive at least  three  months'  notice  before we raise any of these
charges.

Premium taxes apply to certain contracts (see "Other Charges," page 17).

The next table gives an example of the  expenses  you'd incur on a  hypothetical
investment of $1,000 over several periods.  The table assumes a 5 percent annual
return on assets.

<TABLE>
<CAPTION>
Annual Expense Deductions from Net Assets                      1 Year      3 Years      5 Years       10 Years
- ---------------------------------------------------------      -------     -------      -------      ---------
<S>                                                              <C>         <C>          <C>           <C>
If you withdraw your entire accumulation at the end of
  the applicable time period:                                    $ 4         $ 12         $21           $47
If you annuitize at the end of the applicable time
  period:                                                        $ 4         $ 12         $21           $47
If you do not withdraw your entire accumulation:                 $ 4         $ 12         $21           $47
</TABLE>

   
These  tables are to help you  understand  the various  expenses  you would bear
directly  or  indirectly  as an owner of a  contract.  Remember  that they don't
represent  actual past or future  expenses  or  investment  performance.  Actual
expenses may be higher or lower. For more  information,  see "Charges," page 16.
    


                                      4
<PAGE>

"Free Look" Right

   
Until the end of the period of time  specified in the contract  (the "free look"
period),  you can examine the contract  and return it to TIAA for a refund.  The
time period  will  depend on the state in which you live.  In states that permit
it, we'll refund the  accumulation  value calculated on the date that you mailed
or delivered  the  contract  and the refund  request to us. In states that don't
allow us to refund  accumulation  value only, we'll refund the premiums you paid
to the contract.  If you live in a state that  requires  refund of premiums (see
page 13) and we  issued  you a  contract  on or after  November  1,  1994,  your
premiums and transfers  allocated to the separate account during the "free look"
period can't exceed $10,000.  We will consider the contract returned on the date
it's  postmarked and properly  addressed  with postage  pre-paid or, if it's not
postmarked,  on the day we receive it. We will send you the refund  within seven
(7) days after we get written notice of cancellation and the return contract. We
will cancel the contract as of the date of issue. 
    

Restrictions on Transfers and Cash Withdrawals

Currently,  you can transfer funds from the separate  (variable)  account to the
fixed account as often as you like,  but you can transfer from the fixed account
to the  separate  account no more than once every 180 days.  After you have been
given  three  months'  notice,  we may limit the  number of  transfers  from the
separate account to one in any 90-day period.  All transfers or cash withdrawals
must be for at least $1,000 or your entire account balance, if less.

   
You may have to pay a tax penalty if you want to make a cash  withdrawal  before
age 59-1/2. For more, see "Income Options," page 19, and "Federal Income Taxes,"
page 23.
    


                                      5
<PAGE>

Condensed Financial Information

   
Below  you'll find  condensed  audited  financial  information  for the separate
account for the periods from November 1, 1994 (date of initial  registration) to
December  31,  1994  and for the year  ended  December  31,  1995.  The  audited
financial  statements for the separate account and TIAA are in the SAI, which is
available free upon request.  The table should be read in  conjunction  with the
audited  financial  statements and related notes  appearing in the SAI.  

<TABLE>
<CAPTION>
                                             November 1, 1994
                                       (date of initial registration)          Year Ended
                                            to December 31, 1994           December 31, 1995
                                        -----------------------------      ------------------
<S>                                               <C>                         <C>     
Per Accumulation Unit Data:
Investment income                                 $ 0.138                     $  0.745
Expense charges                                     0.023                        0.170
                                        -----------------------------      ------------------
Investment income--net                              0.115                        0.575
Net realized and unrealized
  gain(loss) on investments                        (0.676)                       8.565
                                        -----------------------------      ------------------
Net increase(decrease) in
  Accumulation Unit Value                          (0.561)                       9.140
Accumulation Unit Value:
Beginning of period                                25.832                       25.271
                                        -----------------------------      ------------------
End of period                                     $25.271                      $34.411
                                        =============================      ==================
Ratios to Average Net Assets:
Expenses                                             0.09%                        0.55%
Investment income--net                               0.45%                        1.87%
Portfolio turnover rate                              0.04%                        0.98%
Thousands of Accumulation Units
  outstanding at end of period                      1,171                        2,605
</TABLE>
    


Teachers Insurance and Annuity Association of America

   
TIAA is a nonprofit  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.  All of the stock of TIAA is held by the TIAA Board
of Overseers,  a nonprofit New York membership corporation whose main purpose is
to hold TIAA's stock. TIAA's headquarters are at 730 Third Avenue, New York, New
York 10017-3206;  there are also regional offices in Atlanta,  Boston,  Chicago,
Dallas, Denver, Detroit, New York, Philadelphia,  San Francisco, and Washington,
D.C., and a telephone  service center in Denver.  TIAA's general  account offers
traditional  annuities,  which guarantee principal and a specified interest rate
while providing the opportunity for additional dividends. TIAA also offers life,
long-term  disability,  and  long-term  care  insurance.  TIAA has  received the
highest ratings from the leading independent insurance industry rating agencies:
A + + (Superior)  from A.M. Best  Company,  AAA from Duff & Phelps Credit Rating
Company,  Aaa from Moody's  Investor's Service and AAA from Standard and Poor's.
    


                                      6
<PAGE>

   
TIAA is the  companion  organization  of the College  Retirement  Equities  Fund
(CREF), the first company in the United States to issue a variable annuity. CREF
is a nonprofit  membership  corporation  established  in New York State in 1952.
Together,  TIAA and CREF form the principal  retirement  system for the nation's
education  and research  communities  and the largest  retirement  system in the
U.S.,  based on assets under  management.  TIAA-CREF  serves  approximately  1.8
million  people at about 5,800  institutions.  As of December 31,  1995,  TIAA's
assets were  approximately  $80 billion;  the combined  assets for TIAA and CREF
totalled approximately $160.6 billion (although CREF doesn't stand behind TIAA's
guarantees). 
    


The Separate Account

Separate  Account  VA-1 was  established  on February  16,  1994,  as a separate
investment  account of TIAA under New York law, by resolution of TIAA's Board of
Trustees.  The  separate  account is governed by a management  committee.  As an
"open-end"  diversified  management investment company, the separate account has
no limit on how many units of  participation  it can issue. The separate account
is registered with the SEC under the Investment  Company Act of 1940, as amended
(the 1940  Act),  though  registration  doesn't  entail SEC  supervision  of its
management and investment  practices.  As part of TIAA, the separate  account is
also subject to regulation by the State of New York Insurance  Department (NYID)
and the insurance departments of some other jurisdictions in which the contracts
are offered (see the SAI).

Although TIAA owns the assets of the separate account,  the contract states that
the separate  account's  income,  investment  gains,  and investment  losses are
credited to or charged against the assets of the separate account without regard
to TIAA's other income,  gains, or losses.  Under New York law, we cannot charge
the  separate  account  with  liabilities  incurred  by any other TIAA  separate
account or other business activity TIAA may undertake.

   
The contract  accepts only after-tax  dollars.  In contrast,  TIAA-CREF's  other
fixed and variable  annuity  products are part of employer  retirement plans and
accept premiums consisting  primarily of before-tax dollars.  Like earnings from
other TIAA-CREF  annuity  products,  earnings on  accumulations  in the separate
account  aren't taxed until  withdrawn or paid as annuity  income (see  "Federal
Income Taxes," page 23). 
    


Adding, Closing, or Substituting Portfolios

The separate account currently consists of a single investment portfolio, but we
can add new  investment  portfolios in the future.  We don't  guarantee that the
separate account,  or any investment  portfolio added in the future, will always
be avail-

                                      7
<PAGE>

   
able.  We  reserve  the  right,  subject to any  applicable  law,  to change the
separate account and its investments. We can add or close portfolios, substitute
one portfolio for another, or combine portfolios, subject to the requirements of
applicable  law. We can also make any changes to the separate  account or to the
contract required by applicable insurance law, the Internal Revenue Code, or the
1940 Act. TIAA can make some changes at its discretion,  subject to NYID and SEC
approval as required. The separate account can (i) operate under the 1940 Act as
a unit investment trust that invests in another  investment  company,  or in any
other form permitted by law, (ii) deregister  under the 1940 Act if registration
is no longer  required,  or (iii)  combine  with  other  separate  accounts.  As
permitted  by law,  TIAA can transfer  the  separate  account  assets to another
separate  account or accounts of TIAA or another  insurance  company or transfer
the contract to another insurance company. 
    


Investment Practices

The separate  account is subject to several  types of risks.  One is market risk
price volatility due to changing conditions in the financial markets. Another is
financial risk. For stocks or other equity securities, financial risk comes from
the  possibility  that  current  earnings  will fall or that  overall  financial
soundness will decline, reducing the security's value.

The  separate  account  currently  consists  solely of the Stock Index  Account.
Changing the investment  objective of the separate  account won't require a vote
by  contractowners.  The separate account can also change some of its investment
policies  (that is, the  methods  used to pursue  the  objective)  without  such
approval.  Of course,  there's no guarantee that the separate  account will meet
its investment objective.

The separate  account's  general  perspective  is  long-term,  and we avoid both
extreme  conservatism  and  high  risk in  investing.  Teachers  Advisors,  Inc.
(Advisors) manages the separate account's assets (see "Management and Investment
Advisory  Arrangements," page 12). Personnel of Advisors,  a subsidiary of TIAA,
may also  manage  assets of one or more  CREF  accounts  on behalf of  TIAA-CREF
Investment  Management,  Inc.,  an  investment  adviser  which  is  also  a TIAA
subsidiary.  Ordinarily,  investment  decisions for the separate account will be
made independently, but managers for the separate account may at times decide to
buy or to sell a particular security at the same time as for a CREF account they
may also be managing.  If so, investment  opportunities are allocated equitably,
which  can have an  adverse  effect  on the size of the  position  the  separate
account buys or sells, as well as the price paid or received for it.

Investment Objective

The investment  objective of the separate account is favorable  long-term return
from a diversified portfolio selected to track the overall market for common

                                      8
<PAGE>

stocks  publicly  traded in the U.S.,  as  represented  by a broad stock  market
index.

Investment Mix

   
The  separate  account  attempts  to track the U.S.  stock  market as a whole by
investing substantially all of its assets in stocks included in the Russell 3000
Index (See "The Russell 3000 Index," below). The separate account doesn't try to
match the Russell 3000  precisely by holding all 3,000  stocks.  Rather,  we use
sampling to try to emulate the index's overall investment  characteristics.  The
portfolio  won't be  managed  in the  traditional  sense of  picking  individual
securities based on economic,  financial, and market analysis. This means that a
company can remain in the portfolio even if it performs poorly. 
    

Using  the  Russell  3000  as  the  measure  of the  U.S.  equity  market  isn't
fundamental to the separate account's objective or investment policies,  and the
management   committee  can  substitute  other  indices  without   contractowner
approval.  We'll  notify you,  however,  before  making any change in the target
index.

We expect that in periods  when the overall  U.S.  stock  market is rising,  the
separate  account's  unit value will also rise,  while in market  declines,  the
separate  account's unit value will likewise  decline.  We don't expect to match
the index  precisely.  However,  we expect the separate account to closely track
the index. To ensure this, a correlation  coefficient  will be calculated  daily
using the  separate  account's  returns from the most recent 30 trading days and
the index's returns for the same period.  We expect the correlation  coefficient
usually  to be above  0.99  and in any case  never  to fall  below  0.98.  If it
approaches  0.98,  we'll  rebalance  the  portfolio--a  process  which  involves
realigning  portfolio weights and/or adding more stocks to the separate account.
Since the index's  returns aren't  reduced by operating or investment  expenses,
the separate  account's ability to match the index will be adversely affected by
the costs of buying and selling stocks and other  expenses.  However,  we expect
expenses to be low compared to an actively managed stock portfolio.

The Russell 3000 Index

   
The  Russell  3000  is an  index  of the  3,000  largest  publicly  traded  U.S.
corporations,  based on the value of their outstanding stock. According to Frank
Russell  Company,  Russell  3000  companies  account for about 98 percent of the
total market  capitalization  of the  publicly-traded  U.S.  equity market.  The
market  capitalization  of individual  companies in the Russell 3000 ranged from
$22.6 million to $120.3 billion,  with an average of $2.1 billion as of December
31, 1995. 
    

Frank  Russell  Company  chooses the stocks in the index solely on a statistical
basis,  using  market  capitalization.  The stocks are  weighted in the index by
relative market value.  Frank Russell Company can change stocks in the index and
their  weightings  from  time to  time.  We'll  adjust  the  separate  account's
portfolio to

                                      9
<PAGE>

reflect the changes as  appropriate.  We can also adjust the separate  account's
portfolio because of mergers and similar events.

The separate  account hasn't been endorsed or sponsored by and isn't  affiliated
with Frank Russell Company.  A stock's presence in the Russell 3000 doesn't mean
that Frank Russell Company  believes that it's an attractive  investment.  Frank
Russell Company isn't  responsible for any literature about the separate account
and makes no representations  or warranties about its content.  The Russell 3000
is a trademark and service mark of Frank Russell Company.

Other Investments

The separate  account can also hold other  investments  whose return  depends on
stock market prices. These include stock index futures contracts,  options (puts
and calls) on futures  contracts,  and debt securities  whose prices or interest
rates are linked to the return of a recognized  stock market index. The separate
account  can also  make  swap  arrangements  where  the  return  is  linked to a
recognized  stock market index. The separate account would make such investments
in order to seek to match the total return of Russell 3000. However,  they might
not track the return of the Russell 3000 in all cases and can involve additional
credit risks. Investing in options or futures contracts and entering into equity
swaps involve special risks; see the SAI. Such investing by the separate account
is subject to any necessary regulatory approvals.

The  separate   account  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.  In addition,  the
separate  account can hold  fixed-income  securities that it acquires because of
mergers,  recapitalizations,  or otherwise.  For liquidity, the separate account
can  also  invest  in  short-term   debt   securities  and  other  money  market
instruments, including those denominated in foreign currencies.

Other Investment Issues and Risks

Options, Futures, and Other Investments

The separate  account 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.  We intend to use options and futures
primarily as hedging techniques or for cash management, not for speculation, but
they involve special considerations and risks nonetheless.
For more information, see the SAI.

The separate account can also invest in newly developed  financial  instruments,
such as equity swaps and equity-linked fixed-income securities, so long as these
are consistent with its investment  objective and regulatory  requirements.  For
more information, see the SAI.

                                      10
<PAGE>

Illiquid Securities

The  separate  account can invest up to 10 percent of its 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  separate
account 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 may involve special risks; for more details,
see the SAI.

Firm Commitment Agreements

The separate account can enter "firm commitment" agreements to buy securities at
a fixed  price or  yield on a  specified  future  date.  We  expect  that  these
transactions will be relatively infrequent. For more, see the SAI.

Investment Companies

The  separate  account  can  invest  up to 10  percent  of its  assets  in other
investment companies.

Securities Lending

   
Subject to certain restrictions, the separate account can seek additional income
by lending  securities to brokers,  dealers,  and other financial  institutions.
Brokers  and  dealers  must be  registered  with the SEC and be  members  of the
National  Association of Securities Dealers,  Inc. (NASD); any recipient must be
unaffiliated  with TIAA.  All loans will be fully  collateralized.  If we lend a
security, we can call in the loan at any time. See the SAI.
    

Borrowing

   
The separate account can borrow money from banks (no more than 33-1/3 percent of
the market  value of its assets at the time of  borrowing).  It can also  borrow
money from other sources temporarily (no more than 5 percent of the total market
value of its assets at the time of borrowing). See the SAI. 
    


Performance Information

From time to time, we advertise the total return and average annual total return
of the separate account. "Total return" means the cumulative percentage increase
or  decrease  in the value of an  investment  over  standard  one-,  five-,  and
ten-year periods (and occasionally other periods as well).
"Average annual total return"

                                      11
<PAGE>

means the  annually  compounded  rate that would  result in the same  cumulative
total return over the stated period.

   
All  performance  figures are based on past  investment  results.  They aren't a
guarantee  that the separate  account  will perform  equally or similarly in the
future.  Write  or call us for  current  performance  figures  for the  separate
account (see "Contacting TIAA," page 28). 
    


Valuation of Assets

We  calculate  the value of the assets as of the close of every  valuation  day.
Except as noted below, we use market quotations or independent  pricing services
to value securities and other  instruments.  If market quotations or independent
pricing services aren't readily  available,  we'll use fair value, as decided in
good  faith  under  the  direction  of  the  management   committee.   For  more
information, see the SAI.

Management and Investment Advisory Arrangements

The principal  responsibility for directing the separate  account's  investments
and  administration  rests with its management  committee.  Advisors manages the
assets in the separate account.  A wholly owned subsidiary of TIAA,  Advisors is
registered  under  the  Investment  Advisers  Act of 1940.  Its  duties  include
conducting  research,  recommending  investments,  and placing orders to buy and
sell securities.  It also provides for all portfolio accounting,  custodial, and
related  services  for the separate  account.  Advisors  and its  personnel  act
consistently with the investment  objectives,  policies, and restrictions of the
separate account.

TIAA  restricts  the  ability of those  personnel  of  Advisors  who have direct
responsibility  and authority for making  investment  decisions for the separate
account to trade in securities  for their own accounts.  The  restrictions  also
apply to members of their  households,  i.e.,  spouses,  domestic  partners  and
relatives sharing the same home. Transactions in securities by those individuals
are subject to preclearance procedures and reporting  requirements,  including a
requirement that they send duplicate  confirmation  statements and other account
reports to a special compliance unit.

The Contract

   
The  contract is an  individual  flexible-premium  (you can  contribute  varying
amounts)  deferred  annuity that accepts only  after-tax  dollars from  eligible
purchasers. The rights and benefits under the variable component of the contract
are summarized  below;  however,  the  descriptions  you read here are qualified
entirely by the contract itself.  Subject to regulatory  approval,  we offer the
contracts to residents of all fifty states and the District of Columbia. 
    


                                      12
<PAGE>

Eligible Purchasers of the Contract

An employee or a retiree of an eligible institution can purchase a contract. For
this purpose, an individual who retired after attainment of age 55 and completed
at least five years of service at an eligible  institution is considered to be a
"retiree."  A spouse or  domestic  partner of an  employee  or retiree  can also
purchase a contract.  Two adults will be considered to be "domestic partners" if
they have  lived  together  continuously  for at least six  months and intend to
reside together permanently,  are mutually responsible for their common welfare,
have no other domestic partnership or marriage, and are not blood relatives.

Remitting Premiums

   
We'll issue you a contract as soon as we receive your completed  application and
your initial  premium of at least  $2,000 at our home office,  even if you don't
initially  allocate any premiums to the separate  account.  (The $2,000  minimum
doesn't  apply if premiums are  collected by payroll  deduction and forwarded by
your  employer.)  We will credit your initial  premium  within two business days
after we receive all necessary  information or the premium itself,  whichever is
later.  If we don't have the necessary  information  within five business  days,
we'll contact you to explain the delay. We'll return the initial premium at that
time unless you consent to our keeping it and crediting it as soon as we receive
the missing information from you. 
    

   
Subsequent  premiums  must be for at least  $100.  (However,  the  $100  minimum
doesn't apply to premiums that your employer pays for you by payroll deduction.)
We will also accept premiums of at least $25 through  electronic funds transfer.
Additional  premiums  will be credited as of the business  day we receive  them.
Except as described below, the contract doesn't restrict how large your premiums
are or how  often  you send  them,  although  we  reserve  the  right to  impose
restrictions  in the future.  Unless your contract was issued before November 1,
1994, your total premiums and transfers to the separate account during the "free
look" period can't exceed  $10,000 if you live in any of the  following  states:


 Jurisdiction           "Free Look" Period (days)
- -----------------      --------------------------
Georgia                           10
Idaho                             20
Massachusetts                     10
Nebraska                          10
Nevada                            10
North Carolina                    30
South Carolina                    31
Texas                             30
Utah                              10
Washington                        10
West Virginia                     10
    

Total  premiums and transfers to the fixed account in any 12-month  period could
be limited to $300,000, so you should contact us if you want more than $300,000

                                      13
<PAGE>

   
to be credited  to the fixed  account  during any such  period (see  "Contacting
TIAA," page 28).
    

Currently,  TIAA will accept premiums at any time both the contractowner and the
annuitant are living and your contract is in the accumulation period. However we
reserve the right not to accept premiums under this contract after you have been
given  three  months'  notice.  If TIAA  stops  accepting  premiums  under  this
contract,  we will accept  premiums under a new contract  issued to you with the
same  annuitant,  annuity  starting  date,  beneficiary,  and methods of benefit
payment as those under this contract at the time of replacement.

Accumulation Units

   
Premiums paid to the separate  account  purchase  accumulation  units.  When you
remit premiums or transfer amounts into the separate account, the number of your
units will  increase;  when you  transfer  amounts  from the account  (including
applying  funds to the fixed  account  to begin  annuity  income) or take a cash
withdrawal,  the number of your  units  will  decrease.  We  calculate  how many
accumulation  units to credit by dividing  the amount  allocated to the separate
account by its unit value for the business day when we received your premium. We
may use a later  business day for your initial  premium.  To determine  how many
accumulation  units to subtract for transfers and cash  withdrawals,  we use the
unit value for the  business  day when we  receive  your  completed  transaction
request and all required information and documents. (You can choose to have your
transaction completed at a later date; if you do, we will use that later date as
the valuation day.) For amounts to be applied to begin annuity income,  the unit
value  will be the one for the last  valuation  day of the month when we receive
all required  information and documentation (see "The Annuity Period," page 18).
For  amounts to be applied to begin death  benefits,  the unit value will be the
one for the valuation day when we receive proof of death (see "Death  Benefits,"
page 20). 
    

The value of the accumulation units will depend mainly on investment experience,
though  the unit  value  also  reflects  expense  deductions  from  assets  (see
"Charges," page 16). The unit value is calculated at the close of each valuation
day. We multiply the previous day's unit value by the net investment  factor for
the separate account. The net investment factor is calculated as A divided by B,
where A and B are defined as: A equals the value of the separate  account's  net
assets at the end of the day,  excluding the net effect of  transactions  (i.e.,
premiums  received,  benefits  paid, and transfers to and from the account) made
during that day.  This amount is equal to the net assets at the end of the prior
day  (including  the net  effect of  transactions  made  during  the prior  day)
increased/decreased by realized and unrealized capital gains/losses,  dividends,
and investment income and decreased by expense and risk charges.  B is the value
of the separate  account's net assets at the end of the prior day (including the
net effect of transactions made during the prior day).

                                      14
<PAGE>

The Fixed Account

Premiums  allocated and amounts  transferred to the fixed account become part of
the  general  account  assets  of TIAA,  which  support  insurance  and  annuity
obligations.  The general account includes all the assets of TIAA,  except those
in the  separate  account  or in any other  TIAA  separate  investment  account.
Interests in the fixed account have not been registered under the Securities Act
of 1933 (the 1933 Act),  nor is the fixed  account  registered  as an investment
company under the 1940 Act. Neither the fixed account nor any interests  therein
are  generally  subject  to the 1933 Act or 1940 Act.  The SEC staff has told us
that they haven't  reviewed the information in this  prospectus  about the fixed
account.

You can  allocate  premiums to the fixed  account or transfer  from the separate
account to the fixed account at any time. In contrast,  you can transfer or take
a cash  withdrawal  from the fixed  account  only once every 180 days.  TIAA may
defer payment of a transfer or cash  withdrawal from the fixed account for up to
six months.

When you invest in the separate account,  you bear the investment risk. However,
TIAA bears the full investment risk for all  accumulations in the fixed account.
Currently TIAA  guarantees  that amounts in the fixed account will earn interest
of at least 3 percent per year. At its  discretion,  TIAA can credit  amounts in
the fixed account with  interest at a higher rate than 3 percent per year.  TIAA
has sole investment discretion for the fixed account, subject to applicable law.

This  prospectus  provides  information  mainly  about the  contract's  variable
component,  which is funded by the  separate  account.  For more about the fixed
account, see the contract itself.

Transfers Between the Separate Account and the Fixed Account

   
Subject to the  conditions  below,  you can transfer  some (at least $1,000 at a
time) or all of the amount  accumulated under your contract between the separate
account and the fixed account. Currently, we don't charge you for transfers from
the separate  account to the fixed account.  We don't currently limit the number
of transfers from the separate account, but we reserve the right to do so in the
future to one every 90 days.  Transfers to the fixed account begin participating
on the day following effectiveness of the transfer (see below). 
    

Cash Withdrawals

   
You can withdraw  some or all of your  accumulation  in the separate  account as
cash. Cash withdrawals must be for at least $1,000 (or your entire accumulation,
if less).  We reserve the right to cancel any  contract  where no premiums  have
been paid to either the  separate  account or the fixed  account for three years
and your 
    


                                      15
<PAGE>

total amount in the separate  account and the fixed  account falls below $2,000.
Currently, there's no charge for cash withdrawals.

If you withdraw your entire  accumulation in the separate  account and the fixed
account,  we'll cancel your contract and all of our obligations to you under the
contract will end.

General Considerations for All Transfers and Cash Withdrawals

You can  tell  us how  much  you  want  to  transfer  or  withdraw  in  dollars,
accumulation units, or as a percentage of your accumulation.

Transfers and cash  withdrawals  are effective at the end of the business day we
receive your request and any required  information  and  documentation.  You can
also defer the  effective  date of a  transfer  or cash  withdrawal  to a future
business day acceptable to us.

   
To request a transfer, write to TIAA's home office or call us at 1 800 223-1200.
If you make a telephone  transfer at any time other than during a business  day,
it will be effective at the close of the next business day. We reserve the right
to suspend or terminate transfers by telephone. 
    

Tax Issues

   
Make sure you understand the possible  federal and other income tax consequences
of transfers and cash  withdrawals.  Cash  withdrawals  are usually taxed at the
rates for ordinary income--i.e., they are not treated as capital gains. They may
subject you to  early-distribution  taxes as well.  For  details,  see  "Federal
Income Taxes," page 23. 
    

Charges

Separate Account Charges

Charges are deducted each valuation day from the assets of the separate  account
for various  services  required to manage  investments,  administer the separate
account and the contracts,  and to cover certain  insurance risks borne by TIAA.
We expect that expense deductions will be relatively low.

   
Advisors, a wholly-owned subsidiary of TIAA, provides the investment
management services. TIAA itself provides the administrative services for the
separate account and the contracts.
    

   
Investment  Advisory  Charge.  This charge is for investment  advice,  portfolio
accounting,  custodial,  and similar  services  provided  for by  Advisors.  The
investment  management  agreement between Advisors and the separate account sets
the investment  advisory fee at 0.30 percent annually.  Currently,  Advisors has
agreed to waive a portion of that fee, so that the daily deduction is equivalent
to 0.07 percent of net assets annually. 
    


                                      16
<PAGE>

Administrative Expense Charge. This charge is for administration and operations,
such as allocating premiums and administering  accumulations.  The current daily
deduction is equivalent to 0.20 percent of net assets annually.

   
Mortality and Expense Risk Charge.  TIAA imposes a daily charge as  compensation
for bearing certain mortality and expense risks in connection with the contract.
The current  daily  deduction is equal to 0.10  percent of net assets  annually;
approximately  0.03  percent is for  mortality  risks,  and  approximately  0.07
percent is for expense risks. Accumulations and annuity payments aren't affected
by changes in actual mortality experience or by TIAA's actual expenses. 
    

TIAA's  mortality  risks come from its  contractual  obligations to make annuity
payments  and to pay death  benefits  before the  annuity  starting  date.  This
assures that  neither your own  longevity  nor any  collective  increase in life
expectancy  will lower the amount of your  annuity  payments.  TIAA also bears a
risk in connection with its death benefit  guarantee,  since a death benefit may
exceed the actual amount of an accumulation at the time when it's payable.

TIAA's  expense  risk  is  the  possibility  that  TIAA's  actual  expenses  for
administering  the  contract  and the  separate  account  will exceed the amount
recovered through the administrative expense deduction.

If the  mortality  and expense risk charge  isn't enough to cover TIAA's  actual
costs, TIAA will absorb the deficit.  On the other hand, if the charge more than
covers  costs,  the  excess  will  belong to TIAA.  TIAA will pay a fee from its
general account assets, which may include amounts derived from the mortality and
expense risk charge, to Teachers Personal Investors  Services,  Inc. (TPIS), the
principal underwriter of the variable component of the contract for distribution
of the variable component of the contract.

Other Charges

No Deductions from Premiums. The contract provides for no front-end charges.

Premium Taxes.  Currently,  contracts  issued to residents of several states and
the District of Columbia are subject to a premium tax. Charges for premium taxes
on a particular  contract ordinarily will be deducted from the accumulation when
it's applied to provide annuity payments.  However,  if a jurisdiction  requires
payment of premium taxes at other times,  such as when premiums are paid or when
cash withdrawals are taken,  we'll deduct premium taxes at those times.  Current
state premium taxes,  where charged,  range from 1.00 percent to 3.50 percent of
annuity payments.

Brokerage Fees and Related Transaction Expenses

Brokers'  commissions,  transfer taxes,  and other portfolio fees are charged to
the separate account (see the SAI).

                                      17
<PAGE>

The Annuity Period

All  annuity  payments  are paid to the  contractowner  from the fixed  account.
(Annuity  payments  may be available  from the separate  account in the future.)
TIAA fixed  annuity  payments  are usually  monthly.  You can choose  quarterly,
semi-annual,  and annual  payments as well.  TIAA reserves the right not to make
payments at any  interval  that would cause the initial  payment to be less than
$100.

   
You can take payments from all or just a part (but not less than $10,000) of the
amount you've accumulated in the separate account and the fixed account, so it's
possible for you to be both  accumulating and receiving  annuity payments at the
same time.  You can also pick a different  income option for different  parts of
the amount you've accumulated, but once you've started payments you can't change
your  income  option or  annuity  partner  (if you named  one) for that  payment
stream. If you choose to receive annuity payments from part of the amount you've
already accumulated (i.e., partial annuitization) while continuing to accumulate
at the same time,  the  annuity  payments  may be  treated  as cash  withdrawals
(rather than as annuity  payments) for federal income tax purposes (see "Federal
Income Taxes," page 23). 
    

The value of the amount accumulated upon which payments are based will be set at
the end of the last calendar day of the month before the annuity  starting date.
The total value of annuity payments may be more or less than total premiums paid
by the contractowner.

Technically all benefits are payable at TIAA's home office,  but we'll send your
annuity  payments by mail to your home  address or (on your  request) by mail or
electronic  fund  transfer  to your bank.  If the address or bank where you want
your payments sent changes, it's your responsibility to let us know. We can send
payments to your  residence or bank abroad,  although  there are some  countries
where the U.S. Treasury Department imposes restrictions.

Annuity Starting Date

   
Generally  you pick an  annuity  starting  date (it has to be the first day of a
month)  when you first  apply for a contract.  If you don't,  we'll  tentatively
assume the annuity starting date will be the latest permissible annuity starting
date  (i.e.,  the  first day of the month  after  the  annuitant's  eighty-fifth
birthday).  You can change the annuity  starting date at any time before annuity
payments  begin (see "Choices and Changes,"  page 27). In any case,  the annuity
starting date must be at least  fourteen  months after the date your contract is
issued. 
    

   
For payments to begin on the annuity  starting  date,  we must have received all
information  and  documentation  necessary for the income option you've  picked.
(For more  information,  contact  TIAA--see page 28.) If we haven't received all
the necessary information, we'll defer the annuity starting date until the first
day 
    


                                      18
<PAGE>

of the month  after the  information  has  reached us, but not beyond the latest
permissible  annuity  starting  date.  If,  by the  latest  permissible  annuity
starting  date,  you haven't picked an income option or if we have not otherwise
received all the necessary  information,  we will begin  payments under a Single
Life Annuity with a 10-Year  Guaranteed  Period (or a shorter period if required
to meet  federal  tax law).  Your first  annuity  check may be delayed  while we
process your choice of income  options and  calculate the amount of your initial
payment.

Income Options

You have a number of different  annuity options to choose among.  You may select
from the several  income  options set forth in your contract (all from the fixed
account)  or any  other  annuity  option  available  from  TIAA  at the  time of
selection.  However,  federal tax law might limit the options  available to you.
You may change your choice any time before  payments  begin,  but once they have
begun no change can be made. At the annuity  starting date, the dollar amount of
each periodic  annuity payment is fixed,  based upon the number and value of the
separate account  accumulation units being converted to annuity income, the ages
of the annuitant and (under a survivor income option) the annuity  partner,  and
the annuity purchase rates at that time. (These will not be lower than the rates
provided in your  contract.)  Payments  won't change while the annuitant and the
annuity partner (under a survivor income option) are alive. After the end of the
accumulation  period,  your contract will no longer  participate in the separate
account.

The current options are:

   Single Life Annuity.  Pays income (usually  monthly) as long as the annuitant
   lives.  Remember:  All payments end at the annuitant's death so that it would
   be possible,  for example,  for the contractowner to receive only one payment
   if the annuitant died less than a month after annuity  payments  started.  If
   you die before the annuitant, your beneficiary becomes the contractowner.

   Single Life  Annuity  with a 10-,  15-, or 20-Year  Guaranteed  Period.  Pays
   income  (usually  monthly) as long as the annuitant lives or until the end of
   the guaranteed period,  whichever is longer. If the annuitant dies before the
   period is up, payments  continue for the remaining time. If you die while any
   payments remain due, your beneficiary becomes the contractowner.

   Payments for a Fixed Period.  Pays income (usually  monthly) for a stipulated
   period  of not less than two nor more than  thirty  years.  At the end of the
   period you've chosen, payments stop. If you die before the period is up, your
   beneficiary becomes the contractowner.

   Survivor Income Options. Pay income at least as long as the annuitant and the
   annuity partner are alive,  then continue upon the death of one at either the
   same or a reduced level at least until the second  person dies.  Once annuity
   payments

                                      19
<PAGE>

   begin under a survivor annuity,  you can't change the annuity partner. If you
   die  while  any   payments   remain  due,   your   beneficiary   becomes  the
   contractowner.

   (bullet) Full Benefit, with or without Guaranteed Period. If the annuitant or
            the annuity  partner  dies,  payments  continue  for the life of the
            survivor.  If you haven't chosen a guaranteed  period,  all payments
            stop when the second  person  dies.  If you've  chosen a  guaranteed
            period of 10, 15, or 20 years and both the annuitant and the annuity
            partner die before it elapses, payments continue for the rest of the
            period.

   (bullet) Two-Thirds  Benefit,  with  or  without  Guaranteed  Period.  If the
            annuitant or the annuity partner dies, payments of two-thirds of the
            amount that would have been paid if both had lived  continue for the
            life of the survivor. If you haven't chosen a guaranteed period, all
            payments  stop when the  second  person  dies.  If  you've  chosen a
            guaranteed  period of 10, 15, or 20 years and both the annuitant and
            the annuity  partner die before it elapses,  payments of  two-thirds
            of the amount  that would have been paid if both had lived  continue
            for the rest of the period.

   
   (bullet) Half-Benefit  after  the  Death of the  Annuitant,  with or  without
            Guaranteed  Period.  If the annuity partner  outlives the annuitant,
            payments  of half  the  amount  that  would  have  been  paid if the
            annuitant  had  lived  will  continue  for the  life of the  annuity
            partner.  If you haven't  chosen a guaranteed  period,  all payments
            stop when the second  person  dies.  If you've  chosen a  guaranteed
            period of 10, 15, or 20 years and both the annuitant and the annuity
            partner  die before it  elapses,  payments  of half the amount  that
            would have been paid if the  annuitant  had lived  continue  for the
            rest of the period.
    

We may  make  variable  income  options  available  in the  future,  subject  to
applicable law.

Death Benefits

   
Death  benefits  become  payable when we receive proof that you or the annuitant
has died during the accumulation  period. When you fill out an application for a
contract, you name one or more beneficiaries to receive the death benefit if you
die. You can change your beneficiary at any time during the accumulation  period
(see  "Choices and  Changes,"  page 27).  For more  information  on  designating
beneficiaries,  contact TIAA or your legal advisor. If the annuitant dies during
the accumulation period, you become the death benefit payee. 
    

Your  accumulation will continue  participating in the investment  experience of
the separate account up to and including the day when we receive proof of death.
Ordinarily,  we will transfer your separate  account  accumulation  to the fixed
account as of the day we receive proof of death. However, if the contractowner's
spouse is the sole  beneficiary,  when the  contractowner  dies the  spouse  can
choose to be

                                      20
<PAGE>

come the contractowner and continue the contract,  or receive the death benefit.
If the spouse  does not make a choice  within 60 days after we receive  proof of
death, the spouse will automatically  become the contractowner.  The spouse will
also become the annuitant if the contractowner was the annuitant.

The amount of the death  benefit  will  equal the  greater of (1) the amount you
have  accumulated in the separate and fixed accounts on the day we receive proof
of death or, if that isn't a business  day, on the next business day, or (2) the
total premiums paid under your contract minus any cash withdrawals (or surrender
charges on cash  withdrawals  or transfers  from the fixed  account).  If (2) is
greater than (1),  we'll  deposit the  difference in the fixed account as of the
day we receive proof of death.

   
You can choose in advance the method by which death benefits  should be paid, or
you can leave it up to the  death  benefit  payee.  Except  with the  Single-Sum
Payment and Interest  Payments  methods,  the amount of each periodic payment is
fixed (see "The Fixed  Account,"  page 15). While you and the annuitant are both
alive,  you can  change  the  method  of  payment  you've  chosen.  You can also
stipulate  that your  beneficiary  not  change the method  you've  specified  in
advance. (To choose,  change, or restrict the method by which death benefits are
to be paid,  you or your  beneficiary  has to notify us in writing.)  Once death
benefits start, the method of payment can't be changed.
    

   
To pay a death  benefit,  TIAA  must  have  received  all  necessary  forms  and
documentation.  (For more  information,  contact  TIAA--see page 28.) Even if we
have not received all of the required information,  death benefits must begin by
the first  day of the month  following  the 60th day after we  receive  proof of
death.  If no method of  payment  has been  chosen by that  time,  we'll pay the
entire  death  benefit to the death  benefit  payee  within five years of death,
using the Payments  for a Fixed  Period  method.  If the  contractowner  isn't a
natural  person  (e.g.,  it's an estate or a  corporation),  we'll  apply  these
distribution requirements if the annuitant dies. 
    

Methods of Payment

TIAA limits the methods of payment for death  benefits to those  suitable  under
federal  income  tax law for  annuity  contracts.  (For  more  information,  see
"Taxation of  Annuities,"  page 24.) With methods  offering  periodic  payments,
benefits are usually monthly, but the death benefit payee can request to receive
them quarterly,  semiannually, or annually instead. Federal law may restrict the
availability of certain methods to the death benefit payee; conversely, TIAA may
offer additional  methods in the future. At present,  the methods of payment for
TIAA death benefits are:

   Single-Sum  Payment.  The entire death  benefit is paid at once (within seven
   days  after we  receive  all  necessary  forms and  documentation).  When the
   beneficiary  is an  estate,  the  single-sum  method is  automatic,  and TIAA
   reserves the

                                      21
<PAGE>

   right to pay death benefits only as a single sum to  corporations,  trustees,
   partnerships, guardians, or any beneficiary not a natural person.

   Single Life Annuity. Payable monthly for the life of the death benefit payee,
   with payments ending when he or she dies.

   
   Single Life Annuity with a 10-, 15-, or 20-Year  Guaranteed  Period.  Payable
   monthly for the death benefit payee's lifetime or until the end of the period
   chosen,  whichever  is later.  If he or she dies before the period is up, the
   remaining payments continue to the person named to receive them (see "Choices
   and Changes," page 27).  Federal tax law says the guaranteed  period selected
   can't exceed the death benefit payee's life expectancy. 
    

   Payments for a Fixed Period.  Payable over two to thirty years, as determined
   by you or your beneficiary. At the end of the selected period, payments stop.
   If the death  benefit  payee dies  before  the  period is up,  the  remaining
   payments  continue to the person named to receive them.  Federal tax law says
   the fixed  period  selected  can't  exceed  the death  benefit  payee's  life
   expectancy.

   Interest Payments. We'll pay interest on the amount of the death benefit each
   month for two to thirty years. You (or your  beneficiary,  unless you specify
   otherwise) choose the period.  The death benefit is payable at the end of the
   period  chosen.  If the death benefit payee dies before the interest  payment
   period  is up,  the  death  benefit  becomes  payable  immediately.  For this
   interest-only method, the death benefit must be at least $5,000.

   
The Single Life Annuity and the Single Life Annuity with a 10-,  15-, or 20-Year
Guaranteed  Period  methods are  available  only if the death benefit payee is a
natural  person.  Under any method  (except the Interest  Payments  method) that
would  result in  payments  of less than $100 a month,  we reserve  the right to
require a change in choice that will result in payments of $100 or more.  You or
your  beneficiary can use more than one method of payment,  but each has to meet
the same $100 minimum-payment requirement. 
    


Timing of Payments

Usually  we'll make the following  kinds of payments  from the separate  account
within  seven  calendar  days after we've  received the  information  we need to
process a request:

   1. Cash withdrawals;

   2. Transfers to the fixed account; and

   3. Death benefits.

We can extend the  seven-day  period only if (1) the New York Stock  Exchange is
closed  (or  trading  restricted  by the SEC) on a day that  isn't a weekend  or
holiday;

                                      22
<PAGE>

(2) an  SEC-recognized  emergency makes it impractical for us to sell securities
or determine the value of assets in the separate account; or (3) the SEC says by
order that we can or must  postpone  payments to protect you and other  separate
account contractowners.

Federal Income Taxes

   
The following discussion is based on our understanding of current federal income
tax law as the IRS now  interprets  it. We can't  guarantee  that the law or the
IRS's interpretation won't change. We haven't considered any applicable state or
other tax laws. Of course,  your own tax status or that of your  beneficiary can
affect your final outcome. 
    

Tax Status of the Contract

Diversification Requirements.  Section 817(h) of the Internal Revenue Code (IRC)
and  the  regulations  under  it  provide  that  separate  account   investments
underlying a contract must be "adequately  diversified"  for it to qualify as an
annuity  contract under IRC section 72. The separate  account  intends to comply
with the  diversification  requirements of the regulations under section 817(h).
This will affect how we make investments.

   
Under the IRC, you could be  considered  the owner of the assets of the separate
account used to support your  contract.  If this happens,  you'd have to include
income and gains from the separate account assets in your gross income.  The IRS
has published rulings stating that a variable  contractowner  will be considered
the owner of separate  account assets if the  contractowner  has any powers that
the actual  owner of the assets  might  have,  such as the  ability to  exercise
investment  control.  The  Treasury  Department  says  that the  regulations  on
investment  diversification  don't provide  guidance about when and how investor
control of a  segregated  asset  account's  investment  could cause the investor
rather than the  insurance  company to be treated as the owner of the assets for
tax purposes.  The Treasury  Department has also stated that the IRS would issue
regulations or rulings clarifying the "extent to which  policyholders may direct
their investments to particular  subaccounts  without being treated as owners of
the underlying assets."
    

Your ownership  rights under the contract are similar but not identical to those
described by the IRS in rulings that held that contractowners were not owners of
separate  account  assets,  so the IRS therefore  might not rule the same way in
your case.  TIAA  reserves the right to change the contract if necessary to help
prevent your being considered the owner of the separate account's assets.

Required Distributions. To qualify as an annuity contract under section 72(s) of
the IRC, a contract  must  provide  that:  (a) if any owner dies on or after the
annuity  starting  date but  before all  amounts  under the  contract  have been
distributed,  the remaining  amounts will be  distributed at least as quickly as
under the method

                                      23
<PAGE>

being used when the owner  died;  and (b) if any owner dies  before the  annuity
starting date,  all amounts under the contract will be  distributed  within five
years of the date of death. So long as the distributions  begin within a year of
the owner's death,  the IRS will consider these  requirements  satisfied for any
part of the  owner's  interest  payable to or for the  benefit of a  "designated
beneficiary" and distributed over the  beneficiary's  life or over a period that
cannot exceed the beneficiary's life expectancy. A designated beneficiary is the
person the owner names to assume  ownership  when the owner dies.  A  designated
beneficiary  must be a natural person,  but if a  contractowner's  spouse is the
designated  beneficiary,  such  spouse  can  continue  the  contract  when  such
contractowner dies.

The  contract is designed to comply  with  section  72(s).  TIAA will review the
contract and amend it if necessary to make sure that it continues to comply with
the section's requirements.

Taxation of Annuities

Assuming  the  contracts  qualify as annuity  contracts  for federal  income tax
purposes:

In General.  IRC section 72 governs annuity  taxation  generally.  We believe an
owner who is a natural  person  usually won't be taxed on increases in the value
of a contract until there is a distribution  (i.e.,  the owner  withdraws all or
part of the accumulation or takes annuity  payments).  Assigning,  pledging,  or
agreeing  to assign  or  pledge  any part of the  accumulation  usually  will be
considered a distribution.  Withdrawals of accumulated  investment  earnings are
taxable as  ordinary  income.  Generally  under the IRC,  withdrawals  are first
allocated to investment earnings.

The owner of any annuity  contract who is not a natural  person  generally  must
include  in income  any  increase  in the  excess of the  accumulation  over the
"investment in the contract"  during the taxable year. There are some exceptions
to this, and agents of prospective  owners that are not natural persons may wish
to discuss them with a competent tax advisor.

The  following  discussion  applies  generally to  contracts  owned by a natural
person:

Withdrawals.  If you  withdraw  funds  from your  contract  before  the  annuity
starting date,  IRC section 72(e) usually deems taxable any amounts  received to
the extent that the accumulation value immediately before the withdrawal exceeds
the investment in the contract.  Any additional  withdrawal is not taxable.  The
investment in the contract usually equals all premiums paid by the contractowner
or on the  contractowner's  behalf. A partial  annuitization may be treated as a
cash withdrawal from the contract prior to the annuity  starting date; if so, it
would be taxable to the extent the amounts held under the contract  exceeded the
investment in the contract. Accordingly, an owner should contact a competent tax
advisor before requesting a partial annuitization.

                                      24
<PAGE>

If you withdraw  your entire  accumulation  under a contract,  you will be taxed
only on the part that exceeds your investment in the contract.

Annuity Payments.  Although tax consequences can vary with the income option you
pick,  IRC  section  72(b)  provides  generally  that,  before you  recover  the
investment in the  contract,  gross income does not include that fraction of any
annuity  income  payments that equals the ratio of investment in the contract to
the  expected  return at the  annuity  starting  date.  After you  recover  your
investment in the contract, all additional annuity payments are fully taxable.

Taxation of Death Benefit Proceeds.  Amounts may be paid from a contract because
an owner has died.  If the payments are made in a single sum,  they're taxed the
same way a full  withdrawal  from the contract is taxed. If they are distributed
as annuity  payments,  they're taxed as annuity  payments.  Death  benefits paid
under the Interest Payments method are usually taxed like a full withdrawal from
the contract, and the interest payable thereon is taxable as it is paid.

Penalty Tax on Some  Withdrawals.  You may have to pay a penalty tax (10 percent
of the amount treated as taxable income) on some withdrawals.  However, there is
usually no penalty on distributions:

   
   (1) on or after you reach 59-1/2;
    

   (2)  after  you die (or  after the  annuitant  dies,  if the  owner  isn't an
   individual);

   (3) after you become disabled; or

   (4) that are part of a series  of  substantially  equal  periodic  (at  least
   annual)  payments  for your life (or life  expectancy)  or the joint life (or
   life expectancy) of you and your beneficiary.

Possible Tax Changes. In recent years,  legislation has been proposed that would
adversely change the federal  taxation of certain  annuities.  For example,  one
proposal  would have taxed income on  non-qualified  annuities that did not have
"substantial life  contingencies" when it was credited to the annuity. As of the
date of the current  prospectus,  Congress is not considering any legislation on
annuity  taxation.  However,  there  is  always  the  possibility  that  the tax
treatment of annuities  could  change,  and it's also possible that some changes
could  be  retroactive  (that  is,  effective  prior to the  actual  date of the
change).

Transfers, Assignments or Exchanges of a Contract

   
Transferring  contract  ownership,  designating  an  annuitant,  payee  or other
beneficiary  who is not also the owner,  or exchanging a contract can have other
tax  consequences  that we don't discuss here. If you're  thinking  about any of
those transactions, contact a tax advisor. 
    


                                      25
<PAGE>

Withholding

Annuity  distributions  usually are subject to withholding  for the  recipient's
federal  income  tax  liability  at rates  that  vary  according  to the type of
distribution  and the  recipient's tax status.  However,  recipients can usually
choose not to have tax withheld from distributions.

Multiple Contracts

   
In determining gross income,  section 72(e) generally treats as one contract all
TIAA  non-qualified  deferred annuity contracts issued after October 21, 1988 to
the same owner  during any  calendar  year.  This could  affect  when  income is
taxable and how much might be subject to the 10 percent penalty tax (see above).
There  might be  other  situations  where  Treasury  concludes  that it would be
appropriate to treat two or more annuity  contracts  purchased by the same owner
as if they were one contract.  Consult a tax advisor before buying more than one
annuity contract for the purpose of gaining a tax advantage. 
    

Possible Charge for TIAA's Taxes

   
Currently we don't charge the separate account for any federal,  state, or local
taxes on it or its  contracts  (other than premium  taxes--see  page 17), but we
reserve the right to charge the separate account or the contracts for any tax or
other cost  resulting  from the tax laws that we believe should be attributed to
them. 
    

Tax Advice

What we tell you here about federal and other taxes isn't  comprehensive  and is
for general information only. It doesn't cover every situation.  Taxation varies
depending on the circumstances,  and state and local taxes may also be involved.
For complete information on your personal tax situation,  check with a qualified
tax advisor.

Voting Rights

The separate  account  doesn't plan to hold annual  meetings of  contractowners.
When contractowner meetings are held,  contractowners  generally can vote (1) to
elect the  management  committee;  (2) to ratify the selection of an independent
auditor for the separate  account;  and (3) on any other matter that  requires a
vote by contractowners.

On the record date, you'll have one vote per dollar of your accumulation.

When we use the phrase  "majority  of  outstanding  voting  securities"  in this
prospectus  and the SAI,  we mean the  lesser of (a) 67  percent  of the  voting
securities  present,  as  long  as the  holders  of at  least  half  the  voting
securities  are  present  or  represented  by proxy;  or (b) 50  percent  of the
outstanding  voting  securities.  If a majority of outstanding voting securities
isn't required to decide a question, we'll

                                      26
<PAGE>

generally  require  a quorum  of 10  percent  of the  securities,  with a simple
majority  required  to  decide  the  issue.  If  laws,  regulations,   or  legal
interpretations  make it unnecessary to submit any issue to a vote, or otherwise
restrict your voting rights, we reserve the right to act as permitted.

General Matters

Choices and Changes

As long as the  contract  permits,  the  contractowner  (or the  annuitant,  the
annuity  partner,  beneficiary,  or any other payee) can choose or change any of
the  following:  (1) an  annuity  starting  date;  (2) an income  option;  (3) a
transfer;  (4) a method of payment for death benefits;  (5) an annuity  partner,
beneficiary,  or  other  person  named  to  receive  payments;  and  (6) a  cash
withdrawal or other distribution.

   
You have to make your choices or changes via a written notice satisfactory to us
and  received  at our home  office  (see  below).  You can change the terms of a
transfer,  cash  withdrawal,  or other cash  distribution  only  before  they're
scheduled to take place.  When we receive a notice of a change in beneficiary or
other person named to receive payments,  we'll execute the change as of the date
it was  signed,  even if the signer dies in the  meantime.  We execute all other
changes as of the date received. As already mentioned, we'll delay the effective
date of  some  transactions  until  we  receive  additional  documentation  (see
"Remitting Premiums," page 13). 
    

Telephone Transactions

   
You can use our Automated  Service  Center to check your  accumulation  balances
and/or your  current  allocation  percentages,  transfer  between  the  separate
account and the fixed account,  and/or  allocate future premiums to the separate
account or the fixed account by telephone.  To use the Automated Service Center,
you need to call 1 800  223-1200  on a  touch-tone  phone.  You will be prompted
through whatever  transactions you select.  We'll use reasonable care to confirm
that  instructions  given by telephone  are genuine.  You will be asked for your
contract number and Personal Access Code (PAC) as part of these procedures.  The
first time you call, you will have to change your PAC. Your PAC can be any 4- to
7-digit  number  you  select,  and can  also be the same  number  you use to get
information  about your Retirement  Annuity or Supplemental  Retirement  Annuity
through the TIAA-CREF Automated Telephone Service.  The Automated Service Center
is  available 24 hours a day. If you are calling  from a rotary  phone,  you may
call weekdays  between 8 a.m. and 8 p.m.,  Eastern  Time--stay on the line after
the initial greeting, and a service representative will assist you. Calls may be
recorded for verification. 
    


                                      27
<PAGE>

Contacting TIAA

We won't consider any notice, form, request, or payment to have been received by
TIAA  until  it  reaches  our  home  office:   Teachers  Insurance  and  Annuity
Association of America, 730 Third Avenue, New York, New York 10017-3206. You can
ask questions by calling toll-free 1 800 223-1200.

Electronic Prospectuses

If you  received  this  prospectus  electronically  and would like a paper copy,
please call 1 800 842-2733, extension 5509, and we will send it to you.

Signature Requirements

For  some  transactions,  we may  require  your  signature  to be  notarized  or
guaranteed by a commercial bank or a member of a national securities exchange.

Distribution of the Contracts

The contracts are offered  continuously by Teachers Personal Investors Services,
Inc.  (TPIS)  and,  in some  instances,  TIAA-CREF  Individual  &  Institutional
Services,   Inc.  (Services),   which  are  both  registered  with  the  SEC  as
broker-dealers  and  are  members  of  the  NASD.  TPIS  may be  considered  the
"principal  underwriter" for interests in the contract.  Anyone distributing the
contract must be a registered  representative of either TPIS or Services,  whose
main offices are both at 730 Third Avenue,  New York,  New York  10017-3206.  No
commissions are paid in connection with the distribution of the contracts.

Legal Proceedings

The assets of the separate account are not subject to any legal actions. Neither
TIAA nor TPIS nor  Advisors  is  involved  in any legal  action that we consider
material to its obligations to the separate account.

                                      28
<PAGE>

Table of Contents for
Statement of Additional Information

                                                   Page in the Statement of
                     Item                            Additional Information
 --------------------------------------------      -------------------------
Investment Restrictions                                      B-3
Investment Policies and Risk Considerations                  B-4
Options and Futures                                          B-4
Firm Commitment Agreements and Purchase of
  "When-Issued" Securities                                   B-7
Lending of Securities                                        B-8
Repurchase Agreements                                        B-8
Swap Transactions                                            B-9
Segregated Accounts                                         B-10
Other Investment Techniques and
  Opportunities                                             B-10
Portfolio Turnover                                          B-10
Valuation of Assets                                         B-10
Equity Securities                                           B-10
Money Market Instruments                                    B-11
Options                                                     B-11
Investments for Which Market Quotations Are
  Not Readily Available                                     B-11
Management                                                  B-12
Separate Account Management Committee and
  Officers                                                  B-12
Compensation of Managers                                    B-13
Investment Advisory and Related Services                    B-13
Custody of Portfolio                                        B-13
Auditors                                                    B-13
Brokerage Allocation                                        B-14
Performance Information                                     B-15
Total Return Information for the Separate
  Account                                                   B-15
Performance Comparisons                                     B-16
Illustrating Compounding, Tax Deferral, and
  Expense Deductions                                        B-16
Periodic Reports                                            B-17
General Matters                                             B-17
Assignment of Contracts                                     B-17
Payment to an Estate, Guardian, Trustee,
  etc.                                                      B-17
Benefits Based on Incorrect Information                     B-17
Proof of Survival                                           B-17
State Regulation                                            B-18
Legal Matters                                               B-18
Experts                                                     B-18
Additional Considerations                                   B-18
Additional Information                                      B-19
Financial Statements                                        B-19

                                      29
<PAGE>

[TIAA logo]

Teachers Insurance and
Annuity Association
730 Third Avenue
New York, NY 10017-3206

                                   [indicia]

                                   Bulk Rate
                               U.S. Postage Paid
                                   Permit 20
                              Holliston, MA 01746

                                      
<PAGE>

                     Individual Deferred Variable Annuities

                                 Funded Through

                          TIAA SEPARATE ACCOUNT VA-1

                                      of

                   TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                                   OF AMERICA

   
                       STATEMENT OF ADDITIONAL INFORMATION
                                  April 1, 1996
    

   
This Statement of Additional  Information is not a prospectus and should be read
in   connection   with  the  current   prospectus   dated  April  1,  1996  (the
("Prospectus"),  for the variable annuity that is the variable  component of the
contract.  The  Prospectus  is  available  without  charge upon  written or oral
request to:  Teachers  Insurance and Annuity  Association of America,  730 Third
Avenue, New York, New York 10017-3206,  Attention: Central Services; telephone 1
800 842-2733,  extension 5509.  Terms used in the Prospectus are incorporated in
this Statement. 
    

THIS STATEMENT OF ADDITIONAL  INFORMATION IS NOT A PROSPECTUS AND SHOULD BE READ
ONLY IN CONJUNCTION WITH THE PROSPECTUS FOR THE CONTRACTS.

                                 [TIAA LOGO]

                                      
<PAGE>

TABLE OF CONTENTS

                                Page in the        Location of
                                 Statement         Additional
                                    of           Information in
                                Additional       Prospectus, if
           Item                 Information        applicable
- ---------------------------------------------------------------
Investment
  Restrictions                      B-3              10-11
Investment Policies and
  Risk Considerations               B-4               8-11
 Options and Futures                B-4                 10
 Firm Commitment
  Agreements and
  Purchase of
  "When-Issued"
  Securities                        B-7                 11
Lending of Securities               B-8                 11
Repurchase Agreements               B-8                 11
Swap Transactions                   B-9                 10
Segregated Accounts                B-10
Other Investment
  Techniques and
  Opportunities                    B-10
Portfolio Turnover                 B-10
Valuation of Assets                B-10                 12
Equity Securities                  B-10
Money Market Instruments           B-11
Options                            B-11
Investments for Which
  Market Quotations Are
  Not Readily Available            B-11
Management                         B-12                 12
Separate Account
  Management Committee and
  Officers                         B-12
Compensation of
   Managers                        B-13
Investment Advisory and
  Related Services                 B-13               8,12
Custody of Portfolio               B-13
Auditors                           B-13
Brokerage Allocation               B-14
Performance
  Information                      B-15              11-12
Total Return
  Information for the
  Separate Account                 B-15
Performance
  Comparisons                      B-16
Illustrating
  Compounding, Tax
  Deferral, and Expense
  Deductions                       B-16
Periodic Reports                   B-17
General Matters                    B-17
Assignment of
  Contracts                        B-17
Payment to an Estate,
  Guardian, Trustee,
  etc.                             B-17
Benefits Based on
  Incorrect Information            B-17
Proof of Survival                  B-17
State Regulation                   B-18                  7
Legal Matters                      B-18                 28
Experts                            B-18
Additional
  Considerations                   B-18
Additional Information             B-19
Financial Statements               B-19                  6

                                      B-2
<PAGE>

INVESTMENT RESTRICTIONS

The following restrictions are fundamental policies with respect to the separate
account  and may not be  changed  without  the  approval  of a  majority  of the
outstanding  voting  securities,  as that term is defined under the 1940 Act, in
the separate account:

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

   2. The  separate  account  will not borrow  money,  except:  (a) the separate
   account may purchase  securities  on margin,  as described in  restriction  9
   below;  and (b) from banks  (only in amounts  not in excess of 33-1/3% of the
   market value of the separate account's assets at the time of borrowing), and,
   from other sources,  for temporary purposes (only in amounts not exceeding 5%
   of the separate  account's  total assets taken at market value at the time of
   borrowing).  Money may be temporarily obtained through bank borrowing, rather
   than through the sale of portfolio  securities,  when such borrowing  appears
   more attractive for the separate account;

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

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

   7.  The  separate  account  will  not  purchase  commodities  or  commodities
   contracts, except to the extent futures are purchased as described herein;

   8. The  separate  account will not make loans,  except:  (a) that it 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
   102% of the market value of the loaned securities,  or such lesser percentage
   as may be permitted by the New York State  Insurance  Department (not to fall
   below 100% of 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;  or (d)  participation  interests in loans,  and
   similar investments, may be purchased; and

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

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 in portfolio securities will not be considered a violation.

                                      B-3
<PAGE>

INVESTMENT POLICIES AND RISK CONSIDERATIONS

Options and Futures

The separate account may engage in options and futures  strategies to the extent
permitted  by the New York State  Insurance  Department  and  subject to SEC and
Commodity  Futures  Trading  Commission  ("CFTC")  requirements.  It is not  the
intention of the  separate  account to use options and futures  strategies  in a
speculative manner but rather to use them primarily as hedging techniques or for
cash management purposes.

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) the buying of covered put option  contracts,
and the selling of put option contracts to close out a position acquired through
the purchase of such  options;  and (3) the selling of call option  contracts or
the buying of put option  contracts  on groups of  securities  and on futures on
groups of  securities  and the buying of similar  call option  contracts  or the
selling of 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  separate  account  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  having a duration of 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.  As the  seller  of a call  option,  the  separate  account  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.
The selling of a call option  benefits the  separate  account 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 separate
account  risks an  "opportunity  loss" of  profits  if the  underlying  security
appreciates above the aggregate value of the exercise price and the premium.

The separate  account 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  which it had  previously  sold on that
security. Depending on the premium for the call option purchased by the separate
account, the separate account 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
separate  account,  as  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 separate  account,  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.

                                      B-4
<PAGE>

The  separate  account 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 the  separate
account, the separate account 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 the separate  account's  portfolio
of securities. To the extent that the separate account'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 separate account 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.

Futures.  To the extent  permitted by  applicable  regulatory  authorities,  the
separate account 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 a 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--the
separate  account  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 separate account usually
will be liquidated in this manner, the separate account may instead make or take
delivery  of the  underlying  securities  or  instruments  whenever  it  appears
economically  advantageous  to  the  separate  account  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.

                                      B-5
<PAGE>

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  simply 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 separate
account  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  separate  account  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
separate  account 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 separate account
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
separate account upon the purchase or sale of a futures contract. Initially, the
separate account 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  the  separate  account  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 the separate  account 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  separate  account  will  receive from the broker a variation
margin payment equal to that increase in value.  Conversely,  where the separate
account  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
separate  account  would be required to make a variation  margin  payment to the
broker.  At any time prior to expiration of the futures  contract,  the separate
account may elect to close the  position by taking an  opposite  position  which
will  operate to  terminate  the  separate  account'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  separate  account,  and the
separate  account realizes a loss or a gain. All margin payments will be made to
a custodian in the broker's name.

There are several risks in connection with the use by the separate  account 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  separate  account  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 separate  account's  portfolio  securities or  instruments
sought to be hedged.

                                      B-6
<PAGE>

Successful use of futures contracts by the separate account 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 the separate
account 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 separate account's  portfolio may decline.
If this occurred,  the separate account 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 the separate  account'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 the  separate  account has
hedged against the possibility of the decline in the market adversely  affecting
stocks held in its portfolio and stock prices  increased  instead,  the separate
account 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 the  separate  account  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 separate  account 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 still
may not  result in a  successful  hedging  transaction  over a very  short  time
period.

The  separate  account  may also use  futures  contracts  and options on futures
contracts  to manage  its cash flow more  effectively.  To the  extent  that the
separate  account  enters  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 separate account'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%).

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

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

   
The separate account can enter into firm commitment  agreements for the purchase
of securities on a specified  future date. When the separate account enters into
firm commitment agreements, liability for the purchase price--and the rights and
risks of ownership  of the  securities--accrues  to the separate  account at the
time it becomes  obligated to purchase such  securities,  although  delivery and
payment occur at a later date. Accordingly, 
    


                                      B-7
<PAGE>

   
if the market price of the security should decline,  the effect of the agreement
would be to obligate  the  separate  account to purchase the security at a price
above the current  market price on the date of delivery and payment.  During the
time the separate account is obligated to purchase such  securities,  it will be
required  to  segregate  assets (see  "Segregated  Accounts,"  page  B-10).  The
separate account will not purchase  securities on a "when issued" basis if, as a
result, more than 15% of its net assets would be so invested. 
    

Lending of Securities

   
Subject  to  investment  restriction  8(a) on page  B-3  (relating  to  loans of
portfolio  securities),  the separate account may lend its securities to brokers
and dealers that are not affiliated  with TIAA, 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 separate  account 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 New York State  Insurance  Department (not
to fall below 100% of the market  value of the loaned  securities),  as reviewed
daily.  By lending its  securities,  the separate  account 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
separate  account  by the  borrower  of  the  securities.  Such  loans  will  be
terminable  by the  separate  account  at any  time  and  will  not be  made  to
affiliates of TIAA.  The separate  account 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  separate  account  may pay  reasonable  fees to  persons
unaffiliated with the separate account 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,  should the borrower of  securities  default,  become the subject of
bankruptcy  proceedings,  or otherwise be unable to fulfill its  obligations  or
fail financially. 
    

Repurchase Agreements

Repurchase agreements have the characteristics of loans by the separate account,
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,  the separate account 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 separate account's seller to deposit
with the separate account 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 separate account 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 separate account may otherwise invest.

                                      B-8
<PAGE>

If a seller of a  repurchase  agreement  defaults  and does not  repurchase  the
security  subject  to the  agreement,  the  separate  account  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 separate  account;  in such event the separate  account 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  separate  account  may,  to the  extent  permitted  by the New  York  State
Insurance  Department  and 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 swap transactions,  the separate account may be able to protect
the value of a portion of its portfolio  against  declines in market value.  The
separate   account  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. The separate account 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 separate  account.  However,  there can be no assurance  that the
return  the  separate  account  receives  from  the  counterparty  to  the  swap
transaction will exceed the return it swaps to that party.

While  the  separate  account  will  only  enter  into  swap  transactions  with
counterparties it considers  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  separate  account  would  be  limited  to
contractual  remedies under the swap  agreement.  There can be no assurance that
the separate  account will succeed when pursuing its  contractual  remedies.  To
minimize the separate account's  exposure in the event of default,  the separate
account  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 the separate account enters into swap transactions
on a net basis, the net amount of the excess, if any, of the separate  account'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
separate  account's  custodian.  To the extent the separate  account 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.

To the extent  that there is an  imperfect  correlation  between  the return the
separate  account  is  obligated  to swap  and  the  securities  or  instruments
representing  such return,  the value of the swap  transaction  may be adversely
affected.  The separate account therefore will not 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 the separate account to engage
in swap transactions in a speculative

                                      B-9
<PAGE>

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 separate account.

Segregated Accounts

In connection  with  when-issued  securities,  firm commitment  agreements,  and
certain other transactions in which the separate account incurs an obligation to
make payments in the future,  the separate  account may be required to segregate
assets with its custodian bank in amounts  sufficient to settle the transaction.
To the extent  required,  such  segregated  assets will consist of liquid assets
such as cash,  United States  Government  securities or other  appropriate  high
grade debt obligations as may be permitted by law.

Other Investment Techniques and Opportunities

   
The separate account 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,
irrespective  of how these  actions  may  affect  the  weight of the  particular
securities in the separate account's portfolio. 
    


PORTFOLIO TURNOVER

   
The  transactions  engaged  in by the  separate  account  are  reflected  in the
separate  account's  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 separate account'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  separate  account and  ultimately  by the  separate  account's
contractowners.  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 separate  account has no fixed policy on portfolio  turnover.  The portfolio
turnover  rate for the separate  account for the period from November 1, 1994 to
December  31,  1994 was 0.04%.  The  portfolio  turnover  rate for the  separate
account in 1995 was 0.98%. 
    

Because a higher  portfolio  turnover rate will increase  brokerage costs to the
separate  account,  Advisors will carefully  weigh the added costs of short-term
investment against the gains anticipated from such transactions.

VALUATION OF ASSETS

The assets of the separate  account are valued as of the close of each valuation
day.

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 the New York  Stock  Exchange  or the
American  Stock  Exchange  are  valued  based on their  last sale  price on such
exchange on the date of valuation, or at the mean of the closing bid and

                                      B-10
<PAGE>

asked  prices if no sale is  reported.  Equity  securities  which are  listed or
traded on any other exchange are valued in a comparable  manner on the principal
exchange where traded.

Equity securities traded in the United States over-the-counter market are valued
based on the last sale price on the date of valuation for NASDAQ National Market
System securities, or at the mean of the closing bid and asked prices if no sale
is reported.  Other U.S.  over-the-counter  equity  securities are valued at the
mean of the closing bid and asked prices.

Money Market Instruments

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). Values for
money market  instruments  will be obtained either from one or more of the major
market makers or from one or more of the financial  information services for the
securities to be valued.

Options

Portfolio  investments  underlying  options are valued as described above. Stock
options  written by the  separate  account  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 the  separate  account 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 the separate account writes a call option,  the amount of the
premium is  included in the  separate  account'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 the separate account 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,  the  separate  account  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 the  separate
account'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 Management Committee (see "Management," below).

                                      B-11
<PAGE>

MANAGEMENT

Separate Account Management Committee and Officers

The  names  of  the  members  of  the  separate  account  Management   Committee
("Managers") and certain officers of the separate account and information  about
their principal  occupations during the past five years are shown below: 

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

Jeanmarie C. Grisi                    Manager              Treasurer, Carnegie Corporation of New York, since October
Carnegie Corporation of New York                           1991. Formerly, Associate Treasurer, Carnegie
437 Madison Avenue                                         Corporation of New York
New York, New York 10022

Richard M. Norman                     Manager              Vice President for Administration and Associate
Rutgers University                                         Treasurer, Rutgers University, since July 1991. Formerly,
Old Queens Building, Room 101                              Associate Senior Vice President and Treasurer, Rutgers
Somerset-George Street                                     University
New Brunswick, New Jersey 08903

Thomas W. Jones**                     Chairman of the      Vice Chairman, TIAA and CREF, since November 1995.
                                      Management           President and Chief Operating Officer, TIAA and CREF,
                                      Committee and        since January 1993. Formerly, Executive Vice President,
                                      President            Finance and Planning, TIAA and CREF

Thomas G. Walsh**                     Manager and          President, Teachers Personal Investors Services, Inc.,
                                      Executive Vice       since February 1994, and Executive Vice President, TIAA
                                      President            and CREF

Richard L. Gibbs                      Executive Vice       Executive Vice President, TIAA and CREF, since March 1993,
                                      President            and Vice President, TIAA-CREF Investment Management, Inc.
                                                           ("Investment Management") and TIAA-CREF Individual &
                                                           Institutional Services, Inc. ("Services"), since January
                                                           1992. Formerly, Vice President, Finance, TIAA and CREF

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

Richard J. Adamski                    Vice President       Vice President and Treasurer, Investment Management and
                                      and Treasurer        Services, since January 1992, and Vice President and
                                                           Treasurer, TIAA and CREF, since March 1991. Formerly,
                                                           Treasurer, TIAA and CREF
</TABLE>

 * The address for all officers of the separate account is 730 Third Avenue, New
   York, New York 10017-3206.

** These Managers are or may be "interested  persons"  within the meaning of the
   Investment Company Act of 1940.

                                      B-12
<PAGE>

Compensation of Managers

   
Managers who are not active  officers of TIAA each receive $2,500 per year, plus
$1,000 for each meeting of the Management  Committee attended.  Managers who are
active  officers of TIAA do not receive any  additional  compensation  for their
services as Managers.  The following table sets forth the  compensation  paid by
the separate account to Managers for the year ended December 31, 1995:

<TABLE>
<CAPTION>
         (1)                   (2)                   (3)                   (4)                  (5)
                            Aggregate             Pension or
                           Compensation      Retirement Benefits        Estimated
                               From           Accrued As Part of         Benefits        Total Compensation
    Name of Person,          Separate          Separate Account            Upon           Paid to Managers
        Position             Account               Expenses             Retirement        by Fund Complex
- ---------------------      ------------      --------------------      ------------      ------------------
<S>                          <C>                    <C>                   <C>                 <C>   
Laurence W. Franz,           $5,500                 $-0-                  $-0-                $5,500
  Manager
Jeanmarie C. Grisi,          $ -0-*                 $-0-                  $-0-                $  -0-
  Manager
Richard M. Norman,           $5,500                 $-0-                  $-0-                $5,500
  Manager
</TABLE>
    


* Ms. Grisi declined to accept compensation for her services.

INVESTMENT ADVISORY AND RELATED SERVICES

Investment  advisory  services and related services for the separate account are
provided by personnel of Teachers  Advisors,  Inc.  ("Advisors").  Advisors is a
subsidiary  of  TIAA  and is  registered  as an  investment  adviser  under  the
Investment   Advisers  Act  of  1940.   Advisors   manages  the  investment  and
reinvestment of the assets of the separate account, subject to the direction and
control of the  Management  Committee  of the  separate  account.  The  advisory
personnel of Advisors  perform all  research,  make  recommendations,  and place
orders for the purchase and sale of  securities.  Advisors also provides for all
portfolio  accounting,  custodial,  and related  services  for the assets of the
separate account.

   
As described in the  Prospectus,  the investment  management  agreement  between
Advisors and the separate  account  provides for payment by the separate account
of an  investment  advisory  fee of 0.30% of assets  annually.  Currently,  with
Advisors waiving a portion of that fee, a daily deduction from the net assets of
the separate  account is made at an annual rate of 0.07% for expenses related to
the management of the assets of the separate account. 
    

Custody of Portfolio

The custodian for the assets of the separate  account is Bankers Trust  Company,
16 Wall Street, New York, New York 10015.

Auditors

Deloitte & Touche LLP, Two World  Financial  Center,  New York,  New York 10281,
serves as the  separate  account's  independent  auditors  and, in that  regard,
provides general auditing services for the separate account.

                                      B-13
<PAGE>

BROKERAGE ALLOCATION

Advisors  is  responsible  for  decisions  to buy and  sell  securities  for the
separate  account  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
price,  execution  and available  data.  When  purchasing or selling  securities
traded on the  over-the-counter  market,  Advisors  generally  will  execute the
transaction 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  separate  account,  its  personnel  may,  consistent  with their  fiduciary
obligations,  decide  either  to buy or to sell a  particular  security  for the
separate  account at the same time as for a CREF  account  that they may also be
managing  on  behalf  of  TIAA-CREF  Investment  Management,  Inc.  ("Investment
Management"),  another  investment  adviser also  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.

   
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  separate   account.   The  aggregate  amount  of  brokerage
commissions  paid by the separate  account  during 1995 and 1994 was $22,442 and
$16,886, respectively. 
    

   
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 Management  Committee of the separate account for the placing of orders with
brokers providing such services.  In 1995, no brokerage commissions were paid by
the separate account to such brokers as a result of such allocation. 
    

Research or services  obtained for the separate account may be used by personnel
of  Advisors  in managing  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 the
separate account.

   
During 1995, the separate account acquired  securities of certain of its regular
brokers or dealers or their  parents,  where the parent derives more than 15% of
its total income from  securities  related  activities.  These  entities and the
value of the  securities of these  entities  held by the separate  account as of
December 31, 1995, are set forth below: 

A. Regular broker or dealer based on
   brokerage commission paid
   Bear Stearns & Co., Inc.
   (Parent--Bear Stearns Companies, Inc.)                  $31,303
   Merrill Lynch, Pierce, Fenner & Smith, Inc.
   (Parent--Merrill Lynch & Co., Inc.)                    $142,800

                                      B-14
<PAGE>

B. Regular broker or dealer based on entities
   acting as principal
   Lehman Government Securities, Inc.
   (Parent--Lehman Brothers Holdings, Inc.)                $42,500
   J.P. Morgan Securities Inc. (Parent--Morgan
   (J.P.) & Co., Inc.)                                    $208,650
   Morgan Stanley & Co., Inc. (Parent--Morgan
   Stanley Group, Inc.)                                    $64,500

    

                           PERFORMANCE INFORMATION

Total Return Information for the Separate Account

Total return quotations for the separate account may be advertised. Total return
quotations  will reflect all aspects of the  separate  account  return.  Average
annual total  returns are  determined by finding the average  annual  compounded
rate of return over a period that reflects the growth (or decline) in value of a
hypothetical  $1,000  investment made at the beginning of the period through the
end of that period,  according to the following  formula:  

                           P(1 + T)(n) = EV
  where:     P       =     hypothetical initial payment of $1,000
             T       =     average annual total return
             n       =     number of years in the period
            EV       =     ending value of the hypothetical  investment at the
                           end of the 1, 5, or 10 year period.

To derive the total return  quotations  from this formula,  the  percentage  net
change in the value of the $1,000 investment from the beginning of the period to
the end of such period  ("cumulative  total return") is  determined.  Cumulative
total returns simply reflect the change in value of an investment  over a stated
period.  Since the  accumulation  unit value is a "total return" unit value that
reflects  the  investment  experience  of the  separate  account and all expense
deductions made against the assets of the separate account, the ending value, or
EV,  of the  $1,000  hypothetical  investment  is  determined  by  applying  the
percentage  change  in the  accumulation  unit  value  over  the  period  to the
hypothetical initial payment of $1,000 less the current deductions from premiums
(0%). We then solve the equation for T to derive the average  annual  compounded
rate of return for the  separate  account  over the span of the period,  and the
resulting  "total return"  quotation is carried out to the nearest  hundredth of
one percent.

Set forth below is the total return information for the separate account,  which
reflects  all  deductions  made from the  assets in the  account,  applied  to a
hypothetical investment of $1,000: 

                                         Average Annual
                                         Compound Rate
                                            of Total         Cumulative Rate
Period                                       Return          of Total Return
- -----------------------------------      --------------      ----------------
1 year
  (from January 1, 1995 to
  December 31, 1995)                         36.17%               36.17%
1 year and 2 months
  (from November 1, 1994 date of
  SEC registration to  December 31,
  1995)                                      27.87%               33.21%

                                      B-15
<PAGE>

Performance Comparisons

Performance   information  for  the  separate   account  may  be  compared,   in
advertisements,  sales literature, and reports to contractowners and annuitants,
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
5000 Equity Index, (10) Russell 1000, 2000, and 3000 indices,  (11) the Consumer
Price Index,  published by the U.S. Bureau of Labor  Statistics  (measurement of
inflation),  (12) VARDS, and (13) Morningstar,  Inc. 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 the separate account also may be compared to other indices or
averages  that  measure   performance  of  a  pertinent   group  of  securities.
Contractowners  should keep in mind that the  composition of the  investments in
the reported  averages will not be identical to that of the separate account and
that certain formula  calculations (i.e., yield) may differ from index to index.
In addition,  there can be no assurance that the separate  account will continue
its performance as compared to such indices.

The  separate  account 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 separate  account  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 separate  account or
its  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.

Illustrating Compounding, Tax Deferral, and Expense Deductions

TIAA  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  separate  account.  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.

                                      B-16
<PAGE>

   
TIAA 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 separate  account's  expense charges to those of other variable
annuities and other investment products. 
    


PERIODIC REPORTS

Prior  to the  time  an  entire  accumulation  has  been  withdrawn  in  cash or
transferred to the fixed account a  contractowner  will be sent a statement each
quarter which sets forth the following:

(1)  Premiums  paid  during the  quarter;  (2) the  number  and dollar  value of
accumulation units in the separate account credited to the contractowner  during
the quarter and in total;  (3) cash withdrawals from the separate account during
the quarter;  and (4) any transfers  between the separate  account and the fixed
account during the quarter.

   
The  separate   account  also  will   transmit  to   contractowners,   at  least
semi-annually,  reports showing the financial  condition of the separate account
and a schedule of  investments  held in the separate  account in which they have
accumulations. 
    


GENERAL MATTERS

Assignment of Contracts

You can assign the contract at any time.

Payment to an Estate, Guardian, Trustee, etc.

We reserve the right to pay in one sum the commuted value of any benefits due an
estate, corporation,  partnership, trustee or other entity not a natural person.
Neither TIAA nor the separate account will be responsible for the conduct of any
executor, trustee, guardian, or other third party to whom payment is made.

Benefits Based on Incorrect Information

If the amounts of benefits  provided  under a contract were based on information
that is  incorrect,  benefits will be  recalculated  on the basis of the correct
data.  If any  overpayments  or  underpayments  have been  made by the  separate
account, appropriate adjustments will be made.

Proof of Survival

We reserve the right to require  satisfactory proof that anyone named to receive
benefits under a contract is living on the date payment is due. If this proof is
not  received  after a request in writing,  the  separate  account will have the
right to make reduced payments or to withhold payments entirely until such proof
is received.

                                      B-17
<PAGE>

STATE REGULATION

TIAA and the separate  account are subject to  regulation  by the New York State
Superintendent  of  Insurance  ("Superintendent")  as well  as by the  insurance
regulatory authorities of certain other states and jurisdictions.

TIAA and the separate account must file with the  Superintendent  both quarterly
and annual  statements  on forms  promulgated  by the New York  State  Insurance
Department.  The  separate  account  books and assets are  subject to review and
examination by the Superintendent and the Superintendent's  agents at all times,
and a full examination into the affairs of the separate account is made at least
every five years.  In addition,  a full  examination  of the separate  account's
operations is usually conducted periodically by some other states.

LEGAL MATTERS

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

EXPERTS

   
The  financial  statements  of TIAA and the  separate  account  included in this
Statement of Additional  Information have been audited by Deloitte & Touche LLP,
independent auditors, as stated in their reports appearing herein, and have been
so included in reliance upon the reports of such firm given upon their authority
as experts in accounting and auditing. 
    


ADDITIONAL CONSIDERATIONS

Over the past  several  years,  TIAA and CREF have  added many new  savings  and
investment  vehicles to their line of products.  The growing  family of TIAA and
CREF products is designed to provide  additional  savings and investment options
for  those  who  want  to  diversify  their  holdings.  Most  experts  recommend
diversification as a good strategy for retirement and other long-term investing,
both  because  a  diversified  portfolio  offers a  degree  of  safety  from the
volatility  of specific  markets,  and because it allows the investor to benefit
from the potential for growth in several different types of investments.

   
The contract  became  available  in 1994.  The  separate  account's  Stock Index
Account  is  ideal  for  people  who are  seeking  growth  and are  able to make
long-term  investments.  Although  past  performance  is no  guarantee of future
results,  in the past stocks have  outperformed many other types of investments.
Investors  who seek to counter  the  effects  of  inflation  on their  long-term
investments  should  therefore  consider  investing  in stocks.  The Stock Index
Account  could be an  appropriate  investment  for  someone  who is  seeking  to
supplement his or her retirement  income, to purchase a retirement home, finance
an extended trip, or build a fund for philanthropic  purposes.  Of course, there
is no guarantee that the investment  objective of that or any other fund will be
met. 
    

Before  investing,  you should  consider  whether  your  pension plan and social
security  payments  will meet your  retirement  needs.  You should  look at your
assets and liabilities to help determine whether you need to invest

                                      B-18
<PAGE>

more money to help provide  retirement income. You should consider how much time
you have until  retirement and the effect of inflation and taxes on your savings
and investments.  You should also keep in mind that experts say that people need
70% to 80% of their  pre-retirement  income to  maintain  the same  standard  of
living after retirement.  Before contributing to a contract, you should consider
whether you have already reached your contribution limit on your TIAA-CREF basic
Retirement  Annuities,  Supplemental  Retirement  Annuities,  and  other  403(b)
savings plans. Consult your tax advisor to learn more about these limits.

You should also consider the risks of any  investment  relative to its potential
rewards. In particular,  you should be aware of the risk that arises from market
timing. Market timing is an investment technique whereby amounts are transferred
from one category of investment  to another (for example,  from stocks to bonds)
based upon a perception  of how each of those  categories  of  investments  will
perform  relative to the others at a particular  time.  Investors  who engage in
market  timing run the risk that they may transfer  out of a type of  investment
with a rising market value or transfer into a type of investment  with a falling
market value. We do not endorse the practice of market timing.

The variety of issues to consider  highlights  the importance of the support and
services that TIAA  provides.  These services  include:  (1) retirement and life
insurance   planning   expertise  from   professional   counselors  rather  than
commissioned salespeople; (2) detailed information through quarterly transaction
reports,  newsletters and other publications about retirement planning;  and (3)
seminars,  individual counseling,  a Participant Information Center, and 24-hour
toll-free  numbers for  transactions  and inquiries.  If you request it, we will
send you periodic reminders to remit premiums to the contract.

ADDITIONAL INFORMATION

A  Registration  Statement  has been  filed  with the  Securities  and  Exchange
Commission,  under the 1933 Act, with respect to the contracts  discussed in the
Prospectus  and in this  Statement  of  Additional  Information.  Not all of the
information  set forth in the  Registration  Statement,  amendments and exhibits
thereto has been  included in the  Prospectus  or this  Statement of  Additional
Information.   Statements  contained  herein  concerning  the  contents  of  the
contracts  and other  legal  instruments  are  intended to be  summaries.  For a
complete statement of the terms of these documents,  reference should be made to
the instruments filed with the Commission.

FINANCIAL STATEMENTS

The audited financial statements of the separate account and TIAA follow.

The  financial  statements  of TIAA should be  distinguished  from the financial
statements of the separate account and should be considered only as bearing upon
the ability of TIAA to meet its obligations under the contracts. They should not
be considered as bearing on the investment performance of the assets held in the
separate account.

                                      B-19
<PAGE>

                     INDEX TO AUDITED FINANCIAL STATEMENTS
                              DECEMBER 31, 1995

                                                            Page
TIAA Separate Account VA-1--Stock Index Account
Report of Management Responsibility                         B-21
Report of Independent Auditors                              B-22
Audited Financial Statements
 Statement of Assets and Liabilities                        B-23
 Statement of Operations                                    B-24
 Statements of Changes in Net Assets                        B-25
Notes to Financial Statements                               B-26
Statement of Investments                                    B-29
Teachers Insurance and Annuity Association of America
Report of Management Responsibility                         B-44
Report of Independent Auditors                              B-45
Audited Financial Statements
 Balance Sheets                                             B-46
 Statements of Operations                                   B-47
 Statements of Changes in Contingency Reserves              B-48
 Statements of Cash Flows                                   B-49
Notes to Financial Statements                               B-50

                                      B-20
<PAGE>

   
[TIAA Logo]
    

                     REPORT OF MANAGEMENT RESPONSIBILITY

To the Contractowners of 
   TIAA Separate Account VA-1:

The accompanying  financial statements of the Stock Index Account ("Account") of
TIAA Separate Account VA-1 ("VA-1") are the  responsibility of management.  They
have been prepared in accordance with generally accepted  accounting  principles
and  have  been  presented  fairly  and  objectively  in  accordance  with  such
principles.

Teachers  Insurance and Annuity  Association of America ("TIAA") 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,  TIAA's internal audit personnel  provide a continuing
review of the internal  controls and operations of TIAA,  including its separate
account  operations.  The  internal  Auditor  regularly  reports  to  the  Audit
Committee of the TIAA Board of Trustees and to the Management Committee of VA-1.

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

The Audit  Committee of the TIAA Board of Trustees,  consisting  of trustees who
are not officers of TIAA, and the Management  Committee of VA-1, the majority of
which are not officers of TIAA, meet regularly with management,  representatives
of  Deloitte & Touche LLP and  internal  auditing  personnel  to review  matters
relating to financial reporting, internal controls and auditing.

                         [signature of Thomas W. Jones]

                                   Chairman of
                       Management Committee and President

                         [signature of Thomas G. Walsh]

                                   Manager and
                            Executive Vice President

                         [signature of Richard L. Gibb]

                          Principal Accounting Officer
                          and Executive Vice President

                                      B-21
<PAGE>

[letterhead]
[LOGO] Deloitte &
        Touche LLP  Two World Financial Center         Telephone: (212) 436-2000
                    New York, New York 10281-1414      Facsimile: (212) 436-5000

   
                        REPORT OF INDEPENDENT AUDITORS
    

To the Contractowners and Management Committee of
 TIAA Separate Account VA-1:

We have audited the accompanying statement of assets and liabilities,  including
the  statement  of  investments,  of the Stock  Index  Account of TIAA  Separate
Account VA-1  ("VA-1") as of December 31, 1995,  and the related  statements  of
operations  and of  changes in net assets for the year then ended and of changes
in net assets for the period October 3, 1994 (date  established) to December 31,
1994. These financial  statements are the  responsibility of VA-1's  management.
Our responsibility is to express an opinion on these financial  statements based
on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities  owned at December 31, 1995, by  correspondence  with
the  custodians  and brokers;  where replies were not received from brokers,  we
performed  other  auditing  procedures.  An audit also  includes  assessing  the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation.  We believe that our
audits provide a reasonable basis for our opinion.

   
In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the financial position of the Stock Index Account of VA-1 at December
31, 1995,  the results of its  operations  and the changes in its net assets for
the  above-stated  periods,  in conformity  with generally  accepted  accounting
principles. 
    

   
[signature of Deloitte Touche LLP]
February 6, 1996
    

[logo]
- ---------------
Deloitte Touche
Tohmatsu
International
- ---------------
                                      B-22
<PAGE>

   
                          TIAA SEPARATE ACCOUNT VA-1
                             STOCK INDEX ACCOUNT
                     STATEMENT OF ASSETS AND LIABILITIES
                              December 31, 1995


ASSETS
 Investments, at cost                                          $72,207,438
 Net unrealized appreciation of investments                     16,387,886
                                                                ----------
 Investments, at value                                          88,595,324
 Cash                                                               32,280
 Dividends and interest receivable                                 168,815
 Amounts due from General Account                                  831,907
                                                                ----------
                                              TOTAL ASSETS      89,628,326
                                                                ----------
LIABILITIES
 Payable for investment advisory services                              733
                                                                ----------
                                         TOTAL LIABILITIES             733
                                                                ----------
NET ASSETS--Accumulation Fund                                  $89,627,593
                                                                ==========
NUMBER OF ACCUMULATION UNITS OUTSTANDING--Notes 5 and 6          2,604,605
                                                                ==========
NET ASSET VALUE, PER ACCUMULATION UNIT--Note 5                      $34.41
                                                                ==========
    

                       See notes to financial statements.

                                      B-23
<PAGE>

   
                          TIAA SEPARATE ACCOUNT VA-1
                             STOCK INDEX ACCOUNT
                           STATEMENT OF OPERATIONS
                         Year Ended December 31, 1995


INVESTMENT INCOME
 Income:
  Dividends                                                   $ 1,436,608
  Interest                                                         46,587
                                                                ---------
                                              TOTAL INCOME      1,483,195
                                                                ---------
 Expenses--Note 3:
  Investment advisory                                             186,937
  Administrative                                                  122,454
  Mortality and expense risk charges                              153,073
                                                                ---------
                              TOTAL EXPENSES BEFORE WAIVER        462,464
  Fees paid indirectly                                             (3,245)
                                                                ---------
                                NET EXPENSES BEFORE WAIVER        459,219
  Investment advisory charges waived--Note 3                     (122,454)
                                                                ---------
                                              NET EXPENSES        336,765
                                                                ---------
                                    INVESTMENT INCOME--NET      1,146,430
                                                                ---------
REALIZED AND UNREALIZED GAIN ON
 INVESTMENTS--Note 4
  Net realized gain on investments                                481,973
  Net change in unrealized appreciation on investments         16,241,820
                                                                ---------
           NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS     16,723,793
                                                                ---------
      NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS    $17,870,223
                                                                =========
    


                       See notes to financial statements.

                                      B-24
<PAGE>

                           TIAA SEPARATE ACCOUNT VA-1
                             STOCK INDEX ACCOUNT
                     STATEMENTS OF CHANGES IN NET ASSETS

<TABLE>
<CAPTION>
                                                           Year Ended         October 3, 1994
                                                          December 31,     (date established) to
                                                              1995           December 31, 1994
                                                         -------------    ----------------------

<S>                                                       <C>                   <C>
FROM OPERATIONS
 Investment income--net                                   $  1,146,430          $   177,834
 Net realized gain on investments                              481,973                1,811
 Net change in unrealized appreciation on investments       16,241,820              146,066
                                                            -----------      --------------------
                            NET INCREASE IN NET ASSETS
                             RESULTING FROM OPERATIONS      17,870,223              325,711
                                                            -----------      --------------------
FROM CONTRACTOWNER TRANSACTIONS
 TIAA seed money contributed (withdrawn)--Note 1           (33,252,105)          25,000,000
 Premiums                                                   61,534,705            2,654,030
 Contractowner transfers from fixed account                 14,563,961            1,616,615
 Withdrawals                                                  (683,251)
 Death benefits                                                 (2,296)
                                                            -----------      --------------------
                      INCREASE IN NET ASSETS RESULTING
                       FROM CONTRACTOWNER TRANSACTIONS      42,161,014           29,270,645
                                                            -----------      --------------------
                            NET INCREASE IN NET ASSETS      60,031,237           29,596,356
NET ASSETS
 Beginning of period                                        29,596,356               --
                                                            -----------      --------------------
 End of period                                            $ 89,627,593          $29,596,356
                                                            ===========      ====================
</TABLE>


                       See notes to financial statements.

                                      B-25
<PAGE>

                           TIAA SEPARATE ACCOUNT VA-1
                               STOCK INDEX ACCOUNT
                          NOTES TO FINANCIAL STATEMENTS

   
NOTE 1--ORGANIZATION
    

TIAA  Separate  Account  VA-1  ("VA-1") is a  segregated  investment  account of
Teachers Insurance and Annuity Association of America ("TIAA") and was organized
on February 16, 1994 under the  insurance  laws of the State of New York for the
purpose of issuing and funding variable annuity  contracts.  VA-1 was registered
with the Securities and Exchange Commission ("Commission") effective November 1,
1994  as an  open-end,  diversified  management  investment  company  under  the
Investment Company Act of 1940. Currently,  VA-1 consists of a single investment
portfolio,  the Stock Index Account ("Account"),  which invests in a diversified
portfolio of equity securities selected to track the overall United States stock
market.

   
The Account was  established  on October 3, 1994 with a  $25,000,000  seed money
investment by TIAA. TIAA purchased  1,000,000  Accumulation Units of the Account
and such Units share in the pro rata  investment  experience  of the Account and
are subject to the same valuation procedures and expense deductions as all other
Accumulation  Units in the Account.  On November  14, 1994,  VA-1 began to offer
Accumulation Units of the Account to participants other than TIAA. On October 2,
1995,  TIAA  began to  withdraw  its  Accumulation  Units  from the  Account  at
prevailing  daily net asset values and these  withdrawals  are  reflected in the
accompanying  financial  statements.  At December 31, 1995,  TIAA retained 2,685
Accumulation Units, with a total value of $92,402. 
    

   
Teachers Advisors,  Inc.  ("Advisors"),  an indirect subsidiary of TIAA which is
registered  with the Commission as an investment  adviser,  provides  investment
advisory  services  for VA-1  pursuant  to an  Investment  Management  Agreement
between TIAA,  Advisors and VA-1. TIAA provides all administrative  services for
VA-1 pursuant to an Administrative  Services  Agreement with VA-1. The contracts
are  distributed  primarily  by  Teachers  Personal  Investors  Services,   Inc.
("TPIS"),  also an indirect  subsidiary of TIAA,  which is  registered  with the
Commission as a  broker-dealer  and is a member of the National  Association  of
Securities Dealers, Inc. 
    


NOTE 2--SIGNIFICANT ACCOUNTING POLICIES

The following is a summary of the significant  accounting policies  consistently
followed  by the  Account,  which  are in  conformity  with  generally  accepted
accounting principles.

Valuation  of  Investments:  Securities  listed or traded on any  United  States
national  securities exchange are valued at the last sales price as of the close
of the principal  securities exchange on which such securities are traded or, if
there is no sale, at the mean of the last bid and asked prices on such exchange.
Securities traded only in the  over-the-counter  market and quoted in the NASDAQ
National Market System are valued at the last sales price, or at the mean of the
last bid and asked  prices if no sale is  reported.  All other  over-the-counter
securities  are valued at the mean of the last bid and asked prices.  Short-term
money market  instruments are stated at market value.  Portfolio  securities for
which market  quotations  are not readily  available are valued at fair value as
determined  in good faith  under the  direction  of and in  accordance  with the
responsibilities of the Management Committee of VA-1.

Accounting for Investments:  Securities transactions are accounted for as of the
date the  securities  are  purchased or sold (trade  date).  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.  Realized gains and losses on security  transactions  are
accounted for on the average cost basis.

   
Federal  Income  Taxes:  Based on  provisions  of the Internal  Revenue Code, no
federal taxes are attributable to the net investment experience of the Account.
    


                                      B-26
<PAGE>

                           TIAA SEPARATE ACCOUNT VA-1
                               STOCK INDEX ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

NOTE 3--MANAGEMENT AGREEMENTS

Daily  charges are  deducted  from the net assets of the  Account  for  services
required  to  manage  investments,  administer  the  separate  account  and  the
contracts,  and to cover certain  insurance  risks borne by TIAA. The Investment
Management  Agreement sets the investment  advisory  charge at an annual rate of
0.30% of the net assets of the Account. Currently,  Advisors has agreed to waive
a portion of such fee, so that the daily  deduction is  equivalent  to an annual
charge of 0.10% of the net assets of the Account.  The  Administrative  Services
Agreement sets the  administrative  expense charge at an annual rate of 0.20% of
the net assets of the Account. TIAA also imposes a daily charge equivalent to an
annual  rate of 0.25% of the net  assets  of the  Account  for  bearing  certain
mortality and expense risks in connection with the contracts.

   
Advisors and TPIS generally pay directly for all third-party  services  provided
for the benefit of the Account.  "Soft-dollar"  arrangements  for  brokerage and
other  services are  generally  not utilized by the  Account.  However,  certain
custodial  fees are  reduced  based on the level of  average  cash  balances  on
deposit with a custodian bank during the period.  The amount by which  custodial
fees were reduced  under these  expense  offset  agreements  is reflected in the
accompanying Statement of Operations as "Fees paid indirectly".
    


NOTE 4--INVESTMENTS

At December  31,  1995,  the net  unrealized  appreciation  on  investments  was
$16,387,886,  consisting of gross  unrealized  appreciation  of $17,765,654  and
gross unrealized depreciation of $1,377,768.

Purchases  and  sales  of  securities,   other  than  short-term   money  market
instruments,  for the  year  ended  December  31,  1995,  were  $43,023,069  and
$598,181, respectively.

NOTE 5--CONDENSED FINANCIAL INFORMATION

Selected condensed financial information for an Accumulation Unit of the Account
is presented below.

   
<TABLE>
<CAPTION>
                                                                Year Ended         October 3, 1994
                                                               December 31,     (date established) to
                                                                   1995           December 31, 1994
                                                               -------------   ----------------------
<S>                                                               <C>                  <C>
Per Accumulation Unit Data:
 Investment income                                                $  .745              $  .206
 Expense charges                                                     .170                 .034
                                                                 -----------      --------------------
 Investment income--net                                              .575                 .172
 Net realized and unrealized gain on investments                    8.565                 .099
                                                                 -----------      --------------------
 Net increase in Accumulation Unit Value                            9.140                 .271
Accumulation Unit Value:
 Beginning of period                                               25.271               25.000
                                                                 -----------      --------------------
 End of period                                                    $34.411              $25.271
                                                                 ===========      ====================
Ratios to Average Net Assets:
 Expenses                                                           0.55%                0.13%
 Investment income--net                                             1.87%                0.68%
Portfolio turnover rate                                             0.98%                0.04%
Thousands of Accumulation Units outstanding at end of
  period                                                            2,605                1,171
</TABLE>
    


                                      B-27
<PAGE>

                           TIAA SEPARATE ACCOUNT VA-1
                               STOCK INDEX ACCOUNT
                   NOTES TO FINANCIAL STATEMENTS--(Concluded)

NOTE 6--ACCUMULATION UNITS

Changes in the number of Accumulation Units outstanding were as follows:

<TABLE>
<CAPTION>
                                                         Year Ended         October 3, 1994
                                                        December 31,     (date established) to
                                                            1995           December 31, 1994
                                                        -------------    ---------------------
<S>                                                       <C>                  <C>
Accumulation Units:
 Credited for premiums                                    1,999,245            1,106,440
 Credited (cancelled) for transfers and
  disbursements                                            (565,817)              64,737
 Outstanding:
  Beginning of period                                     1,171,177                --
                                                          -----------      -------------------
  End of period                                           2,604,605            1,171,177
                                                          ===========      ===================
</TABLE>

                                      B-28
<PAGE>

                           TIAA SEPARATE ACCOUNT VA-1
                  STATEMENT OF INVESTMENTS--STOCK INDEX ACCOUNT
                                DECEMBER 31, 1995

                                     SUMMARY

                                      VALUE          %
                                    --------      -----
PREFERRED STOCK
CONGLOMERATES                    $       589      0.00%
FINANCIAL--MISCELLANEOUS                 294      0.00
                                    --------      -----
TOTAL PREFERRED STOCK
  (Cost $754)                            883      0.00
                                    --------      -----
COMMON STOCK
AEROSPACE                          1,192,523      1.33
AIR TRANSPORTATION                   466,805      0.52
AUTOMOTIVE & RELATED               2,297,946      2.56
BANKS                              6,579,588      7.34
BEVERAGES                          2,527,849      2.82
BROADCASTERS                       1,048,972      1.17
BUSINESS SERVICES                  1,220,797      1.36
CHEMICALS--MAJOR                   1,855,585      2.07
CHEMICALS--SPECIALTY               1,061,389      1.18
COMMUNICATION EQUIPMENT &
  SERVICES                         1,706,832      1.91
COMPUTER SERVICE                   2,721,643      3.04
CONGLOMERATES                      1,783,749      1.99
CONSTRUCTION--MATERIALS &
  BUILDERS                           648,136      0.72
CONTAINERS                            97,122      0.11
COSMETICS                            502,500      0.56
ELECTRICAL EQUIPMENT               2,771,871      3.09
ELECTRICAL EQUIPMENT--
  COMPONENTS DIVERSIFIED           2,697,489      3.01
ELECTRICAL
  EQUIPMENT--INSTRUMENTS             472,161      0.53
ENVIRONMENTAL CONTROL                375,274      0.42
FINANCIAL--MISCELLANEOUS           3,170,569      3.54
FOODS                              2,220,930      2.48
FOREST PRODUCTS                      511,549      0.57
HEALTHCARE--DRUGS                  4,793,837      5.35
HEALTHCARE--HOSPITAL SUPPLY        2,024,002      2.26
HEALTHCARE--OTHER                  1,217,397      1.36
HEALTHCARE--SERVICE                1,799,860      2.01
HOUSEHOLD--CONSUMER
  ELECTRONICS                         29,491      0.03
HOUSEHOLD--DURABLE GOODS             423,062      0.47
HOUSEHOLD--PRODUCTS              $ 1,416,235      1.58%
INSURANCE--BROKERS & OTHER           425,075      0.48
INSURANCE--LIFE                      541,862      0.61
INSURANCE--MULTI-LINE,
  PROPERTY & CASUALTY              2,796,924      3.12
LEISURE TIME                       1,200,366      1.34
MACHINERY                          1,405,459      1.57
METALS--ALUMINIUM                    207,649      0.23
METALS--GOLD                         189,683      0.21
METALS--NON-FERROUS                  299,611      0.33
METALS--STEEL                        286,650      0.32
OFFICE EQUIPMENT                   2,925,186      3.26
PAPER                              1,030,734      1.15
PETROLEUM--EXPLORATION &
  PRODUCTION                         719,723      0.80
PETROLEUM--INTEGRATED              4,457,290      4.97
PETROLEUM--SERVICE                   721,998      0.81
PHOTOGRAPHY                          406,400      0.45
PROPERTY--REAL ESTATE                258,000      0.29
PUBLISHING--NEWSPAPER                411,084      0.46
PUBLISHING--OTHER                    767,948      0.86
RAILROAD                             870,957      0.97
RESTAURANTS & HOTELS               1,131,654      1.26
RETAIL--FOOD                         655,652      0.73
RETAIL--GENERAL MERCHANDISE        3,229,926      3.60
TEXTILE & APPAREL                    421,299      0.47
TOBACCO                            1,635,817      1.83
TRUCKERS & SHIPPING                  186,037      0.21
UTILITIES--ELECTRIC                4,080,113      4.55
UTILITIES--GAS & PIPELINE          1,142,818      1.28
UTILITIES--TELEPHONE               6,553,239      7.31
                                    --------      -----
TOTAL COMMON STOCK
  (Cost $72,206,684)              88,594,317     98.85
                                    --------      -----
ROUNDING                                 124      0.00
                                    --------      -----
TOTAL PORTFOLIO
  (Cost $72,207,438)              88,595,324     98.85
OTHER ASSETS & LIABILITIES,
  NET                              1,032,269      1.15
                                    --------      -----
NET ASSETS                       $89,627,593    100.00%
                                    ========      =====


                       See notes to financial statements.

                                      B-29
<PAGE>

                           TIAA SEPARATE ACCOUNT VA-1
                  STATEMENT OF INVESTMENTS--STOCK INDEX ACCOUNT
                                DECEMBER 31, 1995

 SHARES                                              VALUE
- -------                                          -----------
            PREFERRED STOCK--0.00%
            CONGLOMERATES--0.00%
    41      TELEDYNE, INC SERIES E               $      589
                                                  ----------
            FINANCIAL--
            MISCELLANEOUS--0.00%
    12      EVEREN CAPITAL CORP SERIES A                294
                                                  ----------
            TOTAL PREFERRED STOCK
            (Cost $754)                                  883
                                                  ----------
            COMMON STOCK--98.85%
            AEROSPACE--1.33%
 5,300      BOEING CO                               415,387
 1,500      EG & G, INC                              36,375
   800      GENERAL DYNAMICS CORP                    47,300
 1,900      GENERAL MOTORS CORP (CLASS H)            93,337
 2,678      LOCKHEED MARTIN CORP                    211,562
 1,600      MCDONNELL DOUGLAS CORP                  147,200
   600      NORTHROP GRUMMAN CORP                    38,400
 1,100      OEA, INC                                 32,862
 3,600      RAYTHEON CO                             170,100
                                                  ----------
                                                  1,192,523
                                                  ----------
            AIR TRANSPORTATION--0.52%
   950      AIR EXPRESS INTERNATIONAL CORP           21,850
 1,100     *AMR CORP                                 81,675
 2,250      COMAIR HOLDINGS, INC                     60,468
 1,000      DELTA AIRLINES, INC                      73,875
   900     *FEDERAL EXPRESS CORP                     66,487
 1,300     *NORTHWEST AIRLINES CORP
            (CLASS A)                                66,300
 2,600      SOUTHWEST AIRLINES CO                    60,450
   200     *UAL CORP NEW                             35,700
                                                  ----------
                                                    466,805
                                                  ----------
            AUTOMOTIVE & RELATED--2.56%
 1,200      ALLEN GROUP, INC                         26,850
   700      BANDAG, INC                              37,887
 1,000      BORG-WARNER AUTOMOTIVE, INC              32,000
 5,700      CHRYSLER CORP                           315,637
 1,600      COOPER TIRE & RUBBER CO                  39,400
   800      CUMMINS ENGINE CO, INC                   29,600
 1,600      DANA CORP                                46,800
 1,000      DANAHER CORP                             31,750
 1,200      EATON CORP                               64,350
 1,200     *ECHLIN, INC                              43,800
17,300      FORD MOTOR CO                           501,700

11,726      GENERAL MOTORS CORP                  $  620,012
 1,700      GENUINE PARTS CO                         69,700
 2,400      GOODYEAR TIRE & RUBBER CO               108,900
 1,300      HARLEY DAVIDSON, INC                     37,375
   700      HAYES WHEELS
            INTERNATIONAL, INC                       17,937
 1,900     *LEAR SEATING CORP                        55,100
   900      MODINE MANUFACTURING CO                  21,600
 2,000     *NAVISTAR INTERNATIONAL CORP              21,000
   700      PACCAR, INC                              29,487
 1,200      POLARIS INDUSTRIES, INC                  35,250
 2,500      SAFETY-KLEEN CORP                        39,062
   900      SNAP-ON, INC                             40,725
   500      STANDARD PRODUCTS CO                      8,812
   300      TRANSPRO, INC                             3,187
   900      WABASH NATIONAL CORP                     20,025
                                                  ----------
                                                  2,297,946
                                                  ----------
            BANKS--7.34%
 1,800      AMSOUTH BANCORP                          72,675
 5,600      BANC ONE CORP                           211,400
 1,200      BANCORP HAWAII, INC                      43,050
 2,053      BANK OF BOSTON CORP                      94,951
 3,000      BANK OF NEW YORK CO, INC                146,250
 1,400      BANK SOUTH CORP                          42,525
 5,700      BANKAMERICA CORP                        369,075
 1,200      BANKERS TRUST NEW YORK CORP              79,800
 1,300      BARNETT BANKS, INC                       76,700
   500      BAYBANKS, INC                            49,125
 1,800      BOATMENS BANCSHARES, INC                 73,575
 1,100      CAPITAL ONE FINANCIAL CORP               26,262
 1,000      CCB FINANCIAL CORP                       55,500
 3,800      CHARTER ONE FINANCIAL, INC              116,375
 2,758      CHASE MANHATTAN CORP                    167,203
 3,800      CHEMICAL BANKING CORP                   223,250
 6,246      CITICORP                                420,043
   105     *CNB BANCSHARES INC                        2,992
 1,800      COMERICA, INC                            72,225
 2,100      CORESTATES FINANCIAL CORP                79,537
   802      CRESTAR FINANCIAL CORP                   47,418
 1,200      DEPOSIT GUARANTY CORP                    53,400
   600      FIFTH THIRD BANCORP                      43,950
 1,212      FIRST AMERICAN BANK CORP                 53,782
 2,020      FIRST BANK SYSTEM, INC                  100,242
 4,453      FIRST CHICAGO NBD CORP                  175,893


                       See notes to financial statements.

                                      B-30
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            BANKS--(continued)
   807      FIRST COMMERCE CORP                  $   25,824
 1,819      FIRST COMML CORP                         60,027
 1,333      FIRST FIDELITY BANCORP NEW              100,474
   500      FIRST FINANCIAL BANCORP                  17,625
 1,200      FIRST INTERSTATE BANCORP                163,800
 1,000      FIRST MICHIGAN BANK CORP                 27,750
 1,200      FIRST SECURITY CORP                      46,200
   500      FIRST TENNESSEE NATIONAL CORP            30,250
 2,500      FIRST UNION CORP                        139,062
 1,000      FIRSTAR CORP NEW                         39,625
   800      FIRSTIER FINANCIAL, INC                  35,200
 1,600      FIRSTMERIT CORP                          48,000
 4,006      FLEET FINANCIAL GROUP, INC NEW          163,244
 1,947      HUNTINGTON BANCSHARES, INC               46,728
 2,900      KEYCORP NEW                             105,125
 1,900      MAGNA GROUP, INC                         45,125
 2,200      MARSHALL & ILSLEY CORP                   57,200
 1,850      MELLON BANK CORP                         99,437
 1,000      MERCANTILE BANCORP, INC                  46,000
 2,000      MERCANTILE BANKSHARES CORP               55,750
 1,114      MERIDIANBANCORP, INC                     51,801
 1,000      MIDLANTIC CORP                           65,625
 2,600      MORGAN (J.P.) & CO, INC                 208,650
 2,067      NATIONAL CITY CORP                       68,469
 1,100      NATIONAL COMMERCE BANCORP                28,875
 4,124      NATIONSBANK CORP                        287,133
 1,000      NORTHERN TRUST CORP                      56,000
 4,500      NORWEST CORP                            148,500
 1,155      OLD KENT FINANCIAL CORP                  47,499
 1,900      OLD NATIONAL BANCORP                     66,025
   300      ONE VALLEY BANCORP OF WEST
            VIRGINIA                                  9,375
 3,400      PNC BANK CORP                           109,650
 1,700      PREMIER BANCORP, INC                     39,737
   600      REGIONS FINANCIAL CORP                   25,800
   500      REPUBLIC NEW YORK CORP                   31,062
 1,116      SIGNET BANKING CORP                      26,505
 1,850      SOUTHERN NATIONAL CORP                   48,562
 1,800      SOUTHTRUST CORP                          46,125
 2,200      ST. PAUL BANCORP, INC                    56,100
   600      STAR BANC CORP                           35,700
 1,300      STATE STREET BOSTON CORP                 58,500
 2,420      SUMMIT BANCORP                           76,230
 1,500      SUNTRUST BANKS, INC                     102,750
 1,200      SYNOVUS FINANCIAL CORP                   34,200
 2,529      U.S. BANCORP                             85,037
 1,100      UJB FINANCIAL CORP                       39,325
 1,600      UNION PLANTERS CORP                      51,000
 1,600      VALLEY NATIONAL BANCORP                  40,000
 2,500      WACHOVIA CORP NEW                       114,375
 2,700      WASHINGTON FEDERAL, INC                  69,187
   510      WELLS FARGO & CO                        110,160
   900      WILMINGTON TRUST CORP                    27,787
   800      ZIONS BANCORP                            64,200
                                                  ----------
                                                  6,579,588
                                                  ----------
            BEVERAGES--2.82%
 3,400      ANHEUSER BUSCH COS, INC                 227,375
   900      BROWN FORMAN, INC (CLASS B)              32,850
20,200      COCA COLA CO                          1,499,850
 2,100      COCA COLA ENTERPRISES, INC               56,175
 1,100      COORS ADOLPH CO (CLASS B)                24,337
12,300      PEPSICO, INC                            687,262
                                                  ----------
                                                  2,527,849
                                                  ----------
            BROADCASTERS--1.17%
   500     *BHC COMMUNICATIONS, INC (CLASS
            A)                                       47,250
 1,600      CAPITAL CITIES/ABC, INC                 197,400
   600     *CLEAR CHANNEL COMMUNICATIONS,
            INC                                      26,475
 4,300      COMCAST CORP (CLASS A) SPL               78,206
 1,260      GAYLORD ENTERTAINMENT CO                 34,965
   800     *HERITAGE MEDIA CORP
            (CLASS A) NEW                            20,500
 1,000     *INFINITY BROADCASTING CORP
            (CLASS A)                                37,250
   500     *KING WORLD PRODUCTIONS, INC              19,437
 2,275     *LIBERTY MEDIA GROUP CLASS A              61,140
   500     *LIN TELEVISION CORP                      14,875
10,400     *TELE-COMMUNICATIONS, INC (CLASS
            A) NEW                                  206,700
 2,200      TURNER BROADCASTING SYSTEMS, INC
            (CLASS B)                                57,200
   400      UNITED TELEVISION, INC                   36,100
 4,300     *VIACOM, INC (CLASS A)                   197,262
   300     *VIACOM, INC (CLASS B)                    14,212
                                                  ----------
                                                  1,048,972
                                                  ----------
            BUSINESS SERVICES--1.36%
 1,200     *AMERICA ONLINE, INC                      45,000
   900      AUTODESK, INC                            30,825
 1,800      BLOCK (H&R), INC                         72,900
   700     *CATALINA MARKETING CORP                  43,925
   800      CINTAS CORP                              35,600
   500     *CORPORATE EXPRESS, INC                   15,062
 1,300      DELUXE CORP                              37,700

                       See notes to financial statements.

                                      B-31
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            BUSINESS SERVICES--(continued)
  900       DIEBOLD, INC                         $   49,837
1,200      *FRANKLIN QUEST CO                        23,400
1,800       HARLAND (JOHN H.) CO                     37,575
1,200       IDEON GROUP, INC                         12,150
1,500       INTERPUBLIC GROUP OF COS, INC            65,062
1,200       KELLY SERVICES, INC (CLASS A)            33,300
1,600       MANPOWER, INC                            45,000
  600      *MICRO WAREHOUSE, INC                     25,950
1,500       NATIONAL SERVICE
            INDUSTRIES, INC                          48,562
2,400      *OFFICE DEPOT, INC                        47,400
  900       OLSTEN CORP                              35,550
1,000       OMNICOM GROUP, INC                       37,250
1,200       PAYCHEX, INC                             59,850
1,100       PHH CORP                                 51,425
1,000      *ROBERT HALF
            INTERNATIONAL, INC                       41,875
1,300       SENSORMATIC ELECTRONICS CORP             22,587
1,700       SERVICE CORP INTERNATIONAL               74,800
  900      *STRATACOM, INC                           66,150
1,600      *SUNGARD DATA SYSTEMS, INC                45,600
1,900       TRUE NORTH
            COMMUNICATIONS, INC                      35,150
1,600      *U.S. CELLULAR CORP                       54,000
  500       WALLACE COMPUTER
            SERVICES, INC                            27,312
                                                  ----------
                                                  1,220,797
                                                  ----------
            CHEMICALS--MAJOR--2.07%
1,800       AIR PRODUCTS & CHEMICALS, INC            94,950
4,100       DOW CHEMICAL CO                         288,537
8,900       DU PONT (E.I.) DE NEMOURS & CO          621,887
1,500       EASTMAN CHEMICAL CO                      93,937
  800       GOODRICH (B.F.) CO                       54,500
1,900       HERCULES, INC                           107,112
1,600       MONSANTO CO                             196,000
  500       OLIN CORP                                37,125
3,300       PPG INDUSTRIES, INC                     150,975
2,500       PRAXAIR, INC                             84,062
  800       ROHM & HAAS CO                           51,500
2,000       UNION CARBIDE CORP                       75,000
                                                  ----------
                                                  1,855,585
                                                  ----------
            CHEMICALS--SPECIALTY--1.18%
1,200      *AIRGAS, INC                              39,900
1,500       ALBEMARLE CORP                           29,062
  700       BETZ LABORATORIES, INC                   28,700
1,500       COMMERCIAL METALS CO                     37,125
1,300       CROMPTON & KNOWLES CORP                  17,225
  700      *CYTEC INDUSTRIES, INC                    43,662
1,200       ECOLAB, INC                              36,000
1,350       ENGELHARD CORP                           29,362
  800       FOSTER WHEELER CORP                      34,000
1,200       GEON CO                                  29,250
  700       GEORGIA GULF CORP                        21,525
1,000       GREAT LAKES CHEMICAL CORP                72,000
1,434       ICN PHARMACEUTICALS, INC NEW             27,604
1,200       IMC GLOBAL, INC                          49,050
  500       LOCTITE CORP                             23,750
1,200       LUBRIZOL CORP                            33,450
  800       LYONDELL PETROCHEMICAL CO                18,300
1,000       MILLIPORE CORP                           41,125
2,300       MORTON INTERNATIONAL, INC                82,512
1,200       NALCO CHEMICAL CORP                      36,150
  800       RAYCHEM CORP                             45,500
2,125       RPM, INC                                 35,062
  700       SCHULMAN A, INC                          15,750
1,400      *SEALED AIR CORP                          39,375
1,100       SIGMA ALDRICH CORP                       54,450
1,600      *STERLING CHEMICALS, INC                  13,000
  800       THIOKOL CORP                             27,100
  800       VIGORO CORP                              49,400
1,000       WELLMAN, INC                             22,750
1,000       WITCO CORP                               29,250
                                                  ----------
                                                  1,061,389
                                                  ----------
            COMMUNICATION EQUIPMENT &
             SERVICES--1.91%
3,342      *3COM CORP                               155,820
8,500      *AIRTOUCH COMMUNICATIONS, INC            240,125
  800      *ANDREW CORP                              30,600
  500      *ANTEC CORP                                9,000
1,200      *ASCEND COMMUNICATIONS INC                97,350
1,800      *BRINKER INTERNATIONAL, INC               27,225
  900      *CABLETRON SYSTEMS, INC                   72,900
  900      *CASCADE COMMUNICATIONS CORP              76,725
1,100       CENTURY TELEPHONE ENTERPRISES,
            INC                                      34,925
4,600      *CISCO SYSTEMS, INC                      343,275
1,200       COMSAT CORP SERIES 1                     22,350
3,600       CORNING, INC                            115,200
2,000      *DSC COMMUNICATIONS CORP                  73,750
  600      *GENERAL DATACOMM
            INDUSTRIES, INC                          10,275
  700       HARRIS CORP                              38,237
2,400      *LCI INTERNATIONAL, INC                   49,200
  600      *MFS COMMUNICATIONS CO, INC               31,950

                       See notes to financial statements.

                                      B-32
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            COMMUNICATIONS EQUIPMENT &
            SERVICES--(continued)
2,000      *NEW WORLD COMMUNICATIONS GROUP,
            INC                                  $   35,000
5,400      *NOVELL, INC                              76,950
1,000      *PAGING NETWORK, INC                      24,375
  800      *QUALCOMM, INC                            34,400
1,600       SCIENTIFIC-ATLANTA, INC                  24,000
1,600      *TECH DATA CORP                           24,000
1,600      *TELLABS, INC                             59,200
                                                  ----------
                                                  1,706,832
                                                  ----------
            COMPUTER SERVICE--3.04%
  100      *ACXIOM CORP                               2,737
1,200      *ADAPTEC, INC                             49,200
1,200      *ADC TELECOMMUNICATIONS, INC              43,800
1,200       ADOBE SYSTEMS, INC                       74,400
1,300      *AMERICAN MANAGEMENT SYSTEMS, INC         39,000
2,100       AUTOMATIC DATA
            PROCESSING, INC                         155,925
3,202      *BAY NETWORKS, INC                       131,682
1,200      *BISYS GROUP, INC                         36,900
1,000      *BMC SOFTWARE, INC                        42,750
1,350      *CADENCE DESIGN SYSTEMS, INC              56,700
1,000      *CERIDIAN CORP                            41,250
3,300       COMPUTER ASSOCIATES
            INTERNATIONAL, INC                      187,687
1,000      *COMPUTER SCIENCES CORP                   70,250
1,000      *ELECTRONIC ARTS                          26,125
3,200      *EMC CORP                                 49,200
3,403       FIRST DATA CORP                         227,575
1,100      *FISERV, INC                              33,000
4,700       GENERAL MOTORS CORP (CLASS E)           244,400
  700       HBO & CO                                 53,637
1,900      *INTERGRAPH CORP                          29,925
  800      *INTUIT, INC                              62,400
  950      *MICROCHIP TECHNOLOGY, INC                34,675
5,600      *MICROSOFT CORP                          491,400
1,200       NATIONAL DATA CORP                       29,700
5,600      *ORACLE CORP                             237,300
1,100      *PARAMETRIC TECHNOLOGY CORP               73,150
1,100      *READ-RITE CORP                           25,575
1,000       REYNOLDS & REYNOLDS CO (CLASS A)         38,875
1,000      *STERLING SOFTWARE, INC                   62,375
1,300      *SYBASE, INC                              46,800
1,000      *SYMANTEC CORP                            23,250
                                                  ----------
                                                  2,721,643
                                                  ----------
            CONGLOMERATES--1.99%
2,000       ALCO STANDARD CORP                   $   91,250
1,800       ALEXANDER & BALDWIN, INC                 41,400
4,600       ALLIED SIGNAL, INC                      218,500
  900       AMERICAN FINANCIAL GROUP, INC            27,562
1,100      *CONCORD EFS, INC                         46,475
1,600       ITT INDUSTRIES, INC                      38,400
  700       JOHNSON CONTROLS, INC                    48,125
1,500       KEYSTONE FINANCIAL, INC                  45,000
  500      *LITTON INDUSTRIES, INC                   22,250
1,200       LOEWS CORP                               94,050
1,245       MARK IV INDUSTRIES, INC                  24,588
6,300       MINNESOTA MINING & MANUFACTURING
            CO                                      417,375
2,500       ROCKWELL INTERNATIONAL CORP             132,187
  900       STANDEX INTERNATIONAL CORP               29,475
1,100       TELEDYNE, INC                            28,187
1,000       TEXTRON, INC                             67,500
1,100       TRW, INC                                 85,250
2,600       TYCO INTERNATIONAL LTD                   92,625
1,800       UNITED TECHNOLOGIES CORP                170,775
2,700       WHITMAN CORP                             62,775
                                                  ----------
                                                  1,783,749
                                                  ----------
            CONSTRUCTION--MATERIALS &
             BUILDERS--0.72%
  700       ARMSTRONG WORLD
            INDUSTRIES, INC                          43,400
  266      *CASTLE & COOKE, INC                       4,455
  900       CENTEX CORP                              31,275
2,625       CLAYTON HOMES, INC                       56,109
1,400       FASTENAL CO                              59,150
1,000       FLEETWOOD ENTERPRISES, INC               25,750
2,700       KAUFMAN & BROAD HOME CORP                40,162
1,624       LAFARGE CORP                             30,450
2,900       MASCO CORP                               90,987
  900       OAKWOOD HOMES CORP                       34,537
1,200      *OWENS CORNING
            FIBERGLAS CORP NEW                       53,850
  400       PLY-GEM INDUSTRIES, INC                   6,500
1,100       PULTE CORP                               36,987
1,200       SHERWIN-WILLIAMS CO                      48,900
1,100      *SIMON PROPERTY GROUP, INC                26,812
1,000      *USG CORP                                 30,000
  500       VULCAN MATERIALS CO                      28,812
                                                  ----------
                                                    648,136
                                                  ----------
            CONTAINERS--0.11%
  609       BALL CORP                                16,747
1,300      *CROWN CORK & SEAL CO, INC                54,275

                       See notes to financial statements.

                                      B-33
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            CONTAINERS--(continued)
1,800      *OWENS ILLINOIS, INC                  $   26,100
                                                  ----------
                                                     97,122
                                                  ----------
            COSMETICS--0.56%
 1,200      AVON PRODUCTS, INC                       90,450
 6,800      GILLETTE CO                             354,450
 1,200      INTERNATIONAL FLAVORS &
            FRAGRANCES, INC                          57,600
                                                  ----------
                                                    502,500
                                                  ----------
            ELECTRICAL EQUIPMENT--3.09%
 1,900     *AMERICAN POWER
            CONVERSION CORP                          18,050
 1,500      BALDOR ELECTRIC CO                       30,187
 1,300      BELDEN, INC                              33,475
 1,900      DURACELL INTERNATIONAL, INC              98,325
 3,400      EMERSON ELECTRIC CO                     277,950
   800      EXIDE CORP                               36,700
26,500      GENERAL ELECTRIC CO                   1,908,000
   700      GRAINGER (W.W.), INC                     46,375
 2,100      HONEYWELL, INC                          102,112
 1,130      HUBBELL, INC (CLASS B)                   74,297
 1,200     *MAGNETEK, INC                             9,750
   600      THOMAS & BETTS CORP                      44,250
 5,600      WESTINGHOUSE ELECTRIC CORP               92,400
                                                  ----------
                                                  2,771,871
                                                  ----------
            ELECTRICAL EQUIPMENT--
             COMPONENTS  DIVERSIFIED--3.01%
 1,700     *ADVANCED MICRO DEVICES, INC              28,050
   900     *ALTERA CORP                              44,775
 3,400      AMP, INC                                130,475
 1,100     *AMPHENOL CORP (CLASS A)                  26,675
 1,350     *ANALOG DEVICES, INC                      47,756
   900     *ARROW ELECTRONICS, INC                   38,812
 1,500     *ATMEL CORP                               33,562
   800      AVNET, INC                               35,800
 1,200     *CIRRUS LOGIC, INC                        23,700
 2,200     *CYPRESS SEMICONDUCTOR CORP               28,050
 1,200      DALLAS SEMICONDUCTOR CORP                24,900
   900      FISHER SCIENTIFIC INTERNATIONAL,
            INC                                      30,037
 2,300     *GENERAL INSTRUMENT CORP NEW              53,762
    20     *HARRIS COMPUTER SYSTEMS CORP                270
 1,400     *INTEGRATED DEVICE TECHNOLOGY,
            INC                                      18,025
13,500      INTEL CORP                              766,125
 1,600     *INTERNATIONAL RECTIFIER CORP             40,000
 1,200     *KEMET CORP                               28,650
   700     *LAM RESEARCH CORP                        32,025
 1,400      LINEAR TECHNOLOGY CO                     54,950
 2,200     *LSI LOGIC CORP                           72,050
 1,400     *MAXIM INTEGRATED PRODUCTS                53,900
 2,800      MICRON TECHNOLOGY, INC                  110,950
 1,656      MOLEX, INC                               52,578
 9,400      MOTOROLA, INC                           535,800
 2,100     *NATIONAL SEMICONDUCTOR CORP              46,725
 3,100      TEXAS INSTRUMENTS, INC                  160,425
   600     *U.S. ROBOTICS CORP                       52,650
 1,100     *VISHAY INTERTECHNOLOGY, INC              34,650
   900     *VLSI TECHNOLOGY, INC                     16,312
 1,500     *XILINX, INC                              45,750
   800     *ZILOG, INC                               29,300
                                                  ----------
                                                  2,697,489
                                                  ----------
            ELECTRICAL EQUIPMENT--
             INSTRUMENTS--0.53%
 3,000     *APPLIED MATERIALS, INC                  118,125
   700     *INPUT/OUTPUT, INC                        40,425
 1,000     *KLA INSTRUMENT CORP                      26,062
 3,000      LORAL CORP                              106,125
   800      PERKIN-ELMER CORP                        30,200
   800     *SILICON VALLEY GROUP, INC                20,200
   700      TEKTRONIX, INC                           34,387
   600     *TENCOR INSTRUMENTS                       14,625
 1,400     *TERADYNE, INC                            35,000
   600      VARIAN ASSOCIATES, INC                   28,650
 1,300      X RITE, INC                              18,362
                                                  ----------
                                                    472,161
                                                  ----------
            ENVIRONMENTAL CONTROL--0.42%
 3,300      BROWNING FERRIS
            INDUSTRIES, INC                          97,350
 1,100     *SANIFILL, INC                            36,712
 1,700     *U.S.A. WASTE SERVICES, INC               32,087
 7,000      WMX TECHNOLOGIES, INC                   209,125
                                                  ----------
                                                    375,274
                                                  ----------
            FINANCIAL--
             MISCELLANEOUS--3.54%
 1,100      ADVANTA CORP (CLASS A)                   42,075
 3,100      AHMANSON (H.F.) & CO                     82,150
 1,200      AMBAC, INC                               56,250
 7,700      AMERICAN EXPRESS CO                     318,587
 3,200      AMERICAN GENERAL CORP                   111,600
 1,575      BEAR STEARNS COS, INC                    31,303
   800      BENEFICIAL CORP                          37,300

                       See notes to financial statements.

                                      B-34
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            FINANCIAL--
             MISCELLANEOUS--(continued)
2,214       COUNTRYWIDE CREDIT INDUSTRIES,
            INC                                  $   48,154
2,200       DEAN WITTER DISCOVER & CO               103,400
  800       DUKE REALTY INVESTMENTS, INC             25,100
1,000       EDWARDS (A.G.), INC                      23,875
2,800       FEDERAL HOME LOAN
            MORTGAGE CORP                           233,800
4,100       FEDERAL NATIONAL
            MORTGAGE ASSOCIATION                    508,912
1,600       FINANCIAL SECURITY
            ASSURANCE HOLDINGS LTD                   39,800
  900       FINOVA GROUP, INC                        43,425
2,200       FIRST FINANCIAL CORP (WISCONSIN)         50,600
1,000       FIRST USA, INC                           44,375
2,000       FRANCHISE FINANCE CORP OF
            AMERICA                                  45,250
1,000       FRANKLIN RESOURCES, INC                  50,375
1,700       FULTON FINANCIAL CORP                    35,275
1,100       GOLDEN WEST FINANCIAL CORP               60,775
2,785       GREAT WESTERN FINANCIAL CORP             71,017
2,600       GREEN TREE FINANCIAL CORP                68,575
1,400       HEALTH AND RETIREMENT PROPERTY
            TRUST                                    22,750
1,700       HOUSEHOLD INTERNATIONAL, INC            100,512
2,000       LEHMAN BROTHERS HOLDINGS, INC            42,500
2,100       MBNA CORP                                77,437
1,200      *MEDAPHIS CORP                            44,400
1,300       MEDITRUST CORP                           45,337
2,550       MERCURY FINANCE CO                       33,787
2,800       MERRILL LYNCH & CO, INC                 142,800
  800       MORGAN STANLEY GROUP, INC                64,500
  700       NEW PLAN REALTY TRUST                    15,312
1,800       PAINE WEBBER GROUP INC                   36,000
1,500       PIONEER GROUP, INC                       40,875
  500       PMI GROUP, INC                           22,625
  600       PRICE (T. ROWE) ASSOCIATES, INC          29,550
1,700       SALOMON, INC                             60,350
2,100       SCHWAB (CHARLES) CORP                    42,262
  100       SECURITY CAPITAL PACIFIC TRUST            1,975
1,300       STORAGE USA, INC                         42,412
1,200       STUDENT LOAN
            MARKETING ASSOCIATION                    79,050
1,800       TCF FINANCIAL CORP                       59,625
  900       UNITED ASSET
            MANAGEMENT CORP                          34,537
                                                  ----------
                                                  3,170,569
                                                  ----------
            FOODS--2.48%
8,917      *ARCHER DANIELS MIDLAND CO            $  160,506
2,200       CAMPBELL SOUP CO                        132,000
  900       CARDINAL HEALTH, INC                     49,275
3,900       CONAGRA, INC                            160,875
2,200       CPC INTERNATIONAL, INC                  150,975
1,000       DEAN FOODS CO                            27,500
  800       DOLE FOOD, INC                           28,000
  800       DREYERS GRAND ICE CREAM, INC             26,600
1,800       FLOWERS INDUSTRIES, INC                  21,825
2,600       GENERAL MILLS, INC                      150,150
2,000      *GENERAL NUTRITION COS, INC               46,000
5,400       HEINZ (H.J.) CO                         178,875
  900       HERSHEY FOODS CORP                       58,500
  900       IBP, INC                                 45,450
1,900       KELLOGG CO                              146,775
2,000       MCCORMICK & CO, INC                      48,250
1,400       NABISCO HOLDINGS CORP
            (CLASS A)                                45,675
1,300       PIONEER-HI-BRED
            INTERNATIONAL, INC                       72,312
2,300       QUAKER OATS CO                           79,350
1,500      *RALCORP HOLDINGS, INC                    36,375
1,500       RALSTON PURINA GROUP                     93,562
1,400       RICHFOOD HOLDINGS, INC                   37,450
7,800       SARA LEE CORP                           248,625
  700      *SMITHFIELD FOODS, INC                    22,225
  900       SMITH'S FOOD & DRUG
            CENTERS, INC (CLASS B)                   22,725
1,400       TYSON FOODS, INC                         36,575
1,800       WRIGLEY (WM) JR CO                       94,500
                                                  ----------
                                                  2,220,930
                                                  ----------
            FOREST PRODUCTS--0.57%
1,100       BOISE CASCADE CORP                       38,087
1,400       CHAMPION INTERNATIONAL CORP              58,800
1,500       GEORGIA-PACIFIC CORP                    102,937
2,200       LOUISIANA PACIFIC CORP                   53,350
  700       POTLATCH CORP                            28,000
1,200       RAYONIER, INC                            40,050
3,100       WEYERHAEUSER CO                         134,075
1,000       WILLAMETTE INDUSTRIES, INC               56,250
                                                  ----------
                                                    511,549
                                                  ----------
            HEALTHCARE--DRUGS--5.35%
1,900      *ALZA CORP                                47,025
4,900       AMERICAN HOME PRODUCTS CORP             475,300
4,500      *AMGEN, INC                              267,187
1,700       ARBOR DRUGS, INC                         35,700
  600      *BIOGEN, INC                              36,900

                       See notes to financial statements.

                                      B-35
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            HEALTHCARE--DRUGS--(continued)
 7,700      BRISTOL MYERS SQUIBB CO              $  661,237
   385     *CHIRON CORP                              42,542
 1,000     *FOREST LABORATORIES, INC                 45,250
   800     *GENZYME CORP                             49,900
    40     *GENZYME CORP
            (TISSUE REPAIR DIVISION)                    635
 1,900      IVAX CORP                                54,150
 5,046      LILLY (ELI) & CO                        283,837
   700      MCKESSON CORP NEW                        35,437
19,400      MERCK & CO, INC                       1,275,550
 2,600      MYLAN LABORATORIES, INC                  61,100
10,100      PFIZER, INC                             636,300
 3,480     *PHARMACIA & UPJOHN, INC                 134,850
   700      RHONE-POULENC RORER, INC                 37,275
   700     *ROBERTS PHARMACEUTICAL CORP              12,425
   700     *SCHERER (R.P.) CORP                      34,387
 6,000      SCHERING-PLOUGH CORP                    328,500
 2,000      WARNER-LAMBERT CO                       194,250
   900     *WATSON PHARMACEUTICALS, INC              44,100
                                                  ----------
                                                  4,793,837
                                                  ----------
            HEALTHCARE--HOSPITAL
             SUPPLY--2.26%
12,200      ABBOTT LABORATORIES                     509,350
 1,000      BARD (C.R.), INC                         32,250
 4,300      BAXTER INTERNATIONAL, INC               180,062
   900      BECTON DICKINSON & CO                    67,500
 1,600     *C-CUBE MICROSYSTEMS, INC                100,000
 4,456      GUIDANT CORP                            188,266
10,200      JOHNSON & JOHNSON                       873,375
 2,300      OWENS & MINOR, INC NEW                   29,325
 1,100     *PYXIS CORP                               16,087
 1,300      U.S. SURGICAL CORP                       27,787
                                                  ----------
                                                  2,024,002
                                                  ----------
            HEALTHCARE--OTHER--1.36%
 2,000      ALLERGAN, INC                            65,000
 1,800     *AMERICAN MEDICAL
            RESPONSE, INC                            58,500
   900      BAUSCH & LOMB, INC                       35,662
 2,400     *BIOMET, INC                              42,900
 1,600     *BOSTON SCIENTIFIC CORP                   78,400
 1,500      CAREMARK INTERNATIONAL, INC              27,187
   400     *CORDIS CORP                              40,200
 1,000     *GENESIS HEALTH VENTURES, INC             36,500
 1,600     *IDEXX LABORATORIES, INC                  75,200
 2,400     *INFORMIX CORP                            72,000
 3,800      MEDTRONIC, INC                          212,325
   800     *NELLCOR PURITAN BENNETT, INC             46,400
   700     *OXFORD HEALTH PLANS, INC                 51,712
 2,100      PALL CORP                                56,437
   600     *QUANTUM HEALTH
            RESOURCES, INC                            5,887
 1,200     *ST. JUDE MEDICAL, INC                    51,600
 1,300      STEWART ENTERPRISES, INC
            (CLASS A)                                48,100
   900      STRYKER CORP                             47,250
 1,050     *SUMMIT TECHNOLOGY, INC                   35,437
   900     *SUNRISE MEDICAL, INC                     16,650
 2,200     *SYBRON INTERNATIONAL CORP                52,250
   800     *THERMO CARDIOSYSTEMS, INC                61,800
                                                  ----------
                                                  1,217,397
                                                  ----------
            HEALTHCARE--SERVICE--2.01%
   800     *APRIA HEALTHCARE GROUP, INC              22,600
 2,200     *BEVERLY ENTERPRISES                      23,375
 1,200     *CERNER CORP                              24,600
 7,092      COLUMBIA/HCA
            HEALTHCARE CORP                         359,919
   800     *COMMUNITY HEALTH
            SYSTEMS, INC                             28,500
 1,100     *FHP INTERNATIONAL CORP                   31,350
   800     *FOUNDATION HEALTH CORP                   34,400
   800     *HEALTH CARE &
            RETIREMENT CORP                          28,000
 1,000      HEALTH CARE PROPERTY INVESTORS,
            INC                                      35,125
 1,500     *HEALTH MANAGEMENT ASSOCIATES,
            INC (CLASS A) NEW                        39,187
 1,300     *HEALTH SYSTEMS
            INTERNATIONAL, INC                       41,762
   700     *HEALTHCARE COMPARE CO                    30,450
 1,400     *HEALTHSOURCE, INC                        50,400
 1,500     *HEALTHSOUTH CORP                         43,687
 1,100     *HORIZON/CMS HEALTHCARE CORP              27,775
 3,000     *HUMANA, INC                              82,125
 1,000      INTEGRATED HEALTH
            SERVICES, INC                            25,000
 1,200      INVACARE CORP                            30,300
 1,852     *LABORATORY CORP OF AMERICA
            HOLDINGS                                 17,362
   260     *LABORATORY CORP OF AMERICA
            HOLDINGS WTS 4/28/00                        178
   900     *LINCARE HOLDINGS, INC                    22,500
   800      MANOR CARE, INC                          28,000
 1,200     *MID ATLANTIC MEDICAL
            SERVICES, INC                            29,100

                       See notes to financial statements.

                                      B-36
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            HEALTHCARE--SERVICE--(continued)
 2,800      OMEGA HEALTHCARE
            INVESTORS, INC                       $   74,550
   600     *ORNDA HEALTHCORP                         13,950
   400     *PACIFICARE HEALTH SYSTEMS, INC
            (CLASS A)                                34,800
   500     *PACIFICARE HEALTH SYSTEMS, INC
            (CLASS B)                                43,500
 1,200     *PHYCOR, INC                              60,675
   800     *PHYSICIAN CORP OF AMERICA                13,600
 3,120     *TENET HEALTHCARE CORP                    64,740
    25     *TRANSPORT HOLDINGS, INC
            (CLASS A)                                 1,018
 2,700      U.S. HEALTHCARE, INC                    125,550
 2,700      UNITED HEALTHCARE CORP                  176,850
 1,100     *VALUE HEALTH, INC                        30,250
   841     *VENCOR, INC                              27,332
 1,800     *VIVRA, INC                               45,225
 1,000     *WELLPOINT HEALTH
            NETWORKS, INC (CLASS A)                  32,125
                                                  ----------
                                                  1,799,860
                                                  ----------
            HOUSEHOLD--CONSUMER
             ELECTRONICS--0.03%
   735      HARMAN INTERNATIONAL INDUSTRIES,
            INC                                      29,491
                                                  ----------
            HOUSEHOLD--DURABLE  GOODS--0.47%
   800      BASSETT FURNITURE
            INDUSTRIES, INC                          18,600
 1,500      BLACK & DECKER CORP                      52,875
 1,600     *BOYD GAMING CORP                         18,600
 1,600      LEGGETT & PLATT, INC                     38,800
 2,200      MAYTAG CO                                44,550
 3,100      NEWELL COS, INC                          80,212
 2,500      SHAW INDUSTRIES, INC                     36,875
   800      STANLEY WORKS                            41,200
 1,800      SUNBEAM CORP                             27,450
 1,200      WHIRLPOOL CORP                           63,900
                                                  ----------
                                                    423,062
                                                  ----------
            HOUSEHOLD--PRODUCTS--1.58%
 1,200      APTARGROUP, INC                          44,850
   700      CLOROX CO                                50,137
 2,100      COLGATE PALMOLIVE CO                    147,525
 1,400      DIAL CORP                                41,475
   700      FIRST BRANDS CORP                        33,337
 1,900     *PERRIGO CO                               22,562
 1,100      PREMARK INTERNATIONAL, INC               55,687
10,700      PROCTER & GAMBLE CO                     888,100

 2,900      RUBBERMAID, INC                      $   73,950
 1,300     *SCOTTS CO (CLASS A)                      25,187
   700      TAMBRANDS, INC                           33,425
                                                  ----------
                                                  1,416,235
                                                  ----------
            INSURANCE--BROKERS &
             OTHER--0.48%
 1,300      ALEXANDER & ALEXANDER SERVICES,
            INC                                      24,700
 3,200      EQUIFAX, INC                             68,400
   800      GALLAGHER (ARTHUR J.) & CO               29,800
 1,600     *ITT HARTFORD GROUP, INC                  77,400
 1,000      JOHN ALDEN FINANCIAL CORP                20,875
 1,200      MARSH & MCLENNAN COS, INC               106,500
   800      MBIA, INC                                60,000
 1,700     *QUORUM HEALTH GROUP, INC                 37,400
                                                  ----------
                                                    425,075
                                                  ----------
            INSURANCE--LIFE--0.61%
 1,600      AON CORP                                 79,800
 1,600     *EQUITABLE COS, INC                       38,400
 1,500      FIRST COLONY CORP                        38,062
 1,500      JEFFERSON-PILOT CORP                     69,750
 1,800      PROVIDIAN CORP                           73,350
   800      RELIASTAR FINANCIAL CORP                 35,500
 1,050     *SUNAMERICA, INC                          49,875
 1,100      TORCHMARK CORP                           49,775
 1,300      UNUM CORP                                71,500
 1,200      USLIFE CORP                              35,850
                                                  ----------
                                                    541,862
                                                  ----------
            INSURANCE--MULTI-LINE,
             PROPERTY &  CASUALTY--3.12%
 1,800      AETNA LIFE & CASUALTY CO                124,650
 1,800      AFLAC, INC                               78,075
 1,200      ALLMERICA PROPERTY & CASUALTY
            COS, INC                                 32,400
 6,678      ALLSTATE CORP                           274,632
 1,000      AMERICAN BANKERS INSURANCE
            GROUP, INC                               39,000
 5,900      AMERICAN INTERNATIONAL GROUP,
            INC                                     545,750
   600      AMERICAN RE CORP                         24,525
 1,300      CHUBB CORP                              125,775
 1,000      CIGNA CORP                              103,250
   835      CINCINNATI FINANCIAL CORP                54,483
 1,100      FREMONT GENERAL CORP                     40,425
   600      GEICO CORP                               41,925
 1,200      GENERAL REINSURANCE CORP                186,000

                       See notes to financial statements.

                                      B-37
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            INSURANCE--MULTI-LINE
             PROPERTY & CASUALTY--(continued)
  800      *INSURANCE AUTO AUCTIONS, INC         $    8,600
  402       KEMPER CORP                              19,949
1,700       LINCOLN NATIONAL CORP                    91,375
  700       MERCURY GENERAL CORP NEW                 33,425
1,200       MGIC INVESTMENT CORP                     65,100
  900       NAC RE CORP                              32,400
1,200       OHIO CASUALTY CORP                       46,500
1,400       OLD REPUBLIC
            INTERNATIONAL CORP                       49,700
1,300       PROGRESSIVE CORP                         63,537
1,800       SAFECO CORP                              62,100
1,000       SELECTIVE INSURANCE GROUP, INC           35,500
1,100       ST. PAUL COS, INC NOTES                  61,187
1,100       TRANSAMERICA CORP                        80,162
5,100       TRAVELERS GROUP, INC                    320,662
1,400      *UNITED INSURANCE COS, INC                26,425
1,100       UNITRIN, INC                             52,800
2,200      *USF&G CORP                               37,125
1,300       ZURICH REINSURANCE
            CENTRE HLDNGS, INC                       39,487
                                                  ----------
                                                  2,796,924
                                                  ----------
            LEISURE TIME--1.34%
1,400       ARCTCO, INC                              18,200
2,300       BRUNSWICK CORP                           55,200
1,900       CALLAWAY GOLF CO                         42,987
1,500       CARNIVAL CORP (CLASS A)                  36,562
1,030      *CHRIS CRAFT INDUSTRIES, INC              44,547
1,900      *CIRCUS CIRCUS ENTERPRISES, INC           52,962
  600      *COBRA GOLF, INC                          21,375
8,200       DISNEY (WALT) CO                        483,800
1,800      *HARRAHS ENTERTAINMENT, INC               43,650
1,500       HASBRO, INC                              46,500
2,900       INTERNATIONAL GAME TECHNOLOGY            31,537
1,600      *ITT CORP (NEW)                           84,800
1,200       JOSTENS, INC                             29,100
3,575       MATTEL, INC                             109,931
1,800      *MIRAGE RESORT, INC                       62,100
   40      *NATIONAL GAMING CORP                        475
1,300       OUTBOARD MARINE CORP                     26,487
  950      *PLAYERS INTERNATIONAL, INC               10,153
                                                  ----------
                                                  1,200,366
                                                  ----------
            MACHINERY--1.57%
  500       AGCO CORP                                25,500
1,200      *BJ SERVICES CO                           34,800
3,200       CATERPILLAR, INC                        188,000
  800       CINCINNATI MILACRON, INC                 21,000
1,400      *COGNEX CORP                              48,650
  821      *COOPER CAMERON CORP                      29,145
  935       COOPER INDUSTRIES, INC                   34,361
4,200       DEERE & CO                              148,050
1,800       DOVER CORP                               66,375
1,000       DURIRON, INC                             23,375
1,200       FEDERAL SIGNAL CORP                      31,050
  900       GREENFIELD INDUSTRIES, INC               28,125
1,100       HARNISCHFEGER INDUSTRIES, INC            36,575
  600       HARSCO CORP                              34,875
  900       IDEX CORP                                36,675
1,600       ILLINOIS TOOL WORKS, INC                 94,400
1,600       INGERSOLL-RAND CO                        56,200
  900       KAYDON CORP                              27,337
  600       KENNAMETAL, INC                          19,050
1,500       PARKER-HANNIFIN CORP                     51,375
  800       STEWART & STEVENSON
            SERVICES, INC                            20,200
  700       SUNDSTRAND CORP                          49,262
  900       TECUMSEH PRODUCTS CO
            (CLASS A)                                46,575
1,550      *THERMO ELECTRON CORP                     80,600
  806       TIMKIN CO                                30,829
  900       TRINITY INDUSTRIES, INC                  28,350
1,000       TRINOVA CORP                             28,625
  800      *VARITY CORP NEW                          29,700
1,200       YORK INTERNATIONAL CORP                  56,400
                                                  ----------
                                                  1,405,459
                                                  ----------
            METALS--ALUMINIUM--0.23%
  800      *ALUMAX, INC                              24,500
2,500       ALUMINUM CO OF AMERICA                  132,187
  900       REYNOLDS METALS CO                       50,962
                                                  ----------
                                                    207,649
                                                  ----------
            METALS--GOLD--0.21%
2,200      *AMAX GOLD, INC                           15,950
1,400       BATTLE MOUNTAIN GOLD CO                  11,900
1,400       FREEPORT MCMORAN COPPER & GOLD,
            INC (CLASS A)                            39,200
1,263       FREEPORT-MCMORAN COPPER & GOLD,
            INC (CLASS B)                            35,521
2,100       HOMESTAKE MINING CO                      32,812
1,200       NEWMONT MINING CORP                      54,300
                                                  ----------
                                                    189,683
                                                  ----------

                       See notes to financial statements.

                                      B-38
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            METALS--NON-FERROUS--0.33%
1,200       ASARCO, INC                          $   38,400
1,900       CYPRUS AMAX MINERALS CO                  49,637
  300       FREEPORT MCMORAN, INC                    11,100
1,700      *HECLA MINING CO                          11,687
1,700      *MAGMA COPPER CO                          47,387
  600       MAPCO, INC                               32,775
1,100       MINERALS TECHNOLOGIES INC                40,150
1,100       PHELPS DODGE CORP                        68,475
                                                  ----------
                                                    299,611
                                                  ----------
            METALS--STEEL--0.32%
2,600      *BETHLEHEM STEEL CORP                     36,400
1,200       BIRMINGHAM STEEL CORP                    17,850
1,200       INLAND STEEL INDUSTRIES, INC             30,150
2,200      *LTV CORP NEW                             30,250
1,400       NUCOR CORP                               79,975
  900       OREGON STEEL MILLS                       12,600
1,500       USX-U.S. STEEL GROUP                     46,125
1,600       WORTHINGTON INDUSTRIES, INC              33,300
                                                  ----------
                                                    286,650
                                                  ----------
            OFFICE EQUIPMENT--3.26%
2,800      *AMDAHL CORP                              23,800
2,200       APPLE COMPUTER, INC                      70,125
  800       AVERY DENNISON CORP                      40,100
4,200      *COMPAQ COMPUTER CORP                    201,600
1,000      *CRAY RESEARCH, INC                       24,750
1,600      *DATA GENERAL CORP                        22,000
1,400      *DELL COMPUTER CORP                       48,475
2,800      *DIGITAL EQUIPMENT CORP                  179,550
6,300       HEWLETT-PACKARD CO                      527,625
9,200       INTERNATIONAL BUSINESS MACHINES
            CORP                                    844,100
  500      *KOMAG, INC                               23,062
1,100       MILLER (HERMAN), INC                     33,000
2,500       PITNEY BOWES, INC                       117,500
1,200      *QUANTUM CORP                             19,350
  900      *SCI SYSTEMS, INC                         27,900
1,300      *SEAGATE TECHNOLOGY, INC                  61,750
1,200      *SEQUENT COMPUTER
            SYSTEMS, INC                             17,400
3,000      *SILICON GRAPHICS, INC                    82,500
  800      *SOLECTRON CORP                           35,300
1,100      *STORAGE TECHNOLOGY CORP                  26,262
3,400      *SUN MICROSYSTEMS, INC                   155,125
2,800      *TANDEM COMPUTERS, INC                    29,750
3,400      *UNISYS CORP                              19,125
  800      *VIKING OFFICE PRODUCTS, INC              37,200
1,500      *WANG LABORATORIES, INC                   24,937
1,700       XEROX CORP                              232,900
                                                  ----------
                                                  2,925,186
                                                  ----------
            PAPER--1.15%
  700       ALBANY INTERNATIONAL CORP
            (CLASS A) NEW                            12,687
2,000       BEMIS, INC                               51,250
1,000       BOWATER, INC                             35,500
  600       CONSOLIDATED PAPERS, INC                 33,675
  160      *CROWN VANTAGE, INC                        2,280
  800       FEDERAL PAPER BOARD CO, INC              41,500
3,800       INTERNATIONAL PAPER CO                  143,925
1,600       JAMES RIVER CORP OF VIRGINIA             38,600
4,350       KIMBERLY-CLARK CORP                     359,962
1,500       LONGVIEW FIBRE CO                        24,375
  900       MEAD CORP                                47,025
  900       PENTAIR, INC                             44,775
1,365       SONOCO PRODUCTS CO                       35,831
1,800       STONE CONTAINER CORP                     25,875
  800       TEMPLE-INLAND, INC                       35,300
1,100       UNION CAMP CORP                          52,387
1,650       WESTVACO CORP                            45,787
                                                  ----------
                                                  1,030,734
                                                  ----------
            PETROLEUM--EXPLORATION &
             PRODUCTION--0.80%
1,500       AMERADA HESS CORP                        79,500
1,200       ANADARKO PETROLEUM CORP                  64,950
  500       APACHE CORP                              14,750
  800       ASHLAND, INC                             28,100
2,300       BURLINGTON RESOURCES, INC                90,275
  600       KERR-MCGEE CORP                          38,100
1,000       LOUISIANA LAND &
            EXPLORATION CO                           42,875
2,000       MITCHELL ENERGY & DEVELOPMENT
            CORP (CLASS A)                           37,000
  800       MURPHY OIL CORP                          33,200
1,200      *NEWFIELD EXPLORATION CO                  32,400
1,100       NOBLE AFFILIATES, INC                    32,862
1,100      *ORYX ENERGY CO                           14,712
  700       PARKER & PARSLEY
            PETROLEUM CO                             15,400
1,300       PENNZOIL CO                              54,925
1,000       POGO PRODUCING CO                        28,250
3,100      *SANTA FE ENERGY
            RESOURCES, INC                           29,837
1,200      *SEAGULL ENERGY CORP                      26,700
  400      *TRITON ENERGY CORP                       22,950

                       See notes to financial statements.

                                      B-39
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            PETROLEUM--EXPLORATION &
             PRODUCTION--(continued)
 1,700      UNION TEXAS PETROLEUM HOLDINGS,
            INC                                  $   32,937
                                                  ----------
                                                    719,723
                                                  ----------
            PETROLEUM--INTEGRATED--4.97%
 7,400      AMOCO CORP                              531,875
 2,300      ATLANTIC RICHFIELD CO                   254,725
10,500      CHEVRON CORP                            551,250
   900      DIAMOND SHAMROCK, INC                    23,287
19,700      EXXON CORP                            1,578,462
 6,300      MOBIL CORP                              705,600
 5,100      OCCIDENTAL PETROLEUM CORP               109,012
 2,900      PHILLIPS PETROLEUM CO                    98,962
 1,800      SUN CO, INC                              49,275
 4,300      TEXACO, INC                             337,550
 4,180      UNOCAL CORP                             121,742
 4,900      USX-MARATHON GROUP, INC NEW              95,550
                                                  ----------
                                                  4,457,290
                                                  ----------
            PETROLEUM--SERVICE--0.81%
 2,600      BAKER HUGHES, INC                        63,375
   800      CABOT CORP                               43,100
 1,300      CAMCO INTERNATIONAL, INC                 36,400
 2,900      DRESSER INDUSTRIES, INC                  70,687
 1,400      FLUOR CORP                               92,400
 1,900      HALLIBURTON CO                           96,187
 3,400     *NABORS INDUSTRIES, INC                   37,825
 2,700     *NOBLE DRILLING CORP                      24,300
 3,500     *ROWAN COS, INC                           34,562
 1,000      SONAT OFFSHORE DRILLING, INC             44,750
 1,300      TIDEWATER, INC                           40,950
   700      TOSCO CORP                               26,687
 1,500      ULTRAMAR CORP                            38,625
 1,000      VASTAR RESOURCES, INC                    31,750
   800     *WESTERN ATLAS, INC                       40,400
                                                  ----------
                                                    721,998
                                                  ----------
            PHOTOGRAPHY--0.45%
 5,500      EASTMAN KODAK CO                        368,500
   800      POLAROID CORP                            37,900
                                                  ----------
                                                    406,400
                                                  ----------
            PROPERTY--REAL ESTATE--0.29%
 3,300      TAUBMAN CENTERS, INC                     33,000
 1,200     *TOLL BROTHERS, INC                       27,600
 3,500      WEINGARTEN REALTY
            INVESTORS, INC                          133,000
 2,800      WELLSFORD RESIDENTIAL PROPERTY
            TRUST                                    64,400
                                                  ----------
                                                    258,000
                                                  ----------
            PUBLISHING--NEWSPAPER--0.46%
   900      BELO (A.H.) CORP SERIES A                31,275
   900      CENTRAL NEWSPAPERS, INC
            (CLASS A)                                28,237
   991     *COX COMMUNICATIONS, INC (CLASS
            A) NEW                                   19,324
   900      DOW JONES & CO, INC                      35,887
 1,800      GANNETT CO, INC                         110,475
   500      KNIGHT-RIDDER, INC                       31,250
 1,300      NEW YORK TIMES CO (CLASS A)              38,512
 1,700      TIMES MIRROR CO (SERIES A) NEW           57,587
   700      TRIBUNE CO NEW                           42,787
   900     *VALASSIS COMMUNICATIONS, INC             15,750
                                                  ----------
                                                    411,084
                                                  ----------
            PUBLISHING--OTHER--0.86%
 1,500      AMERICAN GREETINGS CORP (CLASS
            A)                                       41,437
 2,100      DONNELLEY (R.R.) & SONS CO               82,687
 2,300      DUN & BRADSTREET CORP                   148,925
 1,000      HARCOURT GENERAL, INC                    41,875
   600      HOUGHTON MIFFLIN CO                      25,800
   600      McGRAW HILL COS, INC                     52,275
 1,400      MEREDITH CORP                            58,625
 1,400      READER'S DIGEST ASSOCIATION, INC
            (CLASS A) (NON-VTG)                      71,750
   500     *SCHOLASTIC CORP                          38,875
 5,431      TIME WARNER, INC                        205,699
                                                  ----------
                                                    767,948
                                                  ----------
            RAILROAD--0.97%
 2,040      BURLINGTON NORTHERN SANTA FE
            CORP                                    159,120
 1,300      CONRAIL, INC                             91,000
 2,800      CSX CORP                                127,750
   600      ILLINOIS CENTRAL CORP SERIES A           23,025
   700      KANSAS CITY SOUTHERN INDUSTRIES,
            INC                                      32,025
 1,900      NORFOLK SOUTHERN CORP                   150,812
 1,800     *SOUTHERN PACIFIC RAIL CORP               43,200
 3,000      UNION PACIFIC CORP                      198,000
   700     *WISCONSIN CENTRAL
            TRANSIT CORP                             46,025
                                                  ----------
                                                    870,957
                                                  ----------

                       See notes to financial statements.

                                      B-40
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            RESTAURANTS & HOTELS--1.26%
 1,100      APPLE SOUTH, INC                     $   23,650
 1,200      APPLEBEES INTERNATIONAL, INC             27,300
 1,600     *BOSTON CHICKEN, INC                      51,400
 1,700     *BUFFETS, INC                             23,375
 1,300      CRACKER BARREL OLD COUNTRY
            STORE, INC                               22,425
 2,700      DARDEN RESTAURANTS, INC                  32,062
   900     *HFS INC                                  73,575
   700      HILTON HOTELS CORP                       43,050
 2,800     *HOST MARRIOTT CORP                       37,100
 1,050      LA QUINTA INNS, INC                      28,743
 2,200      MARRIOTT INTERNATIONAL, INC              84,150
10,900      McDONALDS CORP                          491,862
 1,400      MORRISON RESTAURANTS, INC                19,600
 1,550     *PROMUS HOTEL CORP                        34,487
 2,900      SYSCO CORP                               94,250
 2,100      WENDYS INTERNATIONAL, INC                44,625
                                                  ----------
                                                  1,131,654
                                                  ----------
            RETAIL--FOOD--0.73%
 3,700      ALBERTSONS, INC                         121,637
 1,800      AMERICAN STORES CO, NEW                  48,150
    39     *BRUNOS, INC                                 409
 5,900      FOOD LION, INC (CLASS B)                 33,556
 1,800      GIANT FOOD, INC (CLASS A)                56,700
 1,300      GREAT ATLANTIC &
            PACIFIC TEA CO, INC                      29,900
 1,400     *KROGER CO                                52,500
 2,400      RUDDICK CORP                             27,600
 1,700     *SAFEWAY, INC NEW                         87,550
 2,200     *STARBUCKS CORP                           46,200
 1,000     *STOP & SHOP COS, INC NEW                 23,125
 1,000      SUPERVALU, INC                           31,500
 1,600     *VONS COS, INC                            45,200
 1,400      WINN DIXIE STORES, INC                   51,625
                                                  ----------
                                                    655,652
                                                  ----------
            RETAIL--GENERAL
             MERCHANDISE--3.60%
 2,600     *AUTOZONE, INC                            75,075
   600     *BARNES & NOBLE, INC                      17,400
   700     *BEST BUY, INC                            11,375
 1,300     *BORDERS GROUP, INC                       24,050
   800    x*CALDOR CORP                               2,600
 3,200      CHARMING SHOPPES, INC                     9,200
 1,500      CIRCUIT CITY STORES, INC                 41,437
 1,300     *CONSOLIDATED STORES CORP                 28,275
 3,000     *CUC INTERNATIONAL, INC                  102,375
   900      DAYTON HUDSON CORP                       67,500
   900     *DEPARTMENT 56, INC                       34,537
 1,700      DILLARD DEPARTMENT STORES (CLASS
            A)                                       48,450
 1,575      DOLLAR GENERAL CORP                      32,681
 1,000     *ECKERD CORP                              44,625
 3,570     *FEDERATED DEPARTMENT
            STORES, INC                              98,175
 1,900      GAP, INC                                 79,800
 1,100     *GYMBOREE CORP                            22,687
 1,500      HECHINGER CO (CLASS A)                    6,562
 1,300      HEILIG MEYERS CO                         23,887
 7,500      HOME DEPOT, INC                         359,062
 7,100      K MART CORP                              51,475
   600     *KOHLS CORP                               31,500
 4,200      LIMITED, INC                             72,975
 2,300      LOWES COS, INC                           77,050
 3,600      MAY DEPARTMENT STORES CO                152,100
 1,900      MELVILLE CORP                            58,425
 1,300     *MUSICLAND STORES CORP                     5,525
   900      NORDSTROM, INC                           36,450
 1,800     *OFFICEMAX, INC                           40,275
 2,900      PENNEY, (J.C.) CO, INC                  138,112
 1,200      PEP BOYS-MANNY, MOE & JACK               30,750
 1,250     *PETSMART, INC                            38,750
 3,400     *PRICE/COSTCO, INC                        51,850
 1,400     *REVCO (D.S.), INC NEW                    39,550
 2,200      RITE AID CORP                            75,350
 2,100      ROUSE CO                                 42,787
 5,900      SEARS ROEBUCK & CO                      230,100
 1,800     *STAPLES, INC                             43,875
 1,800      STRIDE RITE CORP                         13,500
 1,800     *SUNGLASS HUT
            INTERNATIONAL, INC                       42,750
 1,200      TANDY CORP                               49,800
 1,900      TJX COS, INC NEW                         35,862
 4,000     *TOYS R US, INC                           87,000
21,400      WAL-MART STORES, INC                    478,825
 4,100      WALGREEN CO                             122,487
   900     *WILLIAMS-SONOMA, INC                     16,650
 2,800      WOOLWORTH CORP                           36,400
                                                  ----------
                                                  3,229,926
                                                  ----------
            TEXTILE & APPAREL--0.47%
 1,300     *ANN TAYLOR STORES CORP                   13,325
 1,600     *FRUIT OF THE LOOM, INC
            (CLASS A)                                39,000

                       See notes to financial statements.

                                      B-41
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            TEXTILE & APPAREL--(continued)
 1,600      KELLWOOD CO                          $   32,600
 1,400      LIZ CLAIBORNE, INC                       38,850
   900     *NAUTICA ENTERPRISES, INC                 39,375
 1,000      NIKE, INC (CLASS B)                      69,625
 1,000     *NINE WEST GROUP, INC                     37,500
 1,200      REEBOK INTERNATIONAL LTD                 33,900
   900      RUSSELL CORP                             24,975
   500     *TOMMY HILFIGER CORP                      21,187
 1,300      UNIFI, INC                               28,762
   800      VF CORP                                  42,200
                                                  ----------
                                                    421,299
                                                  ----------
            TOBACCO--1.83%
 2,900      AMERICAN BRANDS, INC                    129,412
13,000      PHILIP MORRIS COS, INC                1,176,500
 5,301      RJR NABISCO HOLDINGS CORP               163,668
   240     *SCHWEITZER-MAUDUIT INTL, INC              5,550
 1,800      UNIVERSAL CORP                           43,875
 3,500      UST, INC                                116,812
                                                  ----------
                                                  1,635,817
                                                  ----------
            TRUCKERS & SHIPPING--0.21%
 1,100     *AMERICAN FREIGHTWAYS CORP                11,412
   900      AMERICAN PRESIDENT COS LTD               20,700
   600      ROADWAY SERVICES, INC                    29,325
 2,800      ROLLINS TRUCK LEASING CORP               31,150
 1,600      RYDER SYSTEMS, INC                       39,600
   300      SHURGARD STORAGE
            CENTERS, INC                              8,100
 1,000      WERNER ENTERPRISES, INC                  20,250
   600      XTRA CORP                                25,500
                                                  ----------
                                                    186,037
                                                  ----------
            UTILITIES--ELECTRIC--4.55%
 1,800     *AES CORP                                 42,975
 2,300      ALLEGHENY POWER SYSTEMS, INC             65,837
 2,800      AMERICAN ELECTRIC
            POWER CO, INC                           113,400
 2,900      ATLANTIC ENERGY, INC                     55,825
 2,000      BALTIMORE GAS & ELECTRIC CO              57,000
 2,300      CAROLINA POWER & LIGHT CO                79,350
 5,100      CENTERIOR ENERGY CORP                    45,262
 2,300      CENTRAL & SOUTH WEST CORP                64,112
 3,100      CINERGY CORP                             94,937
 3,562     *CITIZENS UTILITIES CO (CLASS B)          44,970
 1,700      CMS ENERGY CORP                          50,787
 3,500      CONSOLIDATED EDISON CO
            OF NEW YORK, INC                        112,000
 2,200      DETROIT EDISON CO                        75,900
 2,800      DOMINION RESOURCES, INC                 115,500
 1,500      DPL, INC                                 37,125
 1,200      DQE, INC                                 36,900
 2,700      DUKE POWER CO                           127,912
 2,700      EASTERN UTILITIES ASSOCIATES             63,787
 3,100      ENTERGY CORP NEW                         90,675
 1,800      FLORIDA PROGRESS CORP                    63,675
 2,400      FPL GROUP, INC                          111,300
 1,500      GENERAL PUBLIC UTILITIES CORP            51,000
 2,800      HOUSTON INDUSTRIES, INC                  67,900
 2,600      IDAHO POWER CO                           78,000
   400      IES INDUSTRIES, INC                      10,600
 2,100      ILLINOVA CORP                            63,000
 1,500      KANSAS CITY POWER & LIGHT CO             39,187
 2,600      LONG ISLAND LIGHTING CO                  42,575
 2,300      MIDAMERICAN ENERGY CO                    38,525
 3,300      NEVADA POWER CO                          73,425
 1,100      NEW ENGLAND ELECTRIC
            SYSTEMS CO                               43,587
 1,500      NEW YORK STATE ELECTRIC &
            GAS CORP                                 38,812
 4,000      NIAGARA MOHAWK POWER CORP                38,500
 1,600      NORTHEAST UTILITIES CO                   39,000
 1,000      NORTHERN STATES POWER CO                 49,125
 2,400      OHIO EDISON CO                           56,400
 6,700      PACIFIC GAS & ELECTRIC CO               190,112
 4,200      PACIFICORP                               89,250
 2,700      PECO ENERGY CO                           81,337
 1,700      PINNACLE WEST CAPITAL CORP               48,875
 1,700      POTOMAC ELECTRIC POWER CO                44,625
 2,700      PP&L RESOURCES, INC                      67,500
 1,400      PUBLIC SERVICE CO OF COLORADO            49,525
 3,000     *PUBLIC SERVICE CO OF
            NEW MEXICO                               52,875
 3,200      PUBLIC SERVICE ENTERPRISE GROUP,
            INC                                      98,000
 3,100      PUGET SOUND POWER & LIGHT CO             72,075
 1,500      SAN DIEGO GAS & ELECTRIC CO              35,625
 1,200      SCANA CORP                               34,350
 6,300      SCE CORP                                111,825
10,000      SOUTHERN CO                             246,250
 2,100      TECO ENERGY, INC                         53,812
 3,600      TEXAS UTILITIES CO                      148,050
 2,800      UNICOM CORP                              91,700
 1,300      UNION ELECTRIC CO                        54,275
 1,800      UNITED ILLUMINATING CO                   67,275
 1,400      UTILICORP UNITED, INC                    41,125
 1,800      WASHINGTON WATER POWER CO                31,500

                       See notes to financial statements.

                                      B-42
<PAGE>

 SHARES                                              VALUE
- -------                                          -----------
            UTILITIES--ELECTRIC--(continued)
   900      WESTERN RESOURCES, INC               $   30,037
 2,000      WISCONSIN ENERGY CORP                    61,250
                                                  ----------
                                                  4,080,113
                                                  ----------
            UTILITIES--GAS & PIPELINE--1.28%
 1,300     *AMERICAN STANDARD COS, INC               36,400
 2,400      ATLANTA GAS LIGHT CO                     47,400
   800      CABOT OIL & GAS CORP (CLASS A)           11,700
 1,500     *COASTAL CORP                             55,875
   700     *COLUMBIA GAS SYSTEMS, INC                30,712
 2,000      CONSOLIDATED NATURAL GAS CO              90,750
 1,400      EL PASO NATURAL GAS CO NEW               39,725
 3,100      ENRON CORP                              118,187
 1,600      ENSERCH CORP                             26,000
 1,600      INDIANA ENERGY INC                       38,200
   300     *IONICS, INC                              13,050
 1,100      MCN CORP                                 25,575
 1,800      NICOR, INC                               49,500
   900      NORTHWEST NATURAL GAS CO                 29,700
 1,500      PACIFIC ENTERPRISES, INC                 42,375
 2,500      PANHANDLE EASTERN CORP                   69,687
 1,300      PIEDMONT NATURAL GAS CO, INC             30,225
 1,000      QUESTAR CORP                             33,500
 1,300      SONAT, INC                               46,312
 2,700      TENNECO, INC                            133,987
 1,119      UGI CORP NEW                             23,219
 1,500      VALERO ENERGY CORP                       36,750
 1,400      WICOR, INC                               45,150
 1,569      WILLIAMS COS, INC                        68,839
                                                  ----------
                                                  1,142,818
                                                  ----------
            UTILITIES--TELEPHONE--7.31%
 3,300      ALLTEL CORP                          $   97,350
 8,900      AMERITECH CORP NEW                      525,100
24,400      AT & T CORP                           1,579,900
 6,800     *BELL ATLANTIC CORP                      454,750
15,200      BELLSOUTH CORP                          661,200
 1,800      CINCINNATI BELL, INC                     62,550
 4,700      FRONTIER CORP                           141,000
   750     *GLENAYRE TECHNOLOGIES, INC               46,687
15,000      GTE CORP                                660,000
11,100      MCI COMMUNICATIONS CORP                 289,987
 1,300     *MOBILE TELECOMMUNICATIONS
            TECHNOLOGIES CORP                        27,787
 2,800     *NEXTEL COMMUNICATIONS, INC
            (CLASS A)                                41,300
 6,700      NYNEX CORP                              361,800
 6,800      PACIFIC TELESIS GROUP                   228,650
 9,200      SBC COMMUNICATIONS, INC                 529,000
 2,200      SOUTHERN NEW ENGLAND
            TELECOMMUNICATIONS CORP                  87,450
 5,500      SPRINT CORP                             219,312
 1,208      TELEPHONE & DATA SYSTEMS, INC            47,716
 7,500      U.S. WEST COMMUNICATIONS GROUP          268,125
 7,500     *U.S. WEST MEDIA GROUP                   142,500
 2,300     *WORLDCOM, INC                            81,075
                                                  ----------
                                                  6,553,239
                                                  ----------
           TOTAL COMMON STOCK
            (Cost 72,206,684)                    88,594,317
                                                  ----------
            ROUNDING                                    124
                                                  ----------
           TOTAL PORTFOLIO
            (Cost 72,207,438)                   $88,595,324
                                                  ----------
- -----------------
* NON-INCOME PRODUCING
x IN BANKRUPTCY


                       See notes to financial statements.


                                      B-43
<PAGE>

[TIAA Logo]

                     REPORT OF MANAGEMENT RESPONSIBILITY

To the Policyholders of
 Teachers Insurance and Annuity
 Association of America:

The  accompanying   financial  statements  of  Teachers  Insurance  and  Annuity
Association of America ("TIAA") are the responsibility of management.  They have
been  prepared  on the basis of  statutory  accounting  policies  prescribed  or
permitted by the New York State Insurance  Department.  The financial statements
of TIAA have been  presented  fairly and  objectively  in  accordance  with such
policies.

TIAA 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,  TIAA's  internal audit personnel
provide a continuing review of the internal controls and operations of TIAA, and
the internal Auditor  regularly reports to the Audit Committee of the TIAA Board
of Trustees.

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

The Audit  Committee of the TIAA Board of Trustees,  consisting  of trustees who
are not officers of TIAA,  meets regularly with management,  representatives  of
Deloitte & Touche LLP and internal auditing personnel to review matters relating
to  financial  reporting,  internal  controls and  auditing.  In addition to the
annual  audit of the TIAA  financial  statements,  the New York State  Insurance
Department and other state insurance departments regularly examine the financial
statements of TIAA as part of their periodic corporate examinations.
   
                          [signature of John H. Biggs]

                                  Chairman and
                             Chief Executive Officer

                         [signature of Thomas W. Jones]

                          Vice Chairman, President and
                             Chief Operating Officer

                         [signature of Richard L. Gibbs]

                          Executive Vice President and
                          Principal Accounting Officer
    
                                      B-44
<PAGE>

[letterhead]
[LOGO] Deloitte &
        Touche LLP  Two World Financial Center         Telephone: (212) 436-2000
                    New York, New York 10281-1414      Facsimile: (212) 436-5000

   
                        REPORT OF INDEPENDENT AUDITORS
    

To the Board of Trustees of
 Teachers Insurance and Annuity
 Association of America:

We have  audited  the  accompanying  balance  sheets of Teachers  Insurance  and
Annuity Association of America ("TIAA") as of December 31, 1995 and 1994 and the
related  statements of  operations,  changes in contingency  reserves,  and cash
flows for each of the three years in the period ended  December 31, 1995.  These
financial   statements  are  the  responsibility  of  TIAA's   management.   Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the financial  position of TIAA at December 31, 1995 and 1994 and the
results of its  operations,  changes in its contingency  reserves,  and its cash
flows for each of the three  years in the  period  ended  December  31,  1995 in
conformity  with  accounting  policies  prescribed  or permitted by the New York
State  Insurance  Department,  which  practices,  as  to  TIAA,  also  represent
generally accepted accounting principles.

[signature of Deloitte Touche LLP]

   
March 12, 1996
    

[logo]
- ---------------
Deloitte Touche
Tohmatsu
International
- ---------------
                                      B-45
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                                 BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                        December 31,
                                                               ------------------------------
                                                                   1995             1994
                                                                ------------   --------------
<S>                                                         <C>               <C>
ASSETS
Bonds                                                       $48,835,831,058   $43,778,517,616
Mortgages                                                    21,000,279,330    20,216,879,404
Real Estate                                                   7,013,052,678     7,075,384,687
Stocks                                                          223,028,483       163,284,129
Other long-term investments                                     476,803,951       383,815,668
Cash and short-term investments                                 713,051,046       431,445,982
Investment income due and accrued                             1,118,707,821     1,073,386,018
Separate Account assets                                         209,170,183        30,563,247
Other assets                                                    204,688,878       194,557,100
                                                            ---------------   ---------------
                                               TOTAL ASSETS $79,794,613,428   $73,347,833,851
                                                            ===============   ===============
LIABILITIES, CAPITAL AND CONTINGENCY RESERVES
Policy and contract reserves                                $70,983,830,958   $65,656,734,942
Dividends declared for the following year                     1,493,744,768     1,382,680,655
Asset Valuation Reserve                                       1,860,867,891     1,664,695,698
Interest Maintenance Reserve                                    621,365,961       544,660,224
Separate Account liabilities                                    106,511,880         5,292,647
Other liabilities                                               672,112,096       655,945,669
                                                            ---------------   ---------------
                                          Total Liabilities  75,738,433,554    69,910,009,835
                                                            ---------------   ---------------
Capital: 2,500 shares of $1,000 par value common stock
  issued and outstanding                                          2,500,000         2,500,000
                                                            ---------------   ---------------
Contingency reserves:
 For group life insurance                                         7,761,722         6,821,939
 For investment losses, annuity and insurance mortality,
   and other risks                                            4,045,918,152     3,428,502,077
                                                            ---------------   ---------------
                                 Total Contingency Reserves   4,053,679,874     3,435,324,016
                                                            ---------------   ---------------
                     Total Capital and Contingency Reserves   4,056,179,874     3,437,824,016
                                                            ---------------   ---------------
        TOTAL LIABILITIES, CAPITAL AND CONTINGENCY RESERVES $79,794,613,428   $73,347,833,851
                                                            ===============   ===============
</TABLE>

                       See notes to financial statements.
                                  
                                      B-46
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                            STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                  For the Years Ended December 31,
                                           ----------------------------------------------
                                               1995            1994             1993
                                            ------------    ------------   --------------
<S>                                     <C>             <C>               <C>
INCOME
Insurance and annuity premiums
  and deposits                          $ 2,854,599,816 $ 2,785,546,486   $ 2,677,251,204
Transfers from CREF, net                    351,869,029     191,582,916       247,849,674
Annuity dividend additions                1,943,614,354   1,844,416,805     1,961,603,015
Net investment income                     6,108,496,984   5,486,071,238     5,164,006,195
Supplementary contract considerations       150,975,982     104,999,526        94,618,702
                                        --------------- ---------------   ---------------
                           TOTAL INCOME $11,409,556,165 $10,412,616,971   $10,145,328,790
                                        =============== ===============   ===============
DISTRIBUTION OF INCOME
Policy and contract benefits            $ 1,718,596,923 $ 1,538,301,850   $ 1,334,612,551
Dividends                                 3,098,930,945   2,874,077,216     2,928,108,945
Increase in policy and contract
  reserves                                5,329,040,178   5,043,786,384     5,167,901,788
Operating expenses                          241,795,245     216,465,411       192,124,351
Transfers to Separate Accounts, net          92,995,463       4,270,646
Federal income taxes                          9,487,967       9,843,630        10,482,862
Other, net                                   (4,380,395)      (2,972,008)         525,332
Increase in contingency reserves
  from operations                           923,089,839     728,843,842       511,572,961
                                        --------------- ---------------   ---------------
           TOTAL DISTRIBUTION OF INCOME $11,409,556,165 $10,412,616,971   $10,145,328,790
                                        =============== ===============   ===============
</TABLE>


                       See notes to financial statements.
                                  
                                      B-47
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                  STATEMENTS OF CHANGES IN CONTINGENCY RESERVES

<TABLE>
<CAPTION>
                                                             For the Years Ended December 31,
                                                        -------------------------------------------
                                                            1995           1994           1993
                                                         -----------    -----------   -------------
<S>                                                  <C>            <C>              <C>
CHANGES IN CONTINGENCY RESERVES:
From operations                                      $  923,089,839 $  728,843,842   $  511,572,961
Net realized capital loss on investments                (56,264,893)   (95,070,954)     (36,426,429)
Net unrealized capital gain (loss) on investments        52,706,109     38,906,936      (40,018,527)
Transfer to the Interest Maintenance Reserve           (114,840,183)  (170,430,156)    (181,606,193)
Transfers from (to) the Asset Valuation Reserve:
 Required formula contribution                         (302,387,557)  (249,405,235)    (344,323,583)
 Net capital losses absorbed                            106,215,365    226,638,932      255,224,945
 Voluntary contribution                                               (193,508,281)    (207,828,000)
Increase in non-admitted assets other than
  investments                                              (802,629)   (22,194,906)     (18,153,629)
Change in valuation basis of policy reserves                             2,314,689       (1,224,324)
Other, net                                               10,639,807      1,522,064
                                                          ---------      ---------      -----------
                  NET CHANGE IN CONTINGENCY RESERVES    618,355,858    267,616,931      (62,782,779)
           CONTINGENCY RESERVES AT BEGINNING OF YEAR  3,435,324,016  3,167,707,085    3,230,489,864
                                                          ---------      ---------      -----------
                 CONTINGENCY RESERVES AT END OF YEAR $4,053,679,874 $3,435,324,016   $3,167,707,085
                                                          =========      =========      ===========

</TABLE>


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

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                            STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                           For the Years Ended December 31,
                                                --------------------------------------------------------
                                                     1995               1994                1993
                                               ----------------   ----------------     -----------------
<S>                                            <C>                <C>                  <C>
CASH PROVIDED By operating activities:
 Insurance and annuity premiums, deposits
  and considerations                           $ 2,999,426,179    $  2,886,724,538     $ 2,766,077,897
 Transfers from CREF, net                          351,869,029         191,582,916         247,849,674
 Annuity dividend additions                      1,943,614,354       1,844,416,805       1,961,603,015
 Investment income, net                          5,998,015,040       5,372,299,141       5,219,656,004
                                                --------------      --------------     ----------------
                             Total Receipts     11,292,924,602      10,295,023,400      10,195,186,590
                                                --------------      --------------     ----------------
 Policy and contract benefits                    1,715,727,236       1,500,323,250       1,312,182,472
 Dividends                                       2,987,866,832       2,819,852,489       2,879,831,053
 Operating expenses                                240,323,235         214,008,001         192,147,540
 Federal income taxes                                8,510,881          10,114,286           8,014,769
 Transfers to Separate Accounts, net               159,017,898          29,164,199
 Other, net                                          6,823,917           6,798,405         (45,847,231)
                                                --------------      --------------     ----------------
                        Total Disbursements      5,118,269,999       4,580,260,630       4,346,328,603
                                                --------------      --------------     ----------------
      Cash Provided by Operating Activities      6,174,654,603       5,714,762,770       5,848,857,987
                                                --------------      --------------     ----------------
By investing activities:
 Sales and redemptions of bonds and stocks       3,863,412,778       3,810,787,301       6,413,280,415
 Repayment of mortgage principal                 1,166,625,456       1,684,113,871       1,639,165,691
 Sales of real estate                            1,084,222,765       1,610,589,922       1,078,327,249
 Other, net                                        135,661,132         243,837,007          87,362,080
                                                --------------      --------------     ----------------
      Cash Provided By Investing Activities      6,249,922,131       7,349,328,101       9,218,135,435
                                                --------------      --------------     ----------------
                        TOTAL CASH PROVIDED     12,424,576,734      13,064,090,871      15,066,993,422
                                                --------------      --------------     ----------------
DISBURSEMENTS FOR NEW INVESTMENTS
Investments acquired:
 Bonds and stocks                                8,696,169,089      10,084,139,605      11,826,791,371
 Mortgages                                       2,352,232,441       2,217,021,154       1,043,674,867
 Real Estate                                       866,388,613       1,495,492,478       1,319,927,724
 Other, net                                        228,181,527         352,457,763          60,550,529
                                                --------------      --------------     ----------------
                    TOTAL DISBURSEMENTS FOR
                            NEW INVESTMENTS     12,142,971,670      14,149,111,000      14,250,944,491
                                                --------------      --------------     ----------------
            INCREASE (DECREASE) IN CASH AND
                     SHORT-TERM INVESTMENTS        281,605,064      (1,085,020,129)        816,048,931
            CASH AND SHORT-TERM INVESTMENTS
                       AT BEGINNING OF YEAR        431,445,982       1,516,466,111         700,417,180
                                                --------------      --------------     ----------------
            CASH AND SHORT-TERM INVESTMENTS
                             AT END OF YEAR    $   713,051,046    $    431,445,982     $ 1,516,466,111
                                                ==============      ==============     ================
</TABLE>


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

            TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                        NOTES TO FINANCIAL STATEMENTS

Note 1--Organization

Teachers  Insurance and Annuity  Association of America ("TIAA") was established
as a legal reserve life insurance  company under the insurance laws of the State
of New  York in  1918.  TIAA  was  formed  by the  Carnegie  Foundation  for the
Advancement  of  Teaching  for the express  purpose of aiding and  strengthening
nonprofit  educational and research  organizations  by providing  retirement and
insurance  benefits  for  their  faculties  and  other  staff  members,  and  by
counseling  these  organizations  and their employees on benefit plans and other
measures of economic  security.  All of the outstanding  common stock of TIAA is
collectively  held by the  TIAA  Board of  Overseers,  a  nonprofit  corporation
created solely for the purpose of holding the stock of TIAA.

Note 2--Significant Accounting Policies

TIAA's  financial  statements  have been  prepared  on the  basis of  accounting
policies  prescribed  or  permitted by the New York State  Insurance  Department
("Department"),  which policies, hereinafter referred to as statutory accounting
policies,  as to TIAA, also represent generally accepted accounting  principles.
(Refer  to the  separate  sections,  entitled  "Permitted  Statutory  Accounting
Policies" and "Generally Accepted Accounting Principles", within this note.) The
preparation of TIAA's financial statements requires management to make estimates
and assumptions that affect the reported amounts of assets, liabilities, revenue
and expenses. Actual results could differ from those estimates. The following is
a summary of the significant accounting policies consistently followed by TIAA.

Valuation of Investments: Bonds and short-term investments (debt securities with
maturities  of one year or less at the time of  acquisition)  not in default are
generally stated at amortized cost;  medium to highest quality  preferred stocks
at cost;  common  stocks at market  value;  and all other bond,  short-term  and
preferred  stock  investments  at the lower of amortized  cost or market  value.
Mortgages  are stated at  amortized  cost,  and  directly-owned  real  estate at
depreciated cost (net of encumbrances).  Investments in wholly-owned real estate
subsidiaries,   real  estate  limited   partnerships   and  securities   limited
partnerships  are stated at TIAA's  equity in the net  assets of the  underlying
entities.  Policy  loans  are  stated  at  outstanding  principal  amounts.  All
investments are stated net of any permanent impairments, which are determined on
an individual  asset basis.  Depreciation  is generally  computed over a 40 year
period on the constant yield method for  properties  acquired prior to 1991, and
on the straight-line method for properties acquired thereafter.

Accounting for Investments:  Investment transactions are accounted for as of the
date the  investments  are  purchased or sold (trade  date) for publicly  traded
common  stocks  and as of the  date  the  investment  transactions  are  settled
(settlement date) for all other  investments.  Realized capital gains and losses
on investment  transactions are accounted for under the specific  identification
method.

Foreign  Currency  Transactions  and  Translation:  Investments  denominated  in
foreign currencies and asset swap contracts are valued in U.S. dollars, based on
the exchange rate at the end of the period.  Investment  transactions in foreign
currencies  are  recorded at the exchange  rates  prevailing  on the  respective
transaction  dates. All other asset and liability  accounts that are denominated
in a foreign currency are adjusted to reflect the exchange

                                      B-50
<PAGE>

            TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                  NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 2--Significant Accounting Policies--(Continued)

rate at the end of the period.  Realized and unrealized  gains and losses due to
foreign exchange transactions, and those due to translation adjustments, are not
separately  reported and are reflected in realized and unrealized  capital gains
and losses, respectively.

Securities  Lending:  TIAA has a  securities  lending  program  whereby it loans
securities to qualified  brokers in exchange for cash  collateral,  generally at
least  equal  to  102%  of the  market  value  of the  securities  loaned.  When
securities  are loaned,  TIAA receives  additional  income on the collateral and
continues to receive income on the securities loaned.  The collateral  liability
is netted  against the short-term  investments  in which the cash  collateral is
invested and such short-term  investments  and the equivalent  liability are not
reflected in the balance sheet caption, "Cash and short-term investments".  TIAA
may bear the risk of delay in recovery of, or loss of rights in, the  securities
loaned should a borrower of securities fail to meet contractual obligations.

Asset Swap  Contracts:  TIAA enters into asset swap  contracts to exchange fixed
and  variable  amounts of foreign  currency  at  specified  future  dates and at
specified  rates to hedge against  currency risks on investments  denominated in
foreign  currencies.  Changes in the value of the  contracts  related to foreign
currency  exchange  rates are  recognized at the end of the period as unrealized
gains or losses. Asset swap contracts  incorporate a series of swap transactions
which result in the exchange of TIAA's fixed and variable  foreign currency cash
flows into fixed  amounts of U.S.  dollar cash flows.  Asset swap  contracts are
entered into  directly  with a  counterparty  and TIAA is exposed to the risk of
default of such counterparty,  although TIAA does not anticipate non-performance
by any of the counterparties. The maximum potential loss from such risk is equal
to the change in the value of the asset swap during the term of the contract. In
order to minimize the risk associated with potential  counterparty default, TIAA
monitors the credit quality of its counterparties.

Interest Rate Swap Contracts: TIAA enters into interest rate swap contracts with
qualified  commercial  banks  to hedge  against  the  effect  of  interest  rate
fluctuations on certain variable interest rate bonds. These contracts allow TIAA
to lock in a fixed  interest  rate and to  transfer  the risk of higher or lower
interest  rates.  TIAA also enters into interest rate swap contracts to swap the
cash flows on certain fixed interest rate bonds into variable interest rate cash
flows in connection  with certain  adjustable  rate  products.  These  contracts
subject TIAA to credit risk should the  counterparties  not perform according to
the terms of the contracts. However, the maximum potential loss from such credit
risk is much smaller  than the par value of the related  notes and TIAA does not
anticipate  non-performance by any of the  counterparties.  In order to minimize
the risk  associated  with  potential  counterparty  default,  TIAA monitors the
credit quality of its counterparties.  Payments received and payments made under
interest rate swap contracts are reflected in net investment income.

Covered Call Options Written: TIAA writes covered call options on selected bonds
as part of TIAA's asset and liability  management program for certain adjustable
rate  products.  When an  option is  written,  an  amount  equal to the  premium
received is recorded as a liability.  Premiums  received on options which expire
are recorded as realized capital gains.  Premiums  received from writing options
which are exercised  are added to the proceeds  from the sale of the  underlying
bond in recognizing the net realized capital gain or loss on the disposition. In
writing

                                      B-51
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 2--Significant Accounting Policies--(Continued)

options, it is assumed that the option may be exercised at any time prior to the
expiration of TIAA's obligation as a writer,  and that in such circumstances the
net proceeds of the sale of the underlying  bond pursuant to the call option may
be below the prevailing market value.

Investment  Income Due and Accrued:  Investment  income due and accrued excludes
non-admitted amounts of approximately  $311,279,000 and $341,199,000 at December
31, 1995 and 1994, respectively.

Non-Admitted Assets Other than Investments:  Certain non-investment assets, such
as  furniture  and  fixtures  and  various   receivables,   are   designated  as
non-admitted  assets by the Department and, as such,  cannot be included in life
insurance  company balance sheets filed with the Department.  Such  non-admitted
assets  approximated  $174,603,000  at  December  31, 1995 and  $173,867,000  at
December 31, 1994.

Policy  and  Contract  Reserves:  TIAA  offers a range of group  and  individual
retirement annuities and group and individual life and other insurance products.
Policy and contract reserves for such products are determined in accordance with
standard  valuation  methods approved by the Department.  Reserves are stated at
account balances for annuities in the  accumulation  phase, at the present value
of all future  guaranteed  benefits  for  annuities in the payout phase and, for
insurance policies, are computed in accordance with standard actuarial formulas.
The reserves established utilize assumptions for interest (at an average rate of
approximately 3%), mortality and other risks insured.  Such reserves establish a
sufficient  provision for all contractual  benefits  guaranteed under policy and
contract provisions.

Dividends  Declared for the Following Year:  Dividends on insurance policies and
pension annuity contracts in the payout phase are generally declared by the TIAA
Board of Trustees  ("Board") in November of each year,  and such  dividends  are
credited to policyholders in the following  calendar year.  Dividends on pension
annuity contracts in the accumulation  phase are generally declared by the Board
in February of each year and such dividends on the various existing  vintages of
pension   annuity   contracts  in  the   accumulation   phase  are  credited  to
policyholders during the ensuing twelve month period beginning March 1.

Asset Valuation Reserve:  The Asset Valuation Reserve ("AVR"),  which covers all
invested  asset  classes,  is an  explicit  liability  reserve  required  by the
National  Association  of  Insurance  Commissioners  ("NAIC") and is intended to
provide for potential future credit and equity losses. Reserve components of the
AVR are maintained for bonds, stocks,  mortgages, real estate and other invested
assets.  Realized and unrealized credit and equity capital gains and losses, net
of  capital  gains  taxes,  are  credited  to or  charged  against  the  related
components of the AVR. Formula calculations  determine the required contribution
amounts  for  each  component.  Insurance  companies  may  also  make  voluntary
contributions  to any component as long as the resulting ending balance does not
exceed the computed  maximum  reserve for that  component.  TIAA makes voluntary
contributions  to the mortgage and real estate  reserves of the AVR as necessary
to keep the reserve balances at least equal to the aggregate differences between
carrying  value and the most  recent  valuation  for  mortgage  and real  estate
investments  under valuation  review.  Contributions  to the AVR are reported as
transfers from Contingency Reserves.

                                      B-52
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 2--Significant Accounting Policies--(Continued)

Interest  Maintenance  Reserve:  The Interest  Maintenance  Reserve ("IMR") is a
liability reserve required by the NAIC which accumulates  realized capital gains
and losses  resulting  from interest rate  fluctuations.  Such capital gains and
losses are amortized out of the IMR as an  adjustment to net  investment  income
over the remaining lives of the assets sold.

Contingency   Reserves:   By  Charter,  TIAA  operates  without  profit  to  the
corporation or its sole shareholder,  the TIAA Board of Overseers.  As a result,
all   contingency   reserves   are  held   solely  for  the  benefit  of  TIAA's
policyholders.

Income and Expenses:  Premiums,  investment  income and expenses are reported as
incurred.

Federal Income Taxes: TIAA is a nonprofit  educational  organization exempt from
federal income  taxation under Section  501(c)(3) of the Internal  Revenue Code.
However,  any nonpension related income is subject to federal income taxation as
unrelated  business income. The federal income tax provision in the accompanying
statements of operations is based on taxes  actually paid or  anticipated  to be
paid with the tax return filing.

Separate  Accounts:  The balance sheet captions for Separate  Account assets and
liabilities  (which  include  participant  account  values) are stated at market
value. The Separate Accounts'  operating results are reflected in the changes to
these assets and liabilities.

TIAA Separate Account VA-1 ("VA-1") is a segregated  investment  account and was
organized on February 16, 1994 under the insurance laws of the State of New York
for the purpose of issuing  and funding  variable  annuity  contracts.  VA-1 was
registered with the Securities and Exchange Commission  ("Commission") effective
November 1, 1994 as an open-end, diversified management investment company under
the  Investment  Company  Act of  1940.  Currently,  VA-1  consists  of a single
investment  portfolio,  the Stock  Index  Account  ("SIA"),  which  invests in a
diversified  portfolio of equity securities selected to track the overall United
States stock market.

SIA was established on October 3, 1994 with a $25,000,000  seed money investment
by TIAA. TIAA purchased 1,000,000 Accumulation Units of SIA and such units share
in the  pro  rata  investment  experience  of SIA and are  subject  to the  same
valuation  procedures and expense  deductions as all other Accumulation Units in
SIA. On November  14,  1994,  TIAA began to offer  Accumulation  Units of SIA to
participants other than TIAA. At December 31, 1995 and 1994, the number of units
retained  by TIAA  in SIA  were  2,685  and  1,000,000  with a  total  value  of
approximately $92,000 and $25,271,000, respectively.

The TIAA Real Estate Account ("REA") is a segregated  investment account and was
organized on February 22, 1995 under the insurance laws of the State of New York
for the purpose of funding variable annuity  contracts.  REA was registered with
the Commission  under the Securities Act of 1933 effective  October 2, 1995. REA
will  ultimately  invest  primarily  in  real  estate  and  real  estate-related
investments  (70%  to 80% of  total  REA  assets)  as  well  as  publicly-traded
securities to maintain adequate liquidity.

REA was established on July 3, 1995 with a $100,000,000 seed money investment by
TIAA. TIAA purchased 1,000,000 Accumulation Units of REA and such units share in
the pro rata investment experience of REA and

                                      B-53
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 2--Significant Accounting Policies--(Continued)

are subject to the same valuation procedures and expense deductions as all other
Accumulation  Units in REA. On October 2, 1995, TIAA began to offer Accumulation
Units of REA to participants other than TIAA. At December 31, 1995 the number of
units  retained  by TIAA in REA  remained  at  1,000,000  with a total  value of
approximately $102,566,000.

Permitted  Statutory   Accounting   Policies:   Statutory   accounting  policies
prescribed by the Department include accounting  practices reflected in New York
State Insurance Laws and Regulations as well as in NAIC publications.  Permitted
statutory  accounting  policies  encompass all  accounting  practices  which are
allowed by the  Department but have not been  prescribed.  TIAA does not utilize
any  statutory  accounting  practices  which  depart from  prescribed  statutory
accounting  practices;  however,  TIAA does follow certain  permitted  statutory
accounting practices. The following permitted statutory accounting policies have
been approved by the Department:  inclusion of real estate subsidiaries and real
estate  limited  partnerships  in the Real  Estate  caption in the  accompanying
balance  sheets;   determination  of  permanent  impairments;   and  netting  of
securities lending collateral against short-term investments.

The NAIC issued prescribed accounting  requirements for loan-backed  securities,
including  collateralized  mortgage  obligations  ("CMO's"),  in  1993.  The new
accounting   requirements  stipulated  that  loan-backed  securities  should  be
accounted for using the interest method.  Under the interest method,  actual and
anticipated  cash flows of a security  are  utilized to  determine  the carrying
value of that  security.  TIAA elected the  prospective  method for  determining
yields and carrying values for interest-only CMO's and the retrospective  method
for all other CMO's.

Certain  provisions of these statutory  accounting  policies were required to be
implemented  in 1994;  the remaining  provisions  were  required for 1995.  TIAA
implemented the required  provisions of the new accounting  policies in 1994 and
also adopted the provisions in 1994 for TIAA's public market CMO portfolio. This
early  adoption  for public  market  CMO's  represented  a permitted  accounting
practice which was also approved by the Department.  The required  provisions of
the new  accounting  policies  for  TIAA's  private  market CMO  portfolio  were
implemented  in 1995.  The effect of this change in  accounting in 1995 and 1994
was to  increase  contingency  reserves  by  approximately  $11  million and $50
million, respectively.

Generally Accepted Accounting  Principles:  The Financial  Accounting  Standards
Board ("FASB") issued FASB  Interpretation  No. 40, entitled  "Applicability  of
Generally  Accepted  Accounting  Principles  to Mutual Life  Insurance and Other
Enterprises"  ("Interpretation"),  in April 1993. The  Interpretation  clarifies
that financial  statements  that are intended to be in conformity with generally
accepted  accounting  principles  should  follow  all  authoritative  accounting
pronouncements  except to the extent that a pronouncement  explicitly  exempts a
particular type of enterprise or that enterprise does not have the  transaction,
event, or circumstance  addressed in the pronouncement.  The Interpretation,  as
amended, is effective for financial statements issued for fiscal years beginning
after December 15, 1995.

The effect of the  Interpretation  will be that TIAA (and mutual life  insurance
and other  enterprises)  will not be permitted to refer to financial  statements
prepared in accordance with statutory accounting practices as having

                                      B-54
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 2--Significant Accounting Policies--(Concluded)

been  prepared in  accordance  with  generally  accepted  accounting  principles
("GAAP") beginning in 1996. If TIAA elects to prepare GAAP financial statements,
the  effect  of  initially   applying  the   Interpretation   will  be  reported
retroactively  through  restatement  of all financial  statements  presented for
comparative purposes,  with the cumulative effect of adopting the Interpretation
included in the earliest year restated.  TIAA has analyzed those requirements of
GAAP which differ from statutory  accounting  practices and is in the process of
quantifying the effects of the potential  application of the  Interpretation  on
its financial statements.

Reclassifications:  Certain  amounts in the 1994 financial  statements have been
reclassified to conform with the 1995 presentation.

                                      B-55
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments

Securities  Investments:  At December  31, 1995 and 1994,  the  carrying  values
(balance  sheet   amounts)  and  estimated   market  values  of  long-term  bond
investments,  and gross  unrealized gains and losses with respect to such market
values, are shown below:

<TABLE>
<CAPTION>
                                                        Gross           Gross
                                      Carrying       Unrealized      Unrealized       Estimated
December 31, 1995                       Value           Gains          Losses       Market Value
- --------------------------------     ------------    ------------    ------------   -------------
<S>                              <C>              <C>               <C>           <C>
U.S. Treasury securities and
  obligations of U.S. government
  agencies and corporations      $   805,105,863  $  195,202,463                  $ 1,000,308,326
Debt securities issued by
  foreign governments              1,456,997,622     226,995,685    $  1,494,536    1,682,498,771
Corporate securities              28,094,698,003   2,942,081,089      78,607,386   30,958,171,706
Mortgage-backed securities        15,163,886,154   1,547,907,663      45,110,081   16,666,683,736
Asset-backed securities            3,315,143,416     317,275,533       4,448,112    3,627,970,837
                                 ---------------  --------------    ------------  ---------------
    Total                        $48,835,831,058  $5,229,462,433    $129,660,115  $53,935,633,376
                                 ===============  ==============    ============  ===============
</TABLE>

<TABLE>
<CAPTION>
                                                        Gross           Gross
                                      Carrying       Unrealized      Unrealized       Estimated
December 31, 1994                       Value           Gains          Losses       Market Value
- --------------------------------     ------------    ------------    ------------   -------------
<S>                              <C>                <C>           <C>             <C>
U.S. Treasury securities and
  obligations of U.S. government
  agencies and corporations      $   867,096,984    $  4,361,537  $  170,252,620  $   701,205,901
Debt securities issued by
  foreign governments              1,468,763,896      25,553,121      92,875,437    1,401,441,580
Corporate securities              27,531,583,866     590,403,140   1,340,430,128   26,781,556,878
Mortgage-backed securities        11,307,671,148     302,144,903   1,064,037,897   10,545,778,154
Asset-backed securities            2,603,401,722      31,766,572     179,575,622    2,455,592,672
                                 ---------------    ------------  --------------  ---------------
    Total                        $43,778,517,616    $954,229,273  $2,847,171,704  $41,885,575,185
                                 ===============    ============  ==============  ===============
</TABLE>

At December 31, 1995 and 1994, approximately 94.9% and 94.3%,  respectively,  of
the long-term bond portfolio was comprised of investment  grade  securities.  At
December 31, 1995,  outstanding  forward  commitments for future  long-term bond
investments  approximated  $1,281,939,000.  It is estimated that  $1,275,173,000
will be disbursed  in 1996 and  $6,766,000  in later years.  The funding of bond
commitments is contingent upon the continued favorable financial  performance of
the potential borrowers. Debt securities amounting to approximately $237,943,000
and  $210,889,000 at December 31, 1995 and 1994,  respectively,  were on deposit
with governmental authorities or trustees as required by law.

The carrying values and estimated market values of long-term bond investments at
December 31, 1995, by contractual maturity, are shown below:

                                      B-56
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Continued)

                                           Carrying        Estimated
                                             Value       Market Value
                                          ------------   -------------
Due in one year or less               $   429,714,344  $   433,016,648
Due after one year through five years   3,546,510,594    3,816,740,001
Due after five years through ten
  years                                11,965,866,370   12,939,511,409
Due after ten years                    14,414,710,180   16,451,710,745
                                      ---------------  ---------------
    Subtotal                           30,356,801,488   33,640,978,803
Mortgage-backed securities             15,163,886,154   16,666,683,736
Asset-backed securities                 3,315,143,416    3,627,970,837
                                      ---------------  ---------------
    Total                             $48,835,831,058  $53,935,633,376
                                      ===============  ===============

Bonds not due at a single  maturity  date have been  included  in the  preceding
table based on the year of final  maturity.  Actual  maturities  may differ from
contractual  maturities  because  borrowers may have the right to call or prepay
obligations, although prepayment premiums may be applicable.

At December 31, 1995 and 1994, the carrying values of long-term bond investments
were diversified by industry classification as follows:

                                  1995     1994
                                  -----   ------
Mortgage-backed securities        31.1%    25.8%
Public utilities                  15.5     18.3
Manufacturing                     14.0     15.0
Finance and financial
  services                         8.8      9.7
Asset-backed securities            6.8      6.0
Government                         5.7      5.5
Retail and wholesale trade         5.1      5.1
Communications                     4.3      5.6
Oil and gas                        3.9      4.2
Other                              4.8      4.8
                                 -----    ------
    Total                        100.0%   100.0%
                                 =====    ======

                                      B-57
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Continued)

The approximate  carrying values and market values of debt securities loaned and
the cash collateral received in connection therewith were as follows:

                      Carrying        Market          Cash
                       Value          Value        Collateral
                     -----------    -----------   -------------
December 31,
  1995           $1,345,534,000 $1,410,965,000   $1,482,603,000
December 31,
  1994           $1,036,779,000 $  957,529,000   $  993,763,000


At December  31,  1995 and 1994,  TIAA had  interest  rate swap  contracts  with
commercial banks related to $110,000,000  and  $105,000,000,  respectively,  par
value of bonds.  At December  31, 1995 and 1994,  TIAA had asset swap  contracts
outstanding   related  to  $245,462,000  and  $115,211,000,   respectively,   of
investments  denominated  in foreign  currencies.  The net change in  unrealized
losses  on  such  asset  swap  contracts  were  approximately  $(1,099,000)  and
$(7,635,000)  for the years  ended  December  31,  1995 and 1994,  respectively.
During  1995,  TIAA wrote two covered call options  related to  $13,500,000  par
value of bonds and received premiums of approximately $142,000. The options were
exercised  and  the  premiums  were  recorded  as  additional  proceeds  on  the
dispositions.  There were no  outstanding  covered  call options at December 31,
1995.

Mortgage  Loan  and  Real  Estate   Investments:   TIAA  makes  mortgage  loans,
principally  collateralized by commercial real estate, and direct investments in
real estate.  TIAA's mortgage  underwriting  standards  generally limit mortgage
investments to first mortgage liens on completed income-producing properties for
which the  loan-to-value  ratio at the time of closing  generally ranges between
65% and 75%.  Current real estate market  conditions  in certain  regions of the
country are  characterized  by  above-normal  but  improving  vacancy  rates and
reduced but stabilizing real estate values. TIAA employs a system to monitor the
effects of current  and  expected  market  conditions  and other  factors on the
collectability   of  mortgage  loans  and  the   realizability  of  real  estate
investments.  This system is utilized to identify  and  quantify  any  permanent
impairments in value and to determine the appropriate level of mortgage and real
estate reserves in the AVR.

                                      B-58
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Continued)

At December 31, 1995 and 1994, the carrying values of mortgage loan  investments
were diversified by property type and geographic region as follows:

Property Type                           1995     1994
- -----------------------------------     -----   -------
Office buildings                        41.1%     41.6%
Shopping centers                        30.6      31.1
Mixed-use projects                       9.9      10.4
Apartments                               8.1       6.2
Hotels                                   4.6       4.7
Industrial buildings                     3.9       4.1
Other                                    1.8       1.9
                                       -----     ------
    Total                              100.0%    100.0%
                                       =====     ======
Geographic Region
- -----------------------------------
West                                    29.2%     30.1%
Northeast                               23.1      22.7
Midwest                                 20.4      20.3
Southeast                               17.1      17.5
Southwest/Plains                        10.2       9.4
                                       -----     ------
    Total                              100.0%    100.0%
                                       =====     ======

At December 31, 1995 and 1994,  approximately 24% and 26%, respectively,  of the
mortgage portfolio was invested in California and is included in the West region
shown above.

At December 31, 1995,  the  contractual  maturity  schedule of mortgage loans is
shown below:

                                               Carrying
                                                Value
                                            -------------
Due in one year or less                    $ 1,628,678,100
Due after one year through five years        4,111,058,868
Due after five years through ten years       7,996,176,192
Due after ten years                          7,264,366,170
                                           ---------------
    Total                                  $21,000,279,330
                                           ===============

Actual maturities may differ from contractual  maturities  because borrowers may
have the right to prepay mortgage  loans,  although  prepayment  premiums may be
applicable.

At December 31, 1995,  outstanding  forward commitments for future mortgage loan
investments approximated $1,546,060,000, including commitments under litigation.
Of this,  $840,814,000  is scheduled for  disbursement  in 1996,  $92,003,000 in
1997,  $84,200,000  in 1998 and  $529,043,000  in later  years.  The  funding of
mortgage loan commitments is contingent upon the underlying  properties  meeting
specified construction,  leasing, occupancy and other requirements. Of the total
commitments  scheduled for  disbursement  in 1996,  $250,000,000 is related to a
mortgage  loan  refinancing  which  occurred  in 1993.  In  connection  with the
refinancing,  a  third  party  made a five  year,  interest-only  loan to a TIAA
borrower and the borrower made a partial repayment to TIAA. TIAA made

                                      B-59
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Continued)

a one year forward  commitment to loan  $250,000,000  to the borrower.  The loan
commitment may be extended,  at TIAA's option,  for additional one year periods,
up to a total of five years,  provided that the borrower's first mortgage to the
third party is not in default at the time the loan  commitment is extended.  The
loan commitment has been extended to 1996.

At December 31, 1995, 1994 and 1993, the aggregate  carrying values of mortgages
with restructured or modified terms, as defined by generally accepted accounting
principles,  were  approximately  $872,377,000,  $913,551,000 and  $771,038,000,
respectively.  For the  years  ended  December  31,  1995,  1994 and  1993,  the
investment  income  earned  on such  mortgages  was  approximately  $57,142,000,
$41,643,000 and $47,003,000,  respectively,  which would have been approximately
$96,625,000,  $101,394,000 and $86,406,000,  respectively, if they had performed
in accordance with their original terms. When restructuring mortgage loans, TIAA
generally  requires  participation  features,  yield  maintenance  stipulations,
and/or the  establishment  of property  specific  escrow  accounts funded by the
borrowers.

At December 31, 1995 and 1994,  the carrying  values or real estate  investments
were diversified by property type and geographic region as follows:

Property Type                                            1995     1994
- ----------------------------------------------------     -----   -------
Office buildings                                         61.7%     60.4%
Shopping centers                                         15.2      15.9
Mixed-use projects                                        7.3       6.2
Industrial buildings                                      3.4       4.0
Income-producing land underlying improved real
  estate                                                  3.3       3.4
Land held for future development                          2.0       2.0
Apartments                                                0.7       2.0
Other                                                     6.4       6.1
                                                        -----     ------
    Total                                               100.0%    100.0%
                                                        =====     ======
Geographic Region
- ----------------------------------------------------
Midwest                                                  34.8%     39.1%
Southeast                                                24.7      21.8
West                                                     16.2      16.3
Northeast                                                14.2      13.9
Southwest/Plains                                         10.1       8.9
                                                        -----     -----
    Total                                               100.0%    100.0%
                                                        =====     =====

At December 31, 1995 and 1994,  approximately 12% and 13%, respectively,  of the
real estate  portfolio  was invested in Minnesota and is included in the Midwest
region shown above; for both years, approximately 12% was invested in California
and is included in the West region shown above.

At December 31, 1995,  outstanding  forward  commitments  for future real estate
investments approximated $291,444,000.  Under these commitments, it is estimated
that  $261,022,000 will be disbursed in 1996 and $30,422,000 in later years. The
funding of real estate investment  commitments is contingent upon the properties
meeting specified construction, leasing, occupancy and other requirements.

                                      B-60
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Concluded)

Depreciation expense on real estate investments for the years ended December 31,
1995, 1994 and 1993, was approximately $98,198,000, $84,872,000 and $70,881,000,
respectively;  the amount of accumulated  depreciation  at December 31, 1995 was
approximately $529,939,000.

Asset  Valuation  Reserves:  The AVR balances at December 31, 1995 and 1994 were
comprised of the following asset-specific reserves:

                                1995           1994
                             -----------   -------------
Bonds and preferred
  stock                  $  673,859,636   $  650,783,617
Mortgages                   564,444,067      578,989,017
Real Estate                 495,577,164      389,347,850
Common stock                 62,372,040       22,592,888
Other invested assets        64,614,984       22,982,326
                         --------------   --------------
   Total                 $1,860,867,891   $1,664,695,698
                         ==============   ==============

Note 4--Investment Income and Capital Gains and Losses

Net Investment Income: For the years ended December 31, 1995, 1994 and 1993, the
components of net investment income were as follows:

<TABLE>
<CAPTION>
                                             1995           1994           1993
                                          -----------    -----------   -------------
<S>                                   <C>            <C>              <C>
Gross Investment Income:
 Bonds                                $4,113,077,743 $3,591,625,656   $3,146,653,149
 Mortgages                             1,688,836,730  1,613,072,996    1,813,370,120
 Real Estate (net of property
  expenses,
   taxes and depreciation)               279,016,562    298,290,866      222,457,480
 Stocks                                   24,460,434     12,296,076        9,928,302
 Other long-term investments              16,706,459     10,794,114        8,530,439
 Cash and short-term investments          52,050,980     37,997,294       42,629,115
 Other                                     8,500,640      9,894,077        6,082,027
                                      -------------- --------------   --------------
    Total                              6,182,649,548  5,573,971,079    5,249,650,632
Less investment expenses                (112,287,010)   (102,523,873)   (103,129,901)
                                      -------------- --------------   --------------
Net investment income before
  amortization of net IMR gains        6,070,362,538  5,471,447,206    5,146,520,731
Plus amortization of net IMR gains        38,134,446     14,624,032       17,485,464
                                      -------------- --------------   --------------
Net investment income                 $6,108,496,984 $5,486,071,238   $5,164,006,195
                                      ============== ==============   ==============
</TABLE>

Participation income received on securities,  mortgages and real estate included
in the above table was approximately $28,088,000, $27,488,000 and $24,015,000 in
1995, 1994 and 1993, respectively.

                                      B-61
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 4--Investment Income and Capital Gains and Losses--(Concluded)

The net earned rates of investment  income on total invested assets (computed as
net  investment  income  before  amortization  of net IMR gains  divided by mean
invested  assets)  were  8.29%,   8.11%  and  8.32%  in  1995,  1994  and  1993,
respectively.

Future  rental income  expected to be received  during the next five years under
existing real estate  leases in effect as of December 31, 1995 is  approximately
$491,476,000 in 1996,  $430,958,000 in 1997,  $368,419,000 in 1998, $311,099,000
in 1999 and $246,027,000 in 2000.

Realized  Capital Gains and Losses:  For the years ended December 31, 1995, 1994
and 1993,  the net realized  capital gains  (losses) on sales,  redemptions  and
writedowns of investments computed under the specific identification method were
as follows:

<TABLE>
<CAPTION>
                                          1995           1994            1993
                                       -----------    -----------   --------------
<S>                                 <C>            <C>              <C>
Bonds                               $  32,698,203  $  23,169,838    $  84,338,721
Mortgages                            (204,033,034)  (103,763,171)    (137,342,068)
Real Estate                            99,207,556    (24,555,825)       5,859,835
Stocks                                  9,808,562      5,435,716       (8,149,796)
Other long-term investments             7,885,199      1,550,624       19,014,949
Cash and short-term investments          (758,274)     2,377,735         (148,608)
Other                                   1,360,695        714,129              538
                                    -------------  -------------    --------------
Total realized gains (losses)
  before
  capital gains tax                   (53,831,093)   (95,070,954)     (36,426,429)
Less capital gains tax                 (2,433,800)             0                0
                                    -------------  -------------    --------------
   Total                            $ (56,264,893) $ (95,070,954)   $ (36,426,429)
                                    =============  =============    ==============
</TABLE>

Proceeds from sales and redemptions of long-term bond  investments  during 1995,
1994  and   1993   were   approximately   $3,822,394,000,   $3,685,078,000   and
$6,391,828,000,   respectively.   Gross  gains  of  approximately  $122,093,000,
$96,579,000  and  $358,273,000  and gross losses of  approximately  $49,736,000,
$75,097,000 and $75,475,000 were realized on these sales and redemptions  during
1995, 1994 and 1993, respectively.

Unrealized Capital Gains and Losses: For the years ended December 31, 1995, 1994
and 1993, the net changes in unrealized  capital gains (losses) on  investments,
resulting in a net increase (decrease) in the valuation of investments,  were as
follows:

                                      1995           1994           1993
                                   -----------    -----------   -------------
Bonds                            $              $               $
                                   51,534,565     64,026,744      18,250,130
Mortgages                          (1,807,561)    (3,125,696)     (6,673,961)
Real Estate                       (42,391,326)   (37,141,679)    (67,998,555)
Stocks                             26,290,762     19,432,861      27,435,407
Other long-term investments        23,553,601      8,458,998      (7,607,109)
Cash and short-term
  investments                               0      1,285,511        (762,703)
Other                              (4,473,932)   (14,029,803)     (2,661,736)
                                 ------------   ------------    -------------
   Total                         $ 52,706,109   $ 38,906,936    $(40,018,527)
                                 ============   ============    =============

                                      B-62
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 5--Disclosures About Fair Value of Financial Instruments

The  estimated  fair value  amounts of  financial  instruments  presented in the
following tables have been determined by TIAA using market information available
as of  December  31, 1995 and 1994,  and  appropriate  valuation  methodologies.
However,  considerable judgment is necessarily required to interpret market data
in developing  the estimates of fair value for financial  instruments  for which
there are no available market value quotations.  The estimates presented are not
necessarily  indicative  of the  amounts  TIAA could have  realized  in a market
exchange.   The  use  of  different   market   assumptions   and/or   estimation
methodologies may have a material effect on the estimated fair value amounts.

<TABLE>
<CAPTION>
                                            Notional       Carrying        Estimated
December 31, 1995                            Amount          Value         Fair Value
- --------------------------------------     -----------    ------------   --------------
<S>                                      <C>          <C>               <C>
Assets
Bonds                                                 $48,835,831,058   $53,935,633,376
Mortgages                                              21,000,279,330    22,600,402,237
Stocks                                                    223,028,483       223,028,483
Cash and short-term investments                           713,051,046       713,051,046
Policy loans                                              134,538,623       134,538,623
Liabilities
Teachers Personal Annuity--Fixed
  Account                                                 580,720,683       580,720,683
Other financial instruments
Asset swap contracts                     $238,063,450      (7,398,975)      (27,116,738)
Interest rate swap contracts              110,000,000                        15,152,000
Stock warrants                                                                6,532,500

December 31, 1994
- --------------------------------------
Assets
Bonds                                                 $43,778,517,616   $41,885,575,185
Mortgages                                              20,216,879,404    19,627,287,444
Stocks                                                    163,284,129       163,284,129
Cash and short-term investments                           431,445,982       431,445,982
Policy loans                                               97,262,920        97,262,920
Liabilities
Teachers Personal Annuit--Fixed
  Account                                                 358,987,888       358,987,888
Other financial instruments
Asset swap contracts                     $108,911,004      (6,300,443)      (12,348,000)
Interest rate swap contracts              105,000,000                         2,813,000
Stock warrants                                                                1,722,000
</TABLE>

                                      B-63
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 5--Disclosures About Fair Value of Financial Instruments--(Concluded)

Bonds:   Fair  values  for  publicly  traded  long-term  bond  investments  were
determined  using quoted market  prices.  For privately  placed  long-term  bond
investments  without a readily  ascertainable  market  value,  such  values were
determined  with the assistance of an independent  pricing  service  utilizing a
discounted cash flow methodology based on coupon rates,  maturity provisions and
assigned credit ratings. The aggregate carrying values and estimated fair values
of publicly traded and privately placed bonds at December 31, 1995 and 1994 were
as follows:

<TABLE>
<CAPTION>
                                            1995                             1994
                                 ----------------------------   ------------------------------
                                  Carrying        Estimated       Carrying         Estimated
                                    Value        Fair Value         Value         Fair Value
                                 ------------    ------------    ------------   --------------
<S>                           <C>             <C>             <C>              <C>
Publicly traded bonds         $28,152,735,556 $31,029,476,823 $25,330,827,112  $24,008,853,534
Privately placed bonds         20,683,095,502  22,906,156,553  18,447,690,504   17,876,721,651
                              --------------- --------------- ---------------  ----------------
   Total                      $48,835,831,058 $53,935,633,376 $43,778,517,616  $41,885,575,185
                              =============== =============== ===============  ================
</TABLE>

Mortgages:  The fair value of mortgages was determined with the assistance of an
independent  pricing service  utilizing a discounted cash flow methodology based
on coupon rates, maturity provisions and assigned credit ratings.

Stocks, Cash and Short-Term  Investments,  and Policy Loans: The carrying values
are reasonable estimates of fair values.

   
Teachers Personal  Annuity-Fixed Account: The carrying values of the liabilities
are reasonable estimates of fair values.
    

Asset Swap  Contracts:  The fair value of asset swap contracts (used for hedging
purposes)  is the  estimated  net gain or (loss)  that TIAA would  record if the
asset swaps were liquidated at year-end.  The fair value of asset swap contracts
was estimated by external institutions,  including our counterparties,  based on
future cash flows and anticipated exchange  relationships,  and such values were
reviewed internally for reasonableness.

Interest Rate Swap  Contracts:  The fair value of interest  rate swap  contracts
(used for hedging  purposes) is the estimated net gain or (loss) that TIAA would
record  if the  interest  rate  swaps  were  liquidated  at  year-end.  The swap
agreements  have no  carrying  value.  The fair  value  of  interest  rate  swap
contracts  was  estimated   internally  using  modeling  software  developed  by
independent third parties.

Stock  Warrants:  The fair value of stock warrants  represents the excess of the
market value of the related stock over the exercise  price  associated  with the
stock warrant. The stock warrants have no carrying value.

Commitments  to Extend  Credit or  Purchase  Investments:  TIAA does not  charge
commitment  fees on these  agreements,  and the related  interest  rates reflect
market levels at the time of the commitments.

Insurance and Annuity Contracts:  TIAA's insurance and annuity contracts,  other
than the Teachers  Personal  Annuity - Fixed  Account  disclosed  above,  entail
mortality  risks  and are,  therefore,  exempt  from the fair  value  disclosure
requirements related to financial instruments.

                                      B-64
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 6--Management Agreements

All services  necessary  for the operation of College  Retirement  Equities Fund
(CREF), a companion organization,  are provided, at cost, by two subsidiaries of
TIAA,  TIAA-CREF  Investment  Management,  Inc.  ("Investment  Management")  and
TIAA-CREF Individual & Institutional Services, Inc. ("Services"),  which provide
investment  advisory,  administrative  and distribution  services for CREF. Such
services are  provided in  accordance  with an  Investment  Management  Services
Agreement  between CREF and  Investment  Management,  and in  accordance  with a
Principal  Underwriting and  Administrative  Services Agreement between CREF and
Services.  Investment  Management  is  registered  with  the  Commission  as  an
investment   adviser;   Services  is  registered   with  the   Commission  as  a
broker-dealer and is a member of the National Association of Securities Dealers,
Inc.  Investment  Management and Services  receive  management fee payments from
each CREF account on a daily basis according to formulas  established  each year
with the objective of keeping the  management  fees as close as possible to each
account's  actual  expenses.  Any  differences  between actual  expenses and the
management fees are adjusted quarterly.  Such fees and the equivalent  allocated
expenses,  which  amounted  to  approximately  $226,645,000,   $199,396,000  and
$171,411,000  in 1995,  1994 and 1993,  respectively,  are not  included  in the
statements of operations and had no effect on TIAA's operations.

All services  necessary for the operation of REA are provided,  at cost, by TIAA
and  Services.  TIAA  provides  investment  management  services for REA,  while
distribution and administrative  services are provided by Services in accordance
with a  Distribution  and  Administrative  Services  Agreement  between  REA and
Services.  TIAA also provides a liquidity guarantee to REA, for a fee, to ensure
that  funds are  available  to meet  participant  transfer  and cash  withdrawal
requests  in the  event  that  REA's  cash  flows  and  liquid  investments  are
insufficient  to fund such  requests.  TIAA  also  receives  a fee for  assuming
certain  mortality and expense risks.  Fee payments are made from REA on a daily
basis to TIAA and  Services  according  to formulas  established  annually.  Any
differences between actual expenses and daily charges are adjusted quarterly.

Teachers Advisors,  Inc.  ("Advisors"),  a subsidiary of TIAA VA Holdings,  Inc.
("Holdings"),  which  is  itself a  wholly-owned  subsidiary  of TIAA,  provides
investment   advisory  services  for  VA-1  in  accordance  with  an  Investment
Management  Agreement  between  TIAA,  Advisors  and  VA-1.  TIAA  provides  all
administrative  services for VA-1 in accordance with an Administrative  Services
Agreement with VA-1 and also receives a fee for assuming  certain  mortality and
expense risks. Teachers Personal Investors Services, Inc. ("TPIS"), a subsidiary
of Holdings,  distributes  contracts for VA-1.  Expense deductions are made from
VA-1  on a daily  basis.  Advisors  is  registered  with  the  Commission  as an
investment  adviser;  TPIS is registered  with the Commission as a broker-dealer
and is a member of the National Association of Securities Dealers, Inc.

                                      B-65
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 7--Pension Plan and Postretirement Benefits

TIAA maintains a qualified,  noncontributory  defined  contribution pension plan
covering  substantially  all employees.  All pension plan  liabilities are fully
funded through  individually owned retirement  annuity contracts.  Contributions
are made  semi-monthly to each  participant's  contract based on a percentage of
salary,   with  the   applicable   percentage   varying  by  attained  age.  All
contributions  are fully vested for employees  hired before 1988.  For employees
hired  after  1987,  contributions  are  vested  after  five  years of  service.
Forfeitures arising from terminations prior to vesting are used to reduce future
employer  contributions.  The  accompanying  statements  of  operations  include
contributions to the pension plan of approximately $19,467,000,  $17,828,000 and
$16,167,000 in 1995, 1994 and 1993, respectively.

In addition to the pension plan, TIAA provides certain other postretirement life
and health insurance  benefits to eligible retired employees who meet prescribed
age  and  service  requirements.  The  cost of such  benefits  reflected  in the
accompanying statements of operations were approximately $2,273,000,  $2,307,000
and  $1,641,000  for 1995,  1994 and 1993,  respectively.  TIAA also maintains a
deferred  compensation  plan for  non-officer  trustees  and members of the TIAA
Board of Overseers.  Under this plan, an eligible board member who has served at
least five years is eligible  for a  single-sum  payment  upon leaving the board
equal to 50% of the annual stipend in effect during the last term  multiplied by
the number of years of credited service, up to a maximum of 20 years.

Note 8--Unconsolidated Subsidiaries and Other Affiliates

TIAA's  wholly-owned  subsidiaries  primarily  involve  real  estate  investment
activities and are primarily  included in real estate assets on the accompanying
balance  sheets.  At December 31, 1995 and 1994,  the carrying  values of TIAA's
investments in real estate  subsidiaries were  approximately  $4,599,673,000 and
$4,963,164,000,  respectively.  Subsidiary assets,  liabilities and gross rental
income, of real estate subsidiaries,  as of and for the years ended December 31,
1995 and 1994, were approximately as follows:

                          1995           1994
                       -----------   -------------
Assets             $5,523,739,000   $5,893,047,000
Liabilities           981,438,000      926,695,000
Gross rental
  income              841,970,000      804,576,000

Earnings from  primarily  real estate  subsidiaries  in 1995,  1994 and 1993, of
approximately  $164,676,000,  $210,302,000 and $166,144,000,  respectively,  are
included in net investment income in the accompanying statements of operations.

Some of the real estate  subsidiaries  referred  to above are  partners in joint
ventures. At December 31, 1995 and 1994, the carrying values of TIAA real estate
subsidiaries   that  are   partners  in  joint   ventures   were   approximately
$2,371,931,000 and $2,945,089,000.  Joint venture total assets,  liabilities and
gross rental  income,  as of and for the years ended December 31, 1995 and 1994,
were approximately as follows:

                                      B-66
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   NOTES TO FINANCIAL STATEMENTS--(Concluded)

Note 8--Unconsolidated Subsidiaries and Other Affiliates--(Concluded)

                                           1995           1994
                                        -----------   -------------
Assets                              $3,437,761,000   $3,770,043,000
Liabilities                          1,233,262,000      746,584,000
Gross rental income                    608,507,000      550,225,000


The  subsidiaries'  equity share in these assets,  liabilities  and gross rental
income were approximately as follows:

                                           1995           1994
                                        -----------   -------------
Assets                              $3,307,523,000   $3,549,882,000
Liabilities                            937,673,000      621,281,000
Gross rental income                    551,259,000      486,563,000

Net  income  earned by the  subsidiaries  from  joint  venture  investments  was
approximately  $60,689,000,  $92,342,000 and $48,299,000 in 1995, 1994 and 1993,
respectively.  Some of the real estate joint  ventures have mortgage  loans from
TIAA. At December 31, 1995 and 1994, the unpaid principal of such mortgage loans
was approximately $826,216,000 and $539,769,000, respectively.

Note 9--Contingencies

It is the  opinion of  management  that any  liabilities  which might arise from
litigation,  state guaranty fund assessments,  and other matters, over and above
amounts  already  provided for in the financial  statements,  are not considered
material  in  relation  to  TIAA's  financial  position  or the  results  of its
operations.

Note 10--Subsequent Event

Effective  January  1,  1996,  TIAA  ceased  conducting  insurance  and  annuity
operations  in Canada and reinsured  all existing  business with an  independent
third  party  insurer  under an  assumption  reinsurance  agreement.  Under this
agreement,  TIAA  transferred  approximately  $129 million (US) of assets to the
independent  third party insurer,  and, under the  reinsurance  agreement,  this
transfer released all of TIAA's Canadian policy reserves and other  liabilities.
TIAA will have no continuing material obligation  associated with its withdrawal
from the Canadian insurance market.

                                      B-67
<PAGE>


                           Part C - OTHER INFORMATION


Item 28.  Financial Statements and Exhibits

          (a)       Financial Statements

                    The following Financial Statements for TIAA Separate Account
VA-1 (the  "Registrant")  and  Teachers  Insurance  and Annuity  Association  of
America  ("TIAA")  are  included  with  Part  B  (the  Statement  of  Additional
Information) of this Registration Statement:

   

<TABLE>
<CAPTION>

                                                                                                               Page
                   (1) The Registrant--Stock Index Account
<S>                                                                                                            <C>
Report of Management Responsibility.........................................................................   B-21
Report of Independent Auditors..............................................................................   B-22
Audited Financial Statements:
  Statement of Assets and Liabilities.......................................................................   B-23
  Statement of Operations...................................................................................   B-24
  Statements of Changes in Net Assets.......................................................................   B-25
Notes to Financial Statements...............................................................................   B-26
Statement of Investments....................................................................................   B-29

                   (2) TIAA


Report of Management Responsibility.........................................................................   B-44
Report of Independent Auditors..............................................................................   B-45
Audited Financial Statements:
  Balance Sheets ...........................................................................................   B-46
  Statements of Operations..................................................................................   B-47
  Statements of Changes in Contingency Reserves.............................................................   B-48
  Statements of Cash Flows..................................................................................   B-49
Notes to Financial Statements...............................................................................   B-50
</TABLE>
    


<PAGE>
   

         (b)      Exhibits

                  (1)  Resolution of the Board of Trustees of TIAA  establishing
                       the Registrant (1)
                  
                  (2)  Rules and Regulations of the Registrant (2)

                  (3)  Custodial  Services  Agreement  by and  between  TIAA and
                       Bankers Trust Company (3)
 
                  (4)  Investment  Management  Agreement by and among TIAA,  the
                       Registrant, and Teachers Advisors, Inc. (2)

                  (5)  Distribution Agreement by and among TIAA, the Registrant,
                       and Teachers Personal Investors Services,Inc.,as amended*

                  (6)  (A) Form of Teachers Personal Annuity Contract (effective
                           November 1, 1994) (2)

                       (B) Form of Endorsement  to  Teachers  Personal  Annuity
                           Contract (in-force prior to November 1, 1994) (2)

                  (7)  Form  of  Application   for   Teachers  Personal  Annuity
                       Contract (2)

                  (8)  (A) Charter of TIAA (1)
                       (B) Bylaws of TIAA (1)

                  (9)  None

                 (10)  Not Applicable

                 (11)  Administrative  Services  Agreement  by and  between TIAA
                       and the Registrant, as amended*
 
                 (12)  (A)  Consent of Charles H. Stamm, Esquire*
                       (B)  Consent of Sutherland, Asbill & Brennan*

                 (13)  Consent of Deloitte & Touche LLP*

                 (14)  None

                 (15)  Seed Money Agreement by and between TIAA and the
                       Registrant (2)

                 (16)  Schedule of Computation of Performance Information*

                 (17)  Financial Data Schedule*
    
- ------------------------

*        Filed herewith.

(1)      Previously  filed in the  initial  Registration  Statement  on Form N-3
         dated May 18,  1994  (File No.  33-79124)  and  incorporated  herein by
         reference.

(2)      Previously  filed in  Pre-Effective  Amendment  No. 1 to Form N-3 dated
         October  7,  1994  (File  No.  33-79124)  and  incorporated  herein  by
         reference.

(3)      Previously  filed in  Pre-Effective  Amendment  No. 2 to Form N-3 dated
         October  18,  1994  (File  No.  33-79124)  and  incorporated  herein by
         reference.



<PAGE>


Item 29.  Directors and Officers of the Insurance Company

   
<TABLE>
<CAPTION>

                                                               Positions and                Positions and
                                                               Offices with                 Offices with
Name and Principal Business Address                            Insurance Company            Registrant
- -----------------------------------                            -----------------            -------------

<S>                                                            <C>                          <C>
David Alexander                                                Trustee
American Secretary
The Rhodes Scholarship Trust
and Trustees' Professor
Pomona College
Rhodes Scholarship Trust Office
Claremont, California  91711

Marcus Alexis                                                  Trustee
Professor of Economics and Professor
of Management and Strategy
J. L. Kellogg Graduate School of
Management
Northwestern University
Leverone Hall
2001 Sheridan Road
Evanston, Illinois  60208-2001

A. Howard Amon, Jr.                                            Trustee
9125 Shady Hollow Way
Fair Oaks, California  95628

John H. Biggs                                                  Trustee,
TIAA-CREF                                                      Chairman and
730 Third Avenue                                               Chief Executive
New York, New York  10017-3206                                 Officer

Jenne K. Britell                                               Trustee
Executive Vice President,
Chief Lending Officer
and General Manager
The Dime Savings Bank
of New York, FSB
One EAB Plaza
Uniondale, New York 11556-0124

Willard T. Carleton                                            Trustee
Karl L. Eller Professor of Finance
College of Business and Public
Administration
University of Arizona
McClelland Hall
Tucson, Arizona  85721

Robert C. Clark                                                Trustee
Dean and Royall Professor of Law
Harvard Law School
Harvard University
Griswold 200
Cambridge, Massachusetts  02138

Flora Mancuso Edwards                                          Trustee
Professor of English As
A Second Language and
Former President
Middlesex County College
155 Mill Road
Edison, New Jersey  08818
</TABLE>
    

<PAGE>

   
<TABLE>
<CAPTION>
                                                               Positions and                Positions and
                                                               Offices with                 Offices with
Name and Principal Business Address                            Insurance Company            Registrant
- -----------------------------------                            -----------------            -------------

<S>                                                            <C>                          <C>
Estelle A. Fishbein                                            Trustee
Vice President and General Counsel
The Johns Hopkins University
113 Garland Hall
Baltimore, Maryland  21218

Frederick R. Ford                                              Trustee
Executive Vice President and Treasurer
Purdue University
1032 Hovde Hall of Administration
West Lafayette, Indiana  47907-1032

Ruth Simms Hamilton                                            Trustee
Professor of Sociology
Michigan State University
W142 Owen Graduate Hall
East Lansing, Michigan  48824

Thomas W. Jones                                                Trustee,                     Chairman of
TIAA-CREF                                                      Vice Chairman,               the Management
730 Third Avenue                                               President and                Committee and
New York, New York  10017-3206                                 Chief Operating              President
                                                               Officer

Dorothy Ann Kelly, O.S.U.                                      Trustee
President
College of New Rochelle
New Rochelle, New York  10805

Martin L. Leibowitz                                            Trustee, Vice
TIAA-CREF                                                      Chairman and Chief
730 Third Avenue                                               Investment Officer
New York, New York  10017-3206

Robert M. O'Neil                                               Trustee
Director
The Thomas Jefferson Center for the
 Protection of Free Expression
400 Peter Jefferson Place
Charlottesville, Virginia  22901

Leonard S. Simon                                               Trustee
Chairman, President and
Chief Executive Officer
RCSB Financial, Inc.
235 East Main Street
Rochester, New York  14604

Ronald L. Thompson                                             Trustee
Chairman and Chief Executive Officer
Midwest Stamping Co.
513 Napoleon Road
Bowling Green, Ohio  43402

Paul R. Tregurtha                                              Trustee
Chairman
Mormac Marine Group, Inc.
Three Landmark Square
Stamford, Connecticut  06901

Charles J. Urstadt                                             Trustee
Chairman and President
HRE Properties
321 Railroad Avenue
Greenwich, Connecticut  06830
</TABLE>
    

<PAGE>

   
<TABLE>
<CAPTION>
                                                               Positions and                Positions and
                                                               Offices with                 Offices with
Name and Principal Business Address                            Insurance Company            Registrant
- -----------------------------------                            -----------------            -------------

<S>                                                            <C>                          <C>
William H. Waltrip                                             Trustee
Chairman and Chief Executive Officer
Bausch and Lomb, Inc.
One Bausch and Lomb Place
Rochester, New York  14604

Richard J. Adamski                                             Vice President               Vice President
TIAA-CREF                                                      and Treasurer                and Treasurer
730 Third Avenue
New York, New York  10017-3206

Jonah J. Applebaum                                             Senior Counsel
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

Diane M. Axelrod                                               Vice President               Vice President
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

Anthony V. Betro                                               Director,                    Director,
TIAA-CREF                                                      Investment                   Investment
730 Third Avenue                                               Accounting                   Accounting
New York, New York  10017-3206

Laura M. Bramson                                               Counsel                      Assistant
TIAA-CREF                                                                                   Secretary
730 Third Avenue                                                                            and Counsel
New York, New York  10017-3206

Jeffrey A. Casale                                              Assistant
TIAA-CREF                                                      Insurance
730 Third Avenue                                               Premium Officer
New York, New York  10017-3206

Gary Chinery                                                   Associate                    Associate
TIAA-CREF                                                      Treasurer                    Treasurer
730 Third Avenue
New York, New York  10017-3206

Peter C. Clapman                                               Senior Vice                  Senior Vice
TIAA-CREF                                                      President, Secretary         President,
730 Third Avenue                                               and Chief Counsel,           Secretary and
New York, New York  10017-3206                                 Investments                  Chief Counsel,
                                                                                            Investments

Jose R. Cruz                                                   Accounting                   Accounting
TIAA-CREF                                                      Officer                      Officer
730 Third Avenue
New York, New York  10017-3206

Virgil H. Cumming                                              Senior Vice                  Senior Vice
TIAA-CREF                                                      President                    President
730 Third Avenue
New York, New York  10017-3206

Madeleine D'Ambrosio                                           Vice President
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

Douglas Dial                                                   Vice President               Vice President
TIAA-CREF                                                      and Assistant
730 Third Avenue                                               Secretary
New York, New York  10017-3206
</TABLE>
    


<PAGE>
<TABLE>
<CAPTION>
                                                               Positions and                Positions and
                                                               Offices with                 Offices with
Name and Principal Business Address                            Insurance Company            Registrant
- -----------------------------------                            -----------------            -------------
<S>                                                            <C>                          <C>    

Eric E. Fisher                                                 Vice President               Vice President
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

Dennis D. Foley                                                Research and                 Research and
TIAA-CREF                                                      Development                  Development
730 Third Avenue                                               Officer                      Officer
New York, New York  10017-3206

Richard L. Gibbs                                               Executive                    Executive
TIAA-CREF                                                      Vice President               Vice President
730 Third Avenue
New York, New York  10017-3206

David Grunbaum                                                 Vice President,              Vice President,
TIAA-CREF                                                      General                      General
730 Third Avenue                                               Accounting and               Accounting and
New York, New York  10017-3206                                 Payment                      Payment
                                                               Services                     Services

Harvey Halpert                                                 Vice President,              Vice President,
TIAA-CREF                                                      Actuarial                    Actuarial
730 Third Avenue
New York, New York  10017-3206

Don Harrell                                                    Executive
TIAA-CREF                                                      Vice President
730 Third Avenue
New York, New York  10017-3206

Matina Horner                                                  Executive
TIAA-CREF                                                      Vice President
730 Third Avenue
New York, New York  10017-3206

Roseanne Lipman Klein                                          Chief Counsel
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

Gary Korbel                                                    Manager,
TIAA-CREF                                                      Individual
730 Third Avenue                                               Counseling
New York, New York  10017-3206

J. Daniel Lee, Jr.                                             Executive
TIAA-CREF                                                      Vice President
730 Third Avenue
New York, New York  10017-3206

Henry Liedtka                                                  Manager,
TIAA-CREF                                                      Individual
730 Third Avenue                                               Insurance
New York, New York  10017-3206                                 Systems

James S. Martin                                                Executive                    Executive
TIAA-CREF                                                      Vice President               Vice President
730 Third Avenue
New York, New York  10017-3206

Mary Ann E. Masters                                            Vice President,              Vice President,
TIAA-CREF                                                      Corporate Tax                Corporate Tax
730 Third Avenue                                               and Payroll                  and Payroll
New York, New York  10017-3206
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                                              Positions and                Positions and
                                                              Offices with                 Offices with
Name and Principal Business Address                           Insurance Company            Registrant
- -----------------------------------                           -----------------            -------------
<S>                                                           <C>                          <C>

John J. McCormack, Jr.                                        Executive                    Executive
TIAA-CREF                                                     Vice President               Vice President
730 Third Avenue
New York, New York  10017-3206

Gerald K. McCullough                                          Vice President,              Vice President,
TIAA-CREF                                                     Investment                   Investment
730 Third Avenue                                              Accounting                   Accounting
New York, New York  10017-3206                                and Reporting                and Reporting

John J. McGovern                                              Second Vice
TIAA-CREF                                                     President
730 Third Avenue
New York, New York  10017-3206

Ronald P. McPhee                                              Senior Vice                  Senior Vice
TIAA-CREF                                                     President                    President
730 Third Avenue
New York, New York  10017-3206

Maureen Milet                                                 Assistant Vice               Assistant Vice
TIAA-CREF                                                     President                    President
730 Third Avenue
New York, New York  10017-3206

Carolyn C. Mitchell                                           Second Vice
TIAA-CREF                                                     President
730 Third Avenue
New York, New York  10017-3206

Frances Nolan                                                 Vice President
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

Walter Nolan                                                  Vice President
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

John A. Putney, Jr.                                           Executive
TIAA-CREF                                                     Vice President
730 Third Avenue
New York, New York  10017-3206

Jeanne Ray                                                    Chief Counsel
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

David Rubel                                                   Actuary                      Actuary
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

Larry H. Rubin                                                Second Vice                  Second Vice
TIAA-CREF                                                     President                    President
730 Third Avenue
New York, New York  10017-3206

Richard Schlefer                                              Assistant                    Assistant
TIAA-CREF                                                     Vice President               Vice President
730 Third Avenue
New York, New York  10017-3206
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                                               Positions and                Positions and
                                                               Offices with                 Offices with
Name and Principal Business Address                            Insurance Company            Registrant
- -----------------------------------                            -----------------            -------------
<S>                                                            <C>                          <C>

Mark L. Serlen                                                 Senior Counsel               Assistant
TIAA-CREF                                                                                   Secretary and
730 Third Avenue                                                                            Senior Counsel
New York, New York  10017-3206

David Shunk                                                    Vice President
TIAA-CREF
730 Third Avenue
New York, New York  10017-3206

Barbara Solan                                                  Cash Management              Cash Management
TIAA-CREF                                                      Officer                      Officer
730 Third Avenue
New York, New York  10017-3206

Lisa Snow                                                      Chief Counsel,               Assistant
TIAA-CREF                                                      Corporate Law                Secretary and
730 Third Avenue                                                                            Chief Counsel,
New York, New York  10017-3206                                                              Corporate Law

Charles H. Stamm                                               Executive                    Executive
TIAA-CREF                                                      Vice President               Vice President
730 Third Avenue                                               and General
New York, New York  10017-3206                                 Counsel

Elizabeth Sutherland                                           Vice President               Vice President
TIAA-CREF                                                      and Actuary                  and Actuary
730 Third Avenue
New York, New York  10017-3206

Steven I. Traum                                                Director--
TIAA-CREF                                                      Portfolio
730 Third Avenue                                               Management
New York, New York  10017-3206

Leonard Tribuch                                                Vice President               Vice President
TIAA-CREF                                                      and Actuary                  and Actuary
730 Third Avenue
New York, New York  10017-3206

Bruce Wallach                                                  Vice President,              Vice President,
TIAA-CREF                                                      Corporate                    Corporate
730 Third Avenue                                               Financial                    Financial
New York, New York  10017-3206                                 Planning and                 Planning and
                                                               Reporting                    Reporting

Thomas G. Walsh                                                Executive                    Member of the
TIAA-CREF                                                      Vice President               Management
730 Third Avenue                                                                            Committee and
New York, New York  10017-3206                                                              Executive Vice
                                                                                            President

Steven Weisbart                                                Vice President,              Vice President,
TIAA-CREF                                                      Policyholder                 Policyholder
730 Third Avenue                                               Reports                      Reports
New York, New York  10017-3206

Albert Wilson                                                  Chief Counsel
TIAA-CREF                                                      and Corporate
730 Third Avenue                                               Secretary
New York, New York  10017-3206

Leonard B. Zimmerman                                           Vice President               Vice President
TIAA-CREF                                                      and Insurance                and Insurance
730 Third Avenue                                               Actuary                      Actuary
New York, New York  10017-3206
</TABLE>

<PAGE>
Item 30.  Persons Controlled  by  or  under  Common  Control  with the Insurance
          Company or Registrant

          The  following companies  are  subsidiaries  of TIAA  and are included
in the consolidated financial statements of TIAA:
   
AIC Properties, Inc.                       
Chesapeake Investors, Inc.                 
College Credit Trust                       
Country Commons Doylestown Trust           
Country Commons Joint Venture Trust        
DAN Properties, Inc.                       
Florida Teachers Properties, Inc.          
GRC Properties, Inc.                       
HSD Properties, Inc.                       
Hunt Valley Title Holding Corp.           
Illinois Teachers Properties, Inc.
JHF Properties, Inc.                       
JV California Two, Inc.                    
JV California Three, Inc.                  
JV District of Columbia One, Inc.          
JV Florida One, Inc.                       
JV Florida Three, Inc.                     
JV Florida Three Sabal, Inc.               
JV Florida Four, Inc.                      
JV Georgia One, Inc.                       
JV Georgia Two, Inc.                       
JV Georgia Two Asbury, Inc.                
JV Illinois Two, Inc.
JV Indiana One, Inc.
JV Indiana Two, Inc.
JV Indiana Three, Inc.
JV Indiana Four, Inc.
JV Maryland One, Inc.
JV Maryland Two, Inc.
JV Maryland Two Ashton Woods, Inc.
JV Michigan One, Inc.
JV Michigan Two, Inc.
JV Michigan Three, Inc.
JV Minnesota One, Inc.
JV Missouri One, Inc.
JV North Carolina One, Inc.
JV Ohio One, Inc.
JV Ohio One Britton, Inc.
JV Ohio One Butternut, Inc.
JV Ohio One Sterling, Inc.
JV Ohio One Union Station, Inc.
JV Virginia One, Inc.
JV Virginia Two, Inc.
JV Virginia Three, Inc.
JV Virginia Four, Inc.
JV Virginia Four Shirlington, Inc.
JV Washington One, Inc.
JV Washington Two, Inc.
JV Wisconsin One, Inc.
JWL Properties, Inc.
KFJ Ashton Park, Inc.
KFJ Buckingham, Inc.
KFJ Cobblestone, Inc.
KFJ McAlpine, Inc.
KFJ Properties, Inc.
Liberty Place Retail, Inc.           
Macallister Holdings, Inc.           
Mass. Norwood Properties, Inc.       
MAV Properties, Inc.                 
MBH Properties, Inc.                 
McCandless Joint Venture, Inc.       
McCormick Realty Services, Inc.      
Minnesota CC Properties, Inc.        
Minnesota Teachers Realty Corp.      
MKH Properties, Inc.                 
MN Properties, Inc.                  
M.O.A. Enterprises, Inc.             
MRC Properties, Inc.                 
ND Properties, Inc.        
New Jersey Teachers Properties, Inc. 
NMA II Properties, Inc.              
NMA Properties, Inc.                 
One Liberty Place Land, Inc.         
One Liberty Place Tower, Inc.        
PBB Properties, Inc.                 
Reserve Management, Inc.             
Rouse-Teachers Properties, Inc.      
Savannah Teachers Properties, Inc.   
T-Investment Properties, Corp.        
    
<PAGE>
   
T-Land Corp.
T-L Advance, Inc.
T-Las Colinas Towers Corp.
Teachers Advisors, Inc.
Teachers Boca Properties, Inc.
Teachers Pennsylvania Realty, Inc.
Teachers Personal Investors Services,
 Inc.
Teachers Properties, Inc.
Teachers Realty Corporation
TIAA-CREF Individual & Institutional
 Services, Inc.
TIAA-CREF Investment Management, Inc.
TIAA VA Holdings, Inc.
TPI Housing, Inc.
Windermere Place Joint Venture Trust
Windermere Goshen Trust
WRC Properties, Inc.
730 Properties, Inc.
730 Cal Hotel Properties I, Inc.
730 Cal Hotel Properties II, Inc.
730 Georgia Hotel Properties I, Inc.
730 Mass. Holding I, Inc.
730 Mass. Hotel Properties I, Inc.
730 Minn. Holding I, Inc.
730 Minn. Hotel Properties I, Inc.
730 MO Hotel Properties I, Inc.
730 Penn. Hotel Properties I, Inc.
    


     (1) All subsidiaries are Delaware  corporations  except as follows:
                      
A)   Teachers Realty Corporation is an Ohio corporation.

B)   Minnesota Teachers Realty Corporation is a Minnesota corporation.
                      
C)   All Trusts are Pennsylvania business trusts.


     (2) All subsidiaries are 100%-owned directly by TIAA, except as follows:

   
A)   M.O.A. Enterprises,  Inc., Teachers Properties, Inc., 730 Properties, Inc.,
     T-Investment   Properties   Corp.  and  T-Land  Corp.  are  100%  owned  by
     Macallister Holdings, Inc.

B)   Chesapeake  Investors,  Inc. is 95%-owned by Teachers Properties,  Inc. and
     5%-owned  by  The  Rouse  Company.   Rouse-Teachers  Properties,   Inc.  is
     100%-owned by Chesapeake Investors, Inc.

C)   TPI Housing, Inc. is 100%-owned by Teachers Properties, Inc.

D)   Teachers Personal Investors Services,  Inc. and Teachers Advisors, Inc. are
     100%-owned by TIAA VA Holdings, Inc.

E)   730 Cal Hotel  Properties I, Inc.,  730 Cal Hotel  Properties II, Inc., 730
     Georgia Hotel  Properties  I, Inc.,  730 Mass.  Holding I, Inc.,  730 Minn.
     Holding I, Inc., 730 MO Hotel Properties I, Inc., 730 Penn Hotel Properties
     I, Inc. are 100%-owned by 730 Properties, Inc.
    

     (3)  All  subsidiaries   have  as  their  sole  purpose  the  ownership  of
investments  which could,  pursuant to New York State Insurance Law, be owned by
TIAA itself, except the following:

<PAGE>

A)   Teachers  Advisors,   Inc.,  which  provides   investment  advice  for  the
     Registrant.

B)   Teachers Personal Investors  Services,  Inc., which provides  broker-dealer
     services for the Registrant.

C)   TIAA-CREF Investment Management, Inc., which provides investment advice for
     College Retirement Equities Fund.

D)   TIAA-CREF  Individual  &  Institutional  Services,   Inc.,  which  provides
     broker-dealer and administrative  services for College Retirement  Equities
     Fund.

E)   Reserve Management, Inc., which is intended to be used by TIAA as a vehicle
     for short-term borrowing.
   

Item 31.  Number of Contractowners

     As of December 31, 1995, 5,095  contractowners  have allocated  premiums to
the Separate Account (Stock Index Account).
    

<PAGE>


Item 32.  Indemnification

     The  Registrant  shall  indemnify  each of the  members  of the  Management
Committee  ("Managers")  and officers of the Registrant  against all liabilities
and  expenses,  including  but not  limited to  counsel  fees,  amounts  paid in
satisfaction  of  judgments,   as  fines  or  penalties,  or  in  compromise  or
settlement, reasonably incurred in connection with the defense or disposition of
any threatened,  pending, or completed claim, action, suit, or other proceeding,
whether civil, criminal,  administrative,  or investigative,  whether before any
court or  administrative or legislative body, to which such person may be or may
have been subject,  while holding  office or  thereafter,  by reason of being or
having  been such a Manager or officer;  provided  that such  person  acted,  or
failed to act, in good faith and in the  reasonable  belief that such action was
in the best interests of the Separate Account, and, with respect to any criminal
action or proceeding, such person had no reasonable cause to believe the conduct
was  unlawful;  and except  that no such  person  shall be  indemnified  for any
liabilities or expenses arising by reason of disabling  conduct,  whether or not
there is an adjudication of liability.

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


Item 33.  Business and Other Connections of Investment Adviser

    Investment advisory services  for the Registrant  are provided  by  Teachers
Advisors,  Inc. ("Advisors").  In this connection,  Advisors is registered as an
investment adviser under the Investment Advisers Act of 1940, as amended.

     The business  and other  connections  of  Advisors'  officers are listed in
Schedules A and D of Form ADV as currently on file with the Commission (File No.
801-46887), the text of which is hereby incorporated by reference.

<PAGE>

Item 34.  Principal Underwriters

     (a) Not Applicable.

     (b) Teachers Personal Investors  Services,  Inc. ("TPIS") may be considered
the principal  underwriter  for the  Registrant.  The officers of TPIS and their
positions and offices with TPIS and the  Registrant  are listed in Schedule A of
Form BD as currently on file with the Commission (File No. 8-47051), the text of
which is hereby incorporated by reference.

     (c) Not Applicable.

Item 35.  Location of Accounts and Records

         All accounts,  books and other  documents  required to be maintained by
Section  31(a) of the  1940 Act and the  rules  promulgated  thereunder  will be
maintained at the Registrant's home office, 730 Third Avenue, New York, New York
10017,  and at other offices of the  Registrant  located at 750 Third Avenue and
485 Lexington  Avenue,  both in New York, New York 10017.  In addition,  certain
duplicated  records are  maintained  at Pierce  Leahy  Archives,  64 Leone Lane,
Chester, New York 10918.

Item 36.  Management Services

         Not Applicable.

Item 37.  Undertakings

     (a) Not Applicable.

     (b) The Registrant  undertakes to file a  post-effective  amendment to this
Registration  Statement as frequently as is necessary to ensure that the audited
financial statements in the Registration Statement are never more than 16 months
old for so  long  as  payments  under  the  variable  annuity  contracts  may be
accepted.

     (c)  The  Registrant  undertakes  to  include  either  (1) as  part  of any
application to purchase a contract  offered by the  Prospectus,  a space that an
applicant  can check to request a Statement of  Additional  Information,or  (2)a
post  card or  similar  written  communication  affixed  to or  included  in the
Prospectus  that the  applicant can remove to send for a Statement of Additional
Information.

        (d) The  Registrant  undertakes  to  deliver any Statement of Additional
Information  and any financial  statements  required to be made available  under
Form N-3 promptly upon written or oral request.


<PAGE>

   


                                   SIGNATURES
                                   ----------

                  As required by the  Securities  Act of 1933 and the Investment
Company Act of 1940,  TIAA  Separate  Account VA-1  certifies  that it meets the
requirements   of  Securities  Act  Rule  485(b)  for   effectiveness   of  this
Registration  Statement and has caused this Registration  Statement to be signed
on its behalf,  in the City of New York and State of New York on the 20th day of
March, 1996.


                                                     TIAA SEPARATE ACCOUNT VA-1



                                                     By:    /s/ Thomas W. Jones
                                                            -------------------
                                                            Thomas W. Jones
                                                            President



                  As required by the Securities Act of 1933,  this  Registration
Statement has been signed by the following  persons in the capacities and on the
dates indicated.

Signature                      Title                                     Date
- ---------                      -----                                     ---- 




/s/ Thomas W. Jones            Chairman of the Management                3/20/96
- -------------------            Committee and President
Thomas W. Jones                (Principal Executive Officer)
                               




/s/ Thomas G. Walsh            Executive Vice President                  3/20/96
- -------------------            (Principal Financial Officer)
Thomas G. Walsh                and Manager    




/s/  Richard L. Gibbs          Executive  Vice  President                3/20/96
- ---------------------          (Principal Accounting Officer)
Richard L. Gibbs               

    

<PAGE>
   


Signature                      Title                                     Date
- ---------                      -----                                     ----




/s/ Laurence W. Franz          Manager                                   3/20/96
- ---------------------
Laurence W. Franz





/s/ Jeanmarie C. Grisi         Manager                                   3/20/96
- ----------------------
Jeanmarie C. Grisi





/s/ Richard M. Norman          Manager                                   3/20/96
- ---------------------
Richard M. Norman




    

<PAGE>
   

                                   SIGNATURES
                                   ----------

         As required by the Securities  Act of 1933 and the  Investment  Company
Act of 1940,  Teachers  Insurance and Annuity  Association of America  certifies
that it meets the  requirements of Securities Act Rule 485(b) for  effectiveness
of this Registration  Statement and has caused this Registration Statement to be
signed on its behalf,  in the City of New York and State of New York on the 20th
day of March, 1996.


                               TEACHERS INSURANCE AND ANNUITY
                               ASSOCIATION OF AMERICA



                               By:/s/ Peter C. Clapman
                                  --------------------
                                  Peter C. Clapman
                                  Senior Vice President and
                                  Chief Counsel, Investments


         As required by the Securities Act of 1933, this Registration  Statement
has been  signed by the  following  persons in the  capacities  and on the dates
indicated.


Signature                    Title                                       Date
- ---------                    -----                                       ----- 



/s/ John H. Biggs
- --------------------         Chairman of the Board and                   3/20/96
John H. Biggs                Chief Executive Officer
                             (Principal Executive Officer)



/s/ Thomas W. Jones
- --------------------         Vice Chairman, President and                3/20/96
Thomas W. Jones              Chief Operating Officer 
                             (Principal Financial Officer)



/s/ Richard L. Gibbs 
- --------------------         Executive Vice President                    3/20/96
Richard L. Gibbs             (Principal Accounting Officer)
    

<PAGE>
   
<TABLE>
<CAPTION>

Signature of Trustee                            Date             Signature of Trustee                            Date
- --------------------                            ----             --------------------                            ----
<S>                                             <C>              <C>                                             <C>
/s/ David Alexander 
- -----------------------                         3/20/96          -------------------------
David Alexander                                                  Ruth Simms Hamilton



/s/ Marcus Alexis
- ------------------------                        3/20/96          /s/ Dorthy Ann Kelly                            3/20/96
Marcus Alexis                                                    -------------------------
                                                                 Dorothy Ann Kelly, O.S.U.



/s/ A. Howard Amon, Jr.                         3/20/96          /s/ Martin L. Leibowitz                         3/20/96
- ------------------------                                         -------------------------
A. Howard Amon, Jr.                                              Martin L. Leibowitz



/s/ Jenne K. Britell                            3/20/96          /s/ Robert M. O'Neil                            3/20/96
- ------------------------                                         -------------------------
Jenne K. Britell                                                 Robert M. O'Neil



/s/ Willard T. Carleton                         3/20/96          /s/ Leonard S. Simon                            3/20/96
- ------------------------                                         -------------------------
Willard T. Carleton                                              Leonard S. Simon



/s/ Robert C. Clark                             3/20/96          /s/ Ronald L. Thompson                          3/20/96
- ------------------------                                         -------------------------
Robert C. Clark                                                  Ronald L. Thompson



/s/ Flora Mancuso Edwards                       3/20/96          /s/ Paul R. Tregurtha                           3/20/96
- ------------------------                                         -------------------------
Flora Mancuso Edwards                                            Paul R. Tregurtha



                                                                 /s/ Charles J. Urstadt                          3/20/96
- ------------------------                                         -------------------------
Estelle A. Fishbein                                              Charles J. Urstadt



/s/ Frederick R. Ford                           3/20/96          /s/ William H. Waltrip                          3/20/96
- ------------------------                                         -------------------------
Frederick R. Ford                                                William H. Waltrip

</TABLE>
    
<PAGE>
   


                                  Exhibit Index
                                  ------------- 
Exhibit                                                                Page
Number           Description of Exhibit                                No.
- -------          ----------------------                                ----

5                Distribution  Agreement by and among TIAA, the Registrant,  and
                 Teachers Personal Investors Services, Inc. (as amended)

11               Administrative Services  Agreement by and between TIAA and  the
                 Registrant (as amended)

12(a)            Opinion and Consent of Charles H. Stamm, Esquire

12(b)            Consent of Sutherland, Asbill & Brennan

13               Consent of Deloitte & Touche LLP

16               Schedules for Computation of Performance Quotations

17               Financial Data Schedule

    




   


                                                                      EXHIBIT 5
    


<PAGE>
   


                     AMENDMENT TO THE DISTRIBUTION AGREEMENT
                           FOR THE CONTRACTS FUNDED BY
                           TIAA SEPARATE ACCOUNT VA-1


         Amendment, dated August 1, 1995, to the Distribution Agreement for TIAA
Separate  Account VA-1 by and among Teachers  Insurance and Annuity  Association
("TIAA"),  TIAA  Separate  Account VA-1 (the  "Separate  Account")  and Teachers
Personal  Investors  Services,  Inc.  ("TPIS")  dated  September  15,  1994 (the
"Agreement"). The parties to the Agreement mutually agree that:

1.       Item 2 of the Agreement is amended to add the following sentence to the
end of paragraph (a):

          TIAA shall retain control and responsibility for any functions that it
may delegate to other parties in connection with services  rendered  pursuant to
this Agreement.

2.       Item 7 of the Agreement is amended to read as follows:

         7.  Liability.  TPIS will not be liable  for any error of  judgment  or
mistake of law or for any loss  suffered by the Separate  Account in  connection
with the matters to which this Agreement relates. Nothing herein contained shall
be construed to protect TPIS against any liability  resulting from the bad faith
or negligence of TPIS in the  performance of its  obligations and duties or from
reckless  disregard of its  obligations  and duties  under this  Agreement or by
virtue of violation of any applicable law.

         IN WITNESS  WHEREOF,  TIAA,  the Separate  Account and TPIS have caused
this amendment to be executed in their names and on their behalf and under their
trust and corporate seals by and through their duly  authorized  officers on the
day and year first above written.


TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

By:  /s/ Peter Clapman                               Attest:  /s/ Laura Bramson
- -----------------------                              --------------------------
Title: Senior Vice President                         Title:  Senior Counsel

TIAA SEPARATE ACCOUNT VA-1

By: /s/ Lisa Snow                                    Attest: /s/ Laura Bramson
- ------------------------                             ---------------------------
Title:Assistant Secretary                            Title: Assistant Secretary

TEACHERS PERSONAL INVESTORS SERVICES, INC.

By: /s/ Dennis D. Foley                              Attest: /s/ Laura Bramson
- -------------------------                            ---------------------------
Title: Vice President                                Title: Ass't Secretary

    



   
                                                                      EXHIBIT 11
    

<PAGE>

   

                    AMENDMENT TO THE ADMINISTRATIVE SERVICES
                    AGREEMENT FOR TIAA SEPARATE ACCOUNT VA-1

                  Amendment,   dated  August  1,  1995,  to  the  Administrative
Services  Agreement  for TIAA  Separate  Account  VA-1 by and  between  Teachers
Insurance and Annuity  Association  ("TIAA") and TIAA Separate Account VA-1 (the
"Separate Account"), dated September 15, 1994 (the "Agreement").  The parties to
the Agreement mutually agree that:

1.       Item 4 of the Agreement is amended to add the following sentence to the
end of the first paragraph:

         TIAA shall retain control and  responsibility for any functions that it
may delegate to other parties in connection with services  rendered  pursuant to
this Agreement.

2.       Item 7 of the Agreement is amended to read as follows:

         7. Liability of TIAA. TIAA will not be liable for any error of judgment
or mistake of law or for any loss suffered by the Separate Account in connection
with the matters to which this Agreement relates. Nothing herein contained shall
be construed to protect TIAA against any liability  resulting from the bad faith
or negligence of TIAA in the  performance of its  obligations and duties or from
reckless  disregard of its  obligations  and duties  under this  Agreement or by
virtue of violation of any applicable law.

                  IN WITNESS WHEREOF,  TIAA and the Separate Account have caused
this amendment to be executed in their names and on their behalf and under their
trust and corporate seals by and through their duly  authorized  officers on the
day and year first above written.


TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

By: /s/ Peter C. Clapman                             Attest: /s/ Laura Bramson
- -------------------------                            --------------------------
Title: Senior Vice President                         Title:  Senior Counsel

TIAA SEPARATE ACCOUNT VA-1

By: /s/ Lisa Snow                                    Attest: /s/ Laura Bramson
- --------------------------                           --------------------------
Title: Assistant Secretary                           Title:  Senior Counsel &
                                                             Ass't Secretary

    





                                                                   EXHIBIT 12(A)

<PAGE>

   

           [Letterhead of Teachers Insurance and Annuity Association]


                                                                  March 20, 1996

The Management Committee
TIAA Separate Account VA-1
730 Third Avenue
New York, New York  10017-3206

Ladies and Gentlemen:

                  This  opinion is furnished  in  connection  with the filing by
TIAA Separate Account VA-1 (the "Separate Account") of Post- Effective Amendment
No. 2 to the  Registration  Statement (File Nos.  33-79124 and 811-8520) of Form
N-3 under the Securities  Act of 1933 for certain  individual  variable  annuity
contracts  (the  "Contracts")  offered and funded by the Separate  Account.  The
Registration  Statement covers an indefinite amount of securities in the form of
interests in the Contracts.

    

                  I have  examined  the  Charter,  Bylaws  and  other  corporate
records of Teachers Insurance and Annuity  Association of America ("TIAA"),  the
Rules and Regulations and other organizational  records of the Separate Account,
and the relevant statutes and regulations of the State of New York. On the basis
of such examination, it is my opinion that:

                  1.       TIAA is a nonprofit life insurance company duly
                           organized and validly existing under the laws of
                           the State of New York.

                  2.       The Separate Account is a "separate  account" of TIAA
                           within the  meaning  of Section  4240 of the New York
                           Insurance  Law, duly  established  by a resolution of
                           TIAA's Board of Trustees and validly  existing  under
                           the laws of the State of New York.

                  3.       To  the  extent  New  York  State  law  governs,  the
                           Contracts have been duly authorized by TIAA and, when
                           issued as contemplated by the Registration Statement,
                           will  constitute  legal,  validly  issued and binding
                           obligations of TIAA  enforceable  in accordance  with
                           their terms.

<PAGE>


                  I hereby  consent to the use of this  opinion as an exhibit to
the  Registration  Statement,  and to the reference to my name under the heading
"Legal Matters" in the Statement of Additional Information.


                                                       Sincerely,


                                                       /s/ Charles H. Stamm
                                                       Executive Vice President
                                                       and General Counsel






                                                                   EXHIBIT 12(B)


<PAGE>

   


                                                                  March 20, 1996


The Management Committee
TIAA Separate Account VA-1
730 Third Avenue
New York, New York  10017-3206
    
                  Re:      Registration of Individual Deferred
                           Variable Annuity Contracts (Registration
                           Nos. 33-79124 and 811-8520)

Ladies and Gentlemen:
   
                  We  hereby  consent  to the  reference  to our name  under the
caption "Legal  Matters" in the Statement of Additional  Information  filed as a
part of  Post-Effective  Amendment  No.  2 to the  above-captioned  registration
statement  on Form N-3. In giving this  consent,  we do not admit that we are in
the  category  of persons  whose  consent  is  required  under  Section 7 of the
Securities Act of 1933.
    
                                                    Sincerely,

                                                    SUTHERLAND, ASBILL & BRENNAN


                                                    By:/s/ Steven B. Boehm
                                                       -------------------






                                                                      EXHIBIT 13


<PAGE>

   


INDEPENDENT AUDITORS' CONSENT

We consent to the use in this  Post-Effective  Amendment  No. 2 to  Registration
Statement  No.  33-79124  and  Amendment  No. 5 to  Registration  Statement  No.
811-8520 of TIAA Separate Account VA-1 ("VA-1") on Form N-3 of our reports dated
February 6, 1996 relating to the financial statements of the Stock Index Account
of VA-1 and March 8, 1996  relating  to the  financial  statements  of  Teachers
Insurance  and  Annuity  Association  of America  included in the  Statement  of
Additional Information,  which is a part of such Registration Statement,  and to
the  references  to us under  the  headings  "Auditors"  and  "Experts"  in such
Statement of Additional Information.


DELOITTE & TOUCHE LLP 
New York, New York 
March 22, 1996


    





                                                                      EXHIBIT 16



                            Schedule of Computation
           Total Return Information for the TIAA Separate Account VA-1
                               Stock Index Account

   
<TABLE>
<CAPTION>


                                    January 1, 1995                 14 months (From November 1, 1994
                                            to                      Commencement of operations to
                                    December 31, 1995                     December 31, 1995)
                                    -----------------                     ------------------


<S>                                      <C>                                    <C>   

Hypothetical initial
payment of $1,000 (P)                    $   1,000                              $   1,000


Accumulation unit value:

At start of period (A)                   $ 25.2706                              $ 25.8318

At end of period (B)                     $ 34.4112                              $ 34.4112


Ending value of
hypothetical investment
(Ev) = P x (B/A)                         $1,361.71                              $1,332.13


Cumulative rate of total
return = {(EV/P) - 1} x 100                  36.17%                                 33.21%

Number of years
in period (n)                                    1                                   1.17

Net change factor (1 + T)
= EV/P                                      1.3617                                 1.3321

Average annual compound
rate of total return (T)                     36.17%                                 27.87%

</TABLE>
    


<TABLE> <S> <C>
                        
<ARTICLE>                     6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE ANNUAL
REPORT AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
 </LEGEND>
<CIK>                        0000923524 
<NAME>                       TIAA SEPARATE ACCOUNT VA-1
       
<S>                                            <C>
<PERIOD-TYPE>                                  YEAR
<FISCAL-YEAR-END>                              DEC-31-1995
<PERIOD-END>                                   DEC-31-1995
<INVESTMENTS-AT-COST>                           72,207,438
<INVESTMENTS-AT-VALUE>                          88,595,324
<RECEIVABLES>                                    1,000,722
<ASSETS-OTHER>                                           0
<OTHER-ITEMS-ASSETS>                                32,280
<TOTAL-ASSETS>                                  89,628,326
<PAYABLE-FOR-SECURITIES>                                 0
<SENIOR-LONG-TERM-DEBT>                                  0
<OTHER-ITEMS-LIABILITIES>                              733
<TOTAL-LIABILITIES>                                    733
<SENIOR-EQUITY>                                          0
<PAID-IN-CAPITAL-COMMON>                                 0
<SHARES-COMMON-STOCK>                            2,604,605
<SHARES-COMMON-PRIOR>                            1,171,177
<ACCUMULATED-NII-CURRENT>                                0
<OVERDISTRIBUTION-NII>                                   0
<ACCUMULATED-NET-GAINS>                                  0
<OVERDISTRIBUTION-GAINS>                                 0
<ACCUM-APPREC-OR-DEPREC>                                 0
<NET-ASSETS>                                    89,627,593
<DIVIDEND-INCOME>                                1,436,608
<INTEREST-INCOME>                                   46,587
<OTHER-INCOME>                                           0
<EXPENSES-NET>                                     336,765
<NET-INVESTMENT-INCOME>                          1,146,430
<REALIZED-GAINS-CURRENT>                           481,973
<APPREC-INCREASE-CURRENT>                       16,241,820
<NET-CHANGE-FROM-OPS>                           17,870,223
<EQUALIZATION>                                           0
<DISTRIBUTIONS-OF-INCOME>                                0
<DISTRIBUTIONS-OF-GAINS>                                 0
<DISTRIBUTIONS-OTHER>                                    0
<NUMBER-OF-SHARES-SOLD>                          1,999,245
<NUMBER-OF-SHARES-REDEEMED>                        565,817
<SHARES-REINVESTED>                                      0
<NET-CHANGE-IN-ASSETS>                          60,031,237
<ACCUMULATED-NII-PRIOR>                                  0
<ACCUMULATED-GAINS-PRIOR>                                0
<OVERDISTRIB-NII-PRIOR>                                  0
<OVERDIST-NET-GAINS-PRIOR>                               0
<GROSS-ADVISORY-FEES>                              186,937
<INTEREST-EXPENSE>                                       0
<GROSS-EXPENSE>                                    462,464
<AVERAGE-NET-ASSETS>                            61,314,170
<PER-SHARE-NAV-BEGIN>                               25.271
<PER-SHARE-NII>                                       .575
<PER-SHARE-GAIN-APPREC>                              8.565
<PER-SHARE-DIVIDEND>                                     0
<PER-SHARE-DISTRIBUTIONS>                                0
<RETURNS-OF-CAPITAL>                                     0
<PER-SHARE-NAV-END>                                 34.411
<EXPENSE-RATIO>                                       .005
<AVG-DEBT-OUTSTANDING>                                   0
<AVG-DEBT-PER-SHARE>                                     0
        


</TABLE>


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