TIAA SEPARATE ACCOUNT VA 1
485BPOS, 1997-04-15
Previous: NEWCARE HEALTH CORP, 10KSB, 1997-04-15
Next: SEARS CREDIT ACCOUNT MASTER TRUST II, 8-K, 1997-04-15





     As filed with the Securities and Exchange Commission on April 16, 1997

                                   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. 3                       |X|

                                     and/or

       REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940      |X|
                               Amendment No. 6                              |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, L.L.P.
    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 May 1, 1997, 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.


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 13, 1997.


<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>

                                     PART A
                      INFORMATION REQUIRED IN A PROSPECTUS

<PAGE>

Prospectus 

Teachers Insurance and 
Annuity Association 

Individual Deferred 
Variable Annuities 

   
Funded Through TIAA 
Separate Account VA-1 
May 1, 1997 
    

[TIAA logo] 


<PAGE>

   
PROSPECTUS 
Dated May 1, 1997 
    

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 May 1, 1997. 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.  The SEC  maintains a Website
(http://  www.sec.gov) that contains the SAI, material incorporated by reference
and other information regarding the separate account.
    

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 May 1, 1997. 
    

<PAGE>

   
Table of Contents 
<TABLE>
<CAPTION>
               Item                   Page 
- ----------------------------------    ---- 
<S>                                    <C>
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                             12 

 Remitting Premiums                     13 

 Accumulation Units                     14 

 The Fixed Account                      14 

 Transfers Between the 
   Separate Account and
   the Fixed Account                    15 

 Cash Withdrawals                       15 

 General Considerations for 
   All Transfers and Cash 
   Withdrawals                          15 

 Tax Issues                             16 

 Charges                                16 

 The Annuity Period                     17 

 Income Options                         18 

 Death Benefits                         20 

Timing of Payments                      22 

Federal Income Taxes                    22 

Voting Rights                           25 

General Matters                         26 

Distribution of the Contracts           27 

Legal Proceedings                       27 

Table of Contents for 
  Statement of Additional 
  Information                           28 
</TABLE>
    

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.  A private  institution  has to be tax-exempt
under IRC section  501(c)(3) or earlier  versions of the section and cannot be a
"private  foundation,"  as that term is used in the IRC. The main purpose of any
eligible institution
    

                                       2

<PAGE>


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 14). 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 12). 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. 

<TABLE>
<S>                                                        <C>
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% 
</TABLE>

(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.

"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


                                        4
<PAGE>


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 18, and "Federal Income Taxes,"
page 22.

                                        5
<PAGE>


Condensed Financial Information 

   
Below  you'll find  condensed  audited  financial  information  for the separate
account  for the two year and two month  period  from  November 1, 1994 (date of
initial registration) to December 31, 1996. 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) to      Year Ended        Year Ended 
                                     December 31, 1994       December 31, 1995 December 31, 1996 
                               ---------------------------- -----------------  ----------------- 
<S>                            <C>                          <C>                <C>
Per Accumulation Unit Data: 
 Investment income                        $ 0.138                 $ 0.745           $ 0.807 
 Expense charges                            0.023                   0.170             0.150 
                                          -------                 -------           ------- 
 Investment income--net                     0.115                   0.575             0.657 
 Net realized and unrealized 
   gain (loss) on investments              (0.676)                  8.565             6.755 
                                          -------                 -------           ------- 
 Net increase (decrease) in 
   Accumulation Unit Value                 (0.561)                  9.140             7.412 
Accumulation Unit Value: 
  Beginning of period                      25.832                  25.271            34.411 
                                          -------                 -------           ------- 
 End of period                            $25.271                 $34.411           $41.823 
                                          =======                 =======           ======= 
Ratios to Average Net Assets: 
  Expenses                                   0.09%                   0.55%             0.40% 
Investment income--net                       0.45%                   1.87%             1.74% 
 Portfolio turnover rate                     0.04%                   0.98%             4.55% 
Thousands of Accumulation 
  Units 
  outstanding at end of period              1,171                   2,605             6,768 
</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 6,100  institutions.  As of December 31,  1996,  TIAA's
assets were approximately  $86.4 billion;  the combined assets for TIAA and CREF
totalled approximately $185.3 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 annuity products, earnings on accumulations in the separate account aren't
taxed until  withdrawn or paid as annuity  income (see "Federal  Income  Taxes,"
page 22).

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 available. 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,

                                        7
<PAGE>

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.  Personnel  of Advisors may also manage  assets of other  investment
companies.  Ordinarily,  investment  decisions for the separate  account will be
made independently, but managers for the separate account may at times decide to
buy or sell a  particular  security  at the same time as for a CREF  account  or
another  investment  company  whose  assets  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
stocks  publicly  traded in the U.S.,  as  represented  by a broad stock  market
index.

                                        8
<PAGE>

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(R)  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
$20.0  million  to  $163.27  billion,  with an  average  of $2.56  billion as of
December 31, 1996.
    

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 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

                                        9
<PAGE>

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 the 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. For more information, 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. 

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.

                                       10
<PAGE>

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
information, 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 information, 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.  For more  information,  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).  For more  information,  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"  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 27).

                                      11
<PAGE>
 

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, the District of Columbia, and Puerto
Rico.
    

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 perma-

                                       12
<PAGE>
 

nently,  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  application  and payment of at least $25 is  accompanied by an
agreement  for  electronic  funds  transfer  (EFT) or are  collected  by payroll
deduction  and  forwarded  by  your  employer.  We also  reserve  the  right  to
temporarily  waive the $2,000 minimum  initial  premium  amount.) 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,  we will also accept
premiums of at least $25 through electronic funds transfer or payroll deduction.
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:
    


<TABLE>
<CAPTION>
                  "Free Look" Period 
Jurisdiction            (days) 
- ------------      ------------------ 
<S>                      <C>
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 
</TABLE>

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
to be credited  to the fixed  account  during any such  period (see  "Contacting
TIAA," page 27).

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,

                                       13
<PAGE>

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 17).
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 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).

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

                                       14
<PAGE>
 

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 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.

                                       15
<PAGE>

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 22.

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.

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.
Accumulations  and  annuity  payments  aren't  affected  by  changes  in  actual
mortality experience or by TIAA's actual expenses.
    

                                      16
<PAGE>

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).

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.

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.
    

                                       17
<PAGE>

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 26). 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 27.) If we haven't received all
the necessary information, we'll defer the annuity starting date until the first
day 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.

                                       18
<PAGE>

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.  Pays 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 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.

                                       19
<PAGE>

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 26).  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 become 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 14). 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 27) 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

                                       20
<PAGE>

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 23) 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 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 26). 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

                                       21
<PAGE>

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;  (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

                                       22
<PAGE>

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 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  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.  If a
contractowner's spouse is the designated beneficiary, he or she can continue the
contract when the 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
"invest

                                       23
<PAGE>

ment 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 remaining  portion of the withdrawal is not
taxable.  The investment in the contract usually equals all premiums paid by the
contractowner or on the contractowner's behalf.
    

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 this prospectus,  Congress is not considering any legislation on annuity
taxation.
    

                                       24
<PAGE>

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.

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).
It is possible, for instance, that if you take annuity payments from only one of
the  contracts,  they could be taxed like  individual  withdrawals  (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

                                       25
<PAGE>

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  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

                                       26
<PAGE>

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.

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,  are  members of the NASD and are direct or  indirect  subsidiaries  of
TIAA.  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.

                                       27
<PAGE>

Table of Contents for 
Statement of Additional Information 

   
<TABLE>
<CAPTION>
                                                      Page in the Statement of
                         Item                          Additional Information 
- --------------------------------------------------    ------------------------
<S>                                                           <C>
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-15 
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-17 
Legal Matters                                                  B-18 
Experts                                                        B-18 
Additional Considerations                                      B-18 
Additional Information                                         B-19 
Financial Statements                                           B-19 
</TABLE>
    

                                       28
<PAGE>


                                     PART B
         INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION




<PAGE>

                    Individual Deferred Variable Annuities
                                Funded Through
                          TIAA SEPARATE ACCOUNT VA-1
                                      of
                  TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                                  OF AMERICA
   
                     STATEMENT OF ADDITIONAL INFORMATION
                                 May 1, 1997

This Statement of Additional  Information is not a prospectus and should be read
in connection with the current prospectus dated May 1, 1997 (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

   
                                                 Location of
                               Page in the        Additional
                               Statement 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
 Total Return  Information
  for the  Separate Account        B-15
 Performance  Comparisons          B-15
 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-17                7
Legal Matters                      B-18               27
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  may  be  made;  (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.

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

                                     B-4
<PAGE>


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.

                                     B-8
<PAGE>


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.

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 separate account's obligations,  if any, with respect to each
such swap agreement,  accrued on a daily basis (see "Segregated  Accounts," page
B-10).
    

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

                                     B-9
<PAGE>


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  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 rates for the separate account in 1996 and 1995 were 4.55% and
0.98%, respectively.
    

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:

                                     B-10
<PAGE>


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 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*            Age  with Registrant                Principal Occupation(s) During Past 5 Years
- ----------------------------------   ----- ---------------------  ------------------------------------------------------------
<S>                                <C>     <C>                    <C>
Laurence W. Franz                     57   Manager                Vice President, Business and Finance, and Treasurer,
  Canisius College                                                Canisius College
  2001 Main Street
  Buffalo, New York 14208

Jeanmarie C. Grisi Carnegie           38   Manager                Treasurer, Carnegie Corporation of New York
  Corporation   of New York 437
  Madison Avenue New York, New
  York 10022

Richard M. Norman Rutgers             52   Manager                Vice President for Administration and Associate Treasurer,
  University Old Queens Building,                                 Rutgers, The State University of New Jersey
  Room 101 Somerset-George Street
  New Brunswick, New Jersey 08903

Thomas W. Jones**                     47   Chairman of the        Vice Chairman, TIAA and CREF, since November 1995. President
                                           Management Committee   and Chief Operating Officer, TIAA and CREF, since January
                                           and President          1993. Formerly, Executive Vice President, Finance and
                                                                  Planning, TIAA and CREF

Thomas G. Walsh**                     55   Manager and Executive  President, Teachers Personal Investors Services, Inc., since
                                           Vice President         February 1994, and Executive Vice President, TIAA and CREF

Richard L. Gibbs                      50   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                      60   Senior Vice            Senior Vice President and Chief Counsel, Investments, TIAA
                                           President, Secretary   and CREF
                                           and Chief Counsel,
                                           Investments

Richard J. Adamski                    54   Vice President and     Vice President and Treasurer, Investment Management and
                                           Treasurer              Services, since January 1992, and Vice President and
                                                                  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, 1996:
    

   
<TABLE>
<CAPTION>
                                (2)                   (3)
                             Aggregate       Pension or Retirement          (4)                 (5)
          (1)              Compensation       Benefits Accrued As        Estimated             Total
     Name of Person,       From Separate       Part of Separate        Benefits Upon     Compensation From
         Position             Account          Account Expenses         Retirement         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 (i) 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, or (ii) any
other investment  company whose assets Advisors may be managing.  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  1996,  1995,  and  1994 was
$60,134, $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 1996, 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 1996, 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, 1996, are set forth below: 
    

   
A. Regular broker or dealer based on brokerage commission paid
   Bear, Stearns & Co. Inc.
   (Parent-Bear, Stearns Cos., Inc.)                        $145,731

B. Regular broker or dealer based on entities acting as principal
   Lehman Commercial Paper Inc.
   (Parent-Lehman Brothers Holdings, Inc.)                  $160,012
   Morgan (J.P.) Securities Corp.
   (Parent-Morgan (J.P.) & Co., Inc.)                       $790,762
    

                                      B-14
<PAGE>


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's  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: 

   
<TABLE> 
<CAPTION> 

                                                       Average Annual
                                                       Compound Rate      Cumulative Rate   
Period                                                 of Total Return    of Total Return 
- -------                                                ---------------   ------------------
<S>                                                         <C>                 <C>
1 year
   (from January 1, 1996 to December 31, 1996)              21.54%              21.54%
2 years and 2 months
   (from November 1, 1994 date of SEC registration
   to December 31, 1996)                                    24.91%              61.91%
</TABLE>
    

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

                                     B-15
<PAGE>


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.

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.

                                     B-16
<PAGE>


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.

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.

                                      B-17
<PAGE>


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, L.L.P., 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 (which report
on the  financial  statements of TIAA  expresses an opinion that such  financial
statements are presented in conformity with statutory  accounting  practices,  a
comprehensive  basis of accounting as described in Note 2, and not in conformity
with generally  accepted  accounting  principles),  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  investment
vehicles to their line of products. The growing family of TIAA and CREF products
is  designed  to provide  additional  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 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 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

                                     B-18
<PAGE>


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, 1996

   
                                                            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
Chairman's Letter                                           B-51
Report of Management Responsibility                         B-52
Report of Independent Auditors                              B-53

Audited Financial Statements
 Balance Sheets                                             B-55
 Statements of Operations                                   B-56
 Statements of Changes in Contingency Reserves              B-57
 Statements of Cash Flows                                   B-58
Notes to Financial Statements                               B-59
    

                                      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.

                               /s/ Thomas W. Jones
                       -----------------------------------
                                   Chairman of
                       Management Committee and President

                               /s/ Thomas G Walsh
                       -----------------------------------
                                   Manager and
                            Executive Vice President

                                  Richard Gibbs
                       -----------------------------------
                          Principal Accounting Officer
                          and Executive Vice President
    

                                     B-21
<PAGE>

   
[Deloitte and Touche Letterhead]

                        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, 1996,  and the related  statements  of
operations  for the year then ended and of changes in net assets for each of the
years in the two year period  then ended.  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, 1996, 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, 1996,  the results of its  operations  and the changes in its net assets for
the  above-stated  periods,  in conformity  with generally  accepted  accounting
principles.

/s/ Deloitte & Touche LLP

February 6, 1997

[Deloitte Touche Tohmatsu logo]
    

                                      B-22
<PAGE>

   
                          TIAA SEPARATE ACCOUNT VA-1
                             STOCK INDEX ACCOUNT
                     STATEMENT OF ASSETS AND LIABILITIES
                              December 31, 1996


ASSETS
 Investments, at cost .....................................  $235,212,131
 Net unrealized appreciation of investments ...............    48,682,049
                                                             --------------
 Investments, at value ....................................   283,894,180
 Cash .....................................................       494,960
 Dividends and interest receivable ........................       491,523
 Receivable from securities transactions ..................       945,510
 Amounts due from General Account .........................        66,034
                                                             --------------
                                               TOTAL ASSETS   285,892,207
                                                             --------------
LIABILITIES
 Payable for securities transactions ......................     2,846,861
                                                             --------------
                                          TOTAL LIABILITIES     2,846,861
                                                             --------------
NET ASSETS--Accumulation Fund .............................  $283,045,346
                                                             ==============
NUMBER OF ACCUMULATION UNITS OUTSTANDING--Notes 5 and 6 ...     6,767,696
                                                             ==============
NET ASSET VALUE, PER ACCUMULATION UNIT--Note 5 ............        $41.82
                                                             ==============
    


                                     B-23
<PAGE>


                          TIAA SEPARATE ACCOUNT VA-1
                             STOCK INDEX ACCOUNT
                           STATEMENT OF OPERATIONS
                         Year Ended December 31, 1996

   
INVESTMENT INCOME
 Income:
  Dividends ........................................... $ 3,932,066
  Interest ............................................     103,095
                                                        ------------
                                           TOTAL INCOME   4,035,161
                                                        ------------
 Expenses--Note 3:
  Investment advisory charges .........................     567,238
  Administrative expenses .............................     378,136
  Mortality and expense risk charges ..................     232,520
                                                        ------------
                                 EXPENSES BEFORE WAIVER   1,177,894
  Investment advisory charges waived--Note 3 ..........    (426,181)
                                                        ------------
                                           NET EXPENSES     751,713
                                                        ------------
                                 INVESTMENT INCOME--NET   3,283,448
                                                        ------------
REALIZED AND UNREALIZED GAIN ON
 INVESTMENTS--Note 4
  Net realized gain on investments ....................   2,455,871
  Net change in unrealized appreciation on investments   32,294,163
                                                        ------------
        NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS  34,750,034
                                                        ------------
   NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS $38,033,482
                                                        ============
    

                                     B-24
<PAGE>


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

   
<TABLE>
<CAPTION>
                                                          Years Ended December 31,
                                                        -----------------------------
                                                             1996           1995
                                                         ------------    -----------
<S>                                                      <C>             <C>
FROM OPERATIONS
 Investment income--net ...............................  $  3,283,448   $  1,146,430
 Net realized gain on investments .....................     2,455,871        481,973
 Net change in unrealized appreciation on investments .    32,294,163     16,241,820
                                                         ------------   ------------
                             NET INCREASE IN NET ASSETS
                              RESULTING FROM OPERATIONS    38,033,482     17,870,223
                                                         ------------   ------------
FROM CONTRACTOWNER TRANSACTIONS
 Premiums .............................................   144,253,413     61,534,705
 TIAA seed money withdrawn--Note 1 ....................       (92,970)   (33,252,105)
 Contractowner transfers from fixed account ...........    17,326,369     14,563,961
 Withdrawals ..........................................    (5,711,031)      (683,251)
 Death benefits .......................................      (391,510)        (2,296)
                                                         ------------   ------------
                   NET INCREASE IN NET ASSETS RESULTING
                        FROM CONTRACTOWNER TRANSACTIONS   155,384,271     42,161,014
                                                         ------------   ------------
                             NET INCREASE IN NET ASSETS   193,417,753     60,031,237
NET ASSETS
 Beginning of year ....................................    89,627,593     29,596,356
                                                         ------------   ------------
 End of year ..........................................  $283,045,346   $ 89,627,593
                                                         ============   ============
</TABLE>
    

                                      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 shared in the pro rata  investment  experience of the Account and
were 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.  At  December  31,  1996 all of TIAA's
Accumulation  Units have been withdrawn and such  withdrawals  for both 1995 and
1996 are reflected in the accompanying financial statements.

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  effective  April 1, 1996 the daily  deduction is
equivalent to an annual charge of 0.07% of the net assets of the Account.  Prior
to April 1, 1996,  this daily  deduction  was  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 for bearing  certain
mortality and expense risks in connection with the contracts. Effective April 1,
1996 this  daily  charge  is  equivalent  to an annual  rate of 0.10% of the net
assets of the Account.  Prior to April 1, 1996, this daily charge was equivalent
to an annual rate of 0.25% of the net assets of the Account.
    

NOTE 4--INVESTMENTS

   
At December  31,  1996,  the net  unrealized  appreciation  on  investments  was
$48,682,049,  consisting of gross  unrealized  appreciation  of $53,776,637  and
gross unrealized depreciation of $5,094,588.

Purchases  and  sales  of  securities,   other  than  short-term   money  market
instruments,  for the year  ended  December  31,  1996,  were  $167,765,508  and
$8,516,651, respectively.
    

NOTE 5--CONDENSED FINANCIAL INFORMATION

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

   
<TABLE>
<CAPTION>
                                                                            October 3, 1994
                                                         Years Ended       (date established)
                                                        December 31,        to December 31,
                                                      1996        1995            1994
                                                  ----------- ----------- ------------------
<S>                                               <C>         <C>         <C>
Per Accumulation Unit Data:
 Investment income .............................     $  .807     $  .745        $  .206
 Expenses ......................................        .150        .170           .034
                                                  ----------- ----------- ------------------
 Investment income--net ........................        .657        .575           .172
 Net realized and unrealized gain on investments       6.755       8.565           .099
                                                  ----------- ----------- ------------------
 Net increase in Accumulation Unit Value .......       7.412       9.140           .271
Accumulation Unit Value:
 Beginning of period ...........................      34.411      25.271         25.000
                                                  ----------- ----------- ------------------
 End of period .................................     $41.823     $34.411        $25.271
                                                  =========== =========== ==================
Total return ...................................       21.54%      36.17%          1.08%

Ratios to Average Net Assets:
 Expenses (1) ..................................        0.40%       0.55%          0.13%
 Investment income--net ........................        1.74%       1.87%          0.68%
Portfolio turnover rate ........................        4.55%       0.98%          0.04%
Thousands of Accumulation Units outstanding at
  end of period ................................       6,768       2,605          1,171
</TABLE>
    
(1)  Advisors  has agreed to waive a portion  of its  investment  advisory  fee.
Without this waiver,  the Account's  expense ratio for the periods  listed would
have been higher (see Note 3 of the notes to financial statements).

                                     B-27
<PAGE>

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


NOTE 6--ACCUMULATION UNITS

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


   
                                                       Years Ended December 31,
                                                           1996        1995
                                                       -----------  -----------
Accumulation Units:
 Credited for premiums                                   3,851,585   1,999,245
 Credited (cancelled) for transfers and disbursements      311,506    (565,817)
 Outstanding:
  Beginning of year                                      2,604,605   1,171,177
                                                       -----------  -----------
  End of year                                            6,767,696   2,604,605
                                                       ===========  ===========
    

                                      B-28
<PAGE>

   
                          TIAA SEPARATE ACCOUNT VA-1
                STATEMENT OF INVESTMENTS--STOCK INDEX ACCOUNT
                          DECEMBER 31, 1996 SUMMARY

                                     VALUE          %
                                --------------  ---------
PREFERRED STOCK
HEALTHCARE--SERVICE               $     31,331     0.01%
                                --------------  ---------
TOTAL PREFERRED STOCK
 (Cost $25,431)                         31,331     0.01
                                --------------  ---------
COMMON STOCK
AEROSPACE                            3,913,024     1.38
AIR TRANSPORTATION                   1,505,178     0.53
AUTOMOTIVE & RELATED                 6,487,346     2.29
BANKS                               23,992,041     8.48
BEVERAGES                            8,366,950     2.96
BROADCASTERS                         2,144,661     0.76
BUSINESS SERVICES                    4,172,825     1.47
CHEMICALS--MAJOR                     6,000,173     2.12
CHEMICALS--SPECIALTY                 2,815,378     0.99
COMMUNICATION EQUIPMENT &
  SERVICES                           7,860,099     2.78
COMPUTER SERVICE                    11,463,947     4.05
CONGLOMERATES                        5,931,987     2.10
CONSTRUCTION--MATERIALS &
  BUILDERS                           1,824,702     0.64
CONTAINERS                             365,089     0.13
COSMETICS                            1,960,112     0.69
ELECTRICAL EQUIPMENT                 9,381,150     3.31
ELECTRICAL EQUIPMENT--
  COMPONENTS DIVERSIFIED            10,902,897     3.85
ELECTRICAL EQUIPMENT--
  INSTRUMENTS                        1,107,847     0.39
ENVIRONMENTAL CONTROL                1,470,948     0.52
FINANCIAL--MISCELLANEOUS            12,003,932     4.24
FOODS                                5,963,224     2.11
FOREST PRODUCTS                      1,211,899     0.43
HEALTHCARE--DRUGS                   16,434,419     5.81
HEALTHCARE--HOSPITAL SUPPLY          5,844,986     2.07
HEALTHCARE--OTHER                    2,698,847     0.95
HEALTHCARE--SERVICE                  5,241,811     1.85
HOUSEHOLD--CONSUMER ELECTRONICS         71,708     0.03
HOUSEHOLD--DURABLE GOODS               989,150     0.35
HOUSEHOLD--PRODUCTS                  5,594,473     1.98
INSURANCE--BROKERS & OTHER             913,050     0.32
INSURANCE--LIFE                      2,053,224     0.73
INSURANCE--MULTI-LINE,
  PROPERTY & CASUALTY                8,557,255     3.02
LEISURE TIME                         3,607,651     1.27
MACHINERY                         $  4,067,153     1.44%
METALS--ALUMINUM                       649,336     0.23
METALS--GOLD                           910,768     0.32
METALS--NON-FERROUS                    697,660     0.25
METALS--STEEL                          905,342     0.32
MISCELLANEOUS MATERIALS &
  COMMODITIES                           31,950     0.01
OFFICE EQUIPMENT                    10,061,415     3.55
PAPER                                1,862,576     0.66
PETROLEUM--EXPLORATION &
  PRODUCTION                         2,877,943     1.02
PETROLEUM--INTEGRATED               13,825,352     4.88
PETROLEUM--SERVICE                   2,798,605     0.99
PHOTOGRAPHY                          1,252,575     0.44
PROPERTY--REAL ESTATE                  593,048     0.21
PUBLISHING--NEWSPAPER                1,466,777     0.52
PUBLISHING--OTHER                    1,862,010     0.66
RAILROAD                             2,427,857     0.86
RESTAURANTS & HOTELS                 3,801,361     1.34
RETAIL--FOOD                         1,952,482     0.69
RETAIL--GENERAL MERCHANDISE         10,376,164     3.66
TEXTILE & APPAREL                    1,442,018     0.51
TOBACCO                              5,000,848     1.77
TRUCKERS & SHIPPING                    707,072     0.25
UTILITIES--ELECTRIC                 10,360,741     3.66
UTILITIES--GAS & PIPELINE            3,941,450     1.39
UTILITIES--OTHER                        23,000     0.01
UTILITIES--TELEPHONE                15,815,522     5.59
                                --------------  ---------
TOTAL COMMON STOCK
  (Cost $233,886,895)              282,563,008    99.83
                                --------------  ---------
SHORT TERM INVESTMENTS
U.S. GOVERNMENTS & AGENCIES          1,299,604     0.46
                                --------------  ---------
TOTAL SHORT TERM INVESTMENTS
  (Cost $1,299,805)                  1,299,604     0.46
                                --------------  ---------
ROUNDING                                   237     0.00
                                --------------  ---------
TOTAL PORTFOLIO
  (Cost $235,212,131)              283,894,180   100.30
                                --------------  ---------
OTHER ASSETS & LIABILITIES, NET       (848,834)   (0.30)
                                --------------  ---------
NET ASSETS                        $283,045,346   100.00%
                                ==============  =========
    

                       See notes to financial statements.

                                      B-29
<PAGE>


                          TIAA SEPARATE ACCOUNT VA-1
                STATEMENT OF INVESTMENTS--STOCK INDEX ACCOUNT
                              DECEMBER 31, 1996
   
<TABLE>
<CAPTION>
<S>          <C>                        <C>
 SHARES                                            VALUE
- ---------                                      --------------
             PREFERRED STOCK--0.01%
             HEALTHCARE--SERVICE--0.01%
   389       AETNA, INC CV 6.25%                 $   30,876
 3,500     * FRESENIUS MEDICAL CARE (CLASS D)           455
                                               --------------
                                                     31,331
                                               --------------
             TOTAL PREFERRED STOCK
             (Cost $25,431)                          31,331
                                               --------------
             COMMON STOCK--99.83%
             AEROSPACE--1.38%
14,377       BOEING CO                            1,529,353
 2,400       EG & G, INC                             48,300
 2,300       GENERAL DYNAMICS CORP                  162,150
 4,200       GENERAL MOTORS CORP (CLASS H)          236,250
 2,000     * HEXCEL CORP                             32,500
 6,796       LOCKHEED MARTIN CORP                   621,834
 6,400       MCDONNELL DOUGLAS CORP                 409,600
 2,100       NORTHROP GRUMMAN CORP                  173,775
 1,100       OEA, INC                                50,325
 1,800     * ORBITAL SCIENCES CORP                   31,050
 1,400       PRECISION CAST PARTS CORP               69,475
10,000       RAYTHEON CO                            481,250
 1,100     * ROHR, INC                               24,887
 1,900     * WYMAN-GORDON CO                         42,275
                                               --------------
                                                  3,913,024
                                               --------------
             AIR TRANSPORTATION--0.53%
 1,550       AIR EXPRESS INTERNATIONAL CORP          49,987
 1,100       AIRBORNE FREIGHT CORP                   25,712
 3,400       AMERICA WEST AIRLINES, INC
             (CLASS B)                               53,975
 3,500     * AMR CORP                               308,437
 1,100       ATLANTIC SOUTHEAST AIRLINES, INC        24,062
   700     * ATLAS AIR, INC                          33,425
 2,025       COMAIR HOLDINGS, INC                    48,600
 1,400     * CONTINENTAL AIRLINES, INC
              (Class B)                               39,550
 2,800       DELTA AIRLINES, INC                     198,450
 1,000       EXPEDITORS INTERNATIONAL OF
             WASHINGTON                              23,000
 5,000     * FEDERAL EXPRESS CORP                   222,500
 3,000     * NORTHWEST AIRLINES CORP
              (Class A)                             117,375
 6,300       SOUTHWEST AIRLINES CO               $  139,387
 2,400     * U.S. AIR GROUP, INC                     56,100
 2,500     * UAL CORP NEW                           156,250
 1,300     * VALUJET, INC                             8,368
                                               --------------
                                                  1,505,178
                                               --------------
             AUTOMOTIVE & RELATED--2.29%
 1,600     * ALLEN GROUP, INC                        35,600
 1,200     * AMERICREDIT CORP                        24,600
 1,300       APOGEE ENTERPRISES, INC                 51,675
 1,300       ARVIN INDUSTRIES, INC                   32,175
 1,800       BANDAG, INC                             85,275
 1,400       BORG-WARNER AUTOMOTIVE, INC             53,900
   900       BREED TECHNOLOGIES, INC                 23,400
25,800       CHRYSLER CORP                          851,400
 2,800       COOPER TIRE & RUBBER CO                 55,300
 1,900       CUMMINS ENGINE CO, INC                  87,400
 4,600       DANA CORP                              150,075
 1,900       DANAHER CORP                            88,587
 2,800       EATON CORP                             195,300
 2,700       ECHLIN, INC                             85,387
 1,100       EXIDE CORP                              25,300
 1,800       FEDERAL-MOGUL CORP                      39,600
47,800       FORD MOTOR CO                        1,523,625
 1,300       GENCORP, INC                            23,562
31,226       GENERAL MOTORS CORP                  1,740,849
 4,900       GENUINE PARTS CO                       218,050
 6,000       GOODYEAR TIRE & RUBBER CO              308,250
 3,200       HARLEY DAVIDSON, INC                   150,400
    70       HAYES WHEELS INTERNATIONAL, INC          2,695
 2,700     * LEAR CORP                               92,137
 1,300       MODINE MANUFACTURING CO                 34,775
 3,500     * NAVISTAR INTERNATIONAL CORP             31,937
 1,600       PACCAR, INC                            108,800
 2,100       POLARIS INDUSTRIES, INC                 49,875
 1,200     * RENTERS CHOICE, INC                     17,400
   900     * SAFESKIN CORP                           43,875
 3,100       SAFETY-KLEEN CORP                       50,762
 2,850       SNAP-ON, INC                           101,531
 1,100       STANDARD PRODUCTS CO                    28,050
 1,100       SUPERIOR INDUSTRIES
             INTERNATIONAL, INC                      25,437
 2,700       TRANSPRO, INC                           24,637
    

                       See notes to financial statements.

                                     B-30
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 1,400       WABASH NATIONAL CORP               $    25,725
                                               --------------
                                                  6,487,346
                                               --------------
             BANKS--8.48%
 2,900       AMSOUTH BANCORP                        140,287
17,585       BANC ONE CORP                          756,155
 2,300       BANCORP HAWAII, INC                     96,600
15,900       BANK OF NEW YORK CO, INC               536,625
14,900       BANKAMERICA CORP                     1,486,275
 6,135       BANKBOSTON CORP                        394,173
 3,100       BANKERS TRUST NEW YORK CORP            267,375
 7,700       BARNETT BANKS, INC                     316,662
 6,400       BOATMENS BANCSHARES, INC               412,800
   800       CAPITAL ONE FINANCIAL CORP              28,800
 1,600       CCB FINANCIAL CORP                     109,200
 3,050       CENTRAL FIDELITY BANKS, INC             78,537
 2,100       CHARTER ONE FINANCIAL, INC              88,200
17,820       CHASE MANHATTAN CORP NEW             1,590,435
19,846       CITICORP N.A.                        2,044,138
 2,400       CITY NATIONAL CORP                      51,900
 2,945       CNB BANCSHARES, INC                    122,953
 4,700       COMERICA, INC                          246,162
 8,897       CORESTATES FINANCIAL CORP              461,531
 2,051       CRESTAR FINANCIAL CORP                 152,543
 1,900       CULLEN FROST BANKERS, INC               63,175
 2,000       DAUPHIN DEPOSIT CORP                    66,000
 3,400       DEPOSIT GUARANTY CORP                  105,400
 4,600     * DIME BANCORP, INC                       67,850
 3,700       FIFTH THIRD BANCORP                    232,406
 1,800       FIRST AMERICAN CORP                    103,725
 5,526       FIRST BANK SYSTEM, INC                 377,149
12,853       FIRST CHICAGO NBD CORP                 690,848
 2,060       FIRST COMMERCE CORP                     80,082
 2,594       FIRST COMMERCIAL CORP                   96,302
 2,860       FIRST FINANCIAL BANCORP                 92,950
 1,800       FIRST HAWAIIAN, INC                     63,000
 3,458       FIRST MICHIGAN BANK CORP               102,443
 2,787       FIRST OF AMERICA BANK CORP             167,568
 3,400       FIRST SECURITY CORP                    114,750
 3,000       FIRST TENNESSEE NATIONAL CORP          112,500
11,186       FIRST UNION CORP                       827,764
 3,000       FIRSTAR CORP NEW                       157,500
 2,500       FIRSTMERIT CORP                         88,750
10,527       FLEET FINANCIAL GROUP, INC NEW         525,034
 1,200       GREENPOINT FINANCIAL CORP               56,850
 5,194       HIBERNIA CORP (CLASS A)                 68,820
 6,343       HUNTINGTON BANCSHARES, INC             167,296
   700     * IMPERIAL BANCORP                        16,800
 1,400     * IMPERIAL CREDIT INDUSTRIES, INC    $    29,400
 9,200       KEYCORP NEW                            464,600
 2,300       LONG ISLAND BANCORP, INC                80,500
 3,200       MAGNA GROUP, INC                        94,400
 4,200       MARSHALL & ILSLEY CORP                 145,425
 5,450       MELLON BANK CORP                       386,950
 2,900       MERCANTILE BANCORP, INC                148,987
 2,837       MERCANTILE BANKSHARES CORP              90,784
 8,100       MORGAN (J.P.) & CO, INC                790,762
 9,077       NATIONAL CITY CORP                     407,330
 1,100       NATIONAL COMMERCE BANCORP               42,075
11,740       NATIONSBANK CORP                     1,147,585
 1,700       NORTH FORK BANCORP, INC                 60,562
 4,800       NORTHERN TRUST CORP                    174,000
15,100       NORWEST CORP                           656,850
 2,432       OLD KENT FINANCIAL CORP                116,128
 3,162       OLD NATIONAL BANCORP                   124,108
 1,600       ONBANCORP, INC                          59,400
 2,875       ONE VALLEY BANCORP, INC                106,734
 1,000       PEOPLES BANK OF BRIDGEPORT CO           28,875
 2,400       PEOPLES HERITAGE FINANCIAL
             GROUP, INC                              67,200
13,350       PNC BANK CORP                          502,293
 3,028       REGIONS FINANCIAL CORP                 156,509
 2,400       REPUBLIC NEW YORK CORP                 195,900
   900       RIGGS NATIONAL CORP                     15,525
 2,779       SIGNET BANKING CORP                     85,454
 4,825       SOUTHERN NATIONAL CORP                 174,906
 4,500       SOUTHTRUST CORP                        156,937
 5,375       SOVEREIGN BANCORP, INC                  70,546
 2,600       ST. PAUL BANCORP, INC                   76,375
 1,100       STANDARD FEDERAL BANCORP                62,562
 1,400       STAR BANC CORP                         128,625
 3,500       STATE STREET BOSTON CORP               225,750
 4,078       SUMMIT BANCORP                         178,412
 9,200       SUNTRUST BANKS, INC                    453,100
 5,100       SYNOVUS FINANCIAL CORP                 163,837
 6,629       U.S. BANCORP                           297,890
 2,532       UNION PLANTERS CORP                     98,748
 3,280       VALLEY NATIONAL BANCORP                 84,050
 7,100       WACHOVIA CORP NEW                      401,150
 2,970       WASHINGTON FEDERAL, INC                 78,705
 2,800       WASHINGTON MUTUAL, INC                 121,275
 3,824       WELLS FARGO & CO                     1,031,524
 2,000       WILMINGTON TRUST CORP                   79,000
 1,000       ZIONS BANCORP                          104,000
                                               --------------
                                                 23,992,041
    

                       See notes to financial statements.

                                     B-31
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
             BEVERAGES--2.96%
 18,600      ANHEUSER BUSCH COS, INC             $  744,000
  2,000      BROWN FORMAN, INC (CLASS B)             91,500
103,000      COCA COLA CO                         5,420,375
  3,000      COCA COLA ENTERPRISES, INC             145,500
  2,000      COORS (ADOLPH) CO (CLASS B)             38,000
 65,900      PEPSICO, INC                         1,927,575
                                               --------------
                                                  8,366,950
                                               --------------
             BROADCASTERS--0.76%
  1,100    * AMERICAN RADIO SYSTEMS CORP             29,975
    900    * BHC COMMUNICATIONS, INC
              (CLASS A)                              91,237
  2,000    * CLEAR CHANNEL COMMUNICATIONS,
              INC                                    72,250
 10,989      COMCAST CORP (CLASS A) SPL             195,741
  1,450    * EVERGREEN MEDIA CORP (CLASS A)          36,250
  3,163      GAYLORD ENTERTAINMENT CO                72,353
  3,000    * HERITAGE MEDIA CORP
              (CLASS A) NEW                          33,750
  4,800    * INFINITY BROADCASTING CORP
              (CLASS A)                             161,400
  1,400    * JACOR COMMUNICATIONS, INC WTS
             9/18/01                                  2,800
  1,300    * KING WORLD PRODUCTIONS, INC             47,937
  6,475    * LIBERTY MEDIA GROUP (CLASS A)          184,942
  1,200    * LIN TELEVISION CORP                     50,700
  6,300      SCRIPPS (E.W.) CO (CLASS A)            220,500
    900      TCA CABLE TV, INC                       27,112
  2,580    * TCI SATELLITE ENTERTAINMENT
              (CLASS A)                              25,477
 26,800    * TELE-COMMUNICATIONS, INC
              (CLASS A) NEW                         350,075
    600      UNITED TELEVISION, INC                  51,675
  4,300    * VIACOM, INC (CLASS A)                  148,350
  9,000    * VIACOM, INC (CLASS B)                  313,875
  1,700    * WESTWOOD ONE, INC                       28,262
                                               --------------
                                                  2,144,661
                                               --------------
             BUSINESS SERVICES--1.47%
  2,883    * ACCUSTAFF, INC                          60,903
  3,133    * ACNEILSEN CORP                          47,386
  2,700      ADVO, INC                               37,800
  2,000    * AFFILIATED COMPUTER SERVICES,
             INC (CLASS A)                           59,500
  1,200    * ALTERNATIVE RESOURCES CORP              20,850
  3,300    * AMERICA ONLINE, INC                    109,725
  1,900    * APOLLO GROUP, INC (CLASS A)             63,531
    800    * ASPEN TECHNOLOGY INC                    64,200
  1,900      AUTODESK, INC                       $   53,200
  2,300      BANTA CORP                              52,612
  4,100      BLOCK (H&R), INC                       118,900
    900    * CABLEVISION SYSTEMS CORP
              (CLASS A)                              27,562
  1,400    * CATALINA MARKETING CORP                 77,175
  1,500    * CHECKPOINT SYSTEMS, INC                 37,125
    500    * CIBER INC                               15,000
  1,600      CINTAS CORP                             94,000
  6,800      COGNIZANT CORP                         224,400
  1,100    * COMPUTER HORIZONS CORP                  42,350
  3,000    * COMPUTERVISION CORP                     27,750
  1,350    * CORESTAFF, INC                          31,978
  3,400    * CORPORATE EXPRESS, INC                 100,087
  3,500    * CORRECTIONS CORP OF AMERICA            107,187
  1,000    * CREDENCE SYSTEMS CORP                   20,125
  3,400      DELUXE CORP                            111,350
    700    * DIALOGIC CORP                           22,050
  2,300      DIEBOLD, INC                           144,612
  2,047    * DOUBLETREE CORP                         92,115
    500    * ENCAD, INC                              20,625
  1,800      FIRST INDUSTRIAL REALTY TRUST,
             INC                                     54,675
  2,000    * FORE SYSTEMS, INC                   $   65,750
  1,600    * FRANKLIN QUEST CO                       33,600
    900    * FRITZ COS, INC                          11,475
    800    * GATEWAY 2000, INC                       42,850
  1,800      HARLAND (JOHN H.) CO                    59,400
    600    * HCIA, INC                               20,700
    800    * INSO CORP                               31,800
  1,300    * INTERIM SERVICES, INC                   46,150
  2,900      INTERPUBLIC GROUP OF COS, INC          137,750
    700    * ITRON, INC                              12,425
  1,900      KELLY SERVICES, INC (CLASS A)           51,300
  2,700      LIBERTY PROPERTY TRUST CO               69,525
  3,000      MANPOWER, INC                           97,500
  1,775    * MCAFEE ASSOCIATES, INC                  78,100
  1,300    * MICRO WAREHOUSE, INC                    15,275
  1,600    * NATIONAL EDUCATION CORP                 24,400
  2,300      NATIONAL SERVICE INDUSTRIES, INC        85,962
  5,000    * OFFICE DEPOT, INC                       88,750
  2,814      OLSTEN CORP                             42,561
  3,100      OMNICOM GROUP, INC                     141,825
  2,400      PAYCHEX, INC                           123,450
  1,700      PHH CORP                                73,100
  1,900      PITTSTON BRINKS GROUP CO                51,300
  1,426    * PURE ATRIA CORP                         35,293
    

                       See notes to financial statements.

                                      B-32
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
   800     * REMEDY CORP                         $   43,000
 2,600     * ROBERT HALF INTERNATIONAL, INC          89,375
 3,200       SENSORMATIC ELECTRONICS CORP            53,600
 9,500       SERVICE CORP INTERNATIONAL             266,000
 2,000     * SUNGARD DATA SYSTEMS, INC               79,000
   300     * SYLVAN LEARNING SYSTEMS, INC             8,550
   700     * THERMOLASE CORP                         11,025
 1,600     * TRACOR, INC                             34,000
 1,900       TRUE NORTH COMMUNICATIONS, INC          41,562
 2,100     * U.S. CELLULAR CORP                       58,537
 1,000     * VERIFONE, INC                           29,500
   600     * WACKENHUT CORRECTIONS CORP              12,000
 1,000       WALLACE COMPUTER SERVICES, INC          34,500
   700     * WIND RIVER SYSTEMS, INC                 33,162
                                               --------------
                                                  4,172,825
                                               --------------
             CHEMICALS--MAJOR--2.12%
 4,400       AIR PRODUCTS & CHEMICALS, INC          304,150
 1,800       ARCADIAN CORP                           47,700
   900     * CHEMFIRST, INC (W/I)                    20,812
 9,800       DOW CHEMICAL CO                        768,075
23,000       DU PONT (E.I.) DE NEMOURS & CO       2,170,625
 3,400       EASTMAN CHEMICAL CO                    187,850
 2,700       GOODRICH (B.F.) CO                     109,350
 4,200       HERCULES, INC                          181,650
 1,800       MISSISSIPPI CHEMICAL CORP               43,200
24,500       MONSANTO CO                            952,437
 1,700     * OAK TECHNOLOGY, INC                     19,125
 2,000       OLIN CORP                               75,250
 7,800       PPG INDUSTRIES, INC                    437,775
 6,400       PRAXAIR, INC                           295,200
   600     * QUINTILES TRANSNATIONAL CORP            39,750
 1,700       ROHM & HAAS CO                         138,762
 5,100       UNION CARBIDE CORP                     208,462
                                               --------------
                                                  6,000,173
                                               --------------
             CHEMICALS--SPECIALTY--0.99%
 2,400     * AIRGAS, INC                             52,800
 2,300       ALBEMARLE CORP                          41,687
 1,400       BETZDEARBORN, INC                       81,900
 2,700       CALGON CARBON CORP                      33,075
 1,700       COMMERCIAL METALS CO                    51,212
 3,100       CROMPTON & KNOWLES CORP                 59,675
 2,100     * CYTEC INDUSTRIES, INC                   85,312
 1,300       DEXTER CORP                             41,437
 2,400       ECOLAB, INC                             90,300
 4,450       ENGELHARD CORP                      $   85,106
 5,000       ETHYL CORP                              48,125
 1,200       FERRO CORP                              34,050
 1,800       FOSTER WHEELER CORP                     66,825
   600       FULLER (H.B.) CO                        28,200
 1,800       GEON CO                                 35,325
 1,700       GEORGIA GULF CORP                       45,687
 3,800       GRACE (W.R.) & CO                      196,650
 2,600       GREAT LAKES CHEMICAL CORP              121,550
 2,634       ICN PHARMACEUTICALS, INC NEW            51,692
 2,780       IMC GLOBAL, INC                        108,767
 2,100     * INTERNATIONAL SPECIALTY
             PRODUCTS, INC                           25,725
 2,600       LAWTER INTERNATIONAL, INC               32,825
 1,500       LOCTITE CORP                            91,312
 2,500       LUBRIZOL CORP                           77,500
 2,100       LYONDELL PETROCHEMICAL CO               46,200
 3,200       MALLINCKRODT, INC                      141,200
 5,800       MORTON INTERNATIONAL, INC              236,350
 1,900     * MYCOGEN CORP                            40,850
 3,100       NALCO CHEMICAL CORP                    111,987
 1,900       RAYCHEM CORP                           152,237
 3,825       RPM, INC                                65,025
 2,100       SCHULMAN (A.), INC                      51,450
 1,900     * SEALED AIR CORP                         79,087
 2,100       SIGMA ALDRICH CORP                     131,118
 2,000       TERRA INDUSTRIES, INC                   29,500
 1,000       THIOKOL CORP                            44,750
 1,500       WELLMAN, INC                            25,687
 2,400       WITCO CORP                              73,200
                                               --------------
                                                  2,815,378
                                               --------------
             COMMUNICATION EQUIPMENT &
              SERVICES--2.78%
 5,266     * 360 COMMUNICATIONS CO                  121,776
 7,042     * 3COM CORP                              516,706
 1,150       ACC CORP                                34,787
20,700     * AIRTOUCH COMMUNICATIONS, INC           522,675
 2,450     * ANDREW CORP                            130,003
 1,300     * ANTEC CORP                              11,700
 1,000     * APAC TELESERVICES INC                   38,375
 1,900     * ARCH COMMUNICATIONS GROUP, INC          17,812
 5,100     * ASCEND COMMUNICATIONS, INC             316,837
 1,400     * AVID TECHNOLOGIES, INC                  14,525
 3,400     * BRINKER INTERNATIONAL, INC              54,400
 1,300     * CABLE DESIGN TECHNOLOGIES CO            40,462
 4,800     * CABLETRON SYSTEMS, INC                 159,600

    
                       See notes to financial statements.

                                            
                                      B-33
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 2,800     * CASCADE COMMUNICATIONS CORP         $  154,350
 2,700       CENTURY TELEPHONE ENTERPRISES,
             INC                                     83,362
 4,800     * CHYRON CORP                             13,800
28,400     * CISCO SYSTEMS, INC                   1,806,950
 2,100       COMSAT CORP SERIES 1                    51,712
 9,300       CORNING, INC                           430,125
 5,000     * DSC COMMUNICATIONS CORP                 89,375
 2,400     * DSP COMMUNICATIONS, INC                 46,500
 1,000     * DYNATECH CORP                           44,250
 1,300     * GENERAL DATACOMM INDUSTRIES, INC        13,650
 3,700     * GEOTEK COMMUNICATIONS, INC              26,362
 1,800       HARRIS CORP                            123,525
 1,000     * HIGHWAYMASTER COMMUNICATIONS,
             INC                                     18,125
 1,100     * INTERCEL, INC                           13,475
 1,000     * INTERMEDIA COMMUNICATIONS, INC          25,750
 1,600     * INTERNATIONAL CABLETEL, INC             40,400
   700     * JACOR COMMUNICATIONS, INC               19,162
 3,500     * LCI INTERNATIONAL, INC                  75,250
   700     * LEVEL ONE COMMUNICATIONS, INC           25,025
26,091     * LUCENT TECHNOLOGIES, INC             1,206,708
 1,300     * MACROMEDIA, INC                         23,400
   500     * MASTEC, INC                             26,500
 4,044     * MFS COMMUNICATIONS CO, INC             220,398
 1,700     * NETWORK EQUIPMENT TECHNOLOGIES,    
             INC                                     28,050
 2,300     * NEW WORLD COMMUNICATIONS GROUP,    
             INC                                     58,075
12,000     * NOVELL, INC                            113,625
 2,000     * OCTEL COMMUNICATIONS CORP               35,000
 1,300     * OMNIPOINT CORP                          25,025
   800     * P-COM, INC                              23,700
 4,800     * PAGING NETWORK, INC                     73,200
 2,800     * PAIRGAIN TECHNOLOGIES, INC              85,225
 3,100     * PANAMSAT CORP                           86,800
 1,200     * PICTURETEL CORP NEW                     31,200
 1,400     * PMT SERVICES, INC                       24,500
   700     * PREMIERE TECHNOLOGIES INC               17,500
 1,200     * PREMISYS COMMUNICATIONS, INC            40,500
 2,200     * QUALCOMM, INC                           87,725
 1,400     * RENAISSANCE COMMUNICATIONS CORP         50,050
 3,100       SCIENTIFIC-ATLANTA, INC             $   46,500
 1,000     * SITEL CORP                              14,125
 2,000     * TECH DATA CORP                          54,750
   900     * TEL-SAVE HOLDINGS, INC                  26,100
 1,400     * TELE-COMMUNICATIONS
             INTERNATIONAL (CLASS A)                 18,550
 6,800     * TELLABS, INC                           255,850
 2,700     * VANGUARD CELLULAR SYSTEMS, INC          42,525
 1,500     * WESTELL TECHNOLOGIES, INC
             (CLASS A)                               34,312
 1,400     * WINSTAR COMMUNICATIONS, INC             29,400
                                               --------------
                                                  7,860,099
                                               --------------
             COMPUTER SERVICE--4.05%
 3,200     * ACXIOM CORP                             76,800
 4,400     * ADAPTEC, INC                           176,000
 5,400     * ADC TELECOMMUNICATIONS, INC            168,075
 2,700       ADOBE SYSTEMS, INC                       100,912
 2,250     * AMERICAN MANAGEMENT SYSTEMS, INC        55,125
 2,000     * AUSPEX SYSTEMS, INC                     23,250
11,800       AUTOMATIC DATA PROCESSING, INC           505,925
   600     * AVANT CORP                              19,050
 7,302     * BAY NETWORKS, INC                      152,429
   900     * BBN CORP                                20,250
   400     * BDM INTERNATIONAL, INC                  21,700
 1,700     * BISYS GROUP, INC                        63,006
 4,200     * BMC SOFTWARE, INC                      173,775
 1,000     * BOSTON TECHNOLOGY, INC                  28,750
 1,000     * BRODERBUND SOFTWARE, INC                29,750
 1,400     * C-CUBE MICROSYSTEMS, INC                51,712
 3,825     * CADENCE DESIGN SYSTEMS, INC            152,043
 1,700     * CAMBRIDGE TECHNOLOGY PARTNERS,      
             INC                                     57,056
   400     * CDW COMPUTER CENTERS, INC               23,725
 2,700     * CERIDIAN CORP                          109,350
 2,100     * CHECKFREE CORP                          35,962
 1,200     * CITRIX SYSTEMS, INC                     46,875
   500     * CLARIFY INC                             24,000
 3,800     * COMPUSA, INC                            78,375
12,000       COMPUTER ASSOCIATES                 
             INTERNATIONAL, INC                     597,000
 2,948     * COMPUTER SCIENCES CORP                 242,104
 1,700     * COMPUWARE CORP                          85,212
   900     * CYRIX CORP                              15,975
    

                       See notes to financial statements.

                                      B-34
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 1,000     * DIAMOND MULTIMEDIA SYSTEMS, INC    $    11,875
 1,700     * DST SYSTEMS, INC                        53,337
 2,100     * ELECTRONIC ARTS, INC                    62,868
13,700       ELECTRONIC DATA SYSTEMS CORP           592,525
 8,800     * EMC CORP                               291,500
 1,000     * EMPLOYEE SOLUTIONS, INC                 20,500
17,306       FIRST DATA CORP                        631,669
 2,300     * FISERV, INC                             84,525
 1,300     * FORTE SOFTWARE, INC                     42,575
 2,200     * GT INTERACTIVE SOFTWARE CORP            15,675
 3,500       HBO & CO                               207,812
 1,200     * HMT TECHNOLOGY CORP                     18,018
 1,000     * HNC SOFTWARE                            31,250
 2,330     * IMATION CORP                            65,531
 6,100     * INFORMIX CORP                          124,287
   900     * INTEGRATED SYSTEMS, INC                 23,400
 2,500     * INTERGRAPH CORP                         25,625
 1,800     * INTUIT, INC                             56,700
 1,500     * LEARNING CO, INC                        21,562
 1,000     * LEGATO SYSTEMS, INC                     32,625
 1,300     * MEDIC COMPUTER SYSTEMS, INC             52,406
 2,700     * MENTOR GRAPHICS CORP                    26,325
 1,750     * MICROCHIP TECHNOLOGY, INC               89,031
 1,100     * MICRON ELECTRONICS, INC                 21,381
34,400     * MICROSOFT CORP                       2,842,300
 1,600       NATIONAL DATA CORP                      69,600
 2,000     * NETMANAGE, INC                          12,000
 2,000     * NETSCAPE COMMUNICATIONS CORP           113,750
 2,500     * NETWORK GENERAL CORP                    75,625
 1,000     * OBJECTIVE SYSTEMS INTEGRATORS,
             INC                                     23,875
20,850     * ORACLE CORP                            870,487
 5,500     * PARAMETRIC TECHNOLOGY CORP             282,562
 3,000     * PEOPLESOFT, INC                        143,812
 1,200     * PHYSICIAN COMPUTER NETWORK, INC         10,200
 1,100     * PIXAR INC                               14,300
 2,700     * PLATINUM TECHNOLOGY, INC                36,787
 1,200     * POLICY MANAGEMENT SYSTEMS CORP          55,350
 1,400     * PSINET, INC                             15,225
 1,700     * RATIONAL SOFTWARE CORP                  67,256
 1,800     * READ RITE CORP                          45,450
 4,300       REYNOLDS & REYNOLDS CO (CLASS A)       111,800
 1,800     * SAFEGUARD SCIENTIFICS, INC              57,150
   700     * SCOPUS TECHNOLOGY, INC             $    32,550
 1,400     * SECURITY DYNAMICS TECHNOLOGIES,
             INC                                     44,100
 1,000       SHARED MEDICAL SYSTEMS CORP             49,250
 1,400     * SHIVA CORP                              48,825
 3,111     * STERLING COMMERCE INC                  109,662
 1,200     * STERLING SOFTWARE, INC                  37,950
 1,200     * STRUCTURAL DYNAMICS RESEARCH
             CORP                                    24,000
 3,100     * SYBASE, INC                             51,731
 2,600     * SYMANTEC CORP                           37,700
 1,800     * SYNOPSYS, INC                           83,250
 1,600       SYSTEM SOFTWARE ASSOCIATES, INC         17,000
 1,000     * SYSTEMSOFT CORP                         14,875
   900     * TECHNOLOGY SOLUTIONS CO                 37,350
 1,400     * TRANSACTION SYSTEM ARCHITECTURE         46,550
 1,700     * VANSTAR CORP                            41,650
 1,000     * VANTIVE CORP (THE)                      31,250
   600     * VERITAS SOFTWARE CORP                   29,850
   800     * VIASOFT INC                             37,800
   800     * VIDEOSERVER, INC                        34,000
   300     * VISIO CORP                              14,850
   900     * YAHOO INC                               15,300
 1,700     * ZEBRA TECHNOLOGY CORP                   39,737
                                               --------------
                                                 11,463,947
                                               --------------
             CONGLOMERATES--2.10%
 5,300       ALCO STANDARD CORP                     273,612
 2,800       ALEXANDER & BALDWIN, INC                70,000
10,100       ALLIED SIGNAL, INC                     676,700
 1,600       AMERICAN FINANCIAL GROUP, INC           60,400
 2,800     * ANIXTER INTERNATIONAL, INC              45,150
 1,100     * BLYTH INDUSTRIES, INC                   50,187
 2,500     * COLTEC INDUSTRIES, INC                  47,187
 2,475     * CONCORD EFS, INC                        69,918
 2,600     * COPYTELE, INC                           12,837
 2,400       CRANE CO                                69,600
 5,000       ITT INDUSTRIES, INC                    122,500
 1,900       JOHNSON CONTROLS, INC                  157,462
 3,150       KEYSTONE FINANCIAL, INC                 78,750
 2,000     * LITTON INDUSTRIES, INC                  95,250
 3,000       LOEWS CORP                             282,750
 3,032       MARK IV INDUSTRIES, INC                 68,599
 1,800     * METROMEDIA INTERNATIONAL GROUP, 
             INC                                     17,775
16,900       MINNESOTA MINING & MANUFACTURING
             CO                                   1,400,587
    

                       See notes to financial statements.

                                     B-35
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 6,600     * ROCKWELL INTERNATIONAL CORP NEW     $  401,775
 1,800       SCHULLER CORP                           19,125
 1,700       STANDEX INTERNATIONAL CORP              52,487
 3,100       TEXTRON, INC                           292,175
 5,400       TRW, INC                               267,300
 5,900       TYCO INTERNATIONAL LTD                 311,962
 2,700     * U.S. INDUSTRIES, INC                    92,812
10,600       UNITED TECHNOLOGIES CORP               699,600
 4,000       VIAD CORP                               66,000
 5,100       WHITMAN CORP                           116,662
   600       ZEIGLER COAL HOLDING CO                 12,825
                                               --------------
                                                  5,931,987
                                               --------------
             CONSTRUCTION--MATERIALS &
              BUILDERS--0.64%
 2,100       ARMSTRONG WORLD INDUSTRIES, INC        145,950
 2,500       BAY APARTMENT COMMUNITIES, INC          90,000
 1,466     * CASTLE & COOKE, INC                     23,272
 1,200     * CDI CORP                                34,050
 1,500       CENTEX CORP                             56,437
 2,700     * CHAMPION ENTERPRISES, INC               52,650
 3,906       CLAYTON HOMES, INC                      52,731
 1,200     * EAGLE HARDWARE & GARDEN, INC            24,900
 1,400       FASTENAL CO                             64,050
 1,600       FLEETWOOD ENTERPRISES, INC              44,000
 1,300     * JACOBS ENGINEERING GROUP, INC           30,712
 2,700       KAUFMAN & BROAD HOME CORP               34,762
 3,178       LAFARGE CORP                            63,957
 1,900       LENNAR CORP                             51,775
 2,779       MARTIN MARIETTA MATERIALS, INC          64,611
 6,900       MASCO CORP                             248,400
 1,050     * MILLER INDUSTRIES, INC                  21,000
 2,000       OAKWOOD HOMES CORP                      45,750
 2,300       OWENS CORNING CO                        98,037
 1,900       PLY-GEM INDUSTRIES, INC                 23,512
 1,100       PULTE CORP                              33,825
 3,100       SHERWIN-WILLIAMS CO                    173,600
 3,664       SIMON DEBARTOLO GROUP, INC             113,584
 1,700     * SOLA INTERNATIONAL, INC                 64,600
 2,100     * USG CORP                                71,137
 1,600       VULCAN MATERIALS CO                     97,400
                                               --------------
                                                  1,824,702
                                               --------------
             CONTAINERS--0.13%
 1,739       BALL CORP                               45,214
 4,000       CROWN CORK & SEAL CO, INC           $  217,500
 4,500     * OWENS ILLINOIS, INC                    102,375
                                               --------------
                                                    365,089
                                               --------------
             COSMETICS--0.69%
 5,500       AVON PRODUCTS, INC                     314,187
18,200       GILLETTE CO                          1,415,050
 4,000       INTERNATIONAL FLAVORS &
             FRAGRANCES, INC                        180,000
 1,000       LAUDER (ESTEE) CO (CLASS A)             50,875
                                               --------------
                                                  1,960,112
                                               --------------
             ELECTRICAL EQUIPMENT--3.31%
 3,400     * AMERICAN POWER CONVERSION CORP          92,650
 2,400       AMETEK, INC                             53,400
 1,800       BELDEN, INC                             66,600
 4,800       DURACELL INTERNATIONAL, INC            335,400
 9,100       EMERSON ELECTRIC CO                    880,425
68,200       GENERAL ELECTRIC CO                  6,743,275
 2,100       GENERAL SIGNAL CORP                     89,775
 1,900       GRAINGER (W.W.), INC                   152,475
 5,100       HONEYWELL, INC                         335,325
 3,260       HUBBELL, INC (CLASS B)                 140,995
 2,999       THOMAS & BETTS CORP                    133,080
18,000       WESTINGHOUSE ELECTRIC CORP             357,750
                                               --------------
                                                  9,381,150
                                               --------------
             ELECTRICAL EQUIPMENT--
             COMPONENTS DIVERSIFIED--3.85%
 5,400     * ADVANCED MICRO DEVICES, INC            139,050
 1,900     * ALTERA CORP                            138,106
 9,000       AMP, INC                               345,375
 1,800     * AMPHENOL CORP (CLASS A)                 40,050
 5,225     * ANALOG DEVICES, INC                    176,996
 2,400     * ARROW ELECTRONICS, INC                 128,400
 3,900     * ATMEL CORP                             129,187
 2,100       AVNET, INC                             122,325
 1,500       AVX CORP                                32,250
 2,600       BALDOR ELECTRIC CO                      64,025
 1,200     * CHIPS & TECHNOLOGIES, INC               21,900
 2,800     * CIRRUS LOGIC, INC                       43,400
 1,200     * COMPUTER PRODUCTS, INC                  23,400
 1,000     * COMVERSE TECHNOLOGY, INC                37,812
   460     * CYBERGUARD CORP                          5,577
 3,200     * CYPRESS SEMICONDUCTOR CORP              45,200
 2,000       DALLAS SEMICONDUCTOR CORP               46,000
 1,900     * ESS TECHNOLOGY                          53,437
 1,200     * ETEC SYSTEMS, INC                       45,900
    

                       See notes to financial statements.

                                    B-36
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 1,300       FISHER SCIENTIFIC INTERNATIONAL,
             INC                                $    61,262
 5,500     * GENERAL INSTRUMENT CORP NEW            118,937
   500     * HADCO CORP                              24,500
 3,600     * INTEGRATED DEVICE TECHNOLOGY,         
             INC                                     49,050
35,500       INTEL CORP                           4,648,281
 2,200     * INTERNATIONAL RECTIFIER CORP            33,550
   400     * JABIL CIRCUIT, INC                      16,000
 1,800     * KEMET CORP                              41,850
 1,600     * KENT ELECTRONICS CORP                   41,200
 1,400     * LAM RESEARCH CORP                       39,375
 1,400     * LATTICE SEMICONDUCTOR CORP              64,400
 3,400       LINEAR TECHNOLOGY CO                   149,175
 5,000     * LSI LOGIC CORP                         133,750
 2,400     * MAGNETEK, INC                           30,900
 1,900     * MARSHALL INDUSTRIES, INC                58,187
 2,800     * MAXIM INTEGRATED PRODUCTS              121,100
   800     * MEMC ELECTRONIC MATERIALS, INC          18,000
 2,100       METHODE ELECTRONICS, INC         
             (CLASS A)                               42,525
 7,300       MICRON TECHNOLOGY, INC                 212,612
 3,656       MOLEX, INC                             143,041
24,300       MOTOROLA, INC                        1,491,412
 5,500     * NATIONAL SEMICONDUCTOR CORP            134,062
 1,400     * NEWPORT NEWS SHIPBUILDING, INC          21,000
 1,000     * OAK INDUSTRIES, INC NEW                 23,000
 2,100     * S3, INC                                 34,125
   900     * SANMINA CORP                            50,850
 1,000     * SIERRA SEMICONDUCTOR CORP               15,000
 1,200     * SYMBOL TECHNOLOGIES, INC                53,100
 1,400     * TCSI CORP                                8,750
 7,700       TEXAS INSTRUMENTS, INC                 490,875
 1,900     * TRIMBLE NAVIGATION LTD                  21,850
 3,500     * U.S. ROBOTICS CORP                     252,000
 1,100     * UCAR INTERNATIONAL INC                  41,387
 1,000     * UNIPHASE CORP                           52,500
 1,500     * VICOR CORP                              25,031
 2,575     * VISHAY INTERTECHNOLOGY, INC.            60,190
 1,000     * VITESSE SEMICONDUCTOR CORP              45,500
 1,900     * VLSI TECHNOLOGY, INC                    45,362
 1,400     * WATERS CORP                             42,525
 1,900     * WESTERN DIGITAL CORP                   108,062
 1,200       WYLE ELECTRONICS                        47,400
 3,300     * XILINX, INC                            121,481
 1,200     * ZILOG, INC                         $    31,350
                                               --------------
                                                 10,902,897
                                               --------------
             ELECTRICAL EQUIPMENT--
              INSTRUMENTS--0.39%
 7,400     * APPLIED MATERIALS, INC                 265,937
 1,500       BECKMAN INSTRUMENTS, INC NEW            57,562
   600     * COHERENT, INC                           25,350
 1,400     * DIONEX CORP                             49,000
 1,400     * ELECTRONICS FOR IMAGING, INC           115,150
 1,000     * GENRAD, INC                             23,250
 1,700     * INPUT/OUTPUT, INC                       31,450
 2,100     * KLA INSTRUMENTS CORP                    74,550
 1,800       PERKIN-ELMER CORP                      105,975
 1,700     * SILICON VALLEY GROUP, INC               34,212
 1,500       TEKTRONIX, INC                          76,875
 1,600     * TENCOR INSTRUMENTS                      42,200
 3,300     * TERADYNE, INC                           80,437
   700     * THERMO INSTRUMENT SYSTEMS, INC          23,187
 1,500       VARIAN ASSOCIATES, INC                  76,312
 1,600       X RITE, INC                             26,400
                                               --------------
                                                  1,107,847
                                               --------------
             ENVIRONMENTAL CONTROL--0.52%
 4,100     * ALLIED WASTE INDUSTRIES, INC            37,925
 8,200       BROWNING FERRIS INDUSTRIES, INC        215,250
 2,600       OGDEN CORP                              48,750
 6,100     * REPUBLIC INDUSTRIES, INC               190,243
 1,950     * U.S. FILTER CORP                        61,912
 4,910     * U.S.A. WASTE SERVICES, INC             156,506
 2,100     * UNITED WASTE SYSTEMS, INC               72,187
 3,400       WHEELABRATOR TECHNOLOGIES, INC    
             NEW                                     55,250
19,400       WMX TECHNOLOGIES, INC                  632,925
                                               --------------
                                                  1,470,948
                                               --------------
             FINANCIAL--MISCELLANEOUS--4.24%
 1,000       AAMES FINANCIAL CORP                    35,875
 2,100       ADVANTA CORP (CLASS A)                  89,775
   800       ALEX BROWN, INC                         58,000
 1,500       AMBAC, INC                              99,562
19,500       AMERICAN EXPRESS CO                  1,101,750
 9,400       AMERICAN GENERAL CORP                  384,225
 1,600     * AMRESCO, INC                            42,800
 2,500       ASTORIA FINANCIAL CORP                  92,187
 1,700       AVALON PROPERTIES, INC                  48,875
    

                       See notes to financial statements.

                                     B-37
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 1,956       BEACON PROPERTIES CORP             $    71,638
 5,228       BEAR STEARNS COS, INC                  145,730
 2,400       BENEFICIAL CORP                        152,100
 2,700     * CALIFORNIA FEDERAL BANCORP, INC         66,150
 2,452       CAPSTEAD MORTGAGE CORP                  58,848
 2,300       CARR REALTY CORP                        67,275
 2,400       CASE CORP                              130,800
 4,000     * CATELLUS DEVELOPMENT CORP               45,500
   500     * CITYSCAPE FINANCIAL CORP                13,125
 2,000       CMAC INVESTMENT CORP                    73,500
 1,300     * COAST SAVINGS FINANCIAL, INC            47,612
 1,500       COLLECTIVE BANCORP, INC                 52,687
 1,900       COMDISCO, INC                           60,325
 3,952       COUNTRYWIDE CREDIT INDUSTRIES,
             INC                                    113,126
 1,000     * CREDIT ACCEPTANCE CORP                  23,500
 2,300       CWM MORTGAGE HOLDINGS, INC              49,450
 6,100       DEAN WITTER, DISCOVER & CO             404,125
 1,600       DEVELOPERS DIVERSIFIED REALTY
             CORP                                    59,400
 1,800       DUKE REALTY INVESTMENTS, INC            69,300
   240     * ECHELON INTERNATIONAL CORP               3,750
 2,900       EDWARDS (A.G.), INC                     97,512
   800     * ENVOY CORP                              30,000
 2,400       EQUITY RESIDENTIAL PROPERTIES
             TRUST CO                                99,000
 7,200       FEDERAL HOME LOAN MORTGAGE CORP        792,900
43,000       FEDERAL NATIONAL MORTGAGE
             ASSOCIATION                          1,601,750
 3,100       FINANCIAL SECURITY
             ASSURANCE HOLDINGS LTD                 101,912
 1,400       FINOVA GROUP, INC                       89,950
 2,750       FIRST FINANCIAL CORP (WISCONSIN)        67,375
 4,900       FIRST USA, INC                         169,662
 4,218       FRANCHISE FINANCE CORP OF
             AMERICA                                116,522
 2,300       FRANKLIN RESOURCES, INC                157,262
 3,420       FULTON FINANCIAL CORP                   73,530
 2,300     * GARTNER GROUP, INC (CLASS A) NEW        89,556
 1,800       GENERAL GROWTH PROPERTIES, INC          58,050
 3,400     * GLENDALE FEDERAL SAVINGS BANK,
             INC NEW                                 79,050
 1,900       GOLDEN WEST FINANCIAL CORP             119,937
 4,183       GREAT WESTERN FINANCIAL CORP           121,307
 5,500       GREEN TREE FINANCIAL CORP          $   212,437
 3,400       H.F. AHMANSON & CO                     110,500
 4,600       HEALTH AND RETIREMENT PROPERTY
             TRUST                                   89,125
 2,100       HIGHWOODS PROPERTIES, INC               70,875
 3,900       HOUSEHOLD INTERNATIONAL, INC           359,775
 5,100       LEHMAN BROTHERS HOLDINGS, INC          160,012
 1,900       LEUCADIA NATIONAL CORP                  50,825
 7,950       MBNA CORP                              329,925
 3,400       MEDITRUST CORP                         136,000
 5,850       MERCURY FINANCE CO                      71,662
 7,600       MERRILL LYNCH & CO, INC                619,400
 2,734       MERRY LAND & INVESTMENT CO, INC         58,781
 3,800       MORGAN STANLEY GROUP, INC              217,075
 3,957       NEW PLAN REALTY TRUST                  100,408
 1,500     * OLYMPIC FINANCIAL LTD                   21,562
 3,200       PAINE WEBBER GROUP INC                  90,000
 1,700       PENNCORP FINANCIAL GROUP, INC           61,200
 3,400       PIONEER GROUP, INC                      80,750
 1,100       PMI GROUP, INC                          60,912
 2,400       PRICE (T. ROWE) ASSOCIATES, INC        104,400
 3,300       PUBLIC STORAGE, INC                    102,300
 1,000       QUICK & REILLY GROUP, INC               29,875
 1,100       RESOURCE MORTGAGE CAPITAL CORP          32,312
 3,200       ROOSEVELT FINANCIAL GROUP, INC          67,200
 4,200       SALOMON, INC                           197,925
 4,600       SCHWAB (CHARLES) CORP                  147,200
   600     * SEACOR HOLDINGS, INC                    37,800
 2,700       SECURITY CAPITAL PACIFIC TRUST          61,762
 2,100       SPIEKER PROPERTIES, INC                 75,600
 2,900       STORAGE USA, INC                       109,112
 2,200       STUDENT LOAN MARKETING
             ASSOCIATION                            204,875
 1,800       TCF FINANCIAL CORP                      78,300
 1,300       THE MONEY STORE, INC                    35,912
 3,100       TIG HOLDINGS, INC                      105,012
 3,400       UNITED ASSET MANAGEMENT CORP            90,525
 1,300       UNITED COS FINANCIAL CORP               34,612
 3,982       UNITED DOMINION REALTY TRUST CO         61,721
                                               --------------
                                                 12,003,932
                                               --------------
             FOODS--2.11%
22,102       ARCHER DANIELS MIDLAND CO              486,244
 5,400       CAMPBELL SOUP CO                       433,350
    

                       See notes to financial statements.

                                      B-38
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 1,900       CHIQUITA BRANDS INTERNATIONAL,
             INC                                $    24,225
 9,300       CONAGRA, INC                           462,675
 5,800       CPC INTERNATIONAL, INC                 449,500
 1,900       DEAN FOODS CO                           61,275
 2,000       DOLE FOOD, INC                          67,750
   800       DREYERS GRAND ICE CREAM, INC            23,200
   804       EARTHGRAINS CO                          42,009
 2,500       FLOWERS INDUSTRIES, INC                 53,750
 6,500       GENERAL MILLS, INC                     411,937
 3,600     * GENERAL NUTRITION COS, INC              60,750
13,100       HEINZ (H.J.) CO                        468,325
 4,000       HERSHEY FOODS CORP                     175,000
 2,100       HORMEL FOODS CORP                       56,700
 4,100       IBP, INC                                99,425
 3,700       KELLOGG CO                             242,812
 1,900       LANCE, INC                              34,200
 3,600       MCCORMICK & CO, INC (NON-VOTE)          84,825
 3,400       NABISCO HOLDINGS CORP (CLASS A)        132,175
 1,300       NATURES SUNSHINE PRODUCTS, INC          23,400
 2,800       PIONEER-HI-BRED INTERNATIONAL,
             INC                                    196,000
 5,700       QUAKER OATS CO                         217,312
 2,500     * RALCORP HOLDINGS, INC                   52,812
 4,300       RALSTON PURINA CO                      315,512
 2,550       RICHFOOD HOLDINGS, INC                  61,837
19,400       SARA LEE CORP                          722,650
 1,300     * SMITHFIELD FOODS, INC                   49,400
   779       SMITH'S FOOD & DRUG CENTERS, INC
             (CLASS B)                               24,149
 3,400       TYSON FOODS, INC                       116,450
 1,300       UNIVERSAL FOODS CORP                    45,825
 1,400     * WHOLE FOODS MARKET, INC                 31,500
 4,200       WRIGLEY (WM) JR CO                     236,250
                                               --------------
                                                  5,963,224
                                               --------------
             FOREST PRODUCTS--0.43%
 1,800       BOISE CASCADE CORP                      57,150
 3,100       CHAMPION INTERNATIONAL CORP            134,075
 3,700       GEORGIA-PACIFIC CORP                   266,400
 4,800       LOUISIANA PACIFIC CORP                 101,400
 1,400       POTLATCH CORP                           60,200
 1,700       RAYONIER, INC                           65,237
 7,900       WEYERHAEUSER CO                        374,262
 2,200       WILLAMETTE INDUSTRIES, INC             153,175
                                               --------------
                                                  1,211,899
                                               --------------
             HEALTHCARE--DRUGS--5.81%
 1,100     * AGOURON PHARMACEUTICALS, INC       $    74,525
 1,800     * ALLIANCE PHARMACEUTICAL CORP            24,525
 3,700     * ALZA CORP                               95,737
26,500       AMERICAN HOME PRODUCTS CORP          1,553,562
11,300     * AMGEN, INC                             614,437
 3,300       ARBOR DRUGS, INC                        57,337
 1,900       BERGEN BRUNSWIG CORP (CLASS A)          54,150
 1,000     * BIO-TECHNOLOGY GENERAL CORP             13,125
 3,200     * BIOGEN, INC                            124,000
20,700       BRISTOL MYERS SQUIBB CO              2,251,125
 2,900     * CENTOCOR, INC                          103,675
 1,200     * CEPHALON, INC                           24,600
 7,140     * CHIRON CORP                            132,982
 1,900     * DURA PHARMACEUTICALS, INC               90,725
   708     * ELAN CORP PLC ADR                       23,541
 2,200     * FOREST LABORATORIES, INC                72,050
 3,000     * GENZYME CORP (GENERALDIVISION)          65,250
    40     * GENZYME CORP (TISSUE REPAIR       
             DIVISION)                                  285
 1,800     * GILEAD SCIENCES, INC                    45,000
 1,900     * IMMUNEX CORP NEW                        37,050
 2,000     * INTERNEURON PHARMACEUTICALS, INC        52,000
 1,600     * ISIS PHARMACEUTICALS, INC               28,800
 4,400       IVAX CORP                               45,100
 1,300       JONES MEDICAL INDUSTRIES, INC           47,612
19,146       LILLY (ELI) & CO                     1,397,658
 2,000     * LIPOSOME CO, INC                        38,250
 1,400     * MATRIX PHARMACEUTICALS, INC              8,575
 1,900       MCKESSON CORP NEW                      106,400
50,300       MERCK & CO, INC                      3,986,275
 5,500       MYLAN LABORATORIES, INC                 92,125
 1,900     * NEXSTAR PHARMACEUTICALS, INC            28,500
26,500       PFIZER, INC                          2,196,187
18,180       PHARMACIA & UPJOHN, INC                720,382
 2,100       RHONE-POULNEC RORER, INC               164,062
 1,400     * ROBERTS PHARMACEUTICAL CORP             15,750
 1,200     * SCHERER (R.P.) CORP                     60,300
15,400       SCHERING-PLOUGH CORP                   997,150
 1,600     * SEQUUS PHARMACEUTICALS, INC             25,600
 1,200     * THERMEDICS, INC                         21,750
 1,400     * VERTEX PHARMACEUTICALS, INC             56,350
11,000       WARNER-LAMBERT CO                      825,000
 1,400     * WATSON PHARMACEUTICALS, INC             62,912
                                               --------------
                                                 16,434,419
    

                       See notes to financial statements.

                                     B-39
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
             HEALTHCARE--HOSPITAL SUPPLY--2.07%
31,800       ABBOTT LABORATORIES CO              $1,613,850
 2,680       ALLEGIANCE CORP                         74,035
 2,300       BARD (C.R.), INC                        64,400
10,800       BAXTER INTERNATIONAL, INC              442,800
 5,200       BECTON DICKINSON & CO                  225,550
   900       DENTSPLY INTERNATIONAL, INC NEW         42,750
 2,856       GUIDANT CORP                           162,792
   500     * GULF SOUTH MEDICAL SUPPLY, INC          12,812
 1,500     * HAEMONETICS CORP                        28,312
55,302       JOHNSON & JOHNSON CO                 2,751,274
 2,100       MILLIPORE CORP                          86,887
 2,500     * NEUROMEDICAL SYSTEMS, INC               33,125
 3,600       OWENS & MINOR, INC NEW                  36,900
 1,900     * PATTERSON DENTAL CO                     53,675
 2,200     * PHYSICIAN SALES & SERVICE, INC          31,625
   900     * SCHEIN (HENRY), INC                     30,937
 1,200     * SOFAMOR DANEK GROUP, INC                36,600
 2,400       U.S. SURGICAL CORP                      94,500
   900     * VENTRITEX, INC                          22,162
                                               --------------
                                                  5,844,986
                                               --------------
             HEALTHCARE--OTHER--0.95%
   900     * ACCESS HEALTH, INC                      40,275
 1,400     * ACUSON CORP                             34,125
 1,000     * ADVANCED TECHNOLOGY                 
             LABORATORIES, INC                       31,000
 1,900     * ADVANCED TISSUE SCIENCE CO              18,168
 2,900       ALLERGAN, INC                          103,312
 1,600     * AMERICAN MEDICAL RESPONSE, INC          52,000
 1,700       BALLARD MEDICAL PRODUCTS CO             31,662
 2,000       BAUSCH & LOMB, INC                      70,000
 4,700       BIOMET, INC                             71,087
 4,200     * BOSTON SCIENTIFIC CORP                 252,000
 1,050     * CLINTRIALS INC                          23,887
 1,600     * COVENTRY CORP                           14,825
 3,671     * FRESENIUS MEDICAL CARE AG. ADR         103,246
 1,500     * GENESIS HEALTH VENTURES, INC            46,687
 2,200       HILLENBRAND INDUSTRIES, INC             79,750
 1,400     * HUMAN GENOME SCIENCES, INC              57,050
 1,600     * IDEXX LABORATORIES, INC                 57,600
 1,700       KINETIC CONCEPTS, INC                   20,825
 3,400     * MEDAPHIS CORP                           38,037
 9,800       MEDTRONIC, INC                         666,400
 1,500       MENTOR CORP                             44,250
 2,800     * NELLCOR PURITAN BENNETT, INC            61,250
 4,800       PALL CORP                           $  122,400
 1,200     * PHYMATRIX CORP                          17,100
 1,800     * PHYSICIAN RELIANCE NETWORK, INC         13,950
 1,600     * PLAYTEX PRODUCTS, INC                   12,800
 3,100     * ST. JUDE MEDICAL, INC                  132,137
 1,800     * STERIS CORP                             78,300
 2,600       STEWART ENTERPRISES, INC          
             (CLASS A)                               88,400
 3,100       STRYKER CORP                            92,612
 2,850    * SUMMIT TECHNOLOGY, INC                   15,675
 1,900    * SUNRISE MEDICAL, INC                     30,162
 2,600    * SYBRON INTERNATIONAL CORP                85,800
   600    * TARGET THERAPEUTICS, INC                 25,200
   900    * THERMO CARDIOSYSTEMS, INC                27,000
 1,100    * VIVUS, INC                               39,875
                                               --------------
                                                  2,698,847
                                               --------------
             HEALTHCARE--SERVICE--1.85%
 5,667       AETNA, INC                             453,360
 1,400     * AMERISOURCE HEALTH CORP
             (CLASS A)                               67,550
 2,000     * APRIA HEALTHCARE GROUP, INC             37,500
 4,300     * BEVERLY ENTERPRISES CO                  54,825
 3,913       CARDINAL HEALTH, INC                   227,932
 1,500     * CERNER CORP                            23,250
27,538       COLUMBIA/HCA HEALTHCARE CORP         1,122,173
 2,000     * FHP INTERNATIONAL CORP                  74,250
 2,200     * FOUNDATION HEALTH CORP                  69,850
 1,750     * HEALTH CARE & RETIREMENT CORP           50,093
 2,000       HEALTH CARE PROPERTY INVESTORS,
             INC                                     70,000
 4,600     * HEALTH MANAGEMENT ASSOCIATES,
             INC (CLASS A) NEW                      103,500
 1,300     * HEALTH MANAGEMENT SYSTEMS, INC          18,200
 2,200     * HEALTH SYSTEMS INTERNATIONAL,
             INC                                     54,450
 1,700     * HEALTHCARE COMPARE CO                   72,037
 2,600     * HEALTHSOURCE, INC                       34,125
 6,400     * HEALTHSOUTH CORP                       247,200
 2,200     * HORIZON/CMS HEALTHCARE CORP             27,775
 6,400     * HUMANA, INC                            122,400
 1,500       INTEGRATED HEALTH SERVICES, INC         36,562
 2,000       INVACARE CORP                           55,000
    

                       See notes to financial statements.

                                      B-40
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 6,252       * LABORATORY CORP OF AMERICA
               HOLDINGS                          $   17,974
   260       * LABORATORY CORP OF AMERICA
               HOLDINGS WTS 4/28/00                      24
 1,600       * LINCARE HOLDINGS, INC                 65,600
 1,500       * LIVING CENTERS OF AMERICA, INC        41,625
 2,200       * MAGELLAN HEALTH SERVICES, INC         49,225
 2,100         MANOR CARE, INC                       56,700
 2,600       * MARINER HEALTH GROUP, INC             21,775
   900       * MAXICARE HEALTH PLANS, INC            20,025
 5,130       * MEDPARTNERS, INC                     107,730
 1,500       * MID ATLANTIC MEDICAL SERVICES,
               INC                                   20,062
   666         MORRISON HEALTH CARE, INC              9,823
 1,500       * MULTICARE COS, INC                    30,375
 3,100       * NOVACARE, INC                         34,100
 1,100       * OCCUSYSTEMS, INC                      29,700
 3,400         OMEGA HEALTHCARE INVESTORS, INC      113,050
 2,500         OMNICARE, INC                         80,312
 2,300       * ORNDA HEALTHCORP                      67,275
 1,000       * ORTHODONTIC CENTERS OF AMERICA,
               INC                                   16,000
 3,300       * OXFORD HEALTH PLANS, INC             193,256
   400       * PACIFICARE HEALTH SYSTEMS, INC
               (CLASS A)                             32,500
   800       * PACIFICARE HEALTH SYSTEMS, INC
               (CLASS B)                             68,200
   800       * PEDIATRIX MEDICAL GROUP, INC          29,600
 2,600       * PHYCOR, INC                           73,775
 1,700       * PHYSICIAN CORP OF AMERICA             17,000
 1,400       * PHYSICIANS RESOURCE GROUP INC         24,850
 1,500       * RENAL TREATMENT CENTERS, INC          38,250
 1,700       * ROTECH MEDICAL CORP                   35,700
 1,000       * SIERRA HEALTH SERVICES, INC           24,625
 2,400       * SUN HEALTHCARE GROUP, INC             32,400
 8,520       * TENET HEALTHCARE CORP                186,375
 1,300       * TOTAL RENAL CARE HOLDINGS, INC        47,125
 7,600         UNITED HEALTHCARE CORP               342,000
 2,500       * UNIVERSAL HEALTH SERVICES, INC        71,562
 2,500       * VALUE HEALTH, INC                     48,750
 2,241       * VENCOR, INC                           70,871
 2,100       * VIVRA, INC                            58,012
 1,267       * WELLPOINT HEALTH NETWORKS, INC        43,553
                                               --------------
                                                  5,241,811
                                               --------------
             HOUSEHOLD--CONSUMER ELECTRONICS--0.03%
 1,035       HARMAN INTERNATIONAL INDUSTRIES,
             INC                                 $   57,571
 1,300     * ZENITH ELECTRONICS CORP                 14,137
                                               --------------
                                                     71,708
                                               --------------
             HOUSEHOLD--DURABLE GOODS--0.35%
 1,200       BASSETT FURNITURE INDUSTRIES,
             INC                                     29,400
 4,000       BLACK & DECKER CORP                    120,500
 1,800     * GENTEX CORP                             36,225
 4,200       LEGGETT & PLATT, INC                   145,425
 4,500       MAYTAG CO                               88,875
 6,300       NEWELL COS, INC                        198,450
 4,700       SHAW INDUSTRIES, INC                    55,225
 2,900       STANLEY WORKS CO                        78,300
 3,400       SUNBEAM CORP                            87,550
 3,200       WHIRLPOOL CORP                         149,200
                                               --------------
                                                    989,150
                                               --------------
             HOUSEHOLD--PRODUCTS--1.98%
 1,600       APTARGROUP, INC                         56,400
   700     * BRIGHTPOINT, INC                        20,825
 1,400       CLOROX CO                              140,525
 5,800       COLGATE PALMOLIVE CO                   535,050
 5,000       DIAL CORP                               73,750
 2,100       FIRST BRANDS CORP                       59,587
11,150       KIMBERLY-CLARK CORP                  1,062,037
 1,300       LANCASTER COLONY CORP                   59,800
 4,300     * PERRIGO CO                              39,237
 2,400       PREMARK INTERNATIONAL, INC              53,400
28,400       PROCTER & GAMBLE CO                  3,053,000
 6,400       RUBBERMAID, INC                        145,600
 2,100     * SCOTTS CO (CLASS A)                     41,737
 1,300       STANHOME, INC                           34,450
 1,600       TAMBRANDS, INC                          65,400
 2,400       TUPPERWARE CORP                        128,700
   600     * USA DETERGENTS INC                      24,975
                                               --------------
                                                  5,594,473
                                               --------------
             INSURANCE--BROKERS & OTHER--0.32%
   600     * ABR INFORMATION SERVICES, INC           23,625
 2,400       ALEXANDER & ALEXANDER SERVICES,
             INC                                     41,700
 6,200       EQUIFAX, INC                           189,875
 1,600       GALLAGHER (ARTHUR J.) & CO              49,600
 1,700       JOHN ALDEN FINANCIAL CORP               31,450
 2,900       MARSH & MCLENNAN COS, INC              301,600
    

                       See notes to financial statements.

                                      B-41
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 1,800       MBIA, INC                           $  182,250
   900       NORRELL CORP                            24,525
 2,300     * QUORUM HEALTH GROUP, INC                68,425
                                               --------------
                                                    913,050
                                               --------------
             INSURANCE--LIFE--0.73%
 2,100     * AMERIN CORP                             54,075
 4,100       AON CORP                               254,712
   900       BERKLEY (W.R.) CORP                     45,675
 3,516       CONSECO, INC                           224,145
 3,400       EQUITABLE COS, INC                      83,725
 3,200       JEFFERSON-PILOT CORP                   181,200
   200     * PAUL REVERE CORP                         7,450
 1,400       PROVIDENT COS, INC                      67,725
 4,200       PROVIDIAN CORP                         215,775
 2,600       RELIANCE GROUP HOLDINGS, INC            23,725
 1,920       RELIASTAR FINANCIAL CORP               110,880
 4,400       SUNAMERICA, INC                        195,250
 3,000       TORCHMARK CORP                         151,500
 3,000       UNUM CORP                              216,750
 2,600       USLIFE CORP                             86,450
 1,700       VESTA INSURANCE GROUP, INC              53,337
 4,200       WESTERN NATIONAL CORP                   80,850
                                               --------------
                                                  2,053,224
                                               --------------
             INSURANCE--MULTI-LINE,
             PROPERTY & CASUALTY--3.02%
 2,700       20TH CENTURY INDUSTRIES                 45,562
 5,750       AFLAC, INC                             245,812
 1,800       ALLIED GROUP, INC                       58,725
 2,400       ALLMERICA FINANCIAL CORP                80,400
 2,800       ALLMERICA PROPERTY & CASUALTY
             COS, INC                                85,050
17,278       ALLSTATE CORP                          999,964
 1,500       AMERICAN BANKERS INSURANCE
             GROUP, INC                              76,687
16,100       AMERICAN INTERNATIONAL GROUP,
             INC                                  1,742,825
 7,400       CHUBB CORP                             397,750
 3,300       CIGNA CORP                             450,862
 2,696       CINCINNATI FINANCIAL CORP              174,903
 3,000       EVEREST REINSURANCE HOLDINGS,
             INC                                     86,250
 1,650       FREMONT GENERAL CORP                    51,150
 3,100       GENERAL REINSURANCE CORP               489,025
 1,820     * HIGHLANDS INSURANCE GROUP, INC          36,855
 1,400       HORACE MANN EDUCATORS CORP              56,525
 1,300     * INSURANCE AUTO AUCTIONS, INC            12,350
 5,000       ITT HARTFORD GROUP, INC             $  337,500
 4,300       LINCOLN NATIONAL CORP                  225,750
   700       MERCURY GENERAL CORP NEW                36,750
 2,300       MGIC INVESTMENT CORP                   174,800
 1,500       NAC RE CORP                             50,812
 1,700       OHIO CASUALTY CORP                      60,350
 4,300       OLD REPUBLIC INTERNATIONAL CORP        115,025
 2,000       PROGRESSIVE CORP                       134,750
 5,400       SAFECO CORP                            212,962
 1,700       SELECTIVE INSURANCE GROUP, INC          64,600
 3,100       ST. PAUL COS, INC                      181,737
 3,000       TRANSAMERICA CORP                      237,000
26,200       TRAVELERS GROUP, INC                 1,188,825
 2,300       TRAVELERS/AETNA PROPERTY
             CASUALTY CORP                           81,362
 2,400     * UICI                                    78,000
 1,900       UNITRIN, INC                           105,925
 4,900       USF&G CORP                             102,287
 2,500       ZURICH REINSURANCE CENTRE
             HOLDINGS, INC                           78,125
                                               --------------
                                                  8,557,255
                                               --------------
             LEISURE TIME--1.27%
   600     * ANCHOR GAMING CO                        24,150
 3,200       ARCTIC CAT, INC                         31,600
 1,800       AUTHENTIC FITNESS CORP                  21,600
 2,600     * BOYD GAMING CORP                        21,450
 4,300       BRUNSWICK CORP                         103,200
 2,700       CALLAWAY GOLF CO                        77,625
   600       CARNIVAL CORP (CLASS A)                 19,800
 1,460     * CHRIS CRAFT INDUSTRIES, INC             61,137
 4,100     * CIRCUS CIRCUS ENTERPRISES, INC         140,937
27,478       DISNEY (WALT) CO                     1,913,155
 1,100     * GALOOB TOYS, INC                        15,400
 1,400     * GRAND CASINOS, INC                      18,900
 2,000     * GTECH HOLDINGS CORP                     64,000
 4,400     * HARRAHS ENTERTAINMENT, INC              87,450
 3,000       HASBRO, INC                            116,625
 1,100     * HOLLYWOOD ENTERTAINMENT CORP            20,350
 4,900       INTERNATIONAL GAME TECHNOLOGY CO        89,425
 2,000       JOSTENS, INC                            42,250
11,193       MATTEL, INC                            310,605
 7,900     * MIRAGE RESORT, INC                     170,837
 2,100       OUTBOARD MARINE CORP                    34,650
 1,950     * PLAYERS INTERNATIONAL, INC              10,481
    

                       See notes to financial statements.

                                      B-42
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
   500     * PRIMADONNA RESORTS, INC             $    8,500
 1,500     * REGAL CINEMAS, INC                      46,125
 1,500       SHOWBOAT, INC                           25,875
   600     * SODAK GAMING, INC                        9,225
   700     * SPEEDWAY MOTORSPORTS, INC               14,700
 2,700     * SPELLING ENTERTAINMENT GROUP,
             INC                                     19,912
 1,900     * STATION CASINOS, INC                    19,237
 1,200       STRUM, RUGER & CO, INC                  23,250
 1,600     * TRUMP HOTEL & CASINO RESORT, INC        19,200
 1,300     * WMS INDUSTRIES, INC                     26,000
                                               --------------
                                                  3,607,651
                                               --------------
             MACHINERY--1.44%
 2,700       AGCO CORP                               77,287
 1,400       BRIGGS & STRATTON CORP                  61,600
 7,800       CATERPILLAR, INC                       586,950
 2,000       CINCINNATI MILACRON, INC                43,750
 1,400     * COGNEX CORP                             25,900
 1,021     * COOPER CAMERON CORP                     78,106
 3,735       COOPER INDUSTRIES, INC                 157,336
10,800       DEERE & CO                             438,750
 1,100       DELTA & PINE LAND CO                    35,200
 4,600       DOVER CORP                             231,150
 1,700       DURIRON CO, INC                         46,112
 2,300       FEDERAL SIGNAL CORP                     59,512
 1,500     * FMC CORP NEW                           105,187
 2,100       GIDDINGS & LEWIS, INC                   27,037
 1,700       GOULDS PUMPS, INC                       38,993
 1,300       GREENFIELD INDUSTRIES, INC              39,812
 2,300       HARNISCHFEGER INDUSTRIES, INC          110,687
 1,200       HARSCO CORP                             82,200
 1,500       IDEX CORP                               59,812
 4,200       ILLINOIS TOOL WORKS, INC               335,475
 4,300       INGERSOLL-RAND CO                      191,350
 1,900       JLG INDUSTRIES, INC                     30,400
 1,300       KAYDON CORP                             61,262
 1,821       KENNAMETAL, INC                         70,791
 1,900       KEYSTONE INTERNATIONAL, INC             38,237
 1,600       MASCOTECH, INC                          26,200
 1,100     * MOLTEN METAL TECHNOLOGY, INC            12,925
   700     * NOVELLUS SYSTEMS, INC                   37,931
 3,200       PARKER-HANNIFIN CORP                   124,000
 1,600       STEWART & STEVENSON SERVICES,
             INC                                     46,600
 2,500       SUNDSTRAND CORP                        106,250
 1,300       TECUMSEH PRODUCTS CO (CLASS A)      $   74,587
 5,975     * THERMO ELECTRON CORP                   246,468
 1,737       TIMKEN CO                               79,684
 2,000       TRINITY INDUSTRIES, INC                 75,000
 1,900       TRINOVA CORP                            69,112
 1,000     * ULTRATECH STEPPER, INC                  23,750
 2,000       YORK INTERNATIONAL CORP                111,750
                                               --------------
                                                  4,067,153
                                               --------------
             METALS--ALUMINUM--0.23%
 1,500     * ACX TECHNOLOGIES, INC                   29,812
 1,600     * ALUMAX, INC                             53,400
 6,500       ALUMINUM CO OF AMERICA                 414,375
 1,900     * KAISER ALUMINUN CORP                    22,087
 2,300       REYNOLDS METALS CO                     129,662
                                               --------------
                                                    649,336
                                               --------------
             METALS--GOLD--0.32%
 3,800     * AMAX GOLD, INC                          24,225
11,500       BATTLE MOUNTAIN GOLD CO                 79,062
 3,000       COEUR DALENE MINES CORP                 45,375
 3,900       FREEPORT MCMORAN COPPER & GOLD,
             INC (CLASS A)                          109,687
 3,963       FREEPORT-MCMORAN COPPER &
             GOLD INC, (CLASS B)                    118,394
 1,400     * GETCHELL GOLD CORP                      53,725
 7,800       HOMESTAKE MINING CO                    111,150
 1,100       NEWMONT GOLD CO                         48,125
 4,700       NEWMONT MINING CORP                    210,325
 7,200     * SANTA FE PACIFIC GOLD CORP             110,700
                                               --------------
                                                    910,768
                                               --------------
             METALS--NON-FERROUS--0.25%
 2,100       ASARCO, INC                             52,237
 1,700       BMC INDUSTRIES, INC                     53,550
 1,600     * COLEMAN CO, INC                         22,000
 3,900       CYPRUS AMAX MINERALS CO                 91,162
 1,100       FREEPORT-MCMORAN, INC                   35,337
 3,100     * HECLA MINING CO                         17,437
 2,800       MAPCO, INC                              95,200
 1,800       MINERALS TECHNOLOGIES, INC              73,800
   500     * OREGON METALLURICAL CORP                16,125
 2,900       PHELPS DODGE CORP                      195,750
   700     * RMI TITANIUM CO                         19,687
 1,400     * STILLWATER MINING CO                    25,375
                                               --------------
                                                    697,660
    

                       See notes to financial statements.

                                      B-43
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
             METALS--STEEL--0.32%
 1,300       AK STEEL HOLDINGS CORP             $    51,512
 4,987       ALLEGHENY TELEDYNE, INC                114,701
 5,300     * BETHLEHEM STEEL CORP                    47,700
 2,400       BIRMINGHAM STEEL CORP                   45,600
 1,000       CARPENTER TECHNOLOGY CORP               36,625
 1,950       HANNA (M.A.) CO                         42,656
 2,400       INLAND STEEL INDUSTRIES, INC            48,000
 1,700       J & L SPECIALTY STEEL, INC              19,337
 4,500       LTV CORP NEW                            53,437
 3,500       NUCOR CORP                             178,500
 1,400       OREGON STEEL MILLS, INC                 23,450
 4,600       UNR INDUSTRIES, INC                     27,600
 3,300       USX-US STEEL GROUP, INC                103,537
 1,500     * WOLVERINE TUBE, INC                     52,875
 3,300       WORTHINGTON INDUSTRIES, INC             59,812
                                               --------------
                                                    905,342
                                               --------------
             MISCELLANEOUS MATERIALS &
              COMMODITIES--0.01%
 1,600     * OAKLEY, INC                             17,400
   400     * ZOLTEK COS, INC                         14,550
                                               --------------
                                                     31,950
                                               --------------
             OFFICE EQUIPMENT--3.55%
 3,800     * AMDAHL CORP                             46,075
 5,100     * APPLE COMPUTER, INC                    106,462
 1,500     * APPLIED MAGNETICS CORP                  44,812
 1,200     * ASPECT TELECOMMUNICATIONS CORP          76,200
 4,600       AVERY DENNISON CORP                    162,725
   700     * BOISE CASCADE OFFICE PRODUCTS
             CORP                                    14,700
11,400     * COMPAQ COMPUTER CORP                   846,450
 2,400     * DATA GENERAL CORP                       34,800
 6,000     * DELL COMPUTER CORP                     318,750
 6,300     * DIGITAL EQUIPMENT CORP                 229,162
   800     * FILENET CORP                            25,600
34,000       HEWLETT-PACKARD CO                   1,708,500
 1,200       HON INDUSTRIES, INC                     39,600
   800     * IN FOCUS SYSTEMS, INC                   17,300
21,700       INTERNATIONAL BUSINESS MACHINES
             CORP                                 3,276,700
 4,800     * IOMEGA CORP                             83,400
 2,300     * KOMAG, INC                              62,387
 3,400     * LEXMARK INTERNATIONAL GROUP       
             (CLASS A)                               93,925
 1,200       MILLER (HERMAN), INC                    67,950
 6,600       PITNEY BOWES, INC                      359,700
 2,500     * QUANTUM CORP                       $    71,562
 1,400     * SCI SYSTEMS, INC                        62,475
 8,748     * SEAGATE TECHNOLOGY, INC                345,546
 2,200     * SEQUENT COMPUTER SYSTEMS, INC           39,050
 7,208     * SILICON GRAPHICS, INC                  183,804
 2,000     * SOLECTRON CORP                         106,750
 2,500     * STORAGE TECHNOLOGY CORP                119,062
 1,800     * STRATUS COMPUTER, INC                   49,050
15,600     * SUN MICROSYSTEMS, INC                  400,725
 5,300     * TANDEM COMPUTERS, INC                   72,875
 1,600     * U.S. OFFICE PRODUCTS CO                 54,600
 8,400     * UNISYS CORP                             56,700
 3,500     * VIKING OFFICE PRODUCTS, INC             93,406
 2,400     * WANG LABORATORIES, INC                  48,600
14,100       XEROX CORP                             742,012
                                               --------------
                                                 10,061,415
                                               --------------
             PAPER--0.66%
 1,500       ALBANY INTERNATIONAL CORP
             (CLASS A) NEW                           34,687
 2,500       BEMIS, INC                              92,187
 1,700       BOWATER, INC                            63,962
 1,800       CARAUSTAR INDUSTRIES, INC               59,850
 1,100       CHESAPEAKE CORP                         34,512
 1,400       CONSOLIDATED PAPERS, INC                68,775
 1,360     * CROWN VANTAGE, INC                      11,560
 1,800     * FORT HOWARD CORP                        49,837
 2,000       GLATFELTER (P.H.) CO                    36,000
11,914       INTERNATIONAL PAPER CO                 481,027
 3,500       JAMES RIVER CORP OF VIRGINIA           115,937
 1,400     * JEFFERSON SMURFIT CORP                  22,487
 2,800       LONGVIEW FIBRE CO                       51,450
 2,100       MEAD CORP                              122,062
 2,600       PENTAIR, INC                            83,850
 3,965       SONOCO PRODUCTS CO                     102,594
 3,200       STONE CONTAINER CORP                    47,600
 2,300       TEMPLE-INLAND, INC                     124,487
 2,600       UNION CAMP CORP                        124,150
 1,500       WAUSAU PAPER MILLS CO                   27,750
 3,750       WESTVACO CORP                          107,812
                                               --------------
                                                  1,862,576
                                               --------------
             PETROLEUM--EXPLORATION &
              PRODUCTION--1.02%
 3,500       AMERADA HESS CORP                      202,562
 2,100       ANADARKO PETROLEUM CORP                135,975
 3,400       APACHE CORP                            120,275
 2,300       ASHLAND, INC                           100,912
    

                       See notes to financial statements.

                                      B-44
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 1,500     * BARNETT RESOURCES CORP             $    63,937
 1,400     * BENTON OIL & GAS CO                     31,675
 5,000       BURLINGTON RESOURCES, INC              251,875
   700     * CHESAPEAKE ENERGY CORP                  38,937
 1,300       DEVON ENERGY CORP                       45,175
 1,200     * ENERGY VENTURES, INC                    61,050
 2,400       ENRON OIL & GAS CO                      60,600
   900     * FALCON DRILLING CO, INC                 35,325
   900     * FLORES & RUCKS, INC                     47,925
 2,000       KERR-MCGEE CORP                        144,000
 1,400       LOUISIANA LAND & EXPLORATION CO         75,075
 2,700       MITCHELL ENERGY & DEVELOPMENT
             CORP (CLASS A)                          60,412
 1,900       MURPHY OIL CORP                        105,687
 2,800     * NEWFIELD EXPLORATION CO                 72,800
 1,700       NOBLE AFFILIATES, INC                   81,387
 1,000     * NUEVO ENERGY CO                         52,000
 5,000     * ORYX ENERGY CO                         123,750
 1,800       PARKER & PARSLEY PETROLEUM CO           66,150
 2,100       PENNZOIL CO                            118,650
 1,400       POGO PRODUCING CO                       66,150
 5,000     * SANTA FE ENERGY RESOURCES, INC          69,375
 2,600     * SEAGULL ENERGY CORP                     57,200
 1,800       SNYDER OIL CORP                         31,275
   800       SOUTHDOWN INC                           24,900
   800     * SWIFT ENERGY CO                         23,900
10,614       UNION PACIFIC RESOURCES GROUP,
             INC                                    310,459
 3,400       UNION TEXAS PETROLEUM HOLDINGS,
             INC                                     76,075
 1,500     * UNITED MERIDIAN CORP                    77,625
 1,300       VINTAGE PETROLEUM, INC                  44,850
                                               --------------
                                                  2,877,943
                                               --------------
             PETROLEUM--INTEGRATED--4.88%
20,100       AMOCO CORP                           1,618,050
 6,300       ATLANTIC RICHFIELD CO                  834,750
27,000       CHEVRON CORP                         1,755,000
51,600       EXXON CORP                           5,056,800
16,300       MOBIL CORP                           1,992,675
13,200       OCCIDENTAL PETROLEUM CORP              308,550
 8,400       PHILLIPS PETROLEUM CO                  371,700
 2,200       QUAKER STATE OIL REFINING CORP          31,075
 3,800       SUN CO, INC                             92,625
10,800       TEXACO, INC                        $ 1,059,750
10,345       UNOCAL CORP                            420,265
11,900       USX-MARATHON GROUP, INC NEW            284,112
                                               --------------
                                                 13,825,352
                                               --------------
             PETROLEUM--SERVICE--0.99%
 5,900       BAKER HUGHES, INC                      203,550
 1,400     * BJ SERVICES CO                          71,400
 3,200       CABOT CORP                              80,400
 1,800       CAMCO INTERNATIONAL, INC                83,025
   900     * DIAMOND OFFSHORE DRILLING, INC          51,300
 6,900       DRESSER INDUSTRIES, INC                213,900
 2,800     * ENSCO INTERNATIONAL, INC               135,800
 3,400       FLUOR CORP                             213,350
 1,600     * GLOBAL INDUSTRIES LTD                   29,800
 2,200     * GLOBAL INDUSTRIAL TECHNOLOGIES,
             INC                                     48,675
 5,500     * GLOBAL MARINE, INC NEW                 113,437
 4,716       HALLIBURTON CO                         284,139
 1,300       HELMERICH & PAYNE, INC                  67,762
 1,900     * MARINE DRILLING CO, INC                 37,406
 4,200     * NABORS INDUSTRIES, INC                  80,850
 4,200     * NOBLE DRILLING CORP                     83,475
 2,400     * PARKER DRILLING CO                      23,100
 1,700     * PRIDE PETROLEUM SERVICES, INC           39,525
 2,300     * READING & BATES CORP                    60,950
 3,000     * ROWAN COS, INC                          67,875
 1,900     * SMITH INTERNATIONAL, INC                85,262
 2,600       TIDEWATER, INC                         117,650
 1,916       TOSCO CORP                             151,603
   700       TRANSOCEAN OFFSHORE, INC                43,837
 2,000     * TUBOSCOPE VETCO INTERNATIONAL
             CORP                                    31,000
 3,426       ULTRAMAR DIAMOND SHAMROCK CORP         108,347
 1,100     * VARCO INTERNATIONAL, INC                25,437
 1,000       VASTAR RESOURCES, INC                   38,000
 2,200     * WEATHERFORD ENTERRA, INC                66,000
 2,000     * WESTERN ATLAS, INC                     141,750
                                               --------------
                                                  2,798,605
                                               --------------
             PHOTOGRAPHY--0.44%
14,100       EASTMAN KODAK CO                     1,131,525
 1,800       POLAROID CORP                           78,300
   600     * PRESSTEK, INC                           42,750
                                               --------------
                                                  1,252,575
    

                       See notes to financial statements.

                                     B-45
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
             PROPERTY--REAL ESTATE--0.21%
 1,600       CRESCENT REAL ESTATE EQUITIES,
             INC                                 $   84,400
 2,200       HOSPITALITY PROPERTIES TRUST            63,800
 2,000       KIMCO REALTY CORP                       69,750
 1,100       PATRIOT AMERICAN HOSPITALITY            47,437
 2,100       SECURITY CAPITAL INDUSTRIAL
             TRUST                                   44,887
 3,300       TAUBMAN CENTERS, INC                    42,487
 2,100     * TOLL BROTHERS, INC                      40,950
 3,100       WASHINGTON REAL ESTATE
             INVESTMENT TRUST                        54,250
 1,900       WEINGARTEN REALTY INVESTORS, INC        77,187
 2,800       WELLSFORD RESIDENTIAL PROPERTY
             TRUST                                   67,900
                                               --------------
                                                    593,048
                                               --------------
             PUBLISHING--NEWSPAPER--0.52%
 2,100       BELO (A.H.) CORP SERIES A               73,237
 1,600       CENTRAL NEWSPAPERS, INC
             (CLASS A)                               70,400
 3,591     * COX COMMUNICATIONS, INC
             (CLASS A) NEW                           83,041
 2,500       DOW JONES & CO, INC                     84,687
 5,700       GANNETT CO, INC                        426,787
 3,000       HOLLINGER INTERNATIONAL, INC            34,500
 3,700       KNIGHT-RIDDER, INC                     141,525
 4,000       NEW YORK TIMES CO (CLASS A)            152,000
 3,800       TIMES MIRROR CO (SERIES A) NEW         189,050
 2,200       TRIBUNE CO NEW                         173,525
 1,800     * VALASSIS COMMUNICATIONS, INC            38,025
                                               --------------
                                                  1,466,777
                                               --------------
             PUBLISHING--OTHER--0.66%
 3,500       AMERICAN GREETINGS CORP
             (CLASS A)                               99,312
 4,700       DONNELLEY (R.R.) & SONS CO             147,462
 7,100       DUN & BRADSTREET CORP                  168,625
 2,300       HARCOURT GENERAL, INC                  106,087
 1,200       HOUGHTON MIFFLIN CO                     67,950
 8,600     * K-III COMMUNICATIONS CORP               92,450
 2,900    x* MARVEL ENTERTAINMENT GROUP,
             INC                                      5,437
 4,200       MCGRAW HILL COS, INC                   193,725
 1,100       MEREDITH CORP                           58,025
 4,000       READER'S DIGEST ASSOCIATION, INC
             (CLASS A) (NON-VTG)                    161,000
   700     * SCHOLASTIC CORP                         47,075
19,063       TIME WARNER, INC                    $  714,862
                                               --------------
                                                  1,862,010
                                               --------------
             RAILROAD--0.86%
 6,240       BURLINGTON NORTHERN SANTA FE
             CORP                                   538,980
 2,603       CONRAIL, INC                           259,323
 9,000       CSX CORP                               380,250
 2,600       ILLINOIS CENTRAL CORP SERIES A          83,200
 1,600       KANSAS CITY SOUTHERN INDUSTRIES,
             INC                                     72,000
 5,200       NORFOLK SOUTHERN CORP                  455,000
 8,982       UNION PACIFIC CORP                     540,042
 2,500     * WISCONSIN CENTRAL TRANSIT CORP          99,062
                                               --------------
                                                  2,427,857
                                               --------------
             RESTAURANTS & HOTELS--1.34%
 1,500       APPLE SOUTH, INC                        20,250
 1,600       APPLEBEES INTERNATIONAL, INC            44,000
 2,500     * AZTAR CORP                              17,500
 2,800       BOB EVANS FARMS, INC                    37,800
 2,700     * BOSTON CHICKEN, INC                     96,862
 2,900     * BUFFETS, INC                            26,462
 2,100     * CHOICE HOTELS INTERNATIONAL, INC        37,012
 1,200       CKE RESTAURANTS, INC                    43,200
 2,800       CRACKER BARREL OLD COUNTRY
             STORE, INC                              71,050
 7,500       DARDEN RESTAURANTS, INC                 65,625
 2,200     * EXTENDED STAY AMERICA, INC              44,275
 2,800       FELCOR SUITE HOTELS, INC                99,050
 5,400     * HFS INC                                322,650
 7,800       HILTON HOTELS CORP                     203,775
   339     * HOMESTEAD VILLAGE, INC                   6,102
   227     * HOMESTEAD VILLAGE, INC WTS               1,844
 6,600     * HOST MARRIOTT CORP                     105,600
 2,760     * HOST MARRIOTT SERVICES CORP             25,185
 4,900     * ITT CORP (NEW)                         212,537
 2,575       LA QUINTA INNS, INC                     49,246
 1,400     * LANDRYS SEAFOOD RESTAURANTS, INC        29,925
 1,400     * LONE STAR STEAKHOUSE & SALOON,
             INC                                     37,450
 1,800       LUBYS CAFETERIA, INC                    35,775
 4,300       MARRIOTT INTERNATIONAL, INC            237,575
28,700       MCDONALDS CORP                       1,298,675
   800     * MGM GRAND, INC                          27,900
    

                       See notes to financial statements.

                                     B-46
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
   350       MORRISON FRESH COOKING, INC         $    1,618
 2,200     * OUTBACK STEAKHOUSE, INC                 58,850
   900     * PAPA JOHNS INTERNATIONAL, INC           30,375
 2,400     * PRIME HOSPITALITY CORP                  38,700
 2,450     * PROMUS HOTEL CORP                       72,581
   900     * RAINFOREST CAFE, INC                    21,150
 1,200       RUBY TUESDAY, INC                       22,200
 3,200       * RYANS FAMILY STEAK HOUSES, INC        22,000
 7,300       SYSCO CORP                             238,162
 4,800       WENDYS INTERNATIONAL, INC               98,400
                                               --------------
                                                  3,801,361
                                               --------------
             RETAIL--FOOD--0.69%
 9,100       ALBERTSONS, INC                        324,187
 4,700       AMERICAN STORES CO NEW                 192,112
    39     * BRUNOS, INC                                672
 2,206       FLEMING COS, INC                        38,053
14,200       FOOD LION, INC (CLASS B)               143,775
 2,400       GIANT FOOD, INC (CLASS A)               82,800
 1,200       GREAT ATLANTIC & PACIFIC TEA CO,
             INC                                     38,250
 1,600       HANNAFORD BROTHERS, INC                 54,400
 4,600     * KROGER CO                              213,900
 3,000       RUDDICK CORP                            42,000
 9,900     * SAFEWAY, INC NEW                       423,225
 6,500     * SOUTHLAND CORP                          19,296
 3,400     * STARBUCKS CORP                          97,325
 3,200       SUPERVALU, INC                          90,800
 1,300     * VONS COS, INC                           77,837
 3,600       WINN DIXIE STORES, INC                 113,850
                                               --------------
                                                  1,952,482
                                               --------------
             RETAIL--GENERAL MERCHANDISE--3.66%
 6,000     * AUTOZONE, INC                          165,000
   600     * BABY SUPERSTORE, INC                    14,400
 1,200     * BARNES & NOBLE, INC                     32,400
 2,000     * BED BATH & BEYOND, INC                  48,500
 1,100     * BEST BUY, INC                           11,687
 1,700     * BORDERS GROUP, INC                      60,987
 2,400    x* CALDOR CORP                              2,700
 2,100       CASEYS GENERAL STORES, INC              39,375
 4,100     * CHARMING SHOPPES, INC                   20,756
 4,000       CIRCUIT CITY STORES, INC               120,500
 2,250       CLAIRES STORES, INC                     29,250
 2,875     * CONSOLIDATED STORES CORP                92,718
14,072     * CUC INTERNATIONAL, INC                 334,210
 4,100       CVS CORP                               169,637
 8,800       DAYTON HUDSON CORP                     345,400
   900     * DEPARTMENT 56, INC                      22,275
 4,700       DILLARD DEPARTMENT STORES, INC
             (CLASS A)                           $  145,112
 3,743       DOLLAR GENERAL CORP                    119,776
 1,200     * DOLLAR TREE STORES, INC                 45,900
 2,157     * ECKERD CORP                             69,024
 1,000       ETHAN ALLEN INTERIORS, INC              38,500
 2,100       FAMILY DOLLAR STORES, INC               42,787
 8,270     * FEDERATED DEPARTMENT STORES, INC       282,213
 2,400       FINGERHUT COS, INC                      29,400
 1,465     * FOOTSTAR, INC                           36,441
 4,200     * FURNITURE BRANDS INTERNATIONAL,
             INC                                     58,800
 8,800       GAP, INC                               265,100
 1,100     * GYMBOREE CORP                           25,162
 4,200       HECHINGER CO (CLASS A)                   8,662
 2,600       HEILIG MEYERS CO                        42,250
19,700       HOME DEPOT, INC                        987,462
 1,125     * HSN, INC                                26,718
 2,800       INTIMATE BRANDS, INC (CLASS A)          47,600
 1,900     * JONES APPAREL GROUP, INC                71,012
18,700     * K MART CORP                            194,012
 2,200     * KOHLS CORP                              86,350
   800     * LANDS END, INC                          21,200
 8,546       LIMITED, INC                           157,032
 5,800       LOWES COS, INC                         205,900
 1,100     * MAC FRUGALS BARGAINS CLOSE-
             OUTS, INC                               28,737
10,200       MAY DEPARTMENT STORES CO               476,850
   900     * MENS WAREHOUSE, INC                     22,050
 1,200       MERCANTILE STORES CO, INC               59,250
 1,500     * MEYER (FRED), INC                       53,250
 3,000     * MUSICLAND STORES CORP                    4,500
   900     * NEIMAN-MARCUS GROUP, INC                22,950
 2,300       NORDSTROM, INC                          81,506
 5,650     * OFFICEMAX, INC                          60,031
 2,024     * PAYLESS SHOESOURCE, INC                 75,900
 7,500       PENNEY, (J.C.) CO, INC                 365,625
 2,500       PEP BOYS MANNY, MOE, & JACK CO          76,875
 4,900     * PETSMART, INC                          107,187
 2,300       PIER 1 IMPORTS, INC                     40,537
 8,300     * PRICE/COSTCO, INC                      208,537
 1,100     * PROFFITTS, INC                          40,562
 2,100     * REVCO (D.S.), INC NEW                   77,700
   600     * REXALL SUNDOWN, INC                     16,312
 5,510       RITE AID CORP                          219,022
 1,300       ROSS STORES, INC                        65,000
    

                       See notes to financial statements.

                                      B-47
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 2,700       ROUSE CO                           $    85,725
13,800       SEARS ROEBUCK & CO                     636,525
 5,000     * SERVICE MERCHANDISE, INC                21,250
 2,900     * SHOPKO STORES, INC                      43,500
 3,300       SOTHEBYS HOLDINGS, INC (CLASS A)        61,462
 7,050     * STAPLES, INC                           127,340
   800     * STEIN MART, INC                         16,200
 2,800       STRIDE RITE CORP                        28,000
 2,400     * SUNGLASS HUT INTERNATIONAL, INC         17,400
   900       TALBOTS, INC                            25,762
 2,600       TANDY CORP                             114,400
 1,650     * THE SPORTS AUTHORITY, INC               35,887
 1,400       TIFFANY & CO NEW                        51,275
 3,800       TJX COS, INC NEW                       180,025
10,300     * TOYS R US, INC                         309,000
 1,500     * WABAN, INC                              39,000
58,600       WAL-MART STORES, INC                 1,340,475
10,000       WALGREEN CO                            400,000
   600     * WEST MARINE, INC                        16,950
 1,200     * WILLIAMS-SONOMA, INC                    43,650
 5,300     * WOOLWORTH CORP                         115,937
 2,500     * ZALE CORP                               47,812
                                               --------------
                                                 10,376,164
                                               --------------
             TEXTILE & APPAREL--0.51%
 1,000     * ANN TAYLOR STORES CORP                  17,500
 4,500     * BURLINGTON INDUSTRIES, INC              49,500
 3,200     * FRUIT OF THE LOOM, INC       
             (CLASS A)                              121,200
 1,050     * JUST FOR FEET, INC                      27,562
 2,500       KELLWOOD CO                             50,000
 2,800       LIZ CLAIBORNE, INC                     108,150
 1,400     * MOHAWK INDUSTRIES, INC                  30,800
 1,800     * NAUTICA ENTERPRISES, INC                45,450
 5,300       NIKE, INC (CLASS B)                    316,675
 1,200     * NINE WEST GROUP, INC                    55,650
 2,507       REEBOK INTERNATIONAL LTD               105,294
 1,700       RUSSELL CORP                            50,575
 1,200       ST. JOHN KNITS, INC                     52,200
 2,700       UNIFI, INC                              86,737
 2,300       VF CORP                                155,250
 2,400       WARNACO GROUP, INC (CLASS A)            71,100
 1,400     * WESTPOINT STEVENS, INC                  41,825
 1,950       WOLVERINE WORLD WIDE, INC               56,550
                                               --------------
                                                  1,442,018
                                               --------------
             TOBACCO--1.77%
 7,100       AMERICAN BRANDS, INC               $   352,337
33,900       PHILIP MORRIS COS, INC               3,817,987
13,201       RJR NABISCO HOLDINGS CORP              448,834
 1,440       SCHWEITZER-MAUDUIT
             INTERNATIONAL, INC                      45,540
 2,200       UNIVERSAL CORP                          70,675
 8,200       UST, INC                               265,475
                                               --------------
                                                  5,000,848
                                               --------------
             TRUCKERS & SHIPPING--0.25%
 2,500     * AMERICAN FREIGHTWAYS CORP               27,812
 1,600       APL LTD                                 37,800
 1,400       CALIBER SYSTEM, INC                     26,950
 2,300       CNF TRANSPORTATION, INC                 51,175
 1,150     * CONSOLIDATED FREIGHTWAYS CORP           10,206
 1,800       HUNT (J.B.) TRANSPORT SERVICES,
             INC                                     25,200
 1,800       PITTSTON BURLINGTON GROUP CO            36,000
 2,200       ROADWAY EXPRESS, INC                    42,625
 5,500       ROLLINS TRUCK LEASING CORP              69,437
 3,300       RYDER SYSTEM, INC                       92,812
 3,500       SHURGARD STORAGE CENTERS, INC          103,687
 1,500     * SWIFT TRANSPORTATION CO, INC            35,250
 2,100       USFREIGHTWAYS CORP                      57,618
 2,600       WERNER ENTERPRISES, INC                 47,125
 1,000       XTRA CORP                               43,375
                                               --------------
                                                    707,072
                                               --------------
             UTILITIES--ELECTRIC--3.66%
 2,400     * AES CORP                               111,600
 5,200       ALLEGHENY POWER SYSTEMS, INC           157,950
 7,000       AMERICAN ELECTRIC POWER CO, INC        287,875
 3,500       ATLANTIC ENERGY, INC                    59,937
 5,900       BALTIMORE GAS & ELECTRIC CO            157,825
 2,900       BOSTON EDISON CO                        77,937
 5,700       CAROLINA POWER & LIGHT CO              208,050
10,100       CENTERIOR ENERGY CORP                  108,575
 7,200       CENTRAL & SOUTH WEST CORP              184,500
 4,200       CENTRAL MAINE POWER CO                  48,825
 6,500       CINERGY CORP                           216,937
 5,448       CITIZENS UTILITIES CO (CLASS B)         60,609
 3,800       CMS ENERGY CORP                        127,775
 9,200       CONSOLIDATED EDISON CO OF
             NEW YORK, INC                          269,100
 3,900       DELMARVA POWER & LIGHT CO               79,462
 7,000       DOMINION RESOURCES, INC                269,500
    

                       See notes to financial statements.

                                     B-48
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
 4,000       DPL, INC                           $    98,000
 3,400       DQE, INC                                98,600
 5,400       DTE ENERGY CO                          174,825
 8,200       DUKE POWER CO                          379,250
 2,700       EASTERN UTILITIES ASSOCIATION CO        46,912
17,200       EDISON INTERNATIONAL CO                341,850
 4,300       ENOVA CORP                              97,825
 8,700       ENTERGY CORP NEW                       241,425
 3,600       FLORIDA PROGRESS CORP                  116,100
 7,000       FPL GROUP, INC                         322,000
 4,900       GPU, INC                               164,762
 1,700       HAWAIIAN ELECTRIC INDUSTRIES,
             INC                                     61,412
 8,500       HOUSTON INDUSTRIES, INC                192,312
 2,600       IDAHO POWER CO                          80,925
 1,900       IES INDUSTRIES, INC                     56,762
 3,500       ILLINOVA CORP                           96,250
 3,500       IPALCO ENTERPRISES, INC                 95,375
 2,400       KANSAS CITY POWER & LIGHT CO            68,400
 4,500       LONG ISLAND LIGHTING CO                 99,562
 3,900       LOUISVILLE GAS & ELECTRIC ENERGY
             CORP                                    95,550
 5,800       MIDAMERICAN ENERGY HOLDINGS CO          92,075
 2,700       MONTANA POWER CO                        57,712
 3,300       NEVADA POWER CO                         67,650
 2,900       NEW ENGLAND ELECTRIC SYSTEMS CO        101,137
 3,500       NEW YORK STATE ELECTRIC & GAS
             CORP                                    75,687
 7,300     * NIAGARA MOHAWK POWER CORP               72,087
 2,300       NIPSCO INDUSTRIES, INC                  91,137
 6,000       NORTHEAST UTILITIES CO                  79,500
 2,900       NORTHERN STATES POWER CO               133,037
 6,000       OHIO EDISON CO                         136,500
 1,900       OKLAHOMA GAS & ELECTRIC CO              79,325
16,500       PACIFIC GAS & ELECTRIC CO              346,500
11,600       PACIFICORP                             237,800
 8,900       PECO ENERGY CO                         224,725
 3,700       PINNACLE WEST CAPITAL CORP             117,475
 2,200       PORTLAND GENERAL CORP                   92,400
 4,300       POTOMAC ELECTRIC POWER CO              110,725
 6,100       PP&L RESOURCES, INC                    140,300
 2,800       PUBLIC SERVICE CO OF COLORADO          108,850
 3,000       PUBLIC SERVICE CO OF NEW MEXICO         58,875
 9,500       PUBLIC SERVICE ENTERPRISE GROUP,
             INC                                $   258,875
 3,500       PUGET SOUND POWER & LIGHT CO            84,000
 2,900       ROCHESTER GAS & ELECTRIC CORP           55,462
 4,400       SCANA CORP                             117,700
 2,900       SIERRA PACIFIC RESOURCES                83,375
27,000       SOUTHERN CO                            610,875
 2,100       SOUTHWESTERN PUBLIC SERVICE CO          74,287
 5,200       TECO ENERGY, INC                       125,450
 8,800       TEXAS UTILITIES CO                     358,600
 1,600     * TUCSON ELECTRIC POWER CO                26,600
 8,900       UNICOM CORP                            241,412
 3,800       UNION ELECTRIC CO                      146,300
 1,800       UNITED ILLUMINATING CO                  56,475
 2,527       UTILICORP UNITED, INC                   68,229
 3,200       WASHINGTON WATER POWER CO               59,600
 2,800       WESTERN RESOURCES, INC                  86,450
 4,800       WISCONSIN ENERGY CORP                  129,000
                                               --------------
                                                 10,360,741
                                               --------------
             UTILITIES--GAS & PIPELINE--1.39%
 2,800       AGL RESOURCES, INC                      59,150
 3,600     * AMERICAN STANDARD COS, INC             137,700
 3,100       AMERICAN WATER WORKS CO, INC            63,937
 1,200     * BLACK BOX CORP                          49,500
 2,300       BROOKLYN UNION GAS CO                   69,287
 2,100       CABOT OIL & GAS CORP (CLASS A)          35,962
 2,300     * CALENERGY, INC                          77,337
 3,900       COASTAL CORP                           190,612
 2,400       COLUMBIA GAS SYSTEMS, INC              152,700
 3,900       CONSOLIDATED NATURAL GAS CO            215,475
 2,051       EL PASO NATURAL GAS CO NEW             103,575
 8,600       ENRON CORP                             370,875
 2,900       ENSERCH CORP                            66,700
 1,900       EQUITABLE RESOURCES, INC                56,525
 2,100       INDIANA ENERGY, INC                     51,187
 1,300     * IONICS, INC                             62,400
 1,400       KN ENERGY, INC                          54,950
 3,000       MCN CORP                                86,625
 1,600       NATIONAL FUEL GAS CO                    66,000
 5,200       NGC CORP                               120,900
 2,200       NICOR, INC                              78,650
 5,124       NORAM ENERGY CORP                       78,781
 2,850       NORTHWEST NATURAL GAS CO                68,400
 1,329       ONEOK, INC                              39,870
 3,400       PACIFIC ENTERPRISES, INC               103,275
    

                       See notes to financial statements.

                                     B-49
<PAGE>

   
 SHARES                                            VALUE
- ---------                                      --------------
  6,200      PANENERGY CORP                   $    279,000
  1,800      PEOPLES ENERGY CORP                    60,975
  3,107      PIEDMONT NATURAL GAS CO, INC           72,626
  1,300    * PRIMARK CORP                           32,175
  1,900      QUESTAR CORP                           69,825
  3,500      SONAT, INC                            180,250
  7,000    * TENNECO, INC NEW                      315,875
  1,737      UGI CORP NEW                           38,865
  2,200      VALERO ENERGY CORP                     62,975
  2,300      WASHINGTON ENERGY CO                   47,437
  2,100      WICOR, INC                             75,337
  6,553      WILLIAMS COS, INC                     245,737
                                               -------------
                                                 3,941,450
                                               -------------
             UTILITIES--OTHER--0.01%
     800   * BILLING INFORMATION CONCEPTS
              CORP                                  23,000
                                               -------------
             UTILITIES--TELEPHONE--5.59%
       800 * ADTRAN, INC                            33,200
     2,900   ALIANT COMMUNICATIONS, INC             49,300
     8,000   ALLTEL CORP                           251,000
    22,400   AMERITECH CORP NEW                  1,358,000
    67,000   AT & T CORP                      $  2,914,500
    17,700   BELL ATLANTIC CORP                  1,146,075
    41,100   BELLSOUTH CORP                      1,659,412
     1,200 * C-TEC CORP                             29,100
     3,000   CINCINNATI BELL, INC                  184,875
     6,800   FRONTIER CORP                         153,850
     2,625 * GLENAYRE TECHNOLOGIES, INC             56,601
    39,500   GTE CORP                            1,797,250
    28,900   MCI COMMUNICATIONS CORP               944,668
     2,900 * MOBILE TELECOMMUNICATIONS
             TECHNOLOGIES CORP                      24,650
     6,200 * NEXTEL COMMUNICATIONS, INC
             (CLASS A)                              80,987
    18,000   NYNEX CORP                       $    866,250
    17,200   PACIFIC TELESIS GROUP CO               632,10
    25,100   SBC COMMUNICATIONS, INC             1,298,925
     2,900   SOUTHERN NEW ENGLAND
             TELECOMMUNICATIONS CORP               112,737
    17,600   SPRINT CORP                           701,800
     3,026   TELEPHONE & DATA SYSTEMS, INC         109,692
     1,700   * U.S. LONG DISTANCE CORP              13,600
    19,200   U.S. WEST COMMUNICATIONS GROUP,
             INC                                   619,200
    19,500   * U.S. WEST MEDIA GROUP, INC          360,750
    16,000   * WORLDCOM, INC                       417,000
                                              -------------
                                                15,815,522
                                              -------------
             TOTAL COMMON STOCK
                (Cost $233,886,895)            282,563,008
                                              -------------
             SHORT TERM INVESTMENTS--0.46%
              U.S. GOVERNMENTS &
             AGENCIES--0.46%
$1,300,000    FEDERAL HOME LOAN MORTGAGE CORP
             5.400% 1/2/97                       1,299,604
                                              --------------
             TOTAL SHORT TERM INVESTMENTS
                (Cost $1,299,805)                1,299,604
                                              -------------
             ROUNDING                                  237
                                              -------------
             TOTAL PORTFOLIO
                (Cost $235,212,131)           $283,894,180
                                             ==============

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

* Non-Income Producing 
x In Bankruptcy
</TABLE>
    

                       See notes to financial statements.

                                      B-50
<PAGE>


[TIAA logo]

                              CHAIRMAN'S LETTER

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

We are pleased to provide you with the accompanying audited financial statements
of  Teachers  Insurance  and Annuity  Association  of America  ("TIAA")  for the
year-ended  December  31,  1996.  As you  review  these  statements,  it is also
important to note that TIAA continues to maintain the highest possible financial
strength ratings from each of the four nationally recognized  independent rating
organizations.  We continue to manage TIAA in a prudent  manner with the goal of
maximizing our long-term  performance  within reasonable risk parameters for the
long- term benefit of our policyholders.

The report of management responsibility, on the following page, demonstrates our
ongoing commitment to conduct TIAA's activities in a well-controlled  management
environment.   Additionally,   the   accompanying   audit  report  indicates  an
unqualified opinion from the independent  auditing firm of Deloitte & Touche LLP
regarding  TIAA's  statutory  financial  statements.  These statements have been
prepared  consistently  in accordance  with statutory  accounting  practices,  a
comprehensive basis of accounting comprised of accounting policies prescribed or
permitted by the New York State Insurance Department.

Let me  specifically  address the  reference  to generally  accepted  accounting
principles  ("GAAP")  contained  in the  auditors'  report.  GAAP is an  overall
accounting  methodology  that,  while  similar  in many  respects  to  statutory
accounting,  is a  separate  basis of  accounting.  As noted in the  independent
auditors'  report,  our  financial  statements  are not intended to conform with
GAAP.  This  is  the  first  year  that  the  auditors  have  referred  to  this
distinction,  even  though we have not  changed  the way in which we prepare our
financial statements.  This reference to GAAP is a change that has been required
by the auditors' professional standards.

Statutory accounting is the only basis of accounting  recognized by the New York
State Insurance  Department  ("Department") for regulatory  purposes.  It is the
only basis of  accounting  used by the  Department  in measuring  the  financial
condition  and results of  operations  of an insurance  company.  It is also the
basis for determining  insurance  company  solvency under the New York Insurance
Law. While we could prepare a separate set of GAAP financial  statements,  there
is no legal requirement for us to do so. Additionally,  TIAA does not believe at
this time that it would be a  worthwhile  expenditure  to maintain  two separate
sets of financial  records,  particularly  since it would  provide  little added
value for our policyholders.  Accordingly,  we believe that it is prudent for us
to  continue  to  manage  and  report  on  the  operations  of  TIAA  under  the
conservative statutory accounting methodology that we have always utilized.

                              /s/ John H. Biggs

                                 Chairman and
                           Chief Executive Officer

                                      B-51
<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  practices,  a comprehensive
basis of accounting  comprised of 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  statutory
accounting practices.

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 the periodic corporate examinations.

                              /s/ John H. Biggs
                                 Chairman and
                           Chief Executive Officer

                             /s/ Thomas W. Jones
                         Vice Chairman, President and
                           Chief Operating Officer

                              /s/ Richard Gibbs
                         Executive Vice President and
                         Principal Accounting Officer

                                      B-52
<PAGE>


[Deloitte & Touche LLP Letterhead]

                        REPORT OF INDEPENDENT AUDITORS

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

We have audited the accompanying  statutory balance sheets of Teachers Insurance
and Annuity  Association  of America  ("TIAA") as of December 31, 1996 and 1995,
and the related  statutory  statements  of  operations,  changes in  contingency
reserves,  and cash  flows  for each of the  three  years  in the  period  ended
December 31, 1996. 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.

As described more fully in Note 2 to these financial  statements,  TIAA prepared
these financial statements using accounting practices prescribed or permitted by
the New York State Insurance  Department,  hereinafter  referred to as statutory
accounting  practices,  which is a comprehensive  basis of accounting other than
generally  accepted   accounting   principles.   Accordingly,   these  financial
statements  are not  intended  to be  presented  in  conformity  with  generally
accepted accounting  principles.  The effects on the financial statements of the
differences  between  statutory  accounting  practices  and  generally  accepted
accounting principles are presumed to be material.

In our report  dated March 12,  1996,  we expressed an opinion that the 1995 and
1994  financial  statements,  prepared  using  statutory  accounting  practices,
presented fairly, in all material respects, the financial position of TIAA as of
December 31, 1995,  and the results of its  operations,  changes in  contingency
reserves,  and its cash  flows  for each of the two  years in the  period  ended
December 31, 1995, in conformity with generally accepted accounting  principles.
As  described  in  Note  2  to  these  financial  statements,  pursuant  to  the
pronouncements  of the Financial  Accounting  Standards Board, the 1995 and 1994
financial statements of TIAA, prepared using statutory accounting practices, are
no longer  considered to be presentations in conformity with generally  accepted
accounting principles when presented for comparative purposes with the company's
statutory  financial  statements for periods  beginning after December 15, 1995.
Accordingly,  our  present  opinion  on the  presentation  of the  1995 and 1994
financial   statements  in  conformity   with  generally   accepted   accounting
principles,  as  presented  herein,  is  different  from that  expressed  in our
previous report.

In our opinion, because of the effects of the matters discussed in the third and
fourth  paragraphs,  the financial  statements  referred to above do not present
fairly,  in  conformity  with  generally  accepted  accounting  principles,  the
financial  position of TIAA as of December 31, 1996 and 1995,  or the results of
its  operations,  changes in contingency  reserves or its cash flows for each of
the three years in the period ended December 31, 1996.

                                     B-53
<PAGE>


Also, in our opinion, the financial statements referred to above present fairly,
in all material respects,  the statutory  financial position of TIAA at December
31, 1996 and 1995 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, 1996 on the basis of statutory accounting practices as described in
Note 2.

/s/ Deloitte & Touche LLP

March 11, 1997

[Deloitte Touche Tohmatsu logo]

                                      B-54
<PAGE>


            TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                                BALANCE SHEETS

   
<TABLE>
<CAPTION>
                                                                             December 31,
                                                             --------------------------------------------
                                                                      1996                   1995
                                                             ---------------------   ---------------------
<S>                                                          <C>                     <C>
ASSETS
Bonds ......................................................     $56,092,130,827       $48,835,831,058
Mortgages ..................................................      20,074,002,277        21,000,279,330
Real Estate ................................................       6,704,888,918         7,013,052,678
Stocks .....................................................         355,093,378           223,028,483
Other long-term investments ................................         500,351,437           476,803,951
Cash and short-term investments ............................         615,082,177           713,051,046
Investment income due and accrued ..........................       1,140,956,380         1,118,707,821
Separate Account assets ....................................         663,457,762           209,170,183
Other assets ...............................................         211,515,189           204,688,878
                                                             ---------------------   ---------------------
                                               TOTAL ASSETS      $86,357,478,345       $79,794,613,428
                                                             =====================   =====================
LIABILITIES, CAPITAL AND CONTINGENCY RESERVES
Policy and contract reserves ..............................      $75,909,906,253       $70,983,830,958
Dividends declared for the following year .................        1,636,737,654         1,493,744,768
Asset Valuation Reserve ...................................        2,134,921,269         1,860,867,891
Interest Maintenance Reserve ..............................          729,089,789           621,365,961
Separate Account liabilities ..............................          559,754,255           106,511,880
Other liabilities .........................................          636,364,432           672,112,096
                                                             ---------------------   ---------------------
                                          Total Liabilities       81,606,773,652        75,738,433,554
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 .................................            8,738,769             7,761,722
 For investment losses, annuity and insurance mortality,
   and other risks ........................................        4,739,465,924         4,045,918,152
                                                             ---------------------   ---------------------
                                 Total Contingency Reserves        4,748,204,693         4,053,679,874
                                                             ---------------------   ---------------------
                     Total Capital and Contingency Reserves        4,750,704,693         4,056,179,874
                                                             ---------------------   ---------------------
        TOTAL LIABILITIES, CAPITAL AND CONTINGENCY RESERVES      $86,357,478,345       $79,794,613,428
                                                             =====================   =====================
</TABLE>
    

                       See notes to financial statements.

                                      B-55
<PAGE>


            TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                           STATEMENTS OF OPERATIONS

   
<TABLE>
<CAPTION>
                                                           For the Years Ended December 31,
                                         ------------------------------------------------------------------
                                                  1996                  1995                   1994
                                         ---------------------  ---------------------  ---------------------
<S>                                      <C>                    <C>                    <C>
INCOME
Insurance and annuity premiums
  and deposits .........................     $ 2,781,826,827       $ 2,854,599,816       $ 2,785,546,486
Transfers from CREF, net ...............         366,920,403           351,869,029           191,582,916
Annuity dividend additions .............       2,131,889,910         1,943,614,354         1,844,416,805
Net investment income ..................       6,525,528,935         6,108,496,984         5,486,071,238
Supplementary contract consideration ...         203,769,996           150,975,982           104,999,526
                                         ---------------------  ---------------------  ---------------------
                             TOTAL INCOME    $12,009,936,071       $11,409,556,165       $10,412,616,971
                                         =====================  =====================  =====================
DISTRIBUTION OF INCOME
Policy and contract benefits ...........     $ 1,916,596,781       $ 1,718,596,923       $ 1,538,301,850
Dividends ..............................       3,399,581,218         3,098,930,945         2,874,077,216
Increase in policy and contract reserves       5,097,213,011         5,329,040,178         5,043,786,384
Operating expenses .....................         249,000,231           241,795,245           216,465,411
Transfers to Separate Accounts, net ....         395,686,225            92,995,463             4,270,646
Federal income taxes ...................          13,153,881             9,487,967             9,843,630
Other, net .............................           1,111,320            (4,380,395)           (2,972,008)
Increase in contingency reserves
  from operations ......................         937,593,404           923,089,839           728,843,842
                                         ---------------------  ---------------------  ---------------------
             TOTAL DISTRIBUTION OF INCOME    $12,009,936,071       $11,409,556,165       $10,412,616,971
                                         =====================  =====================  =====================
</TABLE>
    

                       See notes to financial statements.

                                    B-56
<PAGE>


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

   
<TABLE>
<CAPTION>
                                                                          For the Years Ended December 31,
                                                        ------------------------------------------------------------------
                                                                 1996                  1995                   1994
                                                        ---------------------  ---------------------  ---------------------
<S>                                                     <C>                    <C>                    <C>
Changes in Contingency Reserves:
From operations ......................................      $  937,593,404        $  923,089,839         $  728,843,842
Net realized capital gain (loss) on investments ......         163,950,475           (56,264,893)           (95,070,954)
Net unrealized capital gain on investments ...........          30,452,145            52,706,109             38,906,936
Transfer to the Interest Maintenance Reserve .........        (167,086,192)         (114,840,183)          (170,430,156)
Transfers from (to) the Asset Valuation Reserve:
 Required formula contribution .......................        (246,181,408)         (302,387,557)          (249,405,235)
 Net capital (gains) losses absorbed .................         (27,871,970)          106,215,365            226,638,932
 Voluntary contribution                                                                                    (193,508,281)
Increase in non-admitted assets other than investments          (4,763,942)             (802,629)           (22,194,906)
Change in valuation basis of policy reserves .........                                                        2,314,689
Other, net ...........................................           8,432,307            10,639,807              1,522,064
                                                        ---------------------  ---------------------  ---------------------
                      NET CHANGE IN CONTINGENCY RESERVES       694,524,819           618,355,858            267,616,931
               CONTINGENCY RESERVES AT BEGINNING OF YEAR     4,053,679,874         3,435,324,016          3,167,707,085
                                                        ---------------------  ---------------------  ---------------------
                     CONTINGENCY RESERVES AT END OF YEAR    $4,748,204,693        $4,053,679,874         $3,435,324,016
                                                        =====================  =====================  =====================
</TABLE>
    

                       See notes to financial statements.

                                      B-57
<PAGE>


            TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                           STATEMENTS OF CASH FLOWS

   
<TABLE>
<CAPTION>
                                                                For the Years Ended December 31,
                                              ------------------------------------------------------------------
                                                       1996                  1995                   1994
                                              ---------------------  ---------------------  ---------------------
<S>                                           <C>                    <C>                    <C>
CASH PROVIDED By operating activities:
 Insurance and annuity premiums, deposits and
   considerations ...........................     $ 2,973,898,849       $ 2,999,426,179       $ 2,886,724,538
 Transfers from CREF, net ...................         366,920,403           351,869,029           191,582,916
 Annuity dividend additions .................       2,131,889,910         1,943,614,354         1,844,416,805
 Investment income, net .....................       6,485,402,589         5,998,015,040         5,372,299,141
                                              ---------------------  ---------------------  ---------------------
                                Total Receipts     11,958,111,751        11,292,924,602        10,295,023,400
                                              ---------------------  ---------------------  ---------------------
 Policy and contract benefits ...............       2,084,121,901         1,715,727,236         1,500,323,250
 Dividends ..................................       3,251,329,333         2,987,866,832         2,819,852,489
 Operating expenses .........................         247,250,730           240,323,235           214,008,001
 Federal income taxes .......................          14,984,747             8,510,881            10,114,286
 Transfers to Separate Accounts, net ........         396,239,152            92,270,003             4,164,199
 Separate Accounts seed money investment
   contributed (withdrawn), net .............          (7,387,104)           66,747,895            25,000,000
 Other, net .................................          48,215,232             6,823,917             6,798,405
                                              ---------------------  ---------------------  ---------------------
                           Total Disbursements      6,034,753,991         5,118,269,999         4,580,260,630
                                              ---------------------  ---------------------  ---------------------
         Cash Provided by Operating Activities      5,923,357,760         6,174,654,603         5,714,762,770
                                              ---------------------  ---------------------  ---------------------
By investing activities:
 Sales and redemptions of bonds and stocks ..       4,480,206,152         3,863,412,778         3,810,787,301
 Repayment of mortgage principal ............       3,481,965,154         1,166,625,456         1,684,113,871
Sales of real estate ........................         834,010,275         1,084,222,765         1,610,589,922
 Other, net .................................         276,394,277           135,661,132           243,837,007
                                              ---------------------  ---------------------  ---------------------
         Cash Provided by Investing Activities      9,072,575,858         6,249,922,131         7,349,328,101
                                              ---------------------  ---------------------  ---------------------
                           TOTAL CASH PROVIDED     14,995,933,618        12,424,576,734        13,064,090,871
                                              ---------------------  ---------------------  ---------------------
DISBURSEMENTS FOR NEW INVESTMENTS
Investments acquired:
 Bonds and stocks ...........................      11,577,235,443         8,696,169,089        10,084,139,605
 Mortgages ..................................       2,761,896,596         2,352,232,441         2,217,021,154
 Real Estate ................................         488,543,147           866,388,613         1,495,492,478
 Other, net .................................         266,227,301           228,181,527           352,457,763
                                              ---------------------  ---------------------  ---------------------
                       TOTAL DISBURSEMENTS FOR
                               NEW INVESTMENTS     15,093,902,487        12,142,971,670        14,149,111,000
                                              ---------------------  ---------------------  ---------------------
               INCREASE (DECREASE) IN CASH AND
                        SHORT-TERM INVESTMENTS        (97,968,869)          281,605,064        (1,085,020,129)
               CASH AND SHORT-TERM INVESTMENTS
                          AT BEGINNING OF YEAR        713,051,046           431,445,982         1,516,466,111
                                              ---------------------  ---------------------  ---------------------
               CASH AND SHORT-TERM INVESTMENTS
                                AT END OF YEAR    $   615,082,177       $   713,051,046       $   431,445,982
                                              =====================  =====================  =====================
</TABLE>
    

                       See notes to financial statements.

                                      B-58
<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").   Such  policies  are  hereinafter   referred  to  as  statutory
accounting  practices,  a  comprehensive  basis of accounting  that differs from
generally accepted accounting  principles ("GAAP").  The 1995 and 1994 financial
statements presented for comparative purposes were previously described as being
in  conformity  with GAAP,  but they are no longer  considered to be prepared in
accordance  with GAAP.  (Refer to the  separate  sections,  entitled  "Generally
Accepted Accounting  Principles" and "Permitted Statutory Accounting  Policies",
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
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.

                                      B-59
<PAGE>


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

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

Foreign  Currency  Transactions  and  Translation:  Investments  denominated  in
foreign  currencies and foreign currency  contracts are valued in U.S.  dollars,
based on exchange  rates 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 foreign  currencies are adjusted to reflect exchange rates 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 return the securities in a timely
manner.

Foreign  Currency  Swap  Contracts:  TIAA  enters  into  foreign  currency  swap
contracts  to  exchange  fixed and  variable  amounts  of  foreign  currency  at
specified future dates and at specified rates (in U.S. dollars) 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.  Foreign  currency 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.  Foreign  currency  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 its
counterparties. The maximum potential loss from such risk is equal to the change
in the value of the foreign  currency 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.

Foreign  Currency Forward  Contracts:  TIAA enters into foreign currency forward
contracts to exchange  fixed  amounts of foreign  currency at  specified  future
dates and at specified rates (in U.S.  dollars) 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.  Forward contracts  incorporate one
swap transaction  which results in the exchange of TIAA's fixed foreign currency
cash flow into a fixed  amount of U.S.  dollar  cash  flow.  A foreign  exchange
premium  (discount)  is recorded at the time the  contract is opened,  and it is
calculated  based on the  difference  between the forward  exchange rate and the
spot  rate.  TIAA  amortizes  the  foreign  exchange  premium   (discount)  into
investment income over the life of the

                                      B-60
<PAGE>


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

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

forward contract, or at the settlement date if the forward contract is less than
a year. TIAA is subject to  counterparty  credit risk upon entering into foreign
currency  forward  contracts,  as  discussed  above for  foreign  currency  swap
contracts.

Interest Rate Swap  Contracts:  TIAA enters into interest rate swap contracts 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 exchange the cash flows on certain fixed
interest  rate bonds into variable  interest rate cash flows in connection  with
certain  adjustable  rate  products.  Payments  received and payments made under
interest rate swap  contracts are reflected in net investment  income.  Interest
rate swap 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  its
counterparties.  In  order  to  minimize  the  risk  associated  with  potential
counterparty default, TIAA monitors the credit quality of its counterparties.

Swap  Options:  TIAA writes  (sells)  swap  options on  selected  bonds to hedge
against the effect of interest  rate  fluctuations  as part of TIAA's  asset and
liability management program for certain adjustable rate products.  Swap options
give the holder the right,  but not the  obligation,  to enter into an  interest
rate swap  contract  with TIAA where TIAA  would pay a fixed  interest  rate and
would receive a variable  interest rate on a specified  notional amount.  When a
swap option is written, the premium received is recorded as a liability. Because
the swap options expire within one year of their  inception date, the premium is
recognized  as  investment  income at the  earlier of the  exercise  date or the
expiration of the swap option. TIAA would be exposed to counterparty credit risk
upon entering into an interest rate swap contract, as discussed above.

Interest Rate Cap Contracts: TIAA purchases interest rate cap contracts to hedge
against the risk of a rising  interest rate  environment as part of TIAA's asset
and liability management program for certain adjustable rate products. Under the
terms of the interest rate cap  contracts,  the selling entity makes payments to
TIAA  on  a  specified  notional  amount  if  an  agreed-upon  index  exceeds  a
predetermined  strike rate.  Payments received under interest rate cap contracts
are  recognized  as  investment  income.  When an interest  rate cap contract is
purchased,  the  premium  paid is  recorded  as an  asset,  and the  premium  is
amortized  into  investment  expense  over  the  life of the  interest  rate cap
contract. TIAA would be subject to counterparty credit risk if the index exceeds
the predetermined strike rate, causing a payment to be payable to TIAA. In order
to minimize  the risk  associated  with  potential  counterparty  default,  TIAA
monitors the credit quality of its counterparties.

Covered Call Options: TIAA writes (sells) 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, the premium received is recorded as a
liability.  Premiums  received on options  which expire are recorded as realized
capital gains.

                                      B-61
<PAGE>


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

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

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 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  $291,742,000 and $311,279,000 at December
31, 1996 and 1995, 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  $179,363,000  at  December  31, 1996 and  $174,603,000  at
December 31, 1995.

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

                                     B-62
<PAGE>


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

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

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.

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 non-pension 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 shared in the pro rata investment  experience of SIA and were
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,
the value of  TIAA's  2,685  units in SIA was  approximately  $92,000,  and TIAA
redeemed its remaining units during 1996.

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.

                                     B-63
<PAGE>


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

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

REA  was  registered  with  the  Commission  under  the  Securities  Act of 1933
effective  October 2, 1995. REA's target is to invest between 70% and 80% of its
assets directly in real estate or in real estate-related  investments,  with the
remainder  of its assets  invested  in  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 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, 1996 and 1995,  the number of
units retained by TIAA in REA were 933,333 and 1,000,000,  respectively,  with a
total value of approximately $103,704,000 and $102,566,000, 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 GAAP 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 1996 annual
financial statements.

The effect of the  Interpretation  is that,  beginning in 1996, TIAA (and mutual
life  insurance  and  other  enterprises)  can  no  longer  refer  to  financial
statements prepared in accordance with statutory  accounting practices as having
been  prepared  in  accordance  with  GAAP.  Furthermore,  financial  statements
prepared in conformity with statutory  accounting practices for periods prior to
the effective  date of the  Interpretation  are no longer  considered to be GAAP
statements  when  presented in comparative  form with  financial  statements for
periods subsequent to the Interpretation's  effective date. Accordingly,  TIAA's
1995  and  1994  statutory  financial   statements,   while  presented  in  full
conformance with statutory accounting practices,  are no longer considered to be
presented in conformity with GAAP.

The differences between generally accepted  accounting  principles and statutory
accounting   practices  would  have  a  material  effect  on  TIAA's   financial
statements,  and the primary  differences  can be summarized  as follows.  Under
GAAP:

(bullet) The AVR is  eliminated  and valuation  allowances  are  established  as
         contra  assets  based  on  asset-specific   analyses  rather  than  the
         formula-based AVR being reflected as a liability reserve;

(bullet) The IMR is  eliminated  and realized  gains and losses  resulting  from
         interest  rate  fluctuations  are reported as a component of net income
         rather than being accumulated in and subsequently  amortized out of the
         IMR;

(bullet) Dividends on insurance  policies and annuity  contracts  are accrued as
         the necessary earnings emerge from operations rather than being accrued
         in the year when they are declared;

                                      B-64
<PAGE>


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

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

(bullet) The "non-admitted" asset designation is not utilized;

(bullet) Policy  acquisition  costs are deferred and amortized over the lives of
         the  policies  issued  rather  than  being  charged  to  operations  as
         incurred;

(bullet) Policy  and  contract  reserves  are  based on  estimates  of  expected
         mortality and interest  rather than being based on statutory  mortality
         and interest requirements;

(bullet) Investments  in  wholly-owned  subsidiaries  are  consolidated  in  the
         parent's financial statements rather than being carried at the parent's
         equity in the net assets of the subsidiaries;

(bullet) Long-term  bond  investments  considered to be "available for sale" are
         carried  at fair  value  rather  than  at  amortized  cost.  Management
         believes  that the  effects of these  differences  on TIAA's  financial
         statements, if GAAP were implemented, would increase TIAA's capital.

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.

Reclassifications: Certain amounts in the 1995 and 1994 financial statements
have been reclassified to conform with the 1996 presentations.

                                    B-65
<PAGE>


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

Note 3--Investments

Securities Investments: At December 31, 1996 and 1995, 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, 1996                           Value             Gains             Losses           Market Value
 ------------------------------------ -----------------  ----------------- -----------------  -------------------
<S>                                   <C>                <C>               <C>                <C>
U.S. Treasury securities and
  obligations of U.S. government
  agencies and corporations ........   $   708,002,451    $   58,453,457     $101,219,004       $   665,236,904
Debt securities issued by foreign
  governments ......................     1,318,580,240       160,530,266        5,770,226         1,473,340,280
Corporate securities ...............    29,838,430,523     1,723,358,249      236,333,975        31,325,454,797
Mortgage-backed securities .........    18,880,847,006     1,360,640,261      224,627,980        20,016,859,287
Asset-backed securities ............     5,346,270,607       539,946,158       78,199,108         5,808,017,657
                                      -----------------  ----------------- -----------------  -------------------
    Total ..........................   $56,092,130,827    $3,842,928,391     $646,150,293       $59,288,908,925
                                      =================  ================= =================  ===================
December 31, 1995
 ------------------------------------
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>
    

At December 31, 1996 and 1995, approximately 95.4% and 94.9%,  respectively,  of
the long-term bond portfolio was comprised of investment  grade  securities.  At
December 31, 1996,  outstanding  forward  commitments for future  long-term bond
investments  approximated  $1,171,942,000,   and  it  is  anticipated  that  all
commitments  will be disbursed  during 1997. The funding of bond  commitments is
contingent upon the continued favorable  financial  performance of the potential
borrowers.   Debt   securities   amounting  to   approximately   $2,610,000  and
$237,943,000 at December 31, 1996 and 1995,  respectively,  were on deposit with
governmental authorities or trustees as required by law.

                                    B-66
<PAGE>


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

Note 3--Investments--(Continued)

The carrying values and estimated market values of long-term bond investments at
December 31, 1996, by contractual maturity, are shown below:

   
<TABLE>
<CAPTION>
                                             Carrying          Estimated
                                               Value          Market Value
                                         ----------------- ------------------
<S>                                      <C>               <C>
Due in one year or less ................  $   369,061,445   $   375,202,319
Due after one year through five years ..    3,760,546,344     3,972,202,814
Due after five years through ten years .   12,148,746,120    12,582,733,274
Due after ten years ....................   15,586,659,305    16,533,893,574
                                         ----------------- ------------------
    Subtotal ...........................   31,865,013,214    33,464,031,981
Mortgage-backed securities .............   18,880,847,006    20,016,859,287
Asset-backed securities ................    5,346,270,607     5,808,017,657
                                         ----------------- ------------------
    Total ..............................  $56,092,130,827   $59,288,908,925
                                         ================= ==================
</TABLE>
    


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, 1996 and 1995, the carrying values of long-term bond
investments were diversified by industry classification as follows:

   
<TABLE>
<CAPTION>
                                   1996    1995
                                --------  -------
<S>                             <C>       <C>
Mortgage-backed securities .....   33.7%    31.1%
Manufacturing ..................   13.0     14.0
Public utilities ...............   12.9     15.5
Asset-backed securities ........    9.5      6.8
Finance and financial services .    8.9      8.8
Government .....................    4.8      5.7
Retail and wholesale trade .....    4.3      5.1
Oil and gas ....................    4.0      3.9
Communications .................    3.7      4.3
Other ..........................    5.2      4.8
                                --------  -------
    Total ......................  100.0%   100.0%
                                ========  =======
</TABLE>
    

                                      B-67
<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:  
   
<TABLE>
<CAPTION>
                        Carrying            Market              Cash
                          Value             Value            Collateral
                    -----------------  -----------------------------------
<S>                 <C>                <C>              <C>
December 31, 1996    $1,625,029,000     $1,678,166,000     $1,746,346,000
December 31, 1995    $1,345,534,000     $1,410,965,000     $1,482,603,000
</TABLE>
    


At December 31, 1996 and 1995, TIAA had interest rate swap contracts outstanding
with a total notional value of $187,355,000 and $105,600,000, respectively.

At  December  31,  1996 and  1995,  TIAA had  foreign  currency  swap  contracts
outstanding  with a total  notional  value  of  approximately  $337,404,000  and
$238,063,000,  respectively.  The net change in  unrealized  gains  (losses)  on
foreign currency swap contracts was approximately  $1,367,000,  $(1,099,000) and
$(7,635,000) for the years ended December 31, 1996, 1995 and 1994, respectively.

During 1996, TIAA entered into five foreign  currency  forward  contracts with a
total notional value of approximately  $12,522,000,  and recorded total premiums
of approximately  $188,000.  All five forward contracts remained  outstanding at
December 31, 1996, and the unamortized  value of the premiums was  approximately
$188,000.  Unrealized gains on the forward contracts were approximately  $28,000
for the year ended December 31, 1996.

During  1996,  TIAA  wrote  four swap  options  with a total  notional  value of
$132,000,000,  and received a total premium of  approximately  $554,000.  One of
these swap options  expired and one was  exercised  during the year,  with total
notional values of $30,000,000 and $44,000,000,  respectively. The interest rate
swap  contract  created from the exercise of the swap option is reflected in the
aggregate  totals for  interest  rate swap  contracts  disclosed  in the related
paragraph above. At December 31, 1996, the unamortized value of the premiums was
approximately  $434,000,  and two swap options remained outstanding with a total
notional value of  $58,000,000.  During 1996, TIAA purchased three interest rate
cap  contracts  with a total  notional  value of  $32,520,000,  and paid a total
premium  of  approximately  $553,000.  All  three  interest  rate cap  contracts
remained  outstanding  at December 31, 1996,  and the  unamortized  value of the
premiums  was  approximately  $507,000.  TIAA  received  no  payments  under the
interest rate cap contracts during 1996.

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,
1996 and 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%. TIAA employs a system to monitor

                                     B-68
<PAGE>


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

Note 3--Investments--(Continued)

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.

At December 31, 1996 and 1995, the carrying values of mortgage loan  investments
were  diversified  by property type and  geographic  region as follows:  

   
<TABLE>
<CAPTION>
Property Type              1996             1995
- ---------------------   --------------- ----------------
<S>                      <C>             <C>
Office buildings ......      41.3%            41.1%
Shopping centers ......      29.4             30.6
Mixed-use projects ....      10.7              9.9
Apartments ............       7.3              8.1
Industrial buildings ..       5.4              3.9
Hotels ................       4.2              4.6
Other .................       1.7              1.8
                         --------------- ----------------
    Total .............     100.0%           100.0%
                         =============== ================
Geographic Region
 ---------------------
West ..................      28.1%            29.2%
Northeast .............      22.5             23.1
Midwest ...............      20.5             20.4
Southeast .............      18.6             17.1
Southwest/Plains ......      10.3             10.2
                         --------------- ----------------
    Total .............     100.0%           100.0%
                         =============== ================
</TABLE>
    

At December 31, 1996 and 1995,  approximately 22% and 24%, respectively,  of the
mortgage portfolio was invested in California and is included in the West region
shown above.

At December 31, 1996, the contractual maturity schedule of mortgage loans is
shown below:

   
<TABLE>
<CAPTION>
                                          Carrying Value
                                        ------------------
<S>                                     <C>
Due in one year or less ...............   $ 1,467,338,932
Due after one year through five years .     3,710,129,134
Due after five years through ten years      9,137,638,879
Due after ten years ...................     5,758,895,332
                                        ------------------
    Total .............................   $20,074,002,277
                                        ==================
</TABLE>
    

                                      B-69
<PAGE>


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

Note 3--Investments--(Continued)

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, 1996,  outstanding  forward commitments for future mortgage loan
investments approximated $1,217,430,000, including commitments under litigation.
Of this,  $836,936,000 is scheduled for  disbursement  in 1997,  $309,276,000 in
1998 and $71,218,000 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 1997, $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 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 1997.

At December 31, 1996, 1995 and 1994, the aggregate  carrying values of mortgages
with restructured or modified terms, as defined by generally accepted accounting
principles,  were  approximately  $621,056,000,  $872,377,000 and  $913,551,000,
respectively.  For the  years  ended  December  31,  1996,  1995 and  1994,  the
investment  income  earned  on such  mortgages  was  approximately  $43,408,000,
$57,142,000 and $41,643,000,  respectively,  which would have been approximately
$68,371,000,  $96,625,000 and $101,394,000,  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, 1996 and 1995,  the carrying  values of real estate  investments
were  diversified  by property type and  geographic  region as follows:  

   
<TABLE>
<CAPTION>
Property Type                                               1996             1995
- -----------------------------------------------------   --------------- ----------------
<S>                                                           <C>             <C>
Office buildings ....................................         63.2%            61.7%
Shopping centers ....................................         16.3             15.2
Mixed-use projects ..................................          7.3              7.3
Industrial buildings ................................          3.5              3.4
Income-producing land underlying improved real estate          3.5              3.3
Land held for future development ....................          1.8              2.0
Apartments ..........................................          0.4              0.7
Other ...............................................          4.0              6.4
                                                        --------------- ----------------
    Total ...........................................        100.0%           100.0%
                                                        =============== ================
</TABLE>
    

                                      B-70
<PAGE>


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

Note 3--Investments--(Concluded)

   
<TABLE>
<CAPTION>
Geographic Region      1996          1995
- -----------------  ------------  ------------
<S>                   <C>           <C>
Midwest                34.6%        34.8%
Southeast              26.0         24.7
Northeast              14.5         14.2
West                   14.4         16.2
Southwest/Plains       10.5         10.1
                  ------------  ------------
    Total             100.0%       100.0%
                  ============  ============
</TABLE>
    


At December 31, 1996 and 1995,  approximately  12% of the real estate  portfolio
was invested in Minnesota  and  included in the Midwest  region shown above.  At
December  31,  1995,  approximately  12% of the real estate  portfolio  was also
invested  in  California  and  included  in the West  region  shown  above.  The
percentage of the portfolio  invested in California  declined to 10% at December
31, 1996.

At December 31, 1996,  outstanding  forward  commitments  for future real estate
investments approximated $99,640,000.  Under these commitments,  it is estimated
that  $79,412,000  will be disbursed in 1997 and $20,228,000 in later years. The
funding of real estate investment  commitments is contingent upon the properties
meeting specified construction, leasing, occupancy and other requirements.

Depreciation expense on real estate investments for the years ended December 31,
1996,   1995  and  1994,  was   approximately   $135,982,000,   $98,198,000  and
$84,872,000,  respectively;  the amount of accumulated  depreciation at December
31, 1996 was approximately $646,662,000.

Asset Valuation Reserves: The AVR balances at December 31, 1996 and 1995 were
comprised of the following asset-specific reserves:

   
<TABLE>
<CAPTION>
                                   1996                 1995
                            -------------------  -------------------
<S>                         <C>                  <C>
Bonds and preferred stock     $  692,863,748       $  673,859,636
Mortgages                        647,666,546          564,444,067
Real Estate                      707,054,921          514,833,826
Common stock                      53,869,704           62,372,040
Other invested assets             33,466,350           45,358,322
                            -------------------  -------------------
    Total                     $2,134,921,269       $1,860,867,891
                            ===================  ===================
</TABLE>
    

                                      B-71
<PAGE>


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

Note 4--Investment Income and Capital Gains and Losses

Net Investment Income: For the years ended December 31, 1996, 1995 and 1994,
the components of net investment income were as follows:

   
<TABLE>
<CAPTION>
                                                         1996               1995               1994
                                                   -----------------  -----------------------------------
<S>                                                <C>                <C>              <C>
Gross Investment Income:
 Bonds ...........................................  $4,397,330,653     $4,113,077,743     $3,591,625,656
 Mortgages .......................................   1,704,612,536      1,688,836,730      1,613,072,996
 Real Estate (net of property expenses, taxes and
   depreciation) .................................     349,550,153        279,016,562        298,290,866
 Stocks ..........................................      14,512,747         24,460,434         12,296,076
 Other long-term investments .....................      16,299,166         16,706,459         10,794,114
 Cash and short-term investments .................      64,600,106         52,050,980         37,997,294
 Other ...........................................      30,748,262          8,500,640          9,894,077
                                                   -----------------  -----------------------------------
    Total ........................................   6,577,653,623      6,182,649,548      5,573,971,079
Less investment expenses .........................    (111,487,052)      (112,287,010)      (102,523,873)
                                                   -----------------  -----------------------------------
Net investment income before amortization of net
  IMR gains ......................................   6,466,166,571      6,070,362,538      5,471,447,206
Plus amortization of net IMR gains ...............      59,362,364         38,134,446         14,624,032
                                                   -----------------  -----------------------------------
Net investment income ............................  $6,525,528,935     $6,108,496,984     $5,486,071,238
                                                   =================  ===================================
</TABLE>
    

Participation income received on securities,  mortgages and real estate included
in the above table was approximately $21,121,000, $28,088,000 and $27,488,000 in
1996, 1995 and 1994, respectively.

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  8.17%,   8.29%  and  8.11%  in  1996,  1995  and  1994,
respectively.

Future  rental income  expected to be received  during the next five years under
existing real estate  leases in effect as of December 31, 1996 is  approximately
$510,962,000 in 1997,  $460,487,000 in 1998,  $396,760,000 in 1999, $322,444,000
in 2000 and $244,048,000 in 2001.

                                      B-72
<PAGE>


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

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

Realized Capital Gains and Losses: For the years ended December 31, 1996,
1995 and 1994, the net realized capital gains (losses) on sales, redemptions
and writedowns of investments computed under the specific identification
method were as follows:

   
<TABLE>
<CAPTION>
                                                                1996                 1995                1994
                                                         -------------------  ------------------- -------------------
<S>                                                        <C>                  <C>                 <C>
Bonds .................................................     $  83,521,853       $  32,698,203        $  23,169,838
Mortgages .............................................      (120,569,347)       (204,033,034)        (103,763,171)
Real Estate ...........................................        62,836,567          99,207,556          (24,555,825)
Stocks ................................................       123,374,256           9,808,562            5,435,716
Other long-term investments ...........................        27,068,040           7,885,199            1,550,624
Cash and short-term investments .......................       (13,797,036)           (758,274)           2,377,735
Other .................................................            14,400           1,360,695              714,129
                                                         -------------------  ------------------- -------------------
Total realized gains (losses) before capital gains tax        162,448,733         (53,831,093)         (95,070,954)
Capital gains (tax) benefit ...........................         1,501,742          (2,433,800)                   0
                                                         -------------------  ------------------- -------------------
    Total .............................................     $ 163,950,475       $  (56,264,893)      $  (95,070,954)
                                                         ===================  =================== ===================
</TABLE>
    

Proceeds from sales and redemptions of long-term bond  investments  during 1996,
1995  and   1994   were   approximately   $4,329,771,000,   $3,822,394,000   and
$3,685,078,000,   respectively.   Gross  gains  of  approximately  $133,807,000,
$122,093,000  and  $96,579,000  and gross losses of  approximately  $45,397,000,
$49,736,000 and $75,097,000 were realized on these sales and redemptions  during
1996, 1995 and 1994, respectively.

Unrealized Capital Gains and Losses: For the years ended December 31, 1996, 1995
and 1994, the net changes in unrealized  capital gains (losses) on  investments,
resulting in a net increase (decrease) in the valuation of investments,  were as
follows:

   
<TABLE>
<CAPTION>
                                         1996                 1995                1994
                                  -------------------  ------------------- -------------------
<S>                               <C>                  <C>                 <C>
Bonds                                $  3,982,108         $ 51,534,565        $ 64,026,744
Mortgages                               2,393,812           (1,807,561)         (3,125,696)
Real Estate                            20,766,890          (42,391,326)        (37,141,679)
Stocks                                (26,004,886)          26,290,762          19,432,861
Other long-term investments            10,306,026           22,455,069             824,045
Cash and short-term investments             8,605                    0           1,285,511
Other                                  18,999,590           (3,375,400)         (6,394,850)
                                  -------------------  ------------------- -------------------
    Total                            $ 30,452,145         $ 52,706,109        $ 38,906,936
                                  ===================  =================== ===================
</TABLE>
    

                                    B-73
<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,  1996  and 1995 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, 1996                                 Value               Value             Fair Value
 ----------------------------------------- -------------------  ------------------- -------------------
<S>                                        <C>                  <C>                 <C>
Assets
 Bonds                                                           $56,092,130,827      $59,288,908,925
 Mortgages                                                        20,074,002,277       20,605,405,622
 Stocks                                                              355,093,378          355,093,378
 Cash and short-term investments                                     615,082,177          615,082,177
 Policy loans                                                        187,636,651          187,636,651
Liabilities
 Teachers Personal Annuity--Fixed Account                            700,580,748          700,580,748
Other financial instruments
 Foreign currency swap contracts              $337,403,818            (6,031,762)         (26,524,318)
 Foreign currency forward contracts             12,522,424               216,215               30,162
 Interest rate swap contracts                  187,355,000                                  8,463,177
 Swap options                                   58,000,000              (433,554)            (308,108)
 Interest rate cap contracts                    32,520,000               506,579              443,878
 Stock warrants                                                                                    --
December 31, 1995
 -----------------------------------------
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
 Foreign currency swap contracts              $238,063,450            (7,398,975)         (27,116,738)
 Interest rate swap contracts                  105,600,000                                 15,152,000
 Stock warrants                                                                             6,532,500
</TABLE>
    

                                      B-74
<PAGE>


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

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

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, 1996 and 1995 were
as follows: 

   
<TABLE> 
<CAPTION>
                                          1996                                     1995
                         --------------------------------------- ----------------------------------------
                              Carrying            Estimated            Carrying            Estimated
                                Value             Fair Value            Value              Fair Value
                         -------------------  ------------------- -------------------  -------------------
<S>                      <C>                  <C>                 <C>                  <C>
Publicly traded bonds      $33,088,013,741     $34,773,725,991     $28,152,735,556      $31,029,476,823
Privately placed bonds      23,004,117,086      24,515,182,934      20,683,095,502       22,906,156,553
                         -------------------  ------------------- -------------------  -------------------
    Total                  $56,092,130,827     $59,288,908,925     $48,835,831,058      $53,935,633,376
                         ===================  =================== ===================  ===================
</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.

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

Foreign Currency Forward  Contracts:  The fair value of foreign currency forward
contracts,  which are used for hedging  purposes,  is the  estimated net gain or
(loss) that TIAA would record if the foreign  currency  forward  contracts  were
liquidated at year-end. The fair value of the foreign currency forward contracts
was estimated  internally  based on future cash flows and  anticipated  exchange
relationships,  and such values were reviewed for reasonableness  with estimates
from external parties, including TIAA's counterparties.

Interest Rate Swap  Contracts:  The fair value of interest rate swap  contracts,
which are 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, and such values were reviewed for reasonableness with
estimates from external parties, including TIAA's counterparties.

                                     B-75
<PAGE>


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

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

Swap  Options:  The  fair  value of swap  options,  which  are used for  hedging
purposes,  is the estimated  amount that TIAA would receive or (pay) if the swap
options  were  liquidated  at  year-end.  The fair value of the swap options was
estimated by external  parties,  including TIAA's  counterparties,  using option
pricing  models,  and such values were reviewed  internally  for  reasonableness
using option pricing software developed by independent third parties.

Interest  Rate Cap  Contracts:  The fair value of interest  rate cap  contracts,
which are used for hedging  purposes,  is the  estimated  amount that TIAA would
receive or (pay) if the interest rate cap contracts were liquidated at year-end.
The fair value of the  interest  rate cap  contracts  was  estimated by external
parties, including TIAA's counterparties,  using option pricing models, and such
values were reviewed internally for reasonableness using option pricing software
developed by independent third parties.

Stock Warrants:  The fair value of stock warrants represents the excess, if any,
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.

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  $274,447,000,   $226,645,000  and
$199,396,000  in 1996,  1995 and 1994,  respectively,  are not  included  in the
statements of operations and had no effect on TIAA's operations.

                                     B-76
<PAGE>


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

Note 6--Management Agreements--(Continued)

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 (see Note 11),
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.

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 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 $20,808,000, $19,467,000 and $17,828,000 in
1996, 1995 and 1994, 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 $3,022,000,  $2,273,000
and  $2,307,000  for 1996,  1995 and 1994,  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.

                                     B-77
<PAGE>


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

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, 1996 and 1995,  the carrying  values of TIAA's
investments in real estate  subsidiaries and other affiliates were approximately
$4,234,818,000  and  $4,599,673,000,   respectively.  Subsidiary  total  assets,
liabilities and gross rental income of real estate  subsidiaries,  as of and for
the years ended  December  31,  1996 and 1995,  were  approximately  as follows:
   
<TABLE>
<CAPTION>
                             1996                 1995
                      -------------------  -------------------
<S>                   <C>                  <C>
Assets                  $5,149,487,000       $5,523,739,000
Liabilities                933,678,000          981,438,000
Gross rental income        760,704,000          841,970,000
</TABLE>
    

Earnings of approximately  $238,313,000,  $164,676,000 and $210,302,000 in 1996,
1995 and  1994,  respectively,  primarily  from  real  estate  subsidiaries  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, 1996 and 1995, the carrying values of TIAA real estate
subsidiaries   that  are   partners  in  joint   ventures   were   approximately
$2,242,791,000 and $2,371,931,000.  Joint venture total assets,  liabilities and
gross rental  income,  as of and for the years ended December 31, 1996 and 1995,
were approximately as follows: 

   
<TABLE>
<CAPTION>
                             1996                 1995
                      -------------------  -------------------
<S>                   <C>                  <C>
Assets                  $3,099,467,000       $3,437,761,000
Liabilities              1,116,222,000        1,233,262,000
Gross rental income        484,657,000          608,507,000
</TABLE>
    

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

   
<TABLE>
<CAPTION>
                            1996                 1995
                     -------------------  -------------------
<S>                  <C>                  <C>
Assets                 $2,981,156,000       $3,307,523,000
Liabilities               778,312,000          937,673,000
Gross rental income       455,196,000          551,259,000
</TABLE>
    

Net  income  earned by the  subsidiaries  from  joint  venture  investments  was
approximately $130,887,000,  $60,689,000 and $92,342,000 in 1996, 1995 and 1994,
respectively.  Some of the real estate joint  ventures have mortgage  loans from
TIAA. At December 31, 1996 and 1995, the unpaid principal of such mortgage loans
was approximately $782,460,000 and $826,216,000, respectively.

                                      B-78
<PAGE>


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

Note 9--Termination of Business in Canada

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 (U.S.) 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.
The financial  effect of TIAA's  withdrawal from Canada is reflected in the 1996
statement of operations,  and the  transaction  had no material effect on TIAA's
financial results.  TIAA has no continuing material  obligation  associated with
its withdrawal from the Canadian insurance market.

Note 10--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 11--Subsequent Events

Effective  January 1, 1997,  TIAA VA Holdings,  Inc.  merged into TIAA Holdings,
Inc.  ("THI"),  a wholly-owned  subsidiary of TIAA,  and TIAA VA Holdings,  Inc.
ceased to exist.  THI was  established in 1996 as a holding  company for various
subsidiaries of TIAA.

In addition,  effective January 1, 1997, TIAA contributed all of the outstanding
stock of its wholly-owned subsidiary, Macallister Holdings, Inc. ("Macallister")
to  THI.  Macallister  is a  holding  company  that  owns  various  real  estate
subsidiaries.

                                    B-79
<PAGE>

                                     PART C
                               OTHER INFORMATION

<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:
                                                                            Page
          (1) The Registrant--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

          (2) TIAA

   
Chairman's Letter.....................................................B-51
Report of Management Responsibility...................................B-52
Report of Independent Auditors........................................B-53
Audited Financial Statements:
  Balance Sheets .....................................................B-55
  Statements of Operations............................................B-56
  Statements of Changes in Contingency Reserves.......................B-57
  Statements of Cash Flows............................................B-58
Notes to Financial Statements.........................................B-59
    

          (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 amended4/
                (6) (A) Form of Teachers Personal Annuity Contract (effective
                    November 1, 1994) 2/
    

                                      C-1

<PAGE>



   
                    (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, as amended*
               (9)  None
               (10) Not Applicable
               (11) Administrative  Services  Agreement  by and between TIAA and
                    the Registrant, as amended 4/
               (12) (A) Consent of Charles H. Stamm, Esquire*
                    (B) Consent of Sutherland, Asbill & Brennan, L.L.P.*
               (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.

   
4/  Previously filed in Post-Effective Amendment No. 2 to Form N-3 dated March
    26, 1996 (File No. 33-79124) and incorporated herein by reference.
    




                                       C-2

<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

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

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
of Counsel to Law Firm of Dublirer,
Haydon, Straci & Victor
Professor of English As
A Second Language and
Former President
Middlesex County College
155 Mill Road
Edison, New Jersey  08818
    

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


                                       C-3

<PAGE>





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

   
Martin J. Gruber                                                         Trustee
Chairman of the Department of Finance
Nomura Professor of Finance
New York University Stern School of
Business
229 South Irving Street
Ridgewood, New Jersey 07450
    

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 Chief Executive Officer
HRE Properties
321 Railroad Avenue
Greenwich, Connecticut  06830
    


                                       C-4

<PAGE>




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

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

   
Rosalie J. Wolf                                                          Trustee
Treasurer and Chief Investment Officer
The Rockefeller Foundation
420 Fifth Avenue
New York, New York 10018-2702
    

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                                                         Senior Managing                    Senior Managing
TIAA-CREF                                                                Director                           Director
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                                                         Senior Counsel                     Assistant
TIAA-CREF                                                                                                   Secretary
730 Third Avenue                                                                                            and Senior
New York, New York  10017-3206                                                                              Counsel
    

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                          President,
730 Third Avenue                                                         and Chief Counsel,                 Secretary and
New York, New York  10017-3206                                           Investments                        Chief Counsel,
                                                                                                            Investments

Virgil H. Cumming                                                        Executive Vice                     Executive 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


                                       C-5

<PAGE>




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

Douglas Dial                                                             Senior Managing                    Senior Managing
TIAA-CREF                                                                Director                           Director
730 Third Avenue
New York, New York  10017-3206

Eric E. Fisher                                                           Senior Managing                    Senior Managing
TIAA-CREF                                                                Director                           Director
730 Third Avenue
New York, New York  10017-3206

Dennis D. Foley                                                          Director, Research                 Director,
TIAA-CREF                                                                and Development                    Research and
730 Third Avenue                                                                                            Development
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                                                    Vice President and
TIAA-CREF                                                                Chief Counsel, Tax
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

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

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


                                       C-6

<PAGE>




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

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                                                            Second Vice                        Second Vice
TIAA-CREF                                                                President and                      President and
730 Third Avenue                                                         Director                           Director
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                                                               Vice President and
TIAA-CREF                                                                Chief Counsel,
730 Third Avenue                                                         Insurance
New York, New York  10017-3206

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

Larry H. Rubin                                                           Vice                               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


                                       C-7

<PAGE>




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

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

   
John Somers                                                              Executive Vice                     Executive Vice
TIAA-CREF                                                                President                          President
730 Third Avenue
New York, New York  10017-3206

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


                                       C-8

<PAGE>




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

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>



                                       C-9

<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.
HSD Properties, Inc.
Illinois Teachers 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 Four, Inc.
JV Georgia One, Inc.
JV Indiana Three, Inc.
JV Maryland One, 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 Virginia One, Inc.
JV Virginia Two, Inc.
JV Virginia Three, Inc.
JWL Properties, Inc.
Liberty Place Retail, Inc.
Macallister Holdings, Inc.
Mass. Norwood Properties, Inc.
MAV Properties, Inc.
McCandless Joint Venture, Inc.
Minnesota CC Properties, Inc.
Minnesota Teachers Realty Corp.
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, Inc.
T-Land Corp.
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 Holdings, Inc.
TIAA VA Holdings, Inc.
TPI Housing, Inc.
Washington Teachers Properties I, Inc.
Washington Teachers Properities II,
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.
    
                                      C-10

<PAGE>

      (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:

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, 1996, 11,952  contractowners have allocated premiums to
the Separate Account (Stock Index Account).
    



                                      C-11

<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.



                                      C-12

<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 and Representations
    

      (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.


                                      C-13

<PAGE>



   
      (e)  TIAA  represents  that  the  fees  and  charges  deducted  under  the
Contracts,  in the  aggregate,  are  reasonable  in  relation  to  the  services
rendered, the expenses expected to be incurred, and the risks assumed by TIAA.
    

                                      C-14

<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 eleventh day of April, 1997.
    


                                    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                  4/11/97
- -------------------------    Committee and President      
Thomas W. Jones              (Principal Executive Officer)
                             


/s/ Thomas G. Walsh          Executive Vice President                    4/11/97
- -------------------------    (Principal Financial Officer)
Thomas G. Walsh              and Manager                  
                             


/s/ Richard L. Gibbs         Executive Vice President                    4/11/97
- -------------------------    (Principal Accounting Officer)
Richard L. Gibbs             
    





<PAGE>



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

   
/s/ Laurence W. Franz         Manager                                    4/11/97
- -------------------------
Laurence W. Franz


/s/ Jeanmarie C. Grisi        Manager                                    4/11/97
- -------------------------
Jeanmarie C. Grisi


/s/ Richard M. Norman         Manager                                    4/11/97
- -------------------------
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
eleventh day of April, 1997.
    


                                    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                 4/11/97
- -------------------------     Chief Executive Officer      
John H. Biggs                 (Principal Executive Officer)
                              





/s/ Thomas W. Jones           Vice Chairman, President,                 4/11/97
- -------------------------     Chief Operating Officer, and
Thomas W. Jones               Trustee (Principal Financial
                              Officer)                    
                              





/s/ Martin L. Leibowitz       Vice Chairman, Chief                      4/11/97
- -------------------------     Investment Officer, and      
Martin L. Leibowitz           Trustee (Principal Investment
                              Officer)                     
                              





/s/ Richard L. Gibbs          Executive Vice President                  4/11/97
- -------------------------     (Principal Accounting Officer)
Richard L. Gibbs              
    

<PAGE>

   
<TABLE>
<CAPTION>
Signature of Trustee                       Date                 Signature of Trustee                      Date
- --------------------                       ----                 --------------------                      ----
<S>                                        <C>                  <C>                                       <C>
/s/ David Alexander                        4/11/97
- --------------------------------                                -----------------------------------
David Alexander                                                 Dorothy Ann Kelly, O.S.U.


/s/ Marcus Alexis                          4/11/97              /s/ Robert M. O'Neil                      4/11/97
- --------------------------------                                -----------------------------------
Marcus Alexis                                                   Robert M. O'Neil


/s/ Willard T. Carleton                    4/11/97              /s/ Leonard S. Simon                      4/11/97
- --------------------------------                                -----------------------------------
Willard T. Carleton                                             Leonard S. Simon


/s/ Robert C. Clark                        4/11/97              /s/ Ronald L. Thompson                    4/11/97
- --------------------------------                                -----------------------------------
Robert C. Clark                                                 Ronald L. Thompson



- --------------------------------                                -----------------------------------
Flora Mancuso Edwards                                           Paul R. Tregurtha


                                                                /s/ Charles J. Urstadt                    4/11/97
- --------------------------------                                -----------------------------------
Estelle A. Fishbein                                             Charles J. Urstadt


/s/ Frederick R. Ford                      4/11/97              /s/ William H. Waltrip                    4/11/97
- --------------------------------                                -----------------------------------
Frederick R. Ford                                               William H. Waltrip


/s/ Martin J. Gruber                       4/11/97              /s/ Rosalie J. Wolf                       4/11/97
- --------------------------------                                -----------------------------------
Martin J. Gruber                                                Rosalie J. Wolf


/s/ Ruth Simms Hamilton                    4/11/97
- --------------------------------
Ruth Simms Hamilton

</TABLE>
    

<PAGE>



                                  Exhibit Index

Exhibit                                                            
Number         Description of Exhibit                              
- ------         ----------------------                              

   
8(B)           Bylaws of TIAA (as amended)                         

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

12(b)          Consent of Sutherland, Asbill & Brennan, L.L.P.             

13             Consent of Deloitte & Touche LLP                    

16             Schedules for Computation of Performance
               Quotations                                          

27             Financial Data Schedule                             
    



   

                                                                    EXHIBIT 8(B)

                                   TIAA BYLAWS

                                   ARTICLE TWO

                                    Trustees

TIAA and CREF Boards of Trustees, November 13, 1996


                      Section 1. General  Management.  The general management of
the  property,  business and affairs of the  Association  shall be vested in the
board of trustees provided by the charter.  A trustee need not be a stockholder.
At least  one-third  of such  trustees  must not be officers or employees of the
Association  or any entity  controlling,  controlled by, or under common control
with the Association and who are not beneficial owners of a controlling interest
in the voting stock of the Association or any such entity.
    
<PAGE>



   
                                   TIAA BYLAWS

                                  ARTICLE FOUR

                                   Committees

TIAA and CREF Boards of Trustees, November 13, 1996


                      Section  5. Audit  Committee.  The audit  committee  shall
consist of five  trustees  who are not  officers  or salaried  employees  of the
Association.  Two members shall constitute a quorum. The committee shall itself,
or through public accountants or otherwise, make such audits and examinations of
the records and affairs of the Association as it may deem necessary.

                                      * * *

                      Section  1.  Appointment.  At each  annual  meeting of the
board of trustees, the board shall appoint an executive committee, an investment
committee, a nominating and personnel committee, an audit committee, a committee
on reimbursement agreements with CREF, a committee on products and services, and
a committee on corporate  governance and social  responsibility,  each member of
which shall hold office until the close of the next annual  meeting of the board
and until a successor shall be appointed or until the member shall cease to be a
trustee except that for the audit  committee,  the board may specify a different
period of membership.  The board of trustees,  the executive  committee,  or the
chairman may appoint such other trustee committees and subcommittees as may from
time to time be found  necessary  or  convenient  for the proper  conduct of the
business of the Association, and designate their duties.

                      Section 3. Investment Committee.  The investment committee
shall consist of the chief executive  officer,  three other  trustees,  and such
additional trustees, if any, as the board of trustees or the executive committee
may  appoint.  Three  members  shall  constitute  a quorum,  among whom only one
salaried officer of the Association may be counted for that purpose.

                      (a)  Subject  to  review  by the  board  of  trustees  the
investment committee shall determine the investment policies of the Association.

                      (b)  The   investment   committee   shall   supervise  the
investment of the funds of the  Association.  No loan or  investment  other than
policy loans shall be made or disposed of without  authorization  or approval by
the investment committee.

Section 4 is deleted and all subsequent sections are renumbered.
    
<PAGE>



   

                                   TIAA BYLAWS

                                  ARTICLE FOUR

                                   Committees

TIAA and CREF Boards of Trustees, February 21, 1996


           Section  1.  Appointment.  At each  annual  meeting  of the  board of
trustees, the board shall appoint an executive committee, a finance committee, a
mortgage committee, a nominating and personnel committee,  an audit committee, a
committee  on  reimbursement  agreements  with CREF, a committee on products and
services,  and a committee on corporate  governance  and social  responsibility,
each  member of which  shall  hold  office  until  the close of the next  annual
meeting  of the board  and until a  successor  shall be  appointed  or until the
member  shall  cease to be a trustee  except that for the audit  committee,  the
board may specify a different period of membership.  The board of trustees,  the
executive  committee,  or the chairman may appoint such other trustee committees
and  subcommittees as may from time to time be found necessary or convenient for
the proper  conduct of the  business of the  Association,  and  designate  their
duties.
    








                                                                   EXHIBIT 12(A)


   
            [Letterhead of Teachers Insurance and Annuity Association
                              and Charles H. Stamm]


                                                April 11, 1997


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. 3 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)




   
                                                    April 11, 1997
    




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.  3 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, L.L.P.


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

   




                                                                      EXHIBIT 13





INDEPENDENT AUDITORS' CONSENT




We consent to the use in this  Post-Effective  Amendment  No. 3 to  Registration
Statement  No.  33-79124  and  Amendment  No. 6 to  Registration  Statement  No.
811-8520 of TIAA Separate  Account VA-1 ("VA-1") on Form N-3 of our report dated
February 6, 1997 relating to the financial statements of the Stock Index Account
of VA-1 included in the Statement of Additional Information,  which is a part of
such Registration Statement.

We also consent to the use in such Amendments to such Registration Statements of
our report dated March 11, 1997 relating to the financial statements of Teachers
Insurance and Annuity  Association of America ("TIAA") included in the Statement
of Additional Information.  Such report expresses our opinion that the financial
statements present fairly the financial position, results of operations, changes
in  contingency  reserves and cash flows of TIAA in  conformity  with  statutory
accounting practices, a comprehensive basis of accounting as described in Note 2
of those financial  statements,  and not in conformity  with generally  accepted
accounting principles.

We also  consent  to the  reference  to us under the  heading  "Experts"  in the
Statement of Additional Information.


/s/ Deloitte & Touche LLP

DELOITTE & TOUCHE LLP
New York, New York
April 11, 1997
    



   

                                                                      EXHIBIT 16

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



<TABLE>
<CAPTION>
                                          January 1, 1996                          26 months (From November 1, 1994
                                                 to                                  Commencement of operations to
                                          December 31, 1996                                December 31, 1996)
                                          -----------------                                ------------------
<S>                                              <C>                                             <C>     
Hypothetical initial
payment of $1,000 (P)                            $1,000                                          $1,000


Accumulation unit value:

At start of period (A)                           $34.4112                                        $25.8318

At end of period (B)                             $41.8230                                        $41.8230


Ending value of
hypothetical investment
(Ev) = P x (B/A)                                 $1,215.39                                       $1,619.05


Cumulative rate of total
return = {(EV/P) - 1} x 100                      21.54%                                           61.91%

Number of years
in period (n)                                    1                                                2.17

Net change factor (1 + T)
= EV/P                                           1.2154                                           1.6191

Average annual compound
rate of total return (T)                         21.54%                                           24.91%
</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
<MULTIPLIER>                                   1
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                           DEC-31-1996
<PERIOD-END>                                DEC-31-1996
<INVESTMENTS-AT-COST>                       235,212,131
<INVESTMENTS-AT-VALUE>                      283,894,180
<RECEIVABLES>                                 1,503,067
<ASSETS-OTHER>                                        0
<OTHER-ITEMS-ASSETS>                            494,960
<TOTAL-ASSETS>                              285,892,207
<PAYABLE-FOR-SECURITIES>                      2,846,861
<SENIOR-LONG-TERM-DEBT>                               0
<OTHER-ITEMS-LIABILITIES>                             0
<TOTAL-LIABILITIES>                           2,846,861
<SENIOR-EQUITY>                                       0
<PAID-IN-CAPITAL-COMMON>                              0
<SHARES-COMMON-STOCK>                         6,767,696
<SHARES-COMMON-PRIOR>                         2,604,605
<ACCUMULATED-NII-CURRENT>                             0
<OVERDISTRIBUTION-NII>                                0
<ACCUMULATED-NET-GAINS>                               0
<OVERDISTRIBUTION-GAINS>                              0
<ACCUM-APPREC-OR-DEPREC>                              0
<NET-ASSETS>                                283,045,346
<DIVIDEND-INCOME>                             3,932,066
<INTEREST-INCOME>                               103,095
<OTHER-INCOME>                                        0
<EXPENSES-NET>                                 (751,713)
<NET-INVESTMENT-INCOME>                       3,283,448
<REALIZED-GAINS-CURRENT>                      2,455,871
<APPREC-INCREASE-CURRENT>                    32,294,163
<NET-CHANGE-FROM-OPS>                        38,033,482
<EQUALIZATION>                                        0
<DISTRIBUTIONS-OF-INCOME>                             0
<DISTRIBUTIONS-OF-GAINS>                              0
<DISTRIBUTIONS-OTHER>                                 0
<NUMBER-OF-SHARES-SOLD>                       4,163,091
<NUMBER-OF-SHARES-REDEEMED>                           0
<SHARES-REINVESTED>                                   0
<NET-CHANGE-IN-ASSETS>                      193,417,753
<ACCUMULATED-NII-PRIOR>                               0
<ACCUMULATED-GAINS-PRIOR>                             0
<OVERDISTRIB-NII-PRIOR>                               0
<OVERDIST-NET-GAINS-PRIOR>                            0
<GROSS-ADVISORY-FEES>                           567,238
<INTEREST-EXPENSE>                                    0
<GROSS-EXPENSE>                               1,177,894
<AVERAGE-NET-ASSETS>                        188,831,216
<PER-SHARE-NAV-BEGIN>                            34.411
<PER-SHARE-NII>                                    .657
<PER-SHARE-GAIN-APPREC>                           6.755
<PER-SHARE-DIVIDEND>                                  0
<PER-SHARE-DISTRIBUTIONS>                             0
<RETURNS-OF-CAPITAL>                                  0
<PER-SHARE-NAV-END>                              41.823
<EXPENSE-RATIO>                                    .400
<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