TIAA SEPARATE ACCOUNT VA 1
485BPOS, 2000-03-31
Previous: INLAND REAL ESTATE CORP, PREM14A, 2000-03-31
Next: TIAA SEPARATE ACCOUNT VA 1, 485BPOS, 2000-03-31






    As filed with the Securities and Exchange Commission on March 30, 2000



                                 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.  6                      [X]



                                and/or

    REGISTRATION STATEMENT UNDER THE INVESTMENT COMPANY ACT OF 1940      [X]


                              Amendment No.  9                           [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                     Steven B. Boehm, Esquire
Teachers Insurance and Annuity                Sutherland, Asbill & Brennan LLP
       Association of America                 1275 Pennsylvania Avenue, N.W.
730 Third Ave                                 Washington, D.C. 20004-2415
New York, New York 10017-3206


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

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



                 |_|      immediately upon filing pursuant to paragraph (b)
                 |X|      on April 1, 2000 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.

Title & Securities Being Registered: Interests in a separate account funding
variable annuity contracts.
<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>                                                     <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>                                                   <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 Transfer 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>
Teachers Insurance and Annuity Association
Teachers Personal Annuity
individual deferred variable annuities


Prospectus

     Funded Through
      TIAA Separate Account VA-1


                                  [TIAA LOGO]

April 1, 2000

<PAGE>


Prospectus
Dated April 1, 2000

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 non-profit or publicly supported colleges, universities, and
other educational and research organizations and for other eligible persons.
Its main purpose is to accumulate, invest, and then disburse funds for lifetime
income or through other payment options.

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

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


More information about the separate account and the variable component of the
contract is on file with the Securities and Exchange Commission (SEC) in a
"Statement of Additional Information" (SAI) dated April 1, 2000. 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 nor has the commission passed upon the accuracy or adequacy
of this Prospectus. Any representation to the contrary is a criminal offense.

An investment in the contract is not a deposit of the TIAA-CREF Trust Company,
FSB, and is not insured or guaranteed by the Federal Deposit Insurance
Corporation (FDIC) or any other government agency.


The date of this prospectus is April 1, 2000.


                                                                               1
<PAGE>

Table of Contents

3  Definitions

5  Summary

8  Condensed Financial Information

9  Teachers Insurance and Annuity
   Association of America

10 The Separate Account

10 Adding, Closing, or Substituting Portfolios

11 Investment Practices

15 Performance Information

15 Valuation of Assets

15 Management and Investment Advisory
   Arrangements

16 The Contract

16   Eligible Purchasers of the Contract

16   Remitting Premiums

18   Accumulation Units

19   The Fixed Account

19   Transfers Between the Separate Account and  the Fixed Account

20   Cash Withdrawals

20   General Considerations for All Transfers
     and Cash Withdrawals

20   Tax Issues

21   Charges

22   The Annuity Period

23   Income Options

24   Death Benefits

27  Timing of Payments

27  Federal Income Taxes

31  Voting Rights

31  General Matters

33  Distribution of the Contracts

33  Legal Proceedings

34  Table of Contents for Statement of
    Additional Information

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.


 2
<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.


                                                                               3
<PAGE>

Eligible Institution

A public or private institution in the United States that is nonproprietary and
nonprofit, and the main purpose of which is 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.


  4
<PAGE>

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 19) . The
contract is an individual deferred annuity that is available to any employee,
trustee or retired employee of an eligible institution, or his or her spouse
(or surviving spouse) as well as certain other eligible persons (see "Eligible
Purchasers of the Contract," page 16).



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, 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. (Advisors), 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.


                                                                               5
<PAGE>

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 22).


The table at the bottom of this page 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.


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 21.


"Free Look" Right


Until the end of the period of time specified in the contract (the "free look"
period), you can examine the contract and return it to TIAA for a refund. The
time period will depend on the state in which you live. In states that permit
it, we'll refund the accumulation value calculated on the date that you mailed
or delivered the contract and the refund request to us. In states that don't
allow us to refund accumulation value only, we'll refund the premiums you paid
to the contract. If you live in a state that requires refund of premiums (see
page 18) 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 returned 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



<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>

 6
<PAGE>

transfers from the separate account to one in any 90-day period. All transfers
must be for at least $250 or your entire account balance. All cash withdrawals
must be for at least $1,000 or your entire account balance.


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 23, and "Federal Income Taxes,"
page 27.



                                                                               7
<PAGE>

Condensed Financial Information

Below you'll find condensed audited financial information for the separate
account for the periods presented. 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
                                                      Year Ended December 31,                          registration)
                               ---------------------------------------------------------------------  to December 31,
                                    1999          1998          1997          1996          1995          1994(1)
                               ------------- ------------- ------------- ------------- ------------- -----------------
<S>                              <C>           <C>           <C>           <C>           <C>             <C>
Per accumulation unit data:
 Investment income               $  0.961      $  0.908      $  0.847      $  0.807      $  0.745        $  0.138
 Expense charges                    0.270         0.223         0.182         0.150         0.170           0.023
                                 --------------------------------------------------------------------------------
Investment income-net               0.691         0.685         0.665         0.657         0.575           0.115
Net realized and unrealized
 gain (loss) on investments        13.051        12.407        12.429         6.755         8.565         ( 0.676)
                                 --------------------------------------------------------------------------------
Net increase (decrease) in
 accumulation unit value           13.742        13.092        13.094         7.412         9.140         ( 0.561)
Accumulation unit value:
 Beginning of period               68.009        54.917        41.823        34.411        25.271          25.832
                                 --------------------------------------------------------------------------------
 End of period                   $ 81.751      $ 68.009      $ 54.917      $ 41.823      $ 34.411        $ 25.271
                                 ================================================================================
Ratios to average net assets:
 Expenses(2)                         0.37%         0.37%         0.37%         0.40%         0.55%           0.09%
Investment income-net                0.95%         1.14%         1.36%         1.74%         1.87%           0.45%
Portfolio turnover rate             37.93%        45.93%         2.39%         4.55%         0.98%           0.04%
Thousands of accumulation
 units outstanding at end
 of period                         12,630        11,145         9,901         6,768         2,605           1,171
</TABLE>


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

(2) Advisors has agreed to waive a portion of its investment advisory fee.
    Without this waiver the Stock Index Account's expense ratio for the periods
    listed would have been higher (see Note 3 of the notes to financial
    statements).

 8
<PAGE>

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.


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 one of the largest retirement
systems in the world, based on assets under management. TIAA-CREF serves
approximately 2.2 million people at about 9,600 institutions. As of December
31, 1999, TIAA's assets were approximately $110 billion; the combined assets
for TIAA and CREF totalled approximately $288 billion (although CREF doesn't
stand behind TIAA's guarantees).



                                                                               9
<PAGE>

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, most of 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 27) .

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, 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


10
<PAGE>

(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. Advisors manages the separate
account's assets (see "Management and Investment Advisory Arrangements," page
15) . Personnel of Advisors, a subsidiary of TIAA, also manage assets of one or
more CREF accounts on behalf of TIAA-CREF Investment Management, LLC, an
investment adviser which is also a TIAA subsidiary. Personnel of Advisors also
manage assets of other investment companies, including TIAA-CREF Life Funds,
TIAA-CREF Mutual Funds and TIAA-CREF Institutional Mutual Funds. 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


                                                                              11
<PAGE>

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


Investment Mix

The separate account attempts to track the U.S. stock market as a whole by
investing substantially all of its assets in stocks included in the Russell
3000[RegTM] 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.

We will, however, use proprietary quantitative scoring and trading techniques
to attempt to slightly outperform the Russell 3000 Index.

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 the
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
$178 million to $407.2 billion, with an average of $5.34 billion as of December
31, 1999.




12
<PAGE>

The Frank Russell Company includes stocks in the Index solely on their market
capitalization and weights them by relative market value. The Frank Russell
Company can change stocks and their weightings in the Index. 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 isn't promoted, endorsed, sponsored or sold by and isn't
affiliated with the Frank Russell Company. A stock's presence in the Russell
3000 doesn't mean that the Frank Russell Company believes that it's an
attractive investment. The 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 the 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.


                                                                              13
<PAGE>

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.


Repurchase Agreements

The separate account can use repurchase agreements to manage cash balances. 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 331/3 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.



14
<PAGE>

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 32).


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
determined in good faith under the direction of the management committee. We
may also use "fair value" in certain other circumstances. 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 indirect 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


                                                                              15
<PAGE>

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. Transactions in securities by those individuals must be
reported and approved and they must also 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. We offer the contracts to residents
of all fifty states, the District of Columbia and the United States Virgin
Islands.


Eligible Purchasers of the Contract

An employee, trustee or a retiree of an eligible institution can purchase a
contract. For this purpose, an individual who is at least 55 years old and has
completed at least five years of service at an eligible institution is
considered to be a "retiree." A spouse (or surviving spouse) of an employee,
trustee or retiree of an eligible institution can also purchase a contract. Any
individual who owns a TIAA or CREF annuity contract or certificate or
individual insurance policy, as well as the spouse or surviving spouse of such
a person can also purchase a contract.

Remitting Premiums
Initial Premiums We'll issue you a contract as soon as we receive your
completed application and your initial premium of at least $250 at our home
office, even if you don't initially allocate any premiums to the separate
account. Please send your check, payable to TIAA, along with your application
to:


     TIAA-CREF
     P.O. Box 530189
     Atlanta, GA 30353-0189


(The $250 minimum doesn't apply if application and payment of at least $25 is
accompanied by an agreement for electronic funds transfer (EFT) or if you are
using payroll deduction. We also reserve the right to temporarily waive the
$250 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


16
<PAGE>

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.

Additional Premiums Subsequent premiums must be for at least $25. Send a check
payable to TIAA, along with a personalized payment coupon (supplied upon
purchasing a contract) to:

     TIAA-CREF
     P.O. Box 530195
     Atlanta, GA 30353-0195


If you don't have a coupon, use a separate piece of paper to give us your name,
address and contract number. These premiums will be credited as of the business
day we receive them. Currently, TIAA will accept premiums at any time both the
contractowner and the annuitant are living and your contract is in the
accumulation period. However, we reserve the right not to accept premiums under
this contract after you have been given three months' notice. If TIAA stops
accepting premiums under this contract, we will accept premiums under a new
contract issued to you with the same annuitant, annuity starting date,
beneficiary, and methods of benefit payment as those under this contract at the
time of replacement.

Electronic Payment You may make initial or subsequent investments by electronic
payment. A federal wire is usually received the same day and an ACH is usually
received by the second day after transmission. Be aware that your bank may
charge you a fee to wire funds, although ACH is usually less expensive than a
federal wire. Here's what you need to do:

1. If you are sending in an initial premium, send us your application;

2. Instruct your bank to wire money to:
            Citibank, N.A.
            ABA Number 021000089
            New York, NY
            Account of: TIAA
            Account Number: 4068-4865

3. Specify on the wire:

   - Your name, address and Social Security Number(s) or Taxpayer
     Identification Number

   - Indicate if this is for a new application or existing contract (provide
     contract number if existing)

Certain Restrictions 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:


                                                                              17
<PAGE>

<TABLE>
                                                                  "Free Look"
Jurisdiction                                                      Period (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 32) .


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 22). 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 24) .

The value of the accumulation units will depend mainly on investment
experience, though the unit value reflects expense deductions from assets (see
"Charges," page 21) . 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)


18
<PAGE>

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 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 $250 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).



                                                                              19
<PAGE>

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 $250. Currently, there's no charge for cash withdrawals.

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


General Considerations for All Transfers and Cash Withdrawals

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

Transfers and cash withdrawals are effective at the end of the business day we
receive your request and any required information and documentation. Transfers
and cash withdrawals made at any time other than during a business day will be
effective at the close of the next business day. 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, call our Automated
Telephone Service at 1 800 842-2252 (there is an option to speak with a live
person, if you wish) or use our Inter/ACT Service over the Internet at
www.tiaa-cref.org. If you make a telephone or Internet transfer at any time
other than during a business day, it will be effective at the close of the next
business day. We can suspend or terminate your ability to transfer by telephone
or over the Internet at any time for any reason.


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 or penalties as well. For details,
see "Federal Income Taxes," page  27.


20
<PAGE>

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 indirect 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.

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


                                                                              21
<PAGE>

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. 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. We transfer your separate account accumulation to the fixed account on
that day. 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 annuity
option chosen, the ages of the annuitant and (under a survivor income option)
the annuity partner, and the annuity purchase rates at that time. (These will
not be lower than the rates provided in your contract.) Payments won't change
while the annuitant and the annuity partner (under a survivor income option)
are alive. After the end of the accumulation period, your contract will no
longer participate in the separate account. The total value of annuity payments
may be more or less than total premiums paid by the contractowner.

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


22
<PAGE>

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 of the annuitant's ninetieth
birthday). You can change the annuity starting date at any time before annuity
payments begin (see "Choices and Changes," page 31). 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 32.) 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. 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 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. You have a number of different annuity
options to choose among.


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


                                                                              23
<PAGE>

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 continues 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.

  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.


  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.


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


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


Death Benefits

Death benefits become payable when we receive proof that you or the annuitant
has died during the accumulation period. When you fill out an application for a
contract, you name one or more beneficiaries to receive the death benefit if
you die. You can change your beneficiary at any time during the accu-


24
<PAGE>

mulation period (see "Choices and Changes," page 31). 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 19). 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 32.) 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 have the
option of paying the entire death benefit to the death benefit payee within five
years of death, using the Payments for a Fixed Period method. If the
contractowner isn't a natural person (e.g., it's an estate or a corporation),
we'll apply these distribution requirements if the annuitant dies.


                                                                              25
<PAGE>

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 28.) 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 31). Federal tax law says the guaranteed period selected
can't exceed the death benefit payee's life expectancy.

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

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

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


26
<PAGE>

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 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


                                                                              27
<PAGE>

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.


28
<PAGE>

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

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

Withdrawals If you withdraw funds from your contract before the annuity
starting date, IRC section 72(e) usually deems taxable any amounts received to
the extent that the accumulation value immediately before the withdrawal
exceeds the investment in the contract. Any 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. Generally, under the
Interest Payments method the death benefit will be taxed as though it were
distributed as a single-sum payment at the beginning of the payment period,
with interest taxed 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 591/2;

(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.



                                                                              29
<PAGE>

Possible tax changes Legislation is proposed from time to time that would
change the taxation of annuity contracts. It is possible that such legislation
could be enacted and that it could be retroactive (that is, effective prior to
the date of the change). You should consult a tax adviser with respect to
legislative developments and their effect on the Contract.


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 and its affiliates 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 22), 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 adviser.


30
<PAGE>

Voting rights

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

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

When we use the phrase "majority of outstanding voting securities" in this
prospectus and the SAI, we mean the lesser of (a) 67 percent of the voting
securities present, as long as the holders of at least half the voting
securities are present or represented by proxy; or (b) 50 percent of the
outstanding voting securities. If a majority of outstanding voting securities
isn't required to decide a question, we'll 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 16).


Telephone and Internet Transactions

You can use our Automated Telephone Service (ATS) or our Inter/ACT System over
the Internet to check your accumulation balances and/or your current allocation
percentages, transfer between the separate account and the fixed account,
and/or allocate future


                                                                              31
<PAGE>

premiums to the separate account or the fixed account. You will be asked to
enter your Personal Identification Number (PIN) and Social Security Number for
both systems. Both will lead you through the transaction process and will use
reasonable procedures to confirm that instructions given are genuine. All
transactions made over the ATS and Inter/ACT are electronically recorded.

To use the ATS, you need to call 1 800 842-2252 on a touch-tone phone. To use
Inter/ACT, access the TIAA-CREF Internet home page at www.tiaa-cref.org.


We can suspend or terminate your ability to transact by telephone or over the
Internet at any time for any reason.



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, or the
post office box specifically designated for the purpose. 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.

Householding

To cut costs and eliminate duplicate documents sent to your home, we may begin
mailing only one copy of the separate account prospectus, prospectus
supplements, annual and semi-annual reports, or any other required documents,
to your household, even if more than one contractowner lives there. If you
would prefer to continue receiving your own copy of any of these documents, you
may call us toll-free at 1 800 842-2733, extension 5509, or write us.


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.


Errors or Omissions

We reserve the right to correct any errors or omissions on any form, report or
statement that we send you.

                                                                              32
<PAGE>

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.


                                                                              33
<PAGE>

Table of Contents for
Statement of Additional Information



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


34
<PAGE>

[TIAA LOGO]
                                                     -----------
730 Third Avenue                                      PRESORTED
New York, NY 10017-3206                                STANDARD
                                                     U.S. POSTAGE
                                                         PAID
                                                      TIAA-CREF
                                                     -----------


[RECYCLE LOGO]     Printed on recycled paper
                   TVA1PRO-4/00
<PAGE>

                    Individual Deferred Variable Annuities
                                Funded Through


                          TIAA SEPARATE ACCOUNT VA-1
                                      of
             Teachers Insurance and Annuity Association of America


                      STATEMENT OF ADDITIONAL INFORMATION



                                 April 1, 2000

This Statement of Additional Information is not a prospectus and should be read
in connection with the current prospectus dated April 1, 2000 (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.
<PAGE>

Table of Contents


<TABLE>
<CAPTION>
                                                          Location of
                                     Page in the           Additional
                                      Statement           Information
                                    of Additional        in Prospectus,
              Item                   Information         if applicable
- --------------------------------   ---------------   ---------------------
<S>                                     <C>                <C>
Investment Restrictions ........        B-3                   13
Investment Policies and Risk
  Considerations ................       B-3                11-14
  Options and Futures ...........       B-3                13-14
  Firm Commitment Agreements
     and Purchase of
     "When-Issued"
  Securities ....................       B-6                   14
  Lending of Securities .........       B-6                   14
  Repurchase Agreements .........       B-6                   14
  Swap Transactions .............       B-7                13-14
  Segregated Accounts ...........       B-7
  Other Investment Techniques
     and Opportunities ..........       B-7
Portfolio Turnover .............        B-7
Valuation of Assets ............        B-8                   15
  Equity Securities .............       B-8
  Money Market Instruments.......       B-8
  Options .......................       B-8
  Investments for Which
    Market Quotations are
    Not Readily Available ......        B-8
Management .....................        B-9                15-16
  Separate Account
  Management Committee
  and Officers .................        B-9                15-16
Compensation of
  Managers .....................        B-9
Investment Advisory and
   Related Services ............        B-10               15-16
</TABLE>

<TABLE>
<CAPTION>
                                                          Location of
                                     Page in the           Additional
                                      Statement           Information
                                    of Additional        in Prospectus,
              Item                   Information         if applicable
- --------------------------------   ---------------   ---------------------
<S>                                      <C>                  <C>
  Investment Advisory
     Services ...................        B-10
  Administrative Services .......        B-10
  Advisors and TIAA .............        B-10
  Custody of Portfolio ..........        B-11
  Auditors ......................        B-11
Brokerage Allocation ............        B-11
Performance Information .........        B-11                 15
  Total Return Information
    for the Separate
    Account .....................        B-11
  Performance Comparisons........        B-12
  Illustrating Compounding,
    Tax Deferral, and
    Expense Deductions ..........        B-12
Periodic Reports ................        B-13
General Matters .................        B-13
  Assignment of Contracts .......        B-13
  Payment to an Estate,
    Guardian, Trustee, etc.......        B-13
  Benefits Based on
    Incorrect Information .......        B-13
  Proof of Survival .............        B-13
State Regulation ................        B-13                  10
Legal Matters....................        B-13                  33
Experts .........................        B-13
Additional Considerations .......        B-13
Additional Information ..........        B-14
Financial Statements ............        B-14                   8
</TABLE>



                                      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 331/3% 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 331/3% 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.


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

                                      B-3
<PAGE>

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 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.

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


                                      B-4
<PAGE>

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.

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,


                                      B-5
<PAGE>

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, 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-7) . The separate account will not
purchase securities on a "when issued" basis if, as a result, more than 15% of
its net assets would be so invested.


Lending of Securities

Subject to investment restriction 8(a) on page B-3 (relating to loans of
portfolio securities), the separate account may lend its securities to brokers
and dealers that are not affiliated with TIAA, are registered with the SEC and
are members of the NASD, and also to certain other financial institutions. All
loans will be fully collateralized. In connection with the lending of its
securities, the separate account will receive as collateral cash, securities
issued or guaranteed by the United States Government (i.e., Treasury
securities), or other collateral permitted by applicable law, which at all
times while the loan is outstanding will be maintained in amounts equal to at
least 102% of the current market value of the loaned securities, or such lesser
percentage as may be permitted by the New York State Insurance Department (not
to fall below 100% of the market value of the loaned securities), as reviewed
daily. By lending its securities, the separate account will receive amounts
equal to the interest or dividends paid on the securities loaned and in
addition will expect to receive a portion of the income generated by the
short-term investment of cash received as collateral or, alternatively, where
securities or a letter of credit are used as collateral, a lending fee paid
directly to the separate account by the borrower of the securities. Such loans
will be terminable by the separate account at any time and will not be made to
affiliates of TIAA. The separate account may terminate a loan of securities in
order to regain record ownership of, and to exercise beneficial rights related
to, the loaned securities, including but not necessarily limited to voting or
subscription rights, and may, in the exercise of its fiduciary duties,
terminate a loan in the event that a vote of holders of those securities is
required on a material matter. The separate account may pay reasonable fees to
persons unaffiliated with the separate account for services or for arranging
such loans. Loans of securities will be made only to firms deemed creditworthy.
As with any extension of credit, however, there are risks of delay in
recovering the loaned securities, should the borrower of securities default,
become the subject of bankruptcy proceedings, or otherwise be unable to fulfill
its obligations or fail financially.


Repurchase Agreements

Repurchase agreements have the characteristics of loans by the separate
account, and will be fully collateralized (either with physical securities or
evidence of book entry transfer to the account of the custodian bank) at all
times. During the term of the repurchase agreement, the separate account
retains the security subject to the repurchase agreement as collateral securing
the seller's repurchase obligation, continually monitors the market value of
the security subject to the agreement, and requires the separate account's
seller to deposit with the separate account additional collateral equal to any
amount by which the market value of the security subject to the repurchase
agreement falls below the resale amount provided under the repurchase
agreement. The separate account will enter into repurchase agreements only with
member banks of the Federal Reserve System, and with primary dealers in United
States Government securities or their wholly-owned subsidiaries whose
creditworthiness has been reviewed and found satisfactory by Advisors and who
have, therefore, been determined to present minimal credit risk.

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

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.


                                      B-6
<PAGE>

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," below).

Swap agreements may be considered illiquid by the SEC staff and subject to the
limitations on illiquid investments.

To the extent that there is an imperfect correlation between the return the
separate account is obligated to swap and the securities or instruments
representing such return, the value of the swap transaction may be adversely
affected. The separate account therefore will not enter into a swap transaction
unless it owns or has the right to acquire the securities or instruments
representative of the return it is obligated to swap with the counterparty to
the swap transaction. It is not the intention of the separate account to engage
in swap transactions in a speculative 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 or other securities 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. In 1998, the
separate account adopted an enhanced index approach to investing which utilizes
proprietary quantitative scoring and trading techniques to attempt to slightly
outperform the Russell 300 Index (see page 12 of the Prospectus). This approach
inherently involves trading volumes beyond the level necessary to maintain a
typical stock index portfolio. As a result of the adoption of this approach,
the portfolio turnover rate in 1998 and 1999 for the separate account was
45.93% and 37.93%, respectively.



                                      B-7
<PAGE>

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

Valuation of Assets

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


Equity Securities

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

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

Equity securities traded in the United States may be valued at fair value as
determined in good faith under the direction of the Management Committee (see
"Management," below) if events materially effecting the value of a domestic
investment (as determined in our sole discretion) occur between the time when
its price is determined and the time the separate account's net asset value is
calculated.


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-8
<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 with               Principal Occupation(s)
Name and Address*            Age   Registrant              During Past 5 Years
- -----------------            ---   -----------             -----------------------
<S>                          <C>   <C>                     <C>
Laurence W. Franz            60    Manager                 Vice President, Business and Finance, and Treasurer, Canisius
Canisius College                                           College
2001 Main Street
Buffalo, New York 14208 ....

Jeanmarie C. Grisi           41    Manager                 Senior Manager, Pension Administration, Lucent Technologies
Lucent Technologies                                        Inc.; formerly, Treasurer, Carnegie Corporation of New York
600 Mountain Avenue
Room 7F523
Murray Hill, NJ 07974 ......

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

John J. McCormack** ........ 55    Chairman of             Executive Vice President, TIAA and CREF, since November 1983
                                   the Management          and President, TIAA-CREF Enterprises, Inc., since June 1998
                                   Committee

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

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

Lisa Snow .................. 44    Secretary and           Vice President, Chief Counsel, Corporate Law, TIAA and CREF
                                   Vice President, Chief
                                   Counsel, Corporate Law

Richard J. Adamski ......... 58    Vice                    Vice President and Treasurer, Investment Management and Ser-
                                   President and           vices, since January 1992 and Teachers Personal Investors Ser-
                                   Treasurer               vices, Inc. ("TPIS"), since 1994, 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.


** This Manager is or may be an "interested person" within the meaning of the
   Investment Company Act of 1940.



Compensation of Managers

Currently, Managers who are not active officers of TIAA each receive $5,000 per
year, plus $1,000 for each meeting of the Management Committee attended for
their services to both TIAA Separate Account VA-1 and TIAA-CREF Life Funds (the
"Fund Complex"). Compensation is allocated between the companies in the Fund
Complex based on assets. 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 to the separate account's
Managers for the year ended December 31, 1999.



                                      B-9
<PAGE>



<TABLE>
<CAPTION>
                                                              (3)                     (4)
        (1)                      (2)              Pension or Retirement Ben-       Estimated                 (5)
  Name of Person,      Aggregate Compensation      efits Accrued As Part of      Benefits Upon     Total Compensation From
      Position          From Separate Account      Separate Account Expenses       Retirement           Fund Complex*
- -------------------   ------------------------   ----------------------------   ---------------   ------------------------
<S>                           <C>                             <C>                      <C>                  <C>
Laurence W. Franz,            $7,703.90                       $-0-                     $-0-                 $8,000
Manager ...........
Jeanmarie C. Grisi,           $6,740.91                       $-0-                     $-0-                 $7,000
Manager ...........
Richard M. Norman,            $7,703.90                       $-0-                     $-0-                 $8,000
Manager ...........
</TABLE>



* For purposes of this information, the Fund Complex consists of College
  Retirement Equities Fund, TIAA-CREF Mutual Funds, TIAA-CREF Institutional
  Mutual Funds, TIAA Separate Account VA-1 and TIAA-CREF Life Funds.


Investment Advisory and Related Services

Investment Advisory Services
Investment advisory services and related services for the separate account are
provided by personnel of Teachers Advisors, Inc. ("Advisors"). Advisors 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.


For the years ended December 31, 1999, 1998 and 1997, the separate account paid
investment advisory fees of $610,363, $454,592 and $293,938, respectively.
These fees reflect the waiver by Advisors of a portion of its investment
advisory fee for the years ended December 31, 1999, 1998 and 1997 of
$2,005,161,$1,493,423 and $965,646, respectively.

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



Administrative Services

TIAA provides the administrative services for the separate account and the
contracts. The current daily deduction for such services equates to 0.20% of
net assets annually. For the years ended December 31, 1999, 1998 and 1997,
administrative expenses incurred were $1,743,577, $1,298,597, $839,672,
respectively.



Advisors and TIAA

Advisors is a wholly-owned indirect subsidiary of TIAA. The main offices of
both TIAA and Advisors are at 730 Third Avenue, New York, New York 10017-3206.
TIAA is a stock life insurance company, organized under the laws of New York
State. It was founded on March 4, 1918, by the Carnegie Foundation for the
Advancement of Teaching. TIAA is the companion organization of the College
Retirement Equities Fund ("CREF"), the first company in the United States to
issue a variable annuity. Together, TIAA and CREF form the principal retirement
system for the nation's education and research communities and one of the
largest retirement systems in the world, based on assets under management.
TIAA-CREF serves approximately 2.1 million people. As of December 31, 1999,
TIAA's assets were approximately $110 billion; the combined assets for TIAA and
CREF totalled approximately $288 billion.


TIAA holds all of the shares of TIAA-CREF Enterprises, Inc., which in turn
holds all the shares of Advisors, and Teachers Personal Investors Services,
Inc., the principal underwriter for the interests in the variable annuity
contracts funded through the separate account. TIAA also holds all the shares
of TIAA-CREF Investment Management, LLC ("Investment Management"). Investment
Management provides investment advisory services to CREF, TIAA's companion
organization. All of the foregoing are affiliates of the separate account and
Advisors.


                                      B-10
<PAGE>

Custody of Portfolio

The custodian for the assets of the separate account is Bankers Trust Company,
130 Liberty Street, New York, New York 10006.


Auditors

Ernst & Young LLP, 787 Seventh Avenue, New York, New York 10019, serves as the
separate account's independent auditors and, in that regard, provides general
auditing services for the separate account.


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 or any other
account that they may also be managing on behalf of TIAA-CREF Investment
Management, LLC ("Investment Management"), another investment adviser also
affiliated with TIAA, or (ii) TIAA-CREF Life Funds, TIAA-CREF Mutual Funds,
TIAA-CREF Institutional Mutual Funds or any other investment account 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 1999, 1998 and 1997 was
$307,938, $257,121 and $42,630, 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 1999, 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 other investment company accounts and other accounts,
or the CREF accounts for Investment Management. In such circumstances, the
expenses incurred will be allocated in an equitable manner consistent with the
fiduciary obligations of personnel of Advisors to the separate account.


During 1999, 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, 1999, are set forth below:

<TABLE>
<S>                                                              <C>
A. Regular broker or dealer based on brokerage
     commission paid
None

B. Regular broker or dealer based on entities acting
   as principal
Goldman Sachs & Co.
   (Parent-Goldman Sachs Group)                                  $  762,918.75
Lehman Brothers Inc.
   (Parent-Lehman Brothers Holdings)                             $  855,343.75
JP Morgan Securities Inc.
   (Parent-Morgan (J.P.) & Co., Inc.)                            $1,760,087.50
Merrill Lynch, Pierce, Fenner & Smith
   (Parent-Merrill Lynch & Co., Inc.)                            $2,095,850.00
Chase Securities
   (Parent-Chase Manhattan Corp.)                                $5,138,251.25
</TABLE>



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 hypotheti-cal $1,000 investment made at the beginning of the
period through the end of that period, according to the following formula:

                      n
              P(1 + T)  = 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.


                                      B-11
<PAGE>

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 of     Cumulative Rate of
                   Period                         Total Return          Total Return
- --------------------------------------------   ------------------   -------------------
<S>                                                   <C>                  <C>
1 year
(from January 1, 1999 to December 31, 1999)           20.21%                20.21%

5 years
(from January 1, 1995 to
December 31, 1999) .........................          26.47%               223.50%

5 years and 2 months
(from November 1, 1994 date of SEC
registration to December 31, 1999) .........          24.96%               216.47%
</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 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


                                      B-12
<PAGE>

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.


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.


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 LLP, Washington, D.C.


Experts

The financial statements of TIAA and the separate account included in this
Statement of Additional Information have been audited by Ernst & Young 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

                                      B-13
<PAGE>

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.


We may discuss and compare our array of products and services. At such times we
disclose which of our subsidiaries or affiliates issues which products or types
of products, as follows: TIAA-CREF Individual and Institutional Services, Inc.
distributes CREF certificates and interests in the TIAA Real Estate Account.
Teachers Personal Investors Services, Inc. distributes the variable component
of personal annuities, mutual funds and tuition savings agreements. TIAA and
TIAA-CREF Life Insurance Company issue insurance and annuities. TIAA-CREF Trust
Company, FSB provides trust services. We also disclose that the investment
products are not FDIC insured, may lose value and are not bank guaranteed.


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 what types of investments are best suited for you and
your current needs. In particular, you should consider the tax treatment of a
variable annuity as compared with a standard mutual fund product. With
annuities, earnings generally grow tax-deferred and investors are provided the
option of lifetime income upon retirement. However, annuities may have
restrictions on withdrawals before age 59 1/2, and thus may not be suitable for
goals other than retirement. We may compare annuities to mutual funds in sales
literature and advertisements.

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

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


Customer service may be an important consideration for you. In our
advertisements we may report the results of surveys conducted by independent
agencies regarding customer service. We may also use certain testimonials and
quote financial experts, financial and other publications, or other services
regarding our products and services. We may also discuss in advertisements and
sales literature general economic and/or market conditions that may impact
investments in variable annuities.


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-14
<PAGE>

                     INDEX TO AUDITED FINANCIAL STATEMENTS


                               DECEMBER 31, 1999



<TABLE>
<CAPTION>
                                                              Page
                                                              ----
<S>                                                           <C>
TIAA SEPARATE ACCOUNT VA-1--STOCK INDEX ACCOUNT:
  Report of Management Responsibility                         B-16
  Report of Independent Auditors                              B-17

AUDITED FINANCIAL STATEMENTS:
  Statement of Assets and Liabilities                         B-18
  Statement of Operations                                     B-19
  Statements of Changes in Net Assets                         B-20
  Notes to Financial Statements                               B-21
  Statement of Investments                                    B-23

TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA:
  Chairman's Letter                                           B-44
  Report of Management Responsibility                         B-45
  Report of Independent Auditors                              B-46

STATUTORY-BASIS FINANCIAL STATEMENTS:
  Balance Sheets                                              B-47
  Statements of Operations                                    B-48
  Statements of Changes in Capital and Contingency Reserves   B-49
  Statements of Cash Flows                                    B-50
  Notes to Financial Statements                               B-51
</TABLE>





                                      B-15
<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 of TIAA
Separate Account VA-1 ("VA-1") are the responsibility of management. They have
been prepared in accordance with accounting principles generally accepted in
the United States and have been presented fairly and objectively in accordance
with such principles.

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

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 Ernst & Young LLP and internal audit personnel to review matters relating to



                                              /s/ Thomas  G. Walsh
                                              ---------------------------------
                                                         President
                                                 and Chief Executive Officer


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

                                      B-16
<PAGE>


[EARNST & YOUNG LLP LOGO]

[bullet] 787 Seventh Avenue            [bullet] Phone: 212 773 3000
         New York, New York 10019



                        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 of the
Stock Index Account of TIAA Separate Account VA-1 ("VA-1"), including the
statement of investments, as of December 31, 1999, and the related statement of
operations for the year then ended and the statements of changes in net assets
for each of the two years in the 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. The condensed
financial information for the year ended December 31, 1996 and the periods
prior thereto were audited by other auditors, whose report dated February 6,
1997 expressed an unqualified opinion on such condensed financial information.

We conducted our audits in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements. Our procedures included confirmation of securities owned as of
December 31, 1999, by correspondence with the custodian and brokers. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the Stock Index Account of
VA-1 at December 31, 1999, the results of its operations for the year then
ended and the changes in its net assets for each of the two years in the period
then ended, in conformity with accounting principles generally accepted in the
United States.



/s/ Ernst & Young LLP


February 4, 2000




       Ernst & Young LLP is a member of Ernst & Young International, Ltd.


                                      B-17
<PAGE>

                          TIAA SEPARATE ACCOUNT VA-1
                              STOCK INDEX ACCOUNT
                      STATEMENT OF ASSETS AND LIABILITIES
                               DECEMBER 31, 1999
          (amounts in thousands, except per accumulation unit amount)


<TABLE>
<S>                                                                   <C>
ASSETS
 Investments, at cost ...........................................     $  665,685
 Net unrealized appreciation of investments .....................        367,131
                                                                      ----------
 Investments, at value ..........................................      1,032,816
 Cash ...........................................................            476
 Dividends and interest receivable ..............................            993
 Receivable from securities transactions ........................              6
                                                                      ----------
                                                     TOTAL ASSETS      1,034,291
                                                                      ----------
LIABILITIES
 Payable for securities transactions ............................          1,139
 Amounts due to General Account .................................            598
                                                                      ----------
                                                TOTAL LIABILITIES          1,737
                                                                      ----------
NET ASSETS--Accumulation Fund ...................................     $1,032,554
                                                                      ==========
NUMBER OF ACCUMULATION UNITS OUTSTANDING--Notes 5 and 6 .........         12,630
                                                                          ======
NET ASSET VALUE, PER ACCUMULATION UNIT--Note 5 ..................         $81.75
                                                                          ======
</TABLE>

                       See notes to financial statements.

                                      B-18
<PAGE>

                          TIAA SEPARATE ACCOUNT VA-1
                              STOCK INDEX ACCOUNT
                            STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1999
                            (amounts in thousands)


<TABLE>
<S>                                                                 <C>
INVESTMENT INCOME
 Income:
  Interest .....................................................    $    220
  Dividends ....................................................      11,288
                                                                    --------
                                                    TOTAL INCOME      11,508
                                                                    --------
 Expenses--Note 3:
  Investment advisory charges ..................................       2,615
  Administrative expenses ......................................       1,744
  Mortality and expense risk charges ...........................         872
                                                                    --------
                                          EXPENSES BEFORE WAIVER       5,231
  Investment advisory charges waived--Note 3 ...................      (2,005)
                                                                    --------
                                                    NET EXPENSES       3,226
                                                                    --------
                                          INVESTMENT INCOME--NET       8,282
                                                                    --------
REALIZED AND UNREALIZED GAIN ON
 INVESTMENTS--Note 4
  Net realized gain on investments .............................      33,295
  Net change in unrealized appreciation on investments .........     125,074
                                                                    --------
                 NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS     158,369
                                                                    --------
            NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS    $166,651
                                                                    ========
</TABLE>

                       See notes to financial statements.


                                      B-19
<PAGE>

                          TIAA SEPARATE ACCOUNT VA-1
                              STOCK INDEX ACCOUNT
                      STATEMENTS OF CHANGES IN NET ASSETS
                            (amounts in thousands)



<TABLE>
<CAPTION>
                                                                    Years Ended December 31,
                                                                  -----------------------------
                                                                       1999            1998
                                                                  --------------   ------------
<S>                                                                 <C>              <C>
FROM OPERATIONS
 Investment income--net .......................................     $    8,282      $   7,390
 Net realized gain on investments .............................         33,295         31,091
 Net change in unrealized appreciation on investments .........        125,074         97,186
                                                                    ----------      ---------
                                     NET INCREASE IN NET ASSETS
                                      RESULTING FROM OPERATIONS        166,651        135,667
                                                                    ----------      ---------
FROM CONTRACTOWNER TRANSACTIONS
 Premiums .....................................................        130,503        135,735
 Net contractowner transfers (to) from fixed account ..........          4,267        (36,831)
 Withdrawals and death benefits ...............................        (26,849)       (20,320)
                                                                    ----------      ---------
                          NET INCREASE IN NET ASSETS RESULTING
                                FROM CONTRACTOWNER TRANSACTIONS        107,921         78,584
                                                                    ----------      ---------
                                     NET INCREASE IN NET ASSETS        274,572        214,251
NET ASSETS
 Beginning of year ............................................        757,982        543,731
                                                                    ----------      ---------
 End of year ..................................................     $1,032,554      $ 757,982
                                                                    ==========      =========
</TABLE>

                       See notes to financial statements.


                                      B-20
<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.

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

Valuation of Investments: Securities listed or traded on any United States
national securities exchange are valued at the last sale 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 sale 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 securities 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.


NOTE 3--MANAGEMENT AGREEMENTS

Daily charges are deducted from the net assets of the Account for services
required to manage investments, administer the separate account and the
contracts, and to cover certain insurance risks borne by TIAA. The Investment
Management Agreement sets the investment advisory charge at an annual rate of
0.30% of the net assets of the Account. Currently, Advisors has agreed to waive
a portion of such fee, so that the daily deduction is equivalent to an annual
charge of 0.07% 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 equivalent
to an annual rate of 0.10% of the net assets of the Account.


                                      B-21
<PAGE>

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


NOTE 4--INVESTMENTS

At December 31, 1999, the net unrealized appreciation on investments was
$367,130,676, consisting of gross unrealized appreciation of $408,796,778 and
gross unrealized depreciation of $41,666,102.

Purchases and sales of securities, other than short-term money market
instruments, for the year ended December 31, 1999, were $445,205,509 and
$328,569,867, respectively.


NOTE 5--CONDENSED FINANCIAL INFORMATION

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

<TABLE>
<CAPTION>
                                                                     Years Ended December 31,
                                        ----------------------------------------------------------------------------------
                                             1999             1998             1997             1996             1995
                                        --------------   --------------   --------------   --------------   --------------
<S>                                       <C>              <C>              <C>              <C>              <C>
Per Accumulation Unit Data:
 Investment income ..................     $    .961        $    .908        $    .847        $    .807        $    .745
 Expenses ...........................          .270             .223             .182             .150             .170
                                          ---------        ---------        ---------        ---------        ---------
 Investment income--net .............          .691             .685             .665             .657             .575
 Net realized and unrealized gain
   on investments ...................        13.051           12.407           12.429            6.755            8.565
                                          ---------        ---------        ---------        ---------        ---------
 Net increase in
  Accumulation Unit Value ...........        13.742           13.092           13.094            7.412            9.140
 Accumulation Unit Value:
  Beginning of year .................        68.009           54.917           41.823           34.411           25.271
                                          ---------        ---------        ---------        ---------        ---------
  End of year .......................     $  81.751        $  68.009        $  54.917        $  41.823        $  34.411
                                          =========        =========        =========        =========        =========
Total return ........................         20.21%           23.84%           31.31%           21.54%           36.17%
Ratio to Average Net Assets:
 Expenses (1) .......................          0.37%            0.37%            0.37%            0.40%            0.55%
 Investment income--net .............          0.95%            1.14%            1.36%            1.74%            1.87%
Portfolio turnover rate .............         37.93%           45.93%            2.39%            4.55%            0.98%
Thousands of Accumulation Units
 outstanding at end of year .........        12,630           11,145            9,901            6,768            2,605
</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).


NOTE 6--ACCUMULATION UNITS
Changes in the number of Accumulation Units outstanding were as follows:

<TABLE>
<CAPTION>
                                                                      Years Ended December 31,
                                                                  --------------------------------
                                                                       1999              1998
                                                                  --------------   ---------------
<S>                                                                 <C>              <C>
Accumulation Units:
 Credited for premiums ........................................      1,798,810         2,250,490
 Credited (cancelled) for transfers and disbursements .........       (313,740)       (1,006,137)
 Outstanding:
  Beginning of year ...........................................     11,145,401         9,901,048
                                                                    ----------        ----------
  End of year .................................................     12,630,471        11,145,401
                                                                    ==========        ==========
</TABLE>



                                      B-22
<PAGE>

                           TIAA SEPARATE ACCOUNT VA-1
                 STATEMENT OF INVESTMENTS--STOCK INDEX ACCOUNT
                                DECEMBER 31, 1999

                              SUMMARY BY INDUSTRY
                                     (000)

<TABLE>
<CAPTION>
                                                      VALUE         %
                                                  ----------      -----
<S>                                               <C>             <C>
BONDS
CORPORATE BONDS
  AUTOMOTIVE DEALERS AND SERVICE STATIONS         $        2       0.00%
                                                  ----------      -----
  REAL ESTATE .................................            4       0.00
                                                  ----------      -----
 TOTAL CORPORATE BONDS
  (Cost $7) ...................................            6       0.00
                                                  ----------      -----
 TOTAL BONDS
  (Cost $7) ...................................            6       0.00
                                                  ----------      -----
PREFERRED STOCK
  FURNITURE AND FIXTURES ......................            1       0.00
  HOLDING AND OTHER INVESTMENT OFFICES ........           17       0.00
  INSTRUMENTS AND RELATED PRODUCTS ............            0       0.00
  RUBBER AND MISCELLANEOUS PLASTIC
   PRODUCTS ...................................          115       0.01
                                                  ----------      -----
 TOTAL PREFERRED STOCK
  (Cost $127) .................................          133       0.01
                                                  ----------      -----
COMMON STOCK
  AGRICULTURAL SERVICES .......................           15       0.00
  AMUSEMENT AND RECREATION SERVICES ...........          965       0.09
  APPAREL AND ACCESSORY STORES ................        5,099       0.49
  APPAREL AND OTHER TEXTILE PRODUCTS ..........          748       0.07
  AUTO REPAIR, SERVICES AND PARKING ...........          554       0.05
  AUTOMOTIVE DEALERS AND SERVICE STATIONS .....          704       0.07
  BUILDING MATERIALS AND GARDEN SUPPLIES ......       13,548       1.31
  BUSINESS SERVICES ...........................      126,177      12.22
  CHEMICALS AND ALLIED PRODUCTS ...............      112,004      10.85
  COAL MINING .................................           24       0.00
  COMMUNICATIONS ..............................      124,106      12.02
  DEPOSITORY INSTITUTIONS .....................       62,560       6.06
  EATING AND DRINKING PLACES ..................        6,808       0.66
  EDUCATIONAL SERVICES ........................          305       0.03
  ELECTRIC, GAS, AND SANITARY SERVICES ........       27,396       2.65
  ELECTRONIC AND OTHER ELECTRIC EQUIPMENT .....      119,068      11.53
  ENGINEERING AND MANAGEMENT SERVICES .........        1,967       0.19
  FABRICATED METAL PRODUCTS ...................        6,043       0.59
  FOOD AND KINDRED PRODUCTS ...................       30,124       2.92
  FOOD STORES .................................        4,493       0.44
  FORESTRY ....................................           78       0.01
  FURNITURE AND FIXTURES ......................        1,822       0.18
  FURNITURE AND HOMEFURNISHINGS STORES ........        2,629       0.25
  GENERAL BUILDING CONTRACTORS ................          651       0.06
  GENERAL MERCHANDISE STORES ..................       24,440       2.37
  HEALTH SERVICES .............................        3,792       0.37
  HEAVY CONSTRUCTION, EXCEPT BUILDING .........          536       0.05
  HOLDING AND OTHER INVESTMENT OFFICES ........        7,324       0.71
  HOTELS AND OTHER LODGING PLACES .............        1,187       0.11
</TABLE>

<TABLE>
<CAPTION>
                                                      VALUE            %
                                                  -------------   ----------
<S>                                                <C>              <C>
  INDUSTRIAL MACHINERY AND EQUIPMENT ..........    $   93,404       9.05%
  INSTRUMENTS AND RELATED PRODUCTS ............        19,169       1.86
  INSURANCE AGENTS, BROKERS AND SERVICE .......         1,931       0.19
  INSURANCE CARRIERS ..........................        44,525       4.31
  LEATHER AND LEATHER PRODUCTS ................           164       0.02
  LEGAL SERVICES ..............................            50       0.00
  LOCAL AND INTERURBAN PASSENGER TRANSIT ......             4       0.00
  LUMBER AND WOOD PRODUCTS ....................         2,564       0.25
  METAL MINING ................................         1,175       0.11
  MISCELLANEOUS MANUFACTURING INDUSTRIES ......         4,488       0.43
  MISCELLANEOUS RETAIL ........................         7,768       0.75
  MOTION PICTURES .............................        11,875       1.15
  NONDEPOSITORY INSTITUTIONS ..................        18,200       1.76
  NONMETALLIC MINERALS, EXCEPT FUELS ..........           477       0.05
  OIL AND GAS EXTRACTION ......................         7,980       0.77
  PAPER AND ALLIED PRODUCTS ...................         8,361       0.81
  PERSONAL SERVICES ...........................           819       0.08
  PETROLEUM AND COAL PRODUCTS .................        35,042       3.39
  PRIMARY METAL INDUSTRIES ....................         4,312       0.42
  PRINTING AND PUBLISHING .....................         8,219       0.80
  RAILROAD TRANSPORTATION .....................         3,329       0.32
  REAL ESTATE .................................           411       0.04
  RUBBER AND MISCELLANEOUS PLASTIC
   PRODUCTS ...................................         3,620       0.35
  SECURITY AND COMMODITY BROKERS ..............        15,396       1.49
  SOCIAL SERVICES .............................            35       0.00
  SPECIAL TRADE CONTRACTORS ...................            43       0.00
  STONE, CLAY, AND GLASS PRODUCTS .............         3,462       0.34
  TEXTILE MILL PRODUCTS .......................           733       0.07
  TOBACCO PRODUCTS ............................         4,956       0.48
  TRANSPORTATION BY AIR .......................         3,935       0.38
  TRANSPORTATION EQUIPMENT ....................        27,414       2.66
  TRANSPORTATION SERVICES .....................           548       0.05
  TRUCKING AND WAREHOUSING ....................           893       0.09
  WATER TRANSPORTATION ........................           378       0.04
  WHOLESALE TRADE-DURABLE GOODS ...............         1,923       0.19
  WHOLESALE TRADE-NONDURABLE GOODS ............         5,855       0.57
                                                   ----------     ------
 TOTAL COMMON STOCK
  (Cost $661,498) .............................     1,028,625      99.62
                                                   ----------     ------
 SHORT TERM INVESTMENT
  U.S. GOVERNMENT AGENCY ......................         4,052       0.39
                                                   ----------     ------
 TOTAL SHORT TERM INVESTMENT
  (Cost $4,053) ...............................         4,052       0.39
                                                   ----------     ------
 TOTAL PORTFOLIO
  (Cost $665,685) .............................     1,032,816     100.02
 OTHER ASSETS & LIABILITIES, NET ..............          (262)    ( 0.02)
                                                   ----------     ------
  NET ASSETS ..................................    $1,032,554     100.00%
                                                   ==========     ======

</TABLE>



                       See notes to financial statements.
                                      B-23
<PAGE>

                           TIAA SEPARATE ACCOUNT VA-1
                 STATEMENT OF INVESTMENTS--STOCK INDEX ACCOUNT
                               DECEMBER 31, 1999

<TABLE>
<CAPTION>
PRINCIPAL                                                        VALUE (000)
- ---------                                                        ------------
<S>          <C>                                                 <C>
BONDS--0.00%
CORPORATE BONDS--0.00%
 AUTOMOTIVE DEALERS AND SERVICE STATIONS--0.00%
$ 1,950         UGLY DUCKLING CORP (SUB DEB)
                 12.000%, 10/23/03 ............................   $        2
                                                                  ----------
 REAL ESTATE--0.00%
                EXCEL LEGACY
  3,000          9.000%, 01/01/04 .............................            3
  1,000          10.000%, 01/10/04 ............................            1
                                                                  ----------
                                                                           4
                                                                  ----------
                TOTAL CORPORATE BONDS
                  (Cost $7) ...................................            6
                                                                  ----------
                TOTAL BONDS
                  (Cost $7) ...................................            6
                                                                  ----------
SHARES
- ------
PREFERRED STOCK--0.01%
 FURNITURE AND FIXTURES--0.00%
  2,800       * OSULLIVAN INDUSTRIES HOLDINGS, INC ............            1
                                                                  ----------
 HOLDING AND OTHER INVESTMENT OFFICES--0.00%
    503         SUPERIOR TRUST SERIES A .......................           17
                                                                  ----------
 INSTRUMENTS AND RELATED PRODUCTS--0.00%
  3,500       * FRESENIUS MEDICAL CARE (CLASS D) ..............            0
                                                                  ----------
 RUBBER AND MISCELLANEOUS PLASTIC PRODUCTS--0.01%
  2,280         SEALED AIR CORP (CLASS A) .....................          115
                                                                  ----------
                TOTAL PREFERRED STOCK
                 (Cost $127) ..................................          133
                                                                  ----------
COMMON STOCK--99.62%
 AGRICULTURAL SERVICES--0.00%
  1,000       * CADIZ, INC ...................................           10
    400       * VETERINARY CENTERS OF AMERICA, INC ...........            5
                                                                 ----------
                                                                         15
                                                                 ----------
 AMUSEMENT AND RECREATION SERVICES--0.09%
 15,285       * AMF BOWLING, INC .............................           48
  1,400       * ANCHOR GAMING CO .............................           61
  3,500       * ARGOSY GAMING CORP ...........................           54
  3,000       * BALLY TOTAL FITNESS HOLDINGS CORP ............           80
  2,400       * BOCA RESORTS, INC (CLASS A) ..................           23
  4,500       * BOYD GAMING CORP .............................           26
  1,700       * CHAMPIONSHIP AUTO RACING TEAMS, INC ..........           39
  9,800       * HARRAH'S ENTERTAINMENT, INC ..................          259
  2,400       * HOLLYWOOD PARK, INC ..........................           54
  1,300         INTERNATIONAL SPEEDWAY CORP (CLASS A) ........           65
     25       * LAKES GAMING, INC ............................            0
  5,600       * MIRAGE RESORTS, INC ..........................           86
     50       * PLAYERS INTERNATIONAL, INC ...................            0
     50       * SFX ENTERTAINMENT, INC (CLASS A) .............            2
  2,400       * STATION CASINOS, INC .........................           54
  1,500       * WESTWOOD ONE, INC ............................          114
                                                                 ----------
                                                                        965
                                                                 ----------
 APPAREL AND ACCESSORY STORES--0.49%
  7,764       * ABERCROMBIE & FITCH CO (CLASS A) .............          207
  2,100       * AMERICAN EAGLE OUTFITTERS, INC ...............           95
  1,100       * ANN TAYLOR STORES CORP .......................           38
    500       * BUCKLE, INC ..................................            7
    620         BURLINGTON COAT FACTORY WAREHOUSE CORP .......            9
  2,800         CATO CORP (CLASS A) ..........................           35
  7,400       * CHARMING SHOPPES, INC ........................           49
  2,100       * CHILDRENS PLACE RETAIL STORES ................           35
  5,800         CLAIRES STORES, INC ..........................          130
</TABLE>




<TABLE>
<CAPTION>
SHARES                                                             VALUE (000)
- ----------                                                        ------------
<S>           <C>                                                 <C>
  2,500       * FINISH LINE, INC (CLASS A) ....................   $       14
  4,000       * FOOTSTAR, INC .................................          122
    800       * GADZOOKS, INC .................................            8
 53,712         GAP, INC ......................................        2,471
 22,700       * GENESCO, INC ..................................          295
    400       * GOODYS FAMILY CLOTHING, INC ...................            2
    500       * GYMBOREE CORP .................................            3
  2,100         INTIMATE BRANDS, INC (CLASS A) .................           91
  8,451         LIMITED, INC ..................................          366
  1,050       * MEN'S WEARHOUSE, INC ..........................           31
  3,800         NORDSTROM, INC ................................          100
  4,850       * PACIFIC SUNWEAR CALIFORNIA, INC ...............          155
  2,800       * PAYLESS SHOESOURCE, INC .......................          132
  8,600         ROSS STORES, INC ..............................          154
    200       * SHOE CARNIVAL, INC ............................            2
 24,700         TJX COS, INC ..................................          505
  1,207       * TOO, INC ......................................           21
    300       * URBAN OUTFITTERS, INC .........................            9
  1,100       * WET SEAL, INC (CLASS A) .......................           13
                                                                  ----------
                                                                       5,099
                                                                  ----------
 APPAREL AND OTHER TEXTILE PRODUCTS--0.07%
    300       * COLUMBIA SPORTSWEAR CO ........................            6
  8,002       * JONES APPAREL GROUP, INC ......................          217
  3,600         LIZ CLAIBORNE, INC ............................          135
  1,600       * NAUTICA ENTERPRISES, INC ......................           18
  1,400         OSHKOSH B'GOSH, INC (CLASS A) .................           29
    400         OXFORD INDUSTRIES, INC ........................            8
    500         PHILLIPS VAN HEUSEN CORP ......................            4
    200         PILLOWTEX CORP ................................            1
  2,800       * POLO RALPH LAUREN CORP ........................           48
  2,800       * QUIKSILVER, INC ...............................           43
  5,700         VF CORP .......................................          171
  5,500         WARNACO GROUP, INC (CLASS A) ..................           68
                                                                  ----------
                                                                         748
                                                                  ----------
 AUTO REPAIR, SERVICES AND PARKING--0.05%
  1,000       * AUTOWEB.COM, INC ..............................           11
  2,400       * AVIS RENT A CAR, INC ..........................           61
    900       * BUDGET GROUP, INC .............................            8
     50         CENTRAL PARKING CORP ..........................            1
  4,500       * DOLLAR THRIFTY AUTOMOTIVE GROUP, INC ..........          108
  1,200         HERTZ CORP (CLASS A) ..........................           60
  1,333         MIDAS, INC ....................................           29
  8,250         ROLLINS TRUCK LEASING CORP ....................           98
  7,300         RYDER SYSTEM, INC .............................          178
                                                                  ----------
                                                                         554
                                                                  ----------
 AUTOMOTIVE DEALERS AND SERVICE STATIONS--0.07%
 19,600       * AUTONATION, INC ...............................          181
  8,200       * AUTOZONE, INC .................................          265
  2,900       * COPART, INC ...................................          126
  2,500       * CSK AUTO CORP .................................           44
    700       * LITHIA MOTORS, INC (CLASS A) ..................           13
  2,400       * OREILLY AUTOMOTIVE, INC .......................           52
  2,500         PEP BOYS MANNY, MOE, & JACK CO ................           23
                                                                  ----------
                                                                         704
                                                                  ----------
 BUILDING MATERIALS AND GARDEN SUPPLIES--1.31%
  2,400         FASTENAL CO ...................................          108
174,150         HOME DEPOT, INC ...............................       11,940
 25,100         LOWES COS, INC ................................        1,500
                                                                  ----------
                                                                      13,548
                                                                  ----------
</TABLE>

                       See notes to financial statements.
                                      B-24
<PAGE>

<TABLE>
<CAPTION>
SHARES                                                                    VALUE (000)
- --------------                                                            --------------
<S>               <C>                                                     <C>
 BUSINESS SERVICES--12.22%
        500       * 24/7 MEDIA, INC ...................................   $       28
      2,200         AARON RENTS, INC ..................................           39
      3,000       * ABOUT.COM, INC ....................................          269
      4,800       * ACCLAIM ENTERTAINMENT, INC ........................           25
      4,133       * ACNEILSEN CORP ....................................          102
        500       * ACTIVISION, INC ...................................            8
      1,400       * ACTUATE CORP ......................................           60
      4,760       * ACXIOM CORP .......................................          114
        800       * ADFORCE, INC ......................................           57
        100       * ADMINSTAFF, INC ...................................            3
     10,400         ADOBE SYSTEMS, INC ................................          699
      1,350       * ADVENT SOFTWARE, INC ..............................           87
      2,400       * ADVO, INC .........................................           57
      4,200       * AFFILIATED COMPUTER SERVICES, INC (CLASS A) .......          193
      1,040       * AMDOCS LTD ........................................           36
    168,302       * AMERICA ONLINE, INC ...............................       12,696
      7,650       * AMERICAN MANAGEMENT SYSTEMS, INC ..................          240
      3,300         ANALYSTS INTERNATIONAL CORP .......................           41
      5,200       * ANSWERTHINK CONSULTING GROUP ......................          178
      1,000       * APAC CUSTOMER SERVICES, INC .......................           14
        300       * APPLIEDTHEORY CORP ................................            8
        300       * ARDENT SOFTWARE, INC ..............................           12
      2,700       * ASHTON TECHNOLOGY GROUP, INC ......................           17
      1,800       * ASPECT DEVELOPMENT, INC ...........................          123
        400       * AUTOBYTEL.COM, INC ................................            6
     41,095         AUTOMATIC DATA PROCESSING, INC .....................       2,214
      1,100       * AVT CORP ..........................................           52
      1,500       * AXENT TECHNOLOGIES, INC ...........................           32
      1,220       * AZTEC TECHNOLOGY PARTNERS, INC ....................            6
        100       * BARRA, INC ........................................            3
     11,200       * BEA SYSTEMS, INC ..................................          783
        800       * BEYOND.COM CORP ...................................            6
        600       * BINDVIEW DEVELOPMENT CORP .........................           30
        900       * BISYS GROUP, INC ..................................           59
     16,400       * BMC SOFTWARE, INC .................................        1,311
        600       * BOTTOMLINE TECHNOLOGIES, INC ......................           22
      3,500       * BROADVISION, INC ..................................          595
      1,800       * BROCADE COMMUNICATIONS SYSTEMS, INC ...............          319
      1,000       * BURNS INTERNATIONAL SERVICES ......................           11
     16,800       * CADENCE DESIGN SYSTEMS, INC .......................          403
      1,000       * CAIS INTERNET, INC ................................           36
      1,700       * CAMBRIDGE TECHNOLOGY PARTNERS, INC ................           45
        300       * CAREERBUILDER, INC ................................            2
        700       * CATALINA MARKETING CORP ...........................           81
      2,700       * CCC INFORMATION SERVICES GROUP, INC ...............           46
      1,500       * CDI CORP ..........................................           36
     55,047       * CENDANT CORP ......................................        1,462
      5,500       * CENTURY BUSINESS SERVICES, INC ....................           46
      7,400       * CERIDIAN CORP .....................................          160
      2,500       * CHECKFREE HOLDINGS CORP ...........................          261
      1,200       * CHOICEPOINT, INC ..................................           50
      2,800       * CIBER, INC ........................................           77
      5,300       * CITRIX SYSTEMS, INC ...............................          652
      1,900       * CLARIFY, INC ......................................          239
      5,400       * CMGI, INC .........................................        1,495
      2,700       * CNET, INC .........................................          153
        500       * COGNIZANT TECHNOLOGY SOLUTIONS ....................           55
      6,200         COMDISCO, INC .....................................          231
      3,600       * COMPLETE BUSINESS SOLUTIONS, INC ..................           90
     32,500         COMPUTER ASSOCIATES INTERNATIONAL, INC .............       2,273
         50       * COMPUTER HORIZONS CORP ............................            1
      1,500       * COMPUTER NETWORK TECHNOLOGY CORP ..................           34
     11,496       * COMPUTER SCIENCES CORP ............................        1,088
      1,300         COMPUTER TASK GROUP, INC ..........................           19
     31,700       * COMPUWARE CORP ....................................        1,181


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                    VALUE (000)
- --------------                                                            --------------
<S>               <C>                                                     <C>
      1,700       * CONCORD COMMUNICATIONS, INC .......................   $       75
      2,500       * CONVERGYS CORP ....................................           77
        900       * CORT BUSINESS SERVICES CORP .......................           16
      1,200       * COSTAR GROUP ......................................           43
      2,100       * COTELLIGENT, INC ..................................           11
      1,000       * CRITICAL PATH, INC ................................           94
      7,700       * CSG SYSTEMS INTERNATIONAL, INC ....................          307
      1,100       * CTC COMMUNICATIONS GROUP ..........................           43
      1,600       * CYBERCASH, INC ....................................           15
      5,860       * CYBERGUARD CORP ...................................           23
        500       * DATA BROADCASTING CORP ............................            4
        800       * DATA DIMENSIONS, INC ..............................            2
      2,700       * DATASTREAM SYSTEMS, INC ...........................           66
      1,200       * DBT ONLINE, INC ...................................           29
        200       * DELTEK SYSTEMS, INC ...............................            3
      4,200       * DENDRITE INTERNATIONAL, INC .......................          142
        800       * DIGITAL RIVER, INC ................................           27
        900       * DOCUMENTUM, INC ...................................           54
      2,050       * DOUBLECLICK, INC ..................................          519
      2,186       * DST SYSTEMS, INC ..................................          167
      1,300       * EARTHLINK NETWORK, INC ............................           55
      1,100       * EARTHWEB, INC .....................................           55
      2,300       * EBAY, INC .........................................          288
      1,600       * ECLIPSYS CORP .....................................           41
      5,300       * ELECTRONIC ARTS, INC ..............................          445
     28,400         ELECTRONIC DATA SYSTEMS CORP ......................        1,901
      4,300       * ELECTRONICS FOR IMAGING, INC ......................          250
      5,500       * EMPLOYEE SOLUTIONS, INC ...........................            4
        500       * ENTRUST TECHNOLOGIES, INC .........................           30
      4,500       * EPICOR SOFTWARE CORP ..............................           23
      8,900         EQUIFAX, INC ......................................          210
        300       * EXCHANGE APPLICATIONS, INC ........................           17
      8,850       * EXCITE AT HOME ....................................          379
      1,300         FACTSET RESEARCH SYSTEMS, INC .....................          104
      1,700         FAIR ISSAC & CO, INC ..............................           90
      5,500       * FILENET CORP ......................................          140
     37,506         FIRST DATA CORP ...................................        1,850
      7,675       * FISERV, INC .......................................          294
      2,624       * GARTNER GROUP, INC (CLASS B) ......................           36
      1,500       * GENESYS TELECOMMUNICATIONS LABORATORIES, INC ......           81
      3,400         GERBER SCIENTIFIC, INC ............................           75
      2,400       * GETTY IMAGES, INC .................................          117
      3,450       * GO.COM ............................................           82
      1,900       * GO2NET, INC .......................................          165
      1,400       * GREAT PLAINS SOFTWARE, INC ........................          105
      2,200       * GT INTERACTIVE SOFTWARE CORP ......................            4
      4,900       * GTECH HOLDINGS CORP ...............................          108
      4,000       * HARBINGER CORP ....................................          127
      1,299       * HEALTHEON/WEBMD CORP ..............................           49
      1,100       * HNC SOFTWARE ......................................          116
        530       * HYPERION SOLUTIONS CORP ...........................           23
      2,300       * I2 TECHNOLOGIES, INC ..............................          449
      2,230       * IMATION CORP ......................................           75
      1,900       * IMRGLOBAL CORP ....................................           24
     24,000         IMS HEALTH, INC ...................................          653
      1,500       * INACOM CORP .......................................           11
      2,000       * INDUSTRI-MATEMATIK INTERNATIONAL CORP .............           12
      2,400       * INFOCURE CORP .....................................           75
      1,300       * INFORMATION ARCHITECTS CORP .......................           13
     17,000       * INFORMIX CORP .....................................          194
      2,700       * INFOSPACE.COM, INC ................................          578
      3,500       * INFOUSA, INC ......................................           49
      3,800       * INKTOMI CORP ......................................          337
        400       * INTELLIGROUP, INC .................................           10
      5,800       * INTERGRAPH CORP ...................................           27
      2,500       * INTERIM SERVICES, INC .............................           62
</TABLE>

                       See notes to financial statements.
                                      B-25
<PAGE>


<TABLE>
<CAPTION>
SHARES                                                               VALUE (000)
- --------------                                                       -----------
<S>               <C>                                                <C>
 BUSINESS SERVICES--(Continued)
        180       * INTERNET CAPITAL GROUP, INC ..................   $       31
        800         INTERPOOL, INC ...............................            6
     17,604         INTERPUBLIC GROUP OF COS, INC ................        1,016
      1,400       * INTERVU, INC .................................          147
     14,700       * INTUIT, INC ..................................          881
      2,200       * ISS GROUP, INC ...............................          156
      3,700       * IVILLAGE, INC ................................           75
      1,100         JACK HENRY & ASSOCIATES, INC .................           59
      1,500       * JDA SOFTWARE GROUP, INC ......................           25
      1,000       * JUNO ONLINE SERVICES, INC ....................           36
      2,800       * KEANE, INC ...................................           89
      2,800         KELLY SERVICES, INC (CLASS A) ................           70
      3,750       * LABOR READY, INC .............................           45
      2,550       * LAMAR ADVERTISING CO (CLASS A) ...............          154
      2,200       * LEARN2.COM, INC ..............................            7
        900      x* LEASING SOLUTIONS, INC ......................            0
      5,000       * LEGATO SYSTEMS, INC ..........................          344
      1,300       * LHS GROUP, INC ...............................           32
      6,200       * LYCOS, INC ...................................          493
      4,600       * MACROMEDIA, INC ..............................          336
      1,600       * MACROVISION CORP .............................          118
      5,800         MANPOWER, INC .................................         218
      2,600       * MANUGISTICS GROUP, INC .......................           84
        700       * MAPICS, INC ..................................            9
        200       * MAPQUEST.COM, INC ............................            5
        200       * MARIMBA, INC .................................            9
      3,300       * MASTECH CORP .................................           82
        700         MCGRATH RENTCORP ..............................          12
        500       * MEDIA METRIX, INC ............................           18
      4,100       * MEDQUIST, INC ................................          106
      1,300       * MEMBERWORKS, INC .............................           43
     11,500       * MENTOR GRAPHICS CORP .........................          152
         60       * MERANT PLC ADR ...............................            2
      3,900       * MERCURY INTERACTIVE CORP .....................          421
      1,000       * MESSAGEMEDIA, INC ............................           14
      1,000       * METRO INFORMATION SERVICES, INC ..............           24
      1,500       * MICROMUSE, INC ...............................          255
    287,758       * MICROSOFT CORP ...............................       33,596
      3,300       * MICROSTRATEGY, INC ...........................          693
      2,200       * MINDSPRING ENTERPRISES, INC ..................           58
        500       * MODEM MEDIA POPPE TYSON, INC .................           35
      9,483       * MODIS PROFESSIONAL SERVICES ..................          135
          4       * MOMENTUM BUSINESS APPLICATIONS, INC ..........            0
      1,000       * MPATH INTERACTIVE, INC .......................           27
      3,300         NATIONAL COMPUTER SYSTEMS, INC  ..............          124
      2,900         NATIONAL DATA CORP ...........................           98
        700       * NBC INTERNET, INC ............................           54
      4,700       * NCO GROUP, INC ...............................          142
      2,100       * NEFF CORP ....................................           13
        600       * NETOPIA, INC .................................           33
      9,000       * NETWORK APPLIANCE, INC .......................          748
      2,100       * NETWORK PERIPHERALS, INC .....................           99
      1,500       * NETWORK SOLUTIONS, INC .......................          326
      8,499       * NETWORKS ASSOCIATES, INC .....................          227
      2,100       * NEW ERA OF NETWORKS, INC .....................          100
      5,700       * NOVA CORP (GEORGIA) ..........................          180
     22,500       * NOVELL, INC ..................................          899
      1,600       * OBJECTIVE SYSTEMS INTEGRATORS, INC ...........           11
      7,700         OLSTEN CORP ..................................           87
     11,000         OMNICOM GROUP, INC ...........................        1,100
        700       * ON ASSIGNMENT, INC ...........................           21
      1,600       * ONEMAIN.COM, INC .............................           24
      2,900       * OPEN MARKET, INC .............................          131
     85,612       * ORACLE CORP ..................................        9,594
     16,410       * PARAMETRIC TECHNOLOGY CORP ...................          444
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                               VALUE (000)
- --------------                                                       --------------
<S>              <C>                                                 <C>
     18,450      PAYCHEX, INC ....................................   $      738
        400       * PCORDER.COM, INC .............................           20
        600       * PEGASYSTEMS, INC .............................            7
      8,200       * PEOPLESOFT, INC ..............................          175
      1,466       * PER SE TECHNOLOGIES, INC .....................           12
      3,700       * PEREGRINE SYSTEMS, INC .......................          311
      2,900       * PEROT SYSTEMS CORP (CLASS A) .................           55
      1,900       * PERSONNEL GROUP OF AMERICA, INC ..............           19
        400       * PERVASIVE SOFTWARE, INC ......................            7
      4,200      #* PHYSICIAN COMPUTER NETWORK, INC .............             0
      5,800         PITTSTON BRINKS GROUP CO .....................          128
      2,300       * POLICY MANAGEMENT SYSTEMS CORP ...............           59
      2,200       * PORTAL SOFTWARE, INC .........................          226
      1,900       * PREVIEW TRAVEL, INC ..........................           99
      6,400       * PRICELINE.COM, INC ...........................          303
      6,300      #* PROCURENET, INC ..............................            1
      2,950       * PROGRESS SOFTWARE CORP .......................          167
        600       * PROJECT SOFTWARE & DEVELOPMENT, INC ..........           33
      2,900       * PROXICOM, INC ................................          361
      5,480       * PSINET, INC ..................................          338
      1,750       * QRS CORP .....................................          184
      3,300       * QUADRAMED CORP ...............................           29
      1,400       * RARE MEDIUM GROUP, INC .......................           48
      6,683       * RATIONAL SOFTWARE CORP .......................          328
        900       * RAZORFISH, INC ...............................           86
      2,200       * REALNETWORKS, INC ............................          265
        800       * REDBACK NETWORKS, INC ........................          142
      3,500       * REMEDY CORP ..................................          166
      1,900       * RENT WAY, INC ................................           36
      1,200       * RENT-A-CENTER, INC ...........................           24
      5,400       * ROBERT HALF INTERNATIONAL, INC ...............          154
      3,100         ROLLINS, INC .................................           47
      1,500       * ROMAC INTERNATIONAL, INC .....................           20
        200       * RSA SECURITY, INC ............................           16
      2,700       * SABRE HOLDINGS CORP ..........................          138
      4,600       * SAFETY-KLEEN CORP ............................           52
      1,200       * SAGA SYSTEMS, INC ............................           24
        400       * SAGENT TECHNOLOGY, INC .......................           12
        400       * SALESLOGIX CORP ..............................           16
      1,300       * SANCHEZ COMPUTER ASSOCIATES, INC .............           54
      3,000       * SANTA CRUZ OPERATION, INC ....................           91
      2,000       * SAPIENT CORP .................................          282
      3,600       * SCIENT CORP ..................................          311
      2,000         SEI INVESTMENT CO ............................          238
        400       * SERENA SOFTWARE, INC .........................           12
      2,400         SHARED MEDICAL SYSTEMS CORP ..................          122
      8,984       * SIEBEL SYSTEMS, INC ..........................          755
      1,000       * SILKNET SOFTWARE, INC ........................          166
     18,800       * SITEL CORP ...................................          132
      5,200       * SNYDER COMMUNICATIONS, INC ...................          100
      1,100       * SOFTNET SYSTEMS, INC .........................           28
        600         SOTHEBYS HOLDINGS, INC (CLASS A) .............           18
      1,900       * SOURCE MEDIA, INC ............................           35
      1,500       * SPORTSLINE.COM ...............................           75
        700       * SPR, INC .....................................            4
        700       * SPYGLASS, INC ................................           27
        800       * STAFFMARK, INC ...............................            6
        900       * STARMEDIA NETWORK, INC .......................           36
      6,600       * STERLING COMMERCE, INC .......................          225
      5,700       * STERLING SOFTWARE, INC .......................          180
      4,900       * STRUCTURAL DYNAMICS RESEARCH CORP ............           62
    117,636       * SUN MICROSYSTEMS, INC ........................        9,109
      8,200       * SUNGARD DATA SYSTEMS, INC ....................          195
     10,500       * SYBASE, INC ..................................          179
      1,700       * SYKES ENTERPRISES, INC .......................           75
      3,900       * SYMANTEC CORP ................................          229
</TABLE>

                       See notes to financial statements.
                                      B-26
<PAGE>




<TABLE>
<CAPTION>
SHARES                                                                          VALUE (000)
- --------------                                                                  --------------
<S>               <C>                                                           <C>
 BUSINESS SERVICES--(Continued)
      4,100       * SYNOPSYS, INC ...........................................   $      274
        800       * SYNTEL, INC .............................................           13
      3,500       * SYSTEMS & COMPUTER TECHNOLOGY CORP ......................           57
      4,500       * SYSTEMSOFT CORP .........................................            0
      1,975       * TECHNOLOGY SOLUTIONS CO .................................           65
      1,900       * TELETECH HOLDINGS, INC ..................................           64
      2,000       * THEGLOBE.COM, INC .......................................           17
      3,000       * THQ, INC ................................................           70
      2,300       * TICKETMASTER ONLINE-CITYSEARCH, INC .....................           88
      1,500       * TMP WORLDWIDE, INC ......................................          213
      1,000         TOTAL SYSTEM SERVICES, INC ..............................           16
        800       * TRANSACTION SYSTEM ARCHITECTURE .........................           22
      5,000         TRUE NORTH COMMUNICATIONS, INC ..........................          223
      1,000       * TSI INTERNATIONAL SOFTWARE LTD ..........................           57
        700       * UNIGRAPHICS SOLUTIONS, INC ..............................           19
      5,470       * UNITED RENTALS, INC .....................................           94
         95       * US INTERACTIVE, INC .....................................            4
        300       * USINTERNETWORKING, INC ..................................           21
      8,100       * USWEB CORP ..............................................          360
      4,800       * VALASSIS COMMUNICATIONS, INC ............................          203
      7,200       * VERIO, INC ..............................................          333
      4,800       * VERISIGN, INC ...........................................          917
     18,375       * VERITAS SOFTWARE CORP ...................................        2,630
      4,400       * VERITY, INC .............................................          187
      2,200       * VERTICALNET, INC ........................................          361
      1,200       * VIASOFT, INC ............................................            7
      4,600       * VIGNETTE CORP ...........................................          750
      1,800       * VISIO CORP ..............................................           86
      2,000         WACKENHUT CORP SERIES A .................................           30
      1,000       * WAVE SYSTEMS CORP (CLASS A) .............................           12
      1,000       * WEBTRENDS CORP ..........................................           81
        700       * WEST TELESERVICES CORP ..................................           17
         75       * WIND RIVER SYSTEMS, INC .................................            3
      2,000       * XTRA CORP ...............................................           85
      9,231       * YAHOO, INC ..............................................        3,994
      4,500         YOUNG & RUBICAM, INC ....................................          318
                                                                                ----------
                                                                                   126,177
                                                                                ----------
 CHEMICALS AND ALLIED PRODUCTS--10.85%
    111,810         ABBOTT LABORATORIES CO ..................................        4,060
      1,000       * ABGENIX, INC ............................................          133
        300       * ADVANCED TISSUE SCIENCE CO ..............................            1
     14,900         AIR PRODUCTS & CHEMICALS, INC ...........................          500
      3,300         ALBEMARLE CORP ..........................................           63
      4,300         ALBERTO CULVER CO (CLASS B) .............................          111
      2,700       * ALKERMES, INC ...........................................          133
         95       * ALLERGAN SPECIALTY THERAPEUTICS, INC (CLASS A) ..........            1
      8,600         ALLERGAN, INC ...........................................          428
      3,400         ALPHARMA, INC (CLASS A) .................................          105
      3,600       * ALZA CORP ...............................................          125
     97,700         AMERICAN HOME PRODUCTS CORP .............................        3,853
     82,080       * AMGEN, INC ..............................................        4,930
      4,700       * ANDRX CORP ..............................................          199
      2,700         ARCH CHEMICALS, INC .....................................           57
      2,000       * AVIRON, INC .............................................           32
     19,600         AVON PRODUCTS, INC ......................................          647
      1,900       * BIO-TECHNOLOGY GENERAL CORP .............................           29
     10,600       * BIOGEN, INC .............................................          896
      1,800       * BIOMATRIX, INC ..........................................           35
        119       * BIOVAIL CORP INTERNATIONAL ..............................           11
        309         BLOCK DRUG, INC (CLASS A) ...............................           10
    149,800         BRISTOL MYERS SQUIBB CO .................................        9,615
      6,900         CABOT CORP ..............................................          141
        800         CALGON CARBON CORP ......................................            5
      4,000         CAMBREX CORP ............................................          138
        200       * CARBIDE/GRAPHITE GROUP, INC .............................            1


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                          VALUE (000)
- --------------                                                                  --------------
<S>               <C>                                                           <C>
        400       * CAREMARK RX, INC ........................................   $        2
      3,700         CARTER WALLACE, INC .....................................           66
      1,200       * CELL PATHWAYS, INC ......................................           11
      4,400       * CEPHALON, INC ...........................................          152
      2,400       * CHIREX, INC .............................................           35
      5,640       * CHIRON CORP .............................................          239
      4,000         CHURCH & DWIGHT CO, INC .................................          107
      9,695         CK WITCO CORP ...........................................          130
     15,200         CLOROX CO ...............................................          766
     42,800         COLGATE PALMOLIVE CO ....................................        2,782
      4,000       * COR THERAPEUTICS, INC ...................................          108
      1,000       * CORIXA CORP .............................................           17
      2,600       * COULTER PHARMACEUTICALS, INC ............................           59
        800       * CREATIVE BIOMOLECULES, INC ..............................            4
         60       * CRESCENDO PHARMACEUTICALS CORP ..........................            1
        500       * CYGNUS, INC .............................................            9
      4,900       * CYTEC INDUSTRIES, INC ...................................          113
      2,300         DEXTER CORP .............................................           91
        700         DIAGNOSTIC PRODUCTS CORP ................................           17
      6,000         DIAL CORP ...............................................          146
     18,700         DOW CHEMICAL CO .........................................        2,499
     77,591         DU PONT (E.I.) DE NEMOURS & CO ..........................        5,111
      2,800       * DURA PHARMACEUTICALS, INC ...............................           39
        900       * DURAMED PHARMACEUTICALS, INC ............................            6
      4,000         EASTMAN CHEMICAL CO .....................................          191
      9,900         ECOLAB, INC .............................................          387
      1,950         FERRO CORP ..............................................           43
      3,600       * FMC CORP ................................................          206
      5,700       * FOREST LABORATORIES, INC ................................          350
      1,420         FULLER (H.B.) CO ........................................           79
      6,100       * GENZYME CORP (GENERAL DIVISION) .........................          275
        160       * GENZYME CORP (TISSUE REPAIR DIVISION) ...................            0
         91       * GENZYME SURGICAL PRODUCTS ...............................            1
         86       * GENZYME-MOLECULAR ONCOLOGY ..............................            1
      3,600         GEON CO .................................................          117
      3,002       * GILEAD SCIENCES, INC ....................................          162
     18,200       * GRACE W.R. & CO .........................................          253
      3,000         GREAT LAKES CHEMICAL CORP ...............................          115
        200       * GUILFORD PHARMACEUTICALS, INC ...........................            3
      2,750         HANNA (M.A.) CO .........................................           30
      8,200         HERCULES, INC ...........................................          229
      2,800       * HESKA CORP ..............................................            6
      2,500       * HUMAN GENOME SCIENCES, INC ..............................          382
      6,151         ICN PHARMACEUTICALS, INC ................................          156
      4,000       * ICOS CORP ...............................................          117
      2,200       * IDEC PHARMACEUTICALS CORP ...............................          216
      1,300       * IDEXX LABORATORIES, INC .................................           21
      9,100         IMC GLOBAL, INC .........................................          149
        666       * IMC GLOBAL, INC WTS 12/22/00 ............................            0
      1,900       * IMCLONE SYSTEMS, INC ....................................           75
        700       * IMMUNE RESPONSE CORP ....................................            3
      6,000       * IMMUNEX CORP ............................................          657
        400       * INHALE THERAPEUTIC SYSTEMS ..............................           17
      2,100       * INTERNATIONAL SPECIALTY PRODUCTS, INC ...................           19
        200       * INTERNEURON PHARMACEUTICALS, INC ........................            1
      4,300         INTERNATIONAL FLAVORS & FRAGRANCES, INC .................          162
      4,000       * ISIS PHARMACEUTICALS, INC ...............................           25
      9,200       * IVAX CORP ...............................................          237
    107,760         JOHNSON & JOHNSON CO ....................................       10,035
      1,800         JONES PHARMACEUTICAL, INC ...............................           78
        900       * KING PHARMACEUTICALS, INC ...............................           50
      1,800       * KV PHARMACEUTICAL CO (CLASS B) ..........................           39
     11,400         LAUDER (ESTEE) CO (CLASS A) .............................          575
     72,492         LILLY (ELI) & CO ........................................        4,821
      3,700         LILLY INDUSTRIES, INC (CLASS A) .........................           50
      4,500       * LIPOSOME CO, INC ........................................           55
</TABLE>

                       See notes to financial statements.
                                      B-27
<PAGE>




<TABLE>
<CAPTION>
SHARES                                                                     VALUE (000)
- --------------                                                             --------------
<S>               <C>                                                      <C>
 CHEMICALS AND ALLIED PRODUCTS--(Continued)
      5,200         LUBRIZOL CORP ......................................   $      161
      1,300         MACDERMID, INC .....................................           53
      2,400       * MACROCHEM CORP (DELAWARE) ..........................           10
     11,000         MALLINCKRODT, INC ..................................          350
        100       * MATRIX PHARMACEUTICALS, INC ........................            0
        800       * MEDCO RESEARCH, INC ................................           24
      1,750       * MEDICIS PHARMACEUTICAL CORP (CLASS A) ..............           74
      4,300       * MEDIMMUNE, INC .....................................          713
    180,600         MERCK & CO, INC ....................................       12,111
      3,400       * MILLENNIUM PHARMACEUTICALS, INC ....................          415
      1,600         MINERALS TECHNOLOGIES, INC .........................           64
        200         MISSISSIPPI CHEMICAL CORP ..........................            1
     49,000         MONSANTO CO ........................................        1,746
      8,800         MYLAN LABORATORIES, INC ............................          222
        800       * NABI, INC ..........................................            4
      1,900         NATURES SUNSHINE PRODUCTS, INC .....................           15
      1,900       * NBTY, INC ..........................................           22
        200         NCH CORP ...........................................            9
      1,000       * NEOPROBE CORP ......................................            0
      2,000       * NEUROGEN CORP ......................................           33
        275       * OCTEL CORP .........................................            3
      4,100         OMNOVA SOLUTIONS, INC ..............................           32
        525       * ORGANOGENESIS, INC .................................            5
     18,500       * PERRIGO CO .........................................          148
    293,500         PFIZER, INC ........................................        9,520
     35,515         PHARMACIA & UPJOHN, INC ............................        1,598
      1,100       * PHARMACYCLICS, INC .................................           45
     12,700         PPG INDUSTRIES, INC ................................          795
     10,100         PRAXAIR, INC .......................................          508
    102,500         PROCTER & GAMBLE CO ................................       11,230
      1,700       * REGENERON PHARMACEUTICALS, INC .....................           22
      4,000       * REXALL SUNDOWN, INC ................................           41
      7,400         ROHM & HAAS CO .....................................          301
      4,031         RPM, INC ...........................................           41
        400       * SANGSTAT MEDICAL CORP ..............................           12
        800       * SCHEIN PHARMACEUTICAL, INC .........................           10
    112,700         SCHERING-PLOUGH CORP ...............................        4,755
      3,500         SCHULMAN (A.), INC  ................................           57
      2,200       * SCOTTS CO (CLASS A) ................................           89
      1,800       * SEPRACOR, INC ......................................          179
      1,400       * SEROLOGICALS CORP ..................................            8
     12,800         SHERWIN-WILLIAMS CO ................................          269
      4,274       * SHIRE PHARMACEUTICALS CORP .........................          124
      5,000       * SICOR, INC .........................................           39
     14,100         SIGMA ALDRICH CORP .................................          424
      1,000         STEPAN CO ..........................................           23
      2,600       * SUPERGEN, INC ......................................           76
      3,200       * TECHNE CORP ........................................          176
      1,400       * THERAGENICS CORP ...................................           13
      1,200       * THERMOLASE CORP ....................................            2
      2,400       * TRANSKARYOTIC THERAPIES, INC .......................           92
      3,400       * TRIANGLE PHARMACEUTICALS, INC ......................           44
      1,400       * TWINLAB CORP .......................................           11
        600       * U.S.A. DETERGENTS, INC .............................            2
      6,000         UNION CARBIDE CORP .................................          401
      3,700         VALSPAR CORP .......................................          155
      1,733       * VENTIV HEALTH, INC .................................           16
      1,000       * VERTEX PHARMACEUTICALS, INC ........................           35
      2,600       * VICAL, INC .........................................           78
     63,118         WARNER-LAMBERT CO ..................................        5,172
      5,300       * WATSON PHARMACEUTICALS, INC ........................          190
        600         WELLMAN, INC .......................................           11
      2,000         WEST PHARMACEUTICAL SERVICES .......................           62
      1,500       * ZILA, INC ..........................................            4
        500       * ZONAGEN, INC .......................................            2
                                                                           ----------
                                                                              112,004
                                                                           ----------


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                     VALUE (000)
- --------------                                                             --------------
<S>              <C>                                                       <C>
 COAL MINING--0.00%
      2,100      ARCH COAL, INC ........................................   $       24
                                                                           ----------
 COMMUNICATIONS--12.02%
      1,700       * ADELPHIA BUSINESS SOLUTIONS, INC ...................           82
      5,000       * ADELPHIA COMMUNICATIONS CORP (CLASS A) .............          328
      2,100       * ADVANCED COMMUNICATIONS GROUP ......................           29
      3,500       * ADVANCED RADIO TELECOM CORP ........................           84
      1,700       * AERIAL COMMUNICATIONS, INC .........................          103
        100         ALCATEL S.A. ADR  ..................................            5
      3,600       * ALLEGIANCE TELECOM, INC ............................          332
     19,152         ALLTEL CORP ........................................        1,584
      2,300       * AMERICAN MOBILE SATELLITE CORP .....................           48
     10,436       * AMFM, INC ..........................................          817
        700       * ARCH COMMUNICATIONS GROUP, INC .....................            5
      7,950       * ARCH COMMUNICATIONS GROUP, INC
                     WTS 09/01/03 ......................................            4
      4,522       * ASCENT ENTERTAINMENT GROUP, INC ....................           57
      2,800       * ASSOCIATED GROUP, INC (CLASS A) ....................          256
    241,815         AT & T CORP ........................................       12,272
     82,782       * AT & T CORP-LIBERTY MEDIA GROUP (CLASS A) ..........        4,698
    119,510         BELL ATLANTIC CORP .................................        7,357
    146,900         BELLSOUTH CORP .....................................        6,877
        300       * BHC COMMUNICATIONS, INC (CLASS A) ..................           48
      8,600         BROADWING, INC .....................................          317
      9,000       * CABLEVISION SYSTEMS CORP (CLASS A) .................          680
     58,170       * CBS CORP ...........................................        3,719
     10,275         CENTURYTEL, INC ....................................          487
        149       * CHRIS CRAFT INDUSTRIES, INC ........................           11
        200       * CITADEL COMMUNICATIONS CORP ........................           13
     17,313       * CLEAR CHANNEL COMMUNICATIONS, INC ..................        1,545
      1,400       * CLEAR CHANNEL COMMUNICATIONS, INC
                     WTS 09/18/01 ......................................           22
      2,900       * COM21, INC .........................................           65
     55,278         COMCAST CORP (CLASS A) SPECIAL .....................        2,795
        200       * COMMONWEALTH TELEPHONE ENTERPRISES .................           11
         91         COMSAT CORP SERIES 1 ...............................            2
      4,200       * CONCENTRIC NETWORK CORP ............................          129
      5,000       * COVAD COMMUNICATIONS GROUP .........................          280
      8,417       * COX COMMUNICATIONS, INC (CLASS A) ..................          433
        900       * COX RADIO, INC (CLASS A) ...........................           90
      1,500       * CROWN CASTLE INTERNATIONAL CORP ....................           48
      1,100       * CUMULUS MEDIA, INC .................................           56
      4,000       * E.SPIRE COMMUNICATIONS, INC ........................           23
      1,500       * ELECTRIC LIGHTWAVE, INC (CLASS A) ..................           28
        700       * EMMIS COMMUNICATIONS (CLASS A) .....................           87
      1,100       * ENTERCOM COMMUNICATIONS CORP .......................           73
     11,800       * EXODUS COMMUNICATIONS, INC .........................        1,048
      6,500       * FOX ENTERTAINMENT GROUP, INC .......................          162
         54         GAYLORD ENTERTAINMENT CO ...........................            2
      4,500       * GENERAL COMMUNICATIONS (CLASS A) ...................           20
         50       * GLOBAL CROSSING LTD ................................            3
     11,000       * GLOBAL TELESYSTEMS GROUP, INC ......................          381
     78,200         GTE CORP ...........................................        5,518
      3,800       * HEARST-ARGYLE TELEVISION, INC ......................          101
      3,300       * HIGHWAYMASTER COMMUNICATIONS, INC ..................            7
      2,900       * HISPANIC BROADCASTING CORP .........................          267
      1,600       * IDT CORP ...........................................           30
     19,150       * INFINITY BROADCASTING CORP (CLASS A) ...............          693
      2,600       * INTERMEDIA COMMUNICATIONS, INC .....................          101
      1,600       * INTRAWARE, INC .....................................          128
      3,200       * ITC DELTACOM, INC ..................................           88
      2,500       * JONES INTERCABLE, INC (CLASS A) ....................          173
        700       * LAUNCH MEDIA, INC ..................................           13
      1,450       * LEAP WIRELESS INTERNATIONAL, INC ...................          114
     20,400       * LEVEL 3 COMMUNICATIONS, INC ........................        1,670
      2,800       * LIBERTY DIGITAL, INC (CLASS A) .....................          208
    237,381         LUCENT TECHNOLOGIES, INC ...........................       17,759
    214,813       * MCI WORLDCOM, INC ..................................       11,399
</TABLE>

                       See notes to financial statements.
                                      B-28
<PAGE>





<TABLE>
<CAPTION>
SHARES                                                                    VALUE (000)
- --------------                                                            --------------
<S>               <C>                                                     <C>
COMMUNICATIONS--(Continued)
      4,800       * MCLEODUSA, INC (CLASS A) ..........................   $      283
     45,300       * MEDIA ONE GROUP, INC ..............................        3,480
      7,297       * METROMEDIA FIBER NETWORK (CLASS A) ................          350
        100       * MGC COMMUNICATIONS, INC ...........................            5
     14,300       * NEXTEL COMMUNICATIONS, INC (CLASS A) ..............        1,475
      8,600       * NEXTLINK COMMUNICATIONS, INC ......................          714
      1,000         NORTH PITTSBURGH SYSTEMS, INC .....................           15
        900       * NORTHEAST OPTIC NETWORK, INC ......................           56
        300       * NORTHPOINT COMMUNICATIONS GROUP, INC ..............            7
      8,750       * NTL, INC ..........................................        1,092
      1,900       * OMNIPOINT CORP ....................................          229
        190       * PAC WEST TELECOMM, INC ............................            5
        200       * PACIFIC GATEWAY EXCHANGE, INC .....................            3
     58,300       * PAGING NETWORK, INC ...............................           47
      4,869       * PANAMSAT CORP .....................................          289
      2,700       * PAXSON COMMUNICATIONS CORP ........................           32
      1,300       * PEGASUS COMMUNICATIONS CORP .......................          127
      3,700       * POWERTEL, INC .....................................          371
      4,200       * PREMIERE TECHNOLOGIES, INC ........................           29
      8,200       * PRIMUS TELECOMMUNICATIONS GROUP, INC ..............          314
     12,946       * QWEST COMMUNICATIONS INTERNATIONAL , INC ..........          557
        400       * RADIO ONE, INC ....................................           37
      6,400       * RCN CORP ..........................................          310
      5,600       * RHYTHMS NETCONNECTIONS, INC .......................          174
    266,266         SBC COMMUNICATIONS, INC ...........................       12,980
      1,800       * SIRIUS SATELLITE RADIO, INC .......................           80
      2,400       * SMARTALK TELESERVICES, INC ........................            0
     51,600         SPRINT CORP (FON GROUP) ...........................        3,473
     17,950       * SPRINT CORP (PCS GROUP) ...........................        1,840
        700       * STAR TELECOMMUNICATIONS, INC ......................            6
      4,800       * TALK.COM, INC .....................................           85
         70       * TALK.COM, INC RTS .................................            0
      9,880       * TCI SATELLITE ENTERTAINMENT (CLASS A) .............          158
      2,707         TELEPHONE & DATA SYSTEMS, INC .....................          341
      1,200       * TELIGENT, INC .....................................           74
      3,100       * TIME WARNER TELECOM, INC ..........................          155
      1,000       * TV GUIDE, INC .....................................           43
        600       * U.S. LEC CORP (CLASS A) ...........................           19
     42,411         U.S. WEST, INC ....................................        3,054
      5,750       * U.S.A. NETWORKS, INC ..............................          318
      7,800       * UNITEDGLOBALCOM, INC (CLASS A) ....................          551
      5,500       * UNIVISION COMMUNICATIONS, INC .....................          562
        600      x* USN COMMUNICATIONS, INC ...........................            0
      7,400       * VIACOM, INC (CLASS A) .............................          447
     36,100       * VIACOM, INC (CLASS B) .............................        2,182
        900       * VIATEL, INC .......................................           48
      6,900       * VOICESTREAM WIRELESS CORP .........................          982
      3,200       * WAVO CORP .........................................           12
      6,100       * WESTERN WIRELESS CORP (CLASS A) ...................          407
      6,200       * WINSTAR COMMUNICATIONS, INC .......................          467
        700       * YOUNG BROADCASTING, INC (CLASS A) .................           36
                                                                          ----------
                                                                             124,106
                                                                          ----------
 DEPOSITORY INSTITUTIONS--6.06%
      4,700         AMCORE FINANCIAL, INC .............................          113
     32,554         AMSOUTH BANCORP ...................................          629
      9,140         ASSOCIATED BANC-CORP ..............................          313
      4,645         ASTORIA FINANCIAL CORP ............................          141
        600         BANCFIRST CORP ....................................           20
        900         BANCFIRST OHIO CORP ...............................           21
      7,500         BANCORPSOUTH, INC .................................          122
      8,400         BANCWEST CORP .....................................          164
    136,095         BANK OF AMERICA CORP ..............................        6,830
     55,600         BANK OF NEW YORK CO, INC ..........................        2,224
     95,533         BANK ONE CORP .....................................        3,063


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                    VALUE (000)
- --------------                                                            --------------
<S>              <C>                                                      <C>
      2,800        BANK UNITED CORP (CLASS A) ........................           76
        120        BANKATLANTIC BANCORP, INC (CLASS A) ...............    $       0
        800        BANKATLANTIC BANCORP, INC (CLASS B) ...............            4
      2,800        BANKNORTH GROUP, INC ..............................           75
        100      * BANKUNITED FINANCIAL CORP (CLASS A) ...............            1
      3,300        BAY VIEW CAPITAL CORP .............................           47
     17,922        BB&T CORP .........................................          491
      2,090        BRENTON BANKS, INC ................................           21
        900        BROOKLINE BANCORP, INC ............................            9
      1,000        BSB BANCORP, INC ..................................           19
      1,050        BT FINANCIAL CORP .................................           23
        800        CATHAY BANCORP, INC ...............................           33
      5,900        CCB FINANCIAL CORP ................................          257
        462      * CENTENNIAL BANCORP ................................            5
      1,100        CENTURA BANKS, INC ................................           49
     19,102        CHARTER ONE FINANCIAL, INC ........................          365
     66,140        CHASE MANHATTAN CORP ..............................        5,138
        500        CHEMICAL FINANCIAL CORP ...........................           16
      2,400        CHITTENDEN CORP ...................................           71
      2,521        CITIZENS BANKING CORP (MICHIGAN) ..................           56
         88        CITY HOLDINGS CO ..................................            1
      5,700        CITY NATIONAL CORP ................................          188
      6,000        COLONIAL BANCGROUP, INC ...........................           62
     13,500        COMERICA, INC .....................................          630
      6,339        COMMERCE BANCSHARES, INC ..........................          215
         50        COMMERCIAL FEDERAL CORP ...........................            1
      6,800        COMMUNITY FIRST BANKSHARES, INC ...................          107
      1,540        COMMUNITY TRUST BANCORP, INC ......................           31
      8,550        COMPASS BANCSHARES, INC ...........................          191
     14,043      * CONCORD EFS, INC ..................................          362
        400        CORUS BANKSHARES, INC .............................           10
      8,800        CULLEN FROST BANKERS, INC .........................          227
     10,200        DIME BANCORP, INC .................................          154
      2,000        DIME COMMUNITY BANCORP, INC .......................           37
        330        DOWNEY FINANCIAL CORP .............................            7
        600        FARMERS CAPITAL BANK CORP .........................           18
     17,314        FIFTH THIRD BANCORP ...............................        1,270
        300        FIRST BANCORP (PUERTO RICO) .......................            6
        100        FIRST CITIZENS BANCSHARES, INC (CLASS A) ..........            7
        500        FIRST COMMERCE BANCSHARES, INC ....................           10
        111        FIRST FINANCIAL BANCORP ...........................            2
      1,500        FIRST INDIANA CORP ................................           33
     12,300        FIRST SECURITY CORP ...............................          314
        400        FIRST SENTINEL BANCORP, INC .......................            3
      6,500        FIRST TENNESSEE NATIONAL CORP .....................          185
     76,696        FIRST UNION CORP ..................................        2,517
      3,300        FIRST VIRGINIA BANKS, INC .........................          142
      1,500        FIRST WASHINGTON BANCORP, INC .....................           22
     66,329        FIRSTAR CORP ......................................        1,401
      1,200      * FIRSTFED FINANCIAL CORP ...........................           17
      2,500        FIRSTMERIT CORP ...................................           58
     72,889        FLEETBOSTON FINANCIAL CORP ........................        2,537
      1,600        FRONTIER FINANCIAL CORP ...........................           32
      9,099        FULTON FINANCIAL CORP .............................          164
        800        GBC BANCORP .......................................           15
        500        GOLD BANC CORP, INC ...............................            5
     12,100      * GOLDEN STATE BANCORP, INC .........................          209
      3,400      * GOLDEN STATE BANCORP, INC WTS 12/31/00 ............            3
     18,900        GOLDEN WEST FINANCIAL CORP ........................          633
      1,500        GRAND PREMIER FINANCIAL, INC ......................           22
        200        GREATER BAY BANCORP ...............................            9
      7,300        GREENPOINT FINANCIAL CORP .........................          174
      1,200      * HAMILTON BANCORP, INC .............................           21
      1,000        HANCOCK HOLDINGS CO ...............................           39
      1,200        HARRIS FINANCIAL, INC .............................            9
     12,816        HIBERNIA CORP (CLASS A) ...........................          136
      6,594        HUDSON UNITED BANCORP .............................          169
</TABLE>


                       See notes to financial statements.
                                      B-29
<PAGE>




<TABLE>
<CAPTION>
SHARES                                                                 VALUE (000)
- --------------                                                         -----------
<S>              <C>                                                   <C>
 DEPOSITORY INSTITUTIONS--(Continued)
     16,423        HUNTINGTON BANCSHARES, INC .....................   $      392
      4,340      * IMPERIAL BANCORP ...............................          105
      8,900        INDEPENDENCE COMMUNITY BANK CORP ...............          111
      1,813        INDEPENDENT BANK CORP ..........................           23
        200        INTERNATIONAL BANCSHARES CORP ..................            9
        250        INTERWEST BANCORP, INC .........................            5
        500        IRWIN FINANCIAL CORP ...........................            9
      1,200        JSB FINANCIAL, INC .............................           62
     33,160        KEYCORP ........................................          734
      1,250        KEYSTONE FINANCIAL, INC ........................           26
      1,000      * LOCAL FINANCIAL CORP ...........................           10
        690        M & T BANK CORP ................................          286
         75        MAF BANCORP, INC ...............................            2
      6,759        MARSHALL & ILSLEY CORP .........................          425
     60,755        MBNA CORP ......................................        1,656
     34,200        MELLON FINANCIAL CORP ..........................        1,165
      1,955        MERCANTILE BANKSHARES CORP .....................           62
        600        MERCHANTS NEW YORK BANCORP, INC ................           10
      1,000        MIDWEST BANC HOLDING, INC ......................           14
     13,900        MORGAN (J.P.) & CO, INC ........................        1,760
      2,200        NATIONAL BANCORP OF ALASKA, INC ................           62
     48,519        NATIONAL CITY CORP .............................        1,149
      1,500        NATIONAL COMMERCE BANCORP ......................           34
      1,100      * NATIONAL PROCESSING, INC .......................           10
     14,448        NORTH FORK BANCORP, INC ........................          253
      9,800        NORTHERN TRUST CORP ............................          519
      2,100        OCEANFIRST FINANCIAL CORP ......................           36
      5,450        OLD KENT FINANCIAL CORP ........................          193
      2,216        OLD NATIONAL BANCORP ...........................           72
        193        ONE VALLEY BANCORP, INC ........................            6
      1,100        PACIFIC CAPITAL BANCORP ........................           34
     11,700        PACIFIC CENTURY FINANCIAL CORP .................          219
        945        PARK NATIONAL CORP .............................           91
      1,968        PEOPLES HERITAGE FINANCIAL GROUP, INC ..........           30
      2,700        PFF BANCORP, INC ...............................           52
     27,550        PNC BANK CORP ..................................        1,226
     15,206        POPULAR, INC ...................................          425
        200        PRIME BANCSHARES, INC ..........................            5
        400        PROVIDENT BANKSHARES CORP ......................            7
      3,500        PROVIDENT FINANCIAL GROUP ......................          126
     14,200        PROVIDIAN FINANCIAL CORP .......................        1,293
         50        QUEENS COUNTY BANCORP, INC .....................            1
     15,459        REGIONS FINANCIAL CORP .........................          388
        400        RELIANCE BANCORP, INC ..........................           14
      5,722        REPUBLIC BANCORP, INC ..........................           69
      9,100        REPUBLIC NEW YORK CORP .........................          655
        900        REPUBLIC SECURITY FINANCIAL CORP ...............            6
        200        RICHMOND COUNTY FINANCIAL CORP .................            4
      1,500        RIGGS NATIONAL CORP ............................           20
      5,600        ROSLYN BANCORP, INC ............................          104
        100        S & T BANCORP, INC .............................            2
        900      * S1 CORP ........................................           70
        800        SANDY SPRING BANCORP, INC ......................           22
      3,200      * SILICON VALLEY BANCSHARES ......................          158
        100        SIMMONS FIRST NATIONAL CORP (CLASS A) ..........            3
      9,452        SKY FINANCIAL GROUP, INC .......................          190
     12,750        SOUTHTRUST CORP ................................          482
      8,060        SOVEREIGN BANCORP, INC .........................           60
     10,800        STATE STREET CORP ..............................          789
      3,300        STATEN ISLAND BANCORP, INC .....................           59
        100        STERLING BANCSHARES, INC .......................            1
        625        STERLING FINANCIAL CORP ........................           19
     15,667        SUMMIT BANCORP .................................          480
     22,962        SUNTRUST BANKS, INC ............................        1,580
      6,350        SUSQUEHANNA BANCSHARES, INC ....................          101


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                 VALUE (000)
- --------------                                                         -----------
<S>              <C>                                                  <C>
     12,800        SYNOVUS FINANCIAL CORP .........................   $      254
     15,100        TCF FINANCIAL CORP .............................          376
      1,700      * TELEBANC FINANCIAL CORP ........................           44
      2,500        TEXAS REGIONAL BANCSHARES, INC (CLASS A) .......           73
      2,400        TRUST CO OF NEW JERSEY .........................           55
      7,600        TRUSTMARK CORP .................................          164
     53,836        U.S. BANCORP ...................................        1,282
      2,500        U.S. TRUST CORP ................................          200
      2,750        UMB FINANCIAL CORP .............................          104
     14,750        UNION PLANTERS CORP ............................          582
      9,751        UNIONBANCAL CORP ...............................          385
      1,600        UST CORP .......................................           51
      6,922        VALLEY NATIONAL BANCORP ........................          194
        900        W HOLDING CO, INC ..............................            9
     15,236        WACHOVIA CORP ..................................        1,036
      9,342        WASHINGTON FEDERAL, INC ........................          185
     47,122        WASHINGTON MUTUAL, INC .........................        1,225
        700        WASHINGTON TRUST BANCORP, INC ..................           12
      5,100        WEBSTER FINANCIAL CORP .........................          120
    124,440        WELLS FARGO CO .................................        5,032
      2,640        WEST COAST BANCORP (OREGON) ....................           36
      1,100        WESTAMERICA BANCORP ............................           31
      1,400        WHITNEY HOLDINGS CORP ..........................           52
      4,600        ZIONS BANCORP ..................................          272
                                                                      ----------
                                                                          62,560
                                                                      ----------
 EATING AND DRINKING PLACES--0.66%
      1,000      * ADVANTICA RESTAURANT GROUP, INC ................            2
      4,100        APPLEBEES INTERNATIONAL, INC ...................          121
      7,100        BOB EVANS FARMS, INC ...........................          110
      8,300     x* BOSTON CHICKEN, INC ............................            1
      6,500      * BRINKER INTERNATIONAL, INC .....................          156
      2,100        CBRL GROUP, INC ................................           20
      4,350      * CEC ENTERTAINMENT, INC .........................          123
      2,000        CKE RESTAURANTS, INC ...........................           12
     12,400        DARDEN RESTAURANTS, INC ........................          225
      2,000      * DAVE & BUSTERS, INC ............................           16
      7,149        HOST MARRIOTT CORP (NEW) .......................           59
      2,800      * IHOP CORP (NEW) ................................           47
      5,200      * JACK IN THE BOX, INC ...........................          108
      5,100      * LANDRYS SEAFOOD RESTAURANTS, INC ...............           44
      4,800      * LONE STAR STEAKHOUSE & SALOON, INC .............           43
      3,900        LUBYS, INC .....................................           44
     15,400        MARRIOTT INTERNATIONAL (CLASS A) ...............          486
    102,600        MCDONALD'S CORP ................................        4,136
        866        MORRISON MANAGEMENT SPECIALISTS, INC ...........           19
      1,400      * O'CHARLEY'S, INC ...............................           18
      3,950      * OUTBACK STEAKHOUSE, INC ........................          102
        900      * PAPA JOHNS INTERNATIONAL, INC ..................           23
      1,900    x * PLANET HOLLYWOOD, INC (CLASS A) ................            0
         50      * RAINFOREST CAFE, INC ...........................            0
      5,200        RUBY TUESDAY, INC ..............................           95
      6,300      * RYANS FAMILY STEAK HOUSES, INC .................           54
      3,200      * SONIC CORP .....................................           91
      1,000      * THE CHEESECAKE FACTORY CO ......................           35
     10,940      * TRICON GLOBAL RESTAURANTS, INC .................          423
      2,920      * U.S. FOODSERVICE, INC ..........................           49
      7,100        WENDY'S INTERNATIONAL, INC .....................          146
                                                                      ----------
                                                                           6,808
                                                                      ----------
 EDUCATIONAL SERVICES--0.03%
      2,900       * APOLLO GROUP, INC (CLASS A) ....................          58
        100       * CAREER EDUCATION CORP ..........................           4
      5,800       * DEVRY, INC .....................................         108
      3,000       * EDUCATION MANAGEMENT CORP ......................          42
      1,600       * ITT EDUCATIONAL SERVICES, INC ..................          25
        800       * LEARNING TREE INTERNATIONAL, INC ...............          22
</TABLE>

                       See notes to financial statements.
                                      B-30
<PAGE>

<TABLE>
<CAPTION>
SHARES                                                                VALUE (000)
- --------------                                                        -----------
<S>              <C>                                                  <C>
 EDUCATIONAL SERVICES--(Continued)
     3,550       * SYLVAN LEARNING SYSTEMS, INC ...................   $       46
                                                                      ----------
                                                                             305
                                                                      ----------
 ELECTRIC, GAS, AND SANITARY SERVICES--2.65%
     9,300       * AES CORP .......................................          695
     6,400         AGL RESOURCES, INC .............................          109
    16,600         ALLEGHENY ENERGY, INC ..........................          447
     2,800         ALLIANT ENERGY CORP ............................           77
    13,200       * ALLIED WASTE INDUSTRIES, INC ...................          116
    13,260         AMEREN CORP ....................................          434
    12,700         AMERICAN ELECTRIC POWER CO, INC ................          408
       302         AMERICAN WATER WORKS CO, INC ...................            6
     1,065         ATMOS ENERGY CORP ..............................           22
     4,100         AVISTA CORP ....................................           63
     3,300         BLACK HILLS CORP ...............................           73
       700         CALIFORNIA WATER SERVICE GROUP .................           21
       900       * CALPINE CORP ...................................           58
    10,300         CAROLINA POWER & LIGHT CO ......................          314
       500         CASCADE NATURAL GAS CORP .......................            8
     1,100       * CASELLA WASTE SYSTEMS, INC (CLASS A) ...........           21
    23,200         CENTRAL & SOUTH WEST CORP ......................          464
     1,300         CH ENERGY GROUP, INC ...........................           43
    16,800         CINERGY CORP ...................................          405
     8,680       * CITIZENS UTILITIES CO (CLASS B) ................          123
     1,600         CLECO CORP .....................................           51
     2,043         CMP GROUP, INC .................................           56
     5,300         CMS ENERGY CORP ................................          165
    17,000         COASTAL CORP ...................................          602
     7,800         COLUMBIA ENERGY GROUP ..........................          493
    15,425         CONECTIV, INC ..................................          259
       537         CONECTIV, INC (CLASS A) ........................           16
       500         CONNECTICUT ENERGY CORP ........................           19
    13,900         CONSOLIDATED EDISON CO OF NEW YORK, INC ........          480
     9,200         CONSOLIDATED NATURAL GAS CO ....................          597
    19,600         CONSTELLATION ENERGY GROUP .....................          568
    13,100         DOMINION RESOURCES, INC ........................          514
     3,500         DPL, INC .......................................           61
       300         DQE, INC .......................................           10
    17,200         DTE ENERGY CO ..................................          540
    24,633         DUKE ENERGY CORP ...............................        1,235
     1,600         EASTERN ENTERPRISES CO .........................           92
    31,300         EDISON INTERNATIONAL CO ........................          820
    14,102         EL PASO ENERGY CORP ............................          547
     4,400         ENERGEN CORP ...................................           79
     5,400         ENERGY EAST CORP ...............................          112
    12,300         ENTERGY CORP ...................................          317
     5,700         EQUITABLE RESOURCES, INC .......................          190
    21,602         FIRSTENERGY CORP ...............................          490
    10,300         FLORIDA PROGRESS CORP ..........................          436
    15,000         FPL GROUP, INC .................................          642
    15,800         GPU, INC .......................................          473
     1,600         HAWAIIAN ELECTRIC INDUSTRIES, INC ..............           46
     4,600         IDACORP, INC ...................................          123
       200         ILLINOVA CORP ..................................            7
     5,133         INDIANA ENERGY, INC ............................           91
    10,500         KANSAS CITY POWER & LIGHT CO ...................          232
     4,900         KEYSPAN CORP ...................................          114
     3,000         LACLEDE GAS CO .................................           65
    18,100         LOUISVILLE GAS & ELECTRIC ENERGY CORP ..........          316
     6,000         MCN ENERGY GROUP, INC ..........................          143
     5,900         MDU RESOURCES GROUP, INC .......................          118
     2,500       * MIDAMERICAN ENERGY HOLDINGS CO .................           84
     6,100      x* MOLTEN METAL TECHNOLOGY, INC ...................            0
     1,000         MONTANA POWER CO ...............................           36
     7,000         NATIONAL FUEL GAS CO ...........................          326
    11,985         NEW CENTURY ENERGIES, INC ......................          364


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                VALUE (000)
- --------------                                                        -----------
<S>              <C>                                                  <C>
       400         NEW JERSEY RESOURCES CORP ......................   $       16
     2,600       * NEWPARK RESOURCES, INC .........................           16
     8,400       * NIAGARA MOHAWK HOLDINGS, INC ...................          117
     8,200         NICOR, INC .....................................          267
     2,400         NISOURCE, INC ..................................           43
     3,200         NORTHEAST UTILITIES CO .........................           66
    18,500         NORTHERN STATES POWER CO .......................          361
       150         NORTHWEST NATURAL GAS CO .......................            3
     2,900         NORTHWESTERN CORP ..............................           64
     1,772         NSTAR ..........................................           72
     2,200         NUI CORP .......................................           58
    13,700         OGE ENERGY CORP ................................          260
     1,980         ONEOK, INC .....................................           50
       500         OTTER TAIL POWER CO ............................           19
    20,300         PECO ENERGY CO .................................          705
     5,500         PEOPLES ENERGY CORP ............................          184
    27,429         PG&E CORP ......................................          562
       101         PIEDMONT NATURAL GAS CO, INC ...................            3
     6,300         PINNACLE WEST CAPITAL CORP .....................          193
       600         POTOMAC ELECTRIC POWER CO ......................           14
    17,394         PP&L RESOURCES, INC ............................          398
     3,200         PUBLIC SERVICE CO OF NEW MEXICO ................           52
    18,900         PUBLIC SERVICE ENTERPRISE GROUP, INC ...........          658
    10,178         PUGET SOUND ENERGY, INC ........................          197
    15,200         QUESTAR CORP ...................................          228
    28,603         RELIANT ENERGY, INC ............................          654
     1,500       * REPUBLIC SERVICES, INC (CLASS A) ..............            22
     6,300         RGS ENERGY GROUP, INC ..........................          130
     7,600         SCANA CORP .....................................          204
     4,118         SCOTTISH POWER PLC ADR .........................          115
    29,818         SEMPRA ENERGY ..................................          518
     1,300         SOUTH JERSEY INDUSTRIES, INC ...................           37
    44,700         SOUTHERN CO ....................................        1,050
       700         SOUTHWESTERN ENERGY CO .........................            5
     1,200       * STERICYCLE, INC ................................           23
    16,400         TECO ENERGY, INC ...............................          304
    27,367         TEXAS UTILITIES CO .............................          973
     1,500         TNP ENTERPRISES, INC ...........................           62
       700       * U.S. LIQUIDS, INC .............................             6
     5,637         UGI CORP .......................................          115
    11,700         UNICOM CORP ....................................          392
     1,200       * UNISOURCE ENERGY CORP HOLDINGS CO .............            13
       800         UNITED ILLUMINATING CO .........................           41
    12,674         UTILICORP UNITED, INC ..........................          246
     3,800         WASHINGTON GAS LIGHT CO ........................          105
    52,634         WASTE MANAGEMENT, INC ..........................          905
     2,800         WESTERN GAS RESOURCES, INC .....................           37
     4,300         WESTERN RESOURCES, INC .........................           73
       800         WICOR, INC .....................................           23
    27,329         WILLIAMS COS, INC ..............................          835
     2,800         WISCONSIN ENERGY CORP ..........................           54
       300         WPS RESOURCES CORP .............................            8
       100         YANKEE ENERGY SYSTEMS, INC .....................            4
                                                                      ----------
                                                                          27,396
                                                                      ----------
 ELECTRONIC AND OTHER ELECTRIC EQUIPMENT--11.53%
     1,000       * AAVID THERMAL TECHNOLOGIES, INC ...............            25
       900       * ACTEL CORP ....................................            22
       800       * ADAPTIVE BROADBAND CORP .......................            59
    10,900       * ADC TELECOMMUNICATIONS, INC ...................           791
     1,400       * ADTRAN, INC ...................................            72
     1,100       * ADVANCED ENERGY INDUSTRIES, INC ...............            54
     4,000       * ADVANCED FIBRE COMMUNICATIONS .................           179
       200       * ADVANCED LIGHTING TECHNOLOGIES, INC ...........             1
     8,600       * ADVANCED MICRO DEVICES, INC ...................           249
     1,100       * AEROFLEX, INC .................................            11
     3,500       * ALLIANCE SEMICONDUCTOR CORP ...................            58
</TABLE>

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

<TABLE>
<CAPTION>
SHARES                                                                 VALUE (000)
- --------------                                                          ----------
<S>              <C>                                                   <C>
 ELECTRONIC AND OTHER ELECTRIC EQUIPMENT--(Continued)
      1,300      * ALPHA INDUSTRIES, INC ...........................   $       75
     14,100      * ALTERA CORP .....................................          699
     10,600      * AMERICAN POWER CONVERSION CORP ..................          280
      2,000      * AMERICAN SUPERCONDUCTOR CORP ....................           56
      7,400      * AMERICAN TOWER SYSTEMS (CLASS A) ................          226
        100      * AMERICAN XTAL TECHNOLOGY, INC ...................            2
      5,500        AMETEK, INC .....................................          105
     18,100      * AMKOR TECHNOLOGY, INC ...........................          511
        800      * AMPHENOL CORP (CLASS A) .........................           53
      2,300      * ANADIGICS, INC ..................................          109
     13,200      * ANALOG DEVICES, INC .............................        1,228
      1,800      * ANCOR COMMUNICATIONS, INC .......................          122
      9,375      * ANDREW CORP .....................................          178
      1,500      * ANTEC CORP ......................................           55
        800      * APPLIED MAGNETICS CORP ..........................            0
      2,600      * APPLIED MICRO CIRCUITS CORP .....................          331
      4,000      * ARTESYN TECHNOLOGIES, INC .......................           84
      3,900      * ASPECT COMMUNICATIONS CORP ......................          153
     12,800      * ATMEL CORP ......................................          378
        300        AVX CORP ........................................           15
      9,100        BMC INDUSTRIES, INC .............................           44
      3,500      * BROADCOM CORP (CLASS A) .........................          953
        900      * BROOKTROUT, INC .................................           17
      2,025      * BURR BROWN CORP .................................           73
      1,100        C&D TECHNOLOGIES, INC ...........................           47
      1,000      * C-COR.NET CORP ..................................           77
        100      * CARRIER ACCESS CORP .............................            7
        700      * CATAPULT COMMUNICATIONS CORP ....................            7
      7,000      * CELLNET DATA SYSTEMS, INC .......................            8
      9,400      * CIENA CORP ......................................          541
      5,000      * COMMSCOPE, INC ..................................          202
      4,712      * COMVERSE TECHNOLOGY, INC ........................          682
     12,000      * CONEXANT SYSTEMS, INC ...........................          797
      4,800        COOPER INDUSTRIES, INC ..........................          194
      3,600      * COPPER MOUNTAIN NETWORKS, INC ...................          176
        800      * CREE RESEARCH, INC ..............................           68
      4,300        CTS CORP ........................................          324
      7,300      * CYPRESS SEMICONDUCTOR CORP ......................          236
      2,500        DALLAS SEMICONDUCTOR CORP .......................          161
      3,500      * DII GROUP, INC ..................................          248
      1,900      * E-TEK DYNAMICS, INC .............................          256
      5,500      * ECHOSTAR COMMUNICATIONS CORP (CLASS A) ..........          536
        800      * EMCORE CORP .....................................           27
     31,500        EMERSON ELECTRIC CO .............................        1,807
      4,100      * ESS TECHNOLOGY, INC .............................           91
        300      * EXAR CORP .......................................           18
      2,600      * EXECUTONE INFORMATION SYSTEMS, INC ..............           14
        400        EXIDE CORP ......................................            3
        600      * GENERAL DATACOMM INDUSTRIES, INC ................            4
    253,702        GENERAL ELECTRIC CO .............................       39,260
      9,800      * GENERAL INSTRUMENT CORP .........................          833
         25      * GENERAL SEMICONDUCTOR, INC ......................            0
     17,200     x* GEOTEK COMMUNICATIONS, INC ......................            0
      4,925      * GLENAYRE TECHNOLOGIES, INC ......................           56
      1,400      * GLOBIX CORP .....................................           84
      1,000      * HADCO CORP ......................................           51
      2,535        HARMAN INTERNATIONAL INDUSTRIES, INC ............          142
      1,400      * HARMONIC LIGHTWAVES, INC ........................          133
      4,600        HARRIS CORP .....................................          123
      1,000        HELIX TECHNOLOGY CORP ...........................           45
      1,300      * HI / FN, INC ....................................           50
      1,000      * HMT TECHNOLOGY CORP .............................            4
      3,100        HUBBELL, INC (CLASS B) ..........................           84
      1,000      * INET TECHNOLOGIES, INC ..........................           70
        700        INNOVEX, INC ....................................            7
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                                 VALUE (000)
- --------------                                                         -----------
<S>              <C>                                                   <C>
     11,600      * INTEGRATED DEVICE TECHNOLOGY, INC ...............   $      336
    257,798        INTEL CORP ......................................       21,220
      2,800        INTER-TEL, INC ..................................           70
      1,800      * INTERNATIONAL RECTIFIER CORP ....................           47
      4,700      * INTERVOICE-BRITE, INC ...........................          109
        100      * IPC COMMUNICATIONS, INC .........................            7
        600      * ITI TECHNOLOGIES, INC ...........................           18
        500      * ITRON, INC ......................................            3
      3,200      * JABIL CIRCUIT, INC ..............................          234
     16,600      * JDS UNIPHASE CORP ...............................        2,678
      1,500      * KEMET CORP ......................................           68
      9,600      * KOMAG, INC ......................................           30
      1,600      * L-3 COMMUNICATIONS HOLDINGS, INC ................           67
      2,800      * LASERSIGHT, INC .................................           28
      4,200      * LATTICE SEMICONDUCTOR CORP ......................          198
     10,800        LINEAR TECHNOLOGY CO ............................          773
      8,100      * LITTLEFUSE, INC .................................          197
        300      * LO-JACK CORP ....................................            2
        400        LSI INDUSTRIES, INC .............................            9
     11,000      * LSI LOGIC CORP ..................................          743
        300      * MAKER COMMUNICATIONS, INC .......................           13
     19,400      * MAXIM INTEGRATED PRODUCTS .......................          915
      5,400        MAYTAG CO .......................................          259
      2,900      * MEMC ELECTRONIC MATERIALS, INC ..................           36
      2,100        METHODE ELECTRONICS, INC (CLASS A) ..............           67
      1,700      * METRICOM, INC ...................................          134
      1,600      * MICREL, INC .....................................           91
      5,225      * MICROCHIP TECHNOLOGY, INC .......................          358
     17,200      * MICRON TECHNOLOGY, INC ..........................        1,337
      2,800      * MMC NETWORKS, INC ...............................           96
      4,237        MOLEX, INC ......................................          240
        800      * MOOG, INC (CLASS A) .............................           22
     48,300        MOTOROLA, INC ...................................        7,112
     11,900      * NATIONAL SEMICONDUCTOR CORP .....................          509
      6,600        NATIONAL SERVICE INDUSTRIES, INC ................          195
      1,500      * NEOMAGIC CORP ...................................           16
      2,400      * NVIDIA CORP .....................................          113
        900      * OAK INDUSTRIES, INC .............................           96
      1,500        PARK ELECTROCHEMICAL CORP .......................           40
        500      * PARKERVISION, INC ...............................           15
        900      * PHOTRONICS, INC .................................           26
      1,600      * PICTURETEL CORP .................................            7
      3,200        PITTWAY CORP (CLASS A) ..........................          143
      4,900      * PLANTRONICS, INC ................................          351
      1,800      * PLEXUS CORP .....................................           79
      5,000      * PMC-SIERRA, INC .................................          802
      3,000      * POLYCOM, INC ....................................          191
        200      * POWER-ONE, INC ..................................            9
      1,700      * POWERWAVE TECHNOLOGIES, INC .....................           99
      1,900      * QLOGIC CORP .....................................          304
     43,600      * QUALCOMM, INC ...................................        7,679
        800      * RAMBUS, INC .....................................           54
      1,900      * RAYOVAC CORP ....................................           36
      7,100      * READ RITE CORP ..................................           34
        600      * RECOTON CORP ....................................            5
      3,000      * RF MICRO DEVICES, INC ...........................          205
      7,900      * S3, INC .........................................           91
      1,350      * SALTON, INC .....................................           45
      3,700      * SANMINA CORP ....................................          370
      3,000      * SAWTEK, INC .....................................          200
      6,500      * SCI SYSTEMS, INC ................................          534
      6,300        SCIENTIFIC-ATLANTA, INC .........................          350
      2,900      * SCM MICROSYSTEMS, INC ...........................          185
      2,400      * SDL, INC ........................................          523
      4,000      * SEMTECH CORP ....................................          209
      3,100      * SENSORMATIC ELECTRONICS CORP ....................           54
</TABLE>

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

<TABLE>
<CAPTION>
SHARES                                                                        VALUE (000)
- --------------                                                                 ----------
<S>              <C>                                                          <C>
 ELECTRONIC AND OTHER ELECTRIC EQUIPMENT--(Continued)
        400      * SILICONIX, INC .........................................   $       53
      2,250      * SLI, INC ...............................................           31
     16,518      * SOLECTRON CORP .........................................        1,571
      2,600        STEWART & STEVENSON SERVICES, INC ......................           31
     15,400      * SUNBEAM CORP ...........................................           64
      1,600        TECHNITROL, INC ........................................           71
     28,400      * TELLABS, INC ...........................................        1,823
      2,700      * TERAYON COMMUNCIATION SYSTEMS, INC .....................          170
     61,408        TEXAS INSTRUMENTS, INC .................................        5,949
      7,799        THOMAS & BETTS CORP ....................................          249
        500        THOMAS INDUSTRIES, INC .................................           10
      3,400      * TITAN CORP .............................................          160
      1,400      * TRANSWITCH CORP ........................................          102
      1,600      * TRIQUINT SEMICONDUCTOR, INC ............................          178
      1,200      * TUT SYSTEMS, INC .......................................           64
      7,000      * UCAR INTERNATIONAL, INC ................................          125
        800      * VARIAN SEMICONDUCTOR EQUIPMENT ASSOCIATES,
                     INC ..................................................           27
      1,700      * VICOR CORP .............................................           69
      7,000      * VISHAY INTERTECHNOLOGY, INC ............................          221
     12,400      * VITESSE SEMICONDUCTOR CORP .............................          650
        380      * WATER PIK TECHNOLOGIES, INC ............................            4
      9,700      * WEBLINK WIRELESS, INC ..................................          150
      2,300      * WESTELL TECHNOLOGIES, INC (CLASS A) ....................           25
      4,900        WHIRLPOOL CORP .........................................          319
        500        WOODWARD GOVERNOR CO ...................................           14
      3,400      * WORLD ACCESS, INC ......................................           65
     20,600      * XILINX, INC ............................................          937
      1,300        ZENITH ELECTRONICS CORP ................................            0
        700      * ZIXIT CORP .............................................           28
      1,800      * ZOMAX, INC .............................................           81
                                                                              ----------
                                                                                 119,068
                                                                              ----------
 ENGINEERING AND MANAGEMENT SERVICES--0.19%
        700      * AHL SERVICES, INC ......................................           15
      4,200      * CATALYTICA, INC ........................................           57
        700      * CHARLES RIVER ASSOCIATES ...............................           23
      1,300      * CIRCLE.COM .............................................           16
      5,500      * COVANCE, INC ...........................................           59
        100      * DATA TRANSMISSION NETWORK CORP .........................            2
      1,500      * DIAMOND TECHNOLOGY PARTNERS, INC (CLASS A) .............          129
     10,600        DUN & BRADSTREET CORP ..................................          313
      1,800      * F.Y.I., INC ............................................           61
      2,700      * FIRST CONSULTING GROUP, INC ............................           42
      2,600      * FLYCAST COMMUNICATIONS CORP ............................          338
      3,303        GARTNER GROUP, INC (CLASS A) ...........................           50
        450      * INSPIRE INSURANCE SOLUTIONS, INC .......................            2
        400      * IT GROUP, INC ..........................................            4
        200      * JACOBS ENGINEERING GROUP, INC ..........................            7
        800      * KENDLE INTERNATIONAL, INC ..............................            8
        500      * LASON, INC .............................................            6
      1,300      * MARKETING SERVICES GROUP ...............................           22
      1,400      * MAXIMUS, INC ...........................................           48
        200      * META GROUP, INC ........................................            4
      2,500      * NAVIGANT CONSULTING CO .................................           27
     17,000     x* NEUROMEDICAL SYSTEMS, INC ..............................            1
      2,900      * NFO WORLDWIDE, INC .....................................           65
        300      * PHARMACEUTICAL PRODUCT DEVELOPMENT .....................            4
        200      * PROBUSINESS SERVICES, INC ..............................            7
      1,650      * PROFIT RECOVERY GROUP INTERNATIONAL ....................           44
      6,697      * QUINTILES TRANSNATIONAL CORP ...........................          125
     15,600        SERVICEMASTER CO .......................................          192
      2,700      * STAFF LEASING, INC .....................................           26
        400        STONE & WEBSTER, INC ...................................            7
      1,000      * SUPERIOR CONSULTANT HOLDINGS CORP ......................           14
      1,300        TEJON RANCH CO .........................................           31


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                         VALUE (000)
- --------------                                                                 -----------
<S>              <C>                                                           <C>
      1,086      * TELEDYNE TECHNOLOGIES, INC .............................   $       10
      3,093      * TETRA TECH, INC ........................................           48
      2,000      * URS CORP ...............................................           43
      2,100      * WHITTMAN HART, INC .....................................          113
        100      * XCEED, INC .............................................            4
                                                                              ----------
                                                                                   1,967
                                                                              ----------
 FABRICATED METAL PRODUCTS--0.59%
        100      * ALLIANT TECHSYSTEMS, INC ...............................            6
        300      * ALLTRISTA CORP .........................................            7
      1,320        BALL CORP ..............................................           52
      1,800        BUTLER MANUFACTURING CO ................................           40
      2,400        CHART INDUSTRIES, INC ..................................           10
      5,900        CRANE CO ...............................................          117
     11,700        CROWN CORK & SEAL CO, INC ..............................          262
     81,478        GILLETTE CO ............................................        3,356
        800      * GULF ISLAND FABRICATION, INC ...........................            8
      4,000        HARSCO CORP ............................................          127
      2,200        MARK IV INDUSTRIES, INC ................................           39
     26,000        MASCO CORP .............................................          660
      1,900      * METALS U.S.A., INC .....................................           16
        600      * NCI BUILDING SYSTEMS, INC ..............................           11
        300      * NORTEK, INC ............................................            8
      7,300        PARKER-HANNIFIN CORP ...................................          375
      1,000        PRIMEX TECHNOLOGIES, INC ...............................           21
      9,800        ROCKWELL INTERNATIONAL CORP ............................          469
      2,400      * ROHN INDUSTRIES, INC ...................................            7
        600      * SIMPSON MANUFACTURING CO, INC ..........................           26
      7,400        SNAP-ON, INC ...........................................          197
      1,300      * SPS TECHNOLOGIES, INC ..................................           42
      3,600        STANLEY WORKS CO .......................................          108
      5,100      * TOWER AUTOMOTIVE, INC ..................................           79
                                                                              ----------
                                                                                   6,043
                                                                              ----------
 FOOD AND KINDRED PRODUCTS--2.92%
      1,800      * AGRIBRANDS INTERNATIONAL, INC ..........................           83
      2,100      * AMERICAN ITALIAN PASTA CO (CLASS A) ....................           65
     34,200        ANHEUSER-BUSCH COS, INC ................................        2,424
     31,672        ARCHER DANIELS MIDLAND CO ..............................          386
      2,200      * BERINGER WINE ESTATES HOLDINGS, INC (CLASS B) ..........           88
     24,000        BESTFOODS, INC .........................................        1,262
      2,700        BROWN FORMAN, INC (CLASS B) ............................          155
     20,600        CAMPBELL SOUP CO .......................................          797
      1,500      * CANANDAIGUA BRANDS, INC (CLASS A) ......................           77
      5,500        CHIQUITA BRANDS INTERNATIONAL, INC .....................           26
    177,800        COCA COLA CO ...........................................       10,357
     18,500        COCA COLA ENTERPRISES, INC .............................          372
     41,600        CONAGRA, INC ...........................................          939
      1,500        COORS (ADOLPH) CO (CLASS B) ............................           79
      6,775        CORN PRODUCTS INTERNATIONAL, INC .......................          222
      4,300        DEAN FOODS CO ..........................................          171
      2,000      * DEL MONTE FOODS CO .....................................           25
      6,000        DOLE FOOD, INC .........................................           98
        100        DREYERS GRAND ICE CREAM, INC ...........................            2
      6,416        EARTHGRAINS CO .........................................          103
        100        FARMER BROTHERS CO .....................................           16
     12,550        FLOWERS INDUSTRIES, INC ................................          200
     10,600        FORTUNE BRANDS, INC ....................................          350
     19,614        GENERAL MILLS, INC .....................................          701
      1,100      * HAIN FOOD GROUP, INC ...................................           25
     24,600        HEINZ (H.J.) CO ........................................          979
      4,000        HERSHEY FOODS CORP .....................................          190
      5,200        HORMEL FOODS CORP ......................................          211
      9,300        IBP, INC ...............................................          167
     13,000      * INTERNATIONAL HOME FOODS, INC ..........................          226
      4,300        INTERSTATE BAKERIES CORP ...............................           78
      3,600      * KEEBLER FOODS CO .......................................          101
</TABLE>

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




<TABLE>
<CAPTION>
SHARES                                                                 VALUE (000)
- --------------                                                         -----------
<S>              <C>                                                   <C>
 FOOD AND KINDRED PRODUCTS--(Continued)
     13,500        KELLOGG CO ......................................   $      416
      4,450        LANCASTER COLONY CORP ...........................          147
      3,600        LANCE, INC ......................................           36
      5,400        MCCORMICK & CO, INC (NON-VOTE) ..................          161
     25,501        NABISCO GROUP HOLDINGS ..........................          271
      1,100        NABISCO HOLDINGS CORP (CLASS A) .................           35
      7,600        PEPSI BOTTLING GROUP, INC .......................          126
    109,800        PEPSICO, INC ....................................        3,870
        300        PILGRIMS PRIDE CORP (CLASS A) ...................            2
        600        PILGRIMS PRIDE CORP (CLASS B) ...................            5
     10,000        QUAKER OATS CO ..................................          656
      1,200      * RALCORP HOLDINGS, INC ...........................           24
     22,500        RALSTON PURINA CO ...............................          627
        800        RIVIANA FOODS, INC ..............................           14
      1,500      * ROBERT MONDAVI CORP (CLASS A) ...................           52
     62,000        SARA LEE CORP ...................................        1,368
      4,200      * SMITHFIELD FOODS, INC ...........................          101
        200        SMUCKER, (J.M.) CO (CLASS A) ....................            4
      3,000      * SUIZA FOODS CORP ................................          119
      2,200        TCBY ENTERPRISES, INC ...........................            8
      4,496        TOOTSIE ROLL INDUSTRIES, INC ....................          148
     19,900        TYSON FOODS, INC ................................          323
      8,400        UNIVERSAL FOODS CORP ............................          171
        480      * VLASIC FOODS INTERNATIONAL, INC .................            3
      8,500        WHITMAN CORP ....................................          114
      4,201        WRIGLEY (WM) JR CO ..............................          348
                                                                       ----------
                                                                           30,124
                                                                       ----------
 FOOD STORES--0.44%
     15,700      * 7-ELEVEN, INC ...................................           28
     29,536        ALBERTSONS, INC .................................          953
         39     x* BRUNO'S SUPERMARKETS, INC .......................            0
      7,866        DELHAIZE AMERICA, INC (CLASS B) .................          164
      3,100        GREAT ATLANTIC & PACIFIC TEA CO, INC ............           86
      2,500        HANNAFORD BROTHERS, INC .........................          173
     57,608      * KROGER CO .......................................        1,087
        600        RUDDICK CORP ....................................            9
     40,004      * SAFEWAY, INC ....................................        1,423
      8,600      * STARBUCKS CORP ..................................          209
      1,900        WEIS MARKETS, INC ...............................           83
      7,650      * WILD OATS MARKETS, INC ..........................          170
      4,500        WINN DIXIE STORES, INC ..........................          108
                                                                       ----------
                                                                            4,493
                                                                       ----------
 FORESTRY--0.01%
      2,400        GEORGIA-PACIFIC CORP (TIMBER GROUP) .............           59
        400        RAYONIER, INC ...................................           19
                                                                       ----------
                                                                               78
                                                                       ----------
 FURNITURE AND FIXTURES--0.18%
        800        BUSH INDUSTRIES, INC (CLASS A) ..................           14
      3,600        ETHAN ALLEN INTERIORS, INC ......................          115
      4,200      * FURNITURE BRANDS INTERNATIONAL, INC .............           92
      5,600        HON INDUSTRIES, INC .............................          123
      4,800        KIMBALL INTERNATIONAL, INC (CLASS B) ............           79
      2,000        LA-Z-BOY, INC ...................................           34
      5,900      * LEAR CORP .......................................          189
     11,500        LEGGETT & PLATT, INC ............................          247
      6,400        MILLER (HERMAN), INC ............................          147
     15,900        NEWELL RUBBERMAID, INC ..........................          461
      3,600        STEELCASE, INC ..................................           43
     19,850        U.S. INDUSTRIES, INC ............................          278
                                                                       ----------
                                                                            1,822
                                                                       ----------
 FURNITURE AND HOME FURNISHINGS STORES--0.25%
      8,800      * BED BATH & BEYOND, INC ..........................          306
     11,700      * BEST BUY, INC ...................................          587


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                 VALUE (000)
- --------------                                                         -----------
<S>              <C>                                                   <C>
      2,279      * CDNOW, INC ......................................   $       23
     14,600        CIRCUIT CITY STORES-CIRCUIT CITY GROUP ..........          658
      3,200      * COMPUSA, INC ....................................           16
      1,900      * CYBERIAN OUTPOST, INC ...........................           19
      1,300      * GUITAR CENTER, INC ..............................           13
      2,800        HAVERTY FURNITURE COS, INC ......................           35
      3,500        HEILIG MEYERS CO ................................           10
      3,600      * LINENS 'N THINGS, INC ...........................          107
      4,500      * MUSICLAND STORES CORP ...........................           38
      8,000        PIER 1 IMPORTS, INC .............................           51
     13,800        TANDY CORP ......................................          679
      2,550      * TRANS WORLD ENTERTAINMENT CORP ..................           27
      1,300      * WILLIAMS-SONOMA, INC ............................           60
                                                                       ----------
                                                                            2,629
                                                                       ----------
 GENERAL BUILDING CONTRACTORS--0.06%
      8,200        CENTEX CORP .....................................          202
        400      * CROSSMANN COMMUNITIES, INC ......................            6
      2,100        HILLENBRAND INDUSTRIES, INC .....................           67
      4,300        HORTON (D.R.), INC ..............................           59
      1,400        KAUFMAN & BROAD HOME CORP .......................           34
      1,900        LENNAR CORP .....................................           31
        700      * NVR, INC ........................................           33
      3,200        PULTE CORP ......................................           72
      2,500        RYLAND GROUP, INC ...............................           58
      2,400        STANDARD-PACIFIC CORP ...........................           26
      3,100      * TOLL BROTHERS, INC ..............................           58
        200      * WEBB (DEL) CORP .................................            5
                                                                       ----------
                                                                              651
                                                                       ----------
 GENERAL MERCHANDISE STORES--2.37%
      5,500      * BJ'S WHOLESALE CLUB, INC ........................          201
      2,400     x* CALDOR CORP .....................................            0
      7,400      CASEYS GENERAL STORES, INC ........................           77
      2,900      * CONSOLIDATED STORES CORP ........................           47
      3,150      * COST PLUS, INC ..................................          112
     16,100      * COSTCO WHOLESALE CORP ...........................        1,469
     32,100        DAYTON HUDSON CORP ..............................        2,357
      3,800        DILLARDS, INC (CLASS A) .........................           77
     14,500        DOLLAR GENERAL CORP .............................          330
      5,050      * DOLLAR TREE STORES, INC .........................          245
      8,100        FAMILY DOLLAR STORES, INC .......................          132
     21,070      * FEDERATED DEPARTMENT STORES, INC ................        1,065
      2,400        HARCOURT GENERAL, INC ...........................           97
     39,000      * K MART CORP .....................................          392
     12,100      * KOHLS CORP ......................................          873
     23,000        MAY DEPARTMENT STORES CO ........................          742
      4,100      * NEIMAN MARCUS GROUP, INC (CLASS A) ..............          115
        723      * NEIMAN MARCUS GROUP, INC (CLASS B) ..............           19
     15,645        PENNEY, (J.C.) CO, INC ..........................          312
      8,400      * SAKS, INC .......................................          131
     28,200        SEARS ROEBUCK & CO ..............................          858
        900      x* SERVICE MERCHANDISE, INC .......................            0
      3,000      * SHOPKO STORES, INC ..............................           69
        100      * VALUE CITY DEPARTMENT STORES, INC ...............            2
      6,200      * VENATOR GROUP, INC ..............................           43
    212,300        WAL-MART STORES, INC ............................       14,675
                                                                       ----------
                                                                           24,440
                                                                       ----------
 HEALTH SERVICES--0.37%
      1,800      * AMERICAN HOMEPATIENT, INC .......................            1
      2,600      * AMERIPATH, INC ..................................           21
      4,300      * APRIA HEALTHCARE GROUP, INC .....................           77
     12,200      * BEVERLY ENTERPRISES, INC ........................           53
      1,600      * CAREMATRIX CORP .................................            4
      1,700      * CENTENNIAL HEALTHCARE CORP ......................            5
         50      * CLINTRIALS, INC .................................            0
     47,838        COLUMBIA/HCA HEALTHCARE CORP ....................        1,402
</TABLE>

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

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
 HEALTH SERVICES--(Continued)
     5,000       * COVENTRY HEALTH CARE, INC ........................   $       34
     2,600       * EXPRESS SCRIPTS, INC .............................          166
     1,400      x* FPA MEDICAL MANAGEMENT, INC ......................            0
    13,800       * HEALTH MANAGEMENT ASSOCIATES, INC (CLASS A)
                    (NEW) ...........................................          185
    39,860       * HEALTHSOUTH CORP .................................          214
     4,800         HOOPER HOLMES, INC ...............................          124
        77       * INTEGRATED HEALTH SERVICES, INC ..................            0
     2,400       * LABORATORY CORP OF AMERICA HOLDINGS ..............            9
       260       * LABORATORY CORP OF AMERICA HOLDINGS
                     WTS 04/28/00 ...................................            0
     1,800       * LASER VISION CENTERS, INC ........................           19
     4,163       * LCA-VISION, INC ..................................           20
     2,728       * LIFEPOINT HOSPITALS, INC .........................           32
     5,300       * LINCARE HOLDINGS, INC ............................          184
       100       * LTC HEALTHCARE, INC ..............................            0
     1,200       * MAGELLAN HEALTH SERVICES, INC ....................            8
     3,000       * MANOR CARE, INC ..................................           48
     4,900       * MARINER POST-ACUTE NETWORK, INC ..................            0
     4,500       * MATRIA HEALTHCARE, INC ...........................           19
     1,100       * NATIONAL HEALTHCARE CORP .........................            6
       200       * NOVACARE, INC ....................................            0
       500       * ORTHODONTIC CENTERS OF AMERICA, INC ..............            6
       300       * PEDIATRIX MEDICAL GROUP, INC .....................            2
     6,100       * PHYCOR, INC ......................................           11
     6,600       * PHYSICIANS RESOURCE GROUP, INC ...................            2
     1,400       * PROVINCE HEALTHCARE CO ...........................           27
     5,162       * QUEST DIAGNOSTICS, INC ...........................          158
    28,950       * QUORUM HEALTH GROUP, INC .........................          270
     2,250       * RENAL CARE GROUP, INC ............................           53
     1,700      x* SUN HEALTHCARE GROUP, INC ........................            0
    19,325       * TENET HEALTHCARE CORP ............................          454
     4,500       * TOTAL RENAL CARE HOLDINGS, INC ...................           30
     2,728       * TRIAD HOSPITALS, INC .............................           41
       300       * UNITED PAYORS & UNITED PROVIDERS, INC ............            5
     2,200       * UNIVERSAL HEALTH SERVICES, INC ...................           79
     4,580       * US ONCOLOGY, INC .................................           23
                                                                        ----------
                                                                             3,792
                                                                        ----------
 HEAVY CONSTRUCTION, EXCEPT BUILDING--0.05%
     1,300       * DYCOM INDUSTRIES, INC ............................           57
     6,100         FLUOR CORP .......................................          280
       500         FOSTER WHEELER CORP ..............................            4
       450         GRANITE CONSTRUCTION, INC ........................            8
     3,600       * INSITUFORM TECHNOLOGIES, INC (CLASS A) ...........          102
     1,900       * MASTEC, INC ......................................           85
                                                                        ----------
                                                                               536
                                                                        ----------
 HOLDING AND OTHER INVESTMENT OFFICES--0.71%
     3,900         AMB PROPERTY CORP ................................           78
       500       * AMERCO ...........................................           13
     1,800         AMLI RESIDENTIAL PROPERTIES TRUST ................           36
     8,245         APARTMENT INVESTMENT & MANAGEMENT CO .............          328
    13,600         ARCHSTONE COMMUNITIES TRUST ......................          279
     2,500         AVALONBAY COMMUNITIES, INC .......................           86
     3,900         BEDFORD PROPERTY INVESTORS, INC ..................           67
     8,700         BOSTON PROPERTIES, INC ...........................          271
     3,000         BOYKIN LODGING CO ................................           33
       607         BRADLEY REAL ESTATE, INC .........................           11
     3,600         BRANDYWINE REALTY TRUST ..........................           59
     7,800         CAMDEN PROPERTY TRUST ............................          214
     3,000         CAPITAL AUTOMOTIVE REIT ..........................           37
     9,139         CAPSTEAD MORTGAGE CORP ...........................           38
    12,400         CARRAMERICA REALTY CORP ..........................          262
       700         CENTER TRUST, INC ................................            7
     1,800         CHATEAU PROPERTIES, INC ..........................           47


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
     1,300       * COAST FEDERAL LITIGATION CONTINGENT RTS ..........   $        2
     4,200         COLONIAL PROPERTIES TRUST ........................           97
    13,400         CORNERSTONE PROPERTIES, INC ......................          196
     4,469         COUSINS PROPERTIES, INC ..........................          152
     7,100         CRESCENT REAL ESTATE EQUITIES CO .................          130
       400       * CRESECENT OPERATING, INC .........................            1
     3,000         CROWN AMERICAN REALTY TRUST ......................           17
         5         DUKE-WEEKS REALTY CORP ...........................            0
       794       * DYNEX CAPITAL, INC ...............................            5
     2,900         EASTGROUP PROPERTIES, INC ........................           54
     2,300         ENTERTAINMENT PROPERTIES TRUST ...................           30
    29,650         EQUITY OFFICE PROPERTIES TRUST ...................          730
    14,178         EQUITY RESIDENTIAL PROPERTIES TRUST CO ...........          605
     4,900         FEDERAL REALTY INVESTMENT TRUST ..................           92
     8,600         FELCOR LODGING TRUST, INC ........................          151
     6,100         FIRST INDUSTRIAL REALTY TRUST, INC ...............          167
       480         FIRST UNION REAL ESTATE INVESTMENTS ..............            2
       100         GENERAL GROWTH PROPERTIES, INC ...................            3
     2,300         GLIMCHER REALTY TRUST ............................           30
     2,600         GREAT LAKES REIT, INC ............................           37
     1,200         HEALTH CARE PROPERTY INVESTORS, INC ..............           29
       400         HIGHWOODS PROPERTIES, INC ........................            9
     1,200         HOSPITALITY PROPERTIES TRUST .....................           23
     4,500         HRPT PROPERTIES TRUST ............................           41
     5,700         IMPERIAL CREDIT COMMERCIAL MORTGAGE
                   INVESTMENT CORP ..................................           65
     6,212         INDYMAC MORTGAGE HOLDINGS, INC ...................           79
     3,300         INNKEEPERS U.S.A. TRUST ..........................           27
     1,800         IRT PROPERTY CO ..................................           14
       500         JDN REALTY CORP ..................................            8
     4,500         KILROY REALTY CORP ...............................           99
     2,000         KIMCO REALTY CORP ................................           68
     2,000         LASALLE HOTEL PROPERTIES .........................           23
       500         LIBERTY PROPERTY TRUST CO ........................           12
     4,600         MACK-CALI REALTY CORP ............................          120
     1,199         MEDITRUST CORP PAIRED ............................            7
     3,800         MERISTAR HOSPITALITY CORP ........................           61
       285       * MERRY LAND PROPERTIES, INC .......................            1
       215         MILLS CORP .......................................            4
     3,600         NATIONAL HEALTH INVESTORS, INC ...................           54
       728         NEW PLAN EXCEL REALTY TRUST ......................           12
     2,700         PACIFIC GULF PROPERTIES, INC .....................           55
       800         PARKWAY PROPERTIES, INC ..........................           23
     1,800         PENNSYLVANIA REAL ESTATE INVESTMENT TRUST ........           26
     1,610         POST PROPERTIES, INC .............................           62
     6,800         PRENTISS PROPERTIES TRUST ........................          143
       700         PRIME GROUP REALTY TRUST .........................           11
       700         PRISON REALTY TRUST, INC .........................            4
     1,810         PROLOGIS TRUST ...................................           35
     6,100         PUBLIC STORAGE, INC ..............................          138
     1,900         REALTY INCOME CORP ...............................           39
     5,200         RECKSON ASSOCIATES REALTY CORP ...................          107
       709         REDWOOD TRUST, INC ...............................            9
     3,900         RFS HOTEL INVESTORS, INC .........................           41
     1,000         ROUSE CO .........................................           21
       450         SENIOR HOUSING PROPERTIES TRUST ..................            6
     4,000         SHURGARD STORAGE CENTERS, INC ....................           93
     7,200         SIMON PROPERTY GROUP, INC ........................          165
     1,400         SOVRAN SELF STORAGE, INC .........................           27
     6,500         SPIEKER PROPERTIES, INC ..........................          237
     4,178         STARWOOD FINANCIAL TRUST .........................           71
     2,700         STORAGE U.S.A., INC ..............................           82
       613         SUMMIT PROPERTIES, INC ...........................           11
       500         SUN COMMUNITIES, INC .............................           16
       900         TANGER FACTORY OUTLET CENTERS, INC ...............           19
     3,985         THORNBURG MORTGAGE ASSET CORP ....................           33
</TABLE>

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




<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
 HOLDING AND OTHER INVESTMENT OFFICES--(Continued)
      2,500        TOWN & COUNTRY TRUST .............................   $       45
     10,536        UNITED DOMINION REALTY TRUST, INC ................          104
        841        VENTAS, INC ......................................            4
      8,600        VORNADO REALTY TRUST .............................          280
        205        WALDEN RESIDENTIAL PROPERTIES, INC ...............            4
      6,000        WASHINGTON REAL ESTATE INVESTMENT TRUST ..........           90
      3,400        WEINGARTEN REALTY INVESTORS, INC .................          132
      3,100      * WELLSFORD REAL PROPERTIES, INC ...................           26
        700        WESTERN PROPERTIES TRUST .........................            7
        900        WESTFIELD AMERICA, INC ...........................           11
        200        WHITE MOUNTAINS INSURANCE ........................           24
                                                                        ----------
                                                                             7,324
                                                                        ----------
 HOTELS AND OTHER LODGING PLACES--0.11%
     10,500      * AZTAR CORP .......................................          114
         50      * BRISTOL HOTELS & RESORTS, INC ....................            0
      5,900      * CHOICE HOTELS INTERNATIONAL, INC .................          101
      1,900      * CRESTLINE CAPITAL CORP ...........................           39
      9,600      * EXTENDED STAY AMERICA, INC .......................           73
     12,927        HILTON HOTELS CORP ...............................          124
         65      * INTERSTATE HOTELS CORP . .........................            0
      4,600      * LODGIAN, INC .....................................           23
      2,400      * MANDALAY RESORT GROUP ............................           48
        846      * MGM GRAND, INC ...................................           43
     15,100      * PARK PLACE ENTERTAINMENT CORP ....................          189
      4,800      * PRIME HOSPITALITY CORP ...........................           42
     14,693        STARWOOD HOTELS & RESORTS WORLDWIDE ..............          345
      1,500      * SUNTERRA CORP ....................................           17
      9,771      * WYNDHAM INTERNATIONAL, INC .......................           29
                                                                        ----------
                                                                             1,187
                                                                        ----------
 INDUSTRIAL MACHINERY AND EQUIPMENT--9.05%
     28,042      * 3COM CORP ........................................        1,318
      8,400      * ADAPTEC, INC .....................................          419
      2,400      * ADVANCED DIGITAL INFORMATION CORP ................          117
      5,200        AGCO CORP ........................................           70
      6,900      * AMERICAN STANDARD COS, INC .......................          317
      1,300      * APEX, INC ........................................           42
     12,400      * APPLE COMPUTER, INC ..............................        1,275
     30,500      * APPLIED MATERIALS, INC ...........................        3,864
      1,800        APPLIED POWER, INC (CLASS A) .....................           66
      2,200      * ASTEC INDUSTRIES, INC ............................           41
        700      * ATMI, INC ........................................           23
      2,500      * AUSPEX SYSTEMS, INC ..............................           26
     19,315        BAKER HUGHES, INC ................................          407
      2,300      * BELL & HOWELL CO .................................           73
      5,300        BLACK & DECKER CORP ..............................          277
        800      * BLACK BOX CORP ...................................           54
     16,600        BRUNSWICK CORP ...................................          369
      3,400      * C-CUBE MICROSYSTEMS, INC .........................          212
     10,600      * CABLETRON SYSTEMS, INC ...........................          276
     23,600        CATERPILLAR, INC .................................        1,111
      5,100      * CIRRUS LOGIC, INC ................................           68
    247,077      * CISCO SYSTEMS, INC ...............................       26,468
      1,000        COLUMBUS MCKINNON CORP ...........................           10
    127,484        COMPAQ COMPUTER CORP .............................        3,450
        400      * CONCURRENT COMPUTER CORP .........................            7
      2,000      * COOPER CAMERON CORP ..............................           98
      7,600        CUMMINS ENGINE CO, INC ...........................          367
        500      * CYBEX COMPUTER PRODUCTS CORP .....................           20
        400      * CYLINK CORP ......................................            5
     14,900        DEERE & CO .......................................          646
    158,486      * DELL COMPUTER CORP ...............................        8,083
      1,400        DETROIT DIESEL CORP ..............................           27
      6,650        DIEBOLD, INC .....................................          156
      1,100        DONALDSON CO, INC ................................           26


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
     13,800        DOVER CORP .......................................   $      626
      2,900      * ELECTROGLAS, INC .................................           74
     77,850      * EMC CORP .........................................        8,505
      1,600      * EMULEX CORP ......................................          180
      3,500      * EXTREME NETWORKS, INC ............................          292
      4,500        FEDDERS CORP .....................................           25
      5,900        FLOWSERVE CORP ...................................          100
      3,000      * FSI INTERNATIONAL, INC ...........................           35
      2,400      * GARDNER DENVER, INC ..............................           40
     10,600      * GATEWAY, INC .....................................          764
        100        GLEASON CORP .....................................            2
      2,600      * GLOBAL IMAGING SYSTEMS, INC ......................           32
      1,800        GRACO, INC .......................................           65
      2,200     x* HARNISCHFEGER INDUSTRIES, INC ....................            1
     68,400        HEWLETT-PACKARD CO ...............................        7,793
      5,400        HUSSMANN INTERNATIONAL, INC ......................           81
      1,200      * HYPERCOM CORP ....................................           12
      2,050        IDEX CORP ........................................           62
      6,000      * IN FOCUS SYSTEMS, INC ............................          139
     11,850        INGERSOLL-RAND CO ................................          652
    137,100        INTERNATIONAL BUSINESS MACHINES CORP .............       14,807
     15,200      * IOMEGA CORP ......................................           51
      4,900        JLG INDUSTRIES, INC ..............................           78
      3,548        KENNAMETAL, INC ..................................          119
      2,100      * KRONOS, INC ......................................          126
      1,100      * KULICHE & SOFFA INDUSTRIES, INC ..................           47
      4,200      * LAM RESEARCH CORP ................................          469
     11,000      * LEXMARK INTERNATIONAL GROUP (CLASS A) ............          996
      6,300        LINCOLN ELECTRIC HOLDINGS CO .....................          130
        400        LINDSAY MANUFACTURING CO .........................            7
        600        LUFKIN INDUSTRIES, INC ...........................            9
      1,875        MANITOWOC, INC ...................................           64
      2,400      * MAXTOR CORP ......................................           17
        200      * MICRON ELECTRONICS, INC ..........................            2
      2,100      * MICROS SYSTEMS, INC ..............................          155
      1,100        MILACRON, INC ....................................           17
      4,800      * MTI TECHNOLOGY CORP ..............................          177
      2,000        NACCO INDUSTRIES, INC (CLASS A) ..................          111
      2,475      * NATIONAL INSTRUMENTS CORP ........................           95
      3,300      * NOVELLUS SYSTEMS, INC ............................          404
      6,900        PALL CORP ........................................          149
      4,100        PENTAIR, INC .....................................          158
     19,300        PITNEY BOWES, INC ................................          932
        300      * PRESSTEK, INC ....................................            4
        200      * PROXIM, INC ......................................           22
     11,800      * QUANTUM CORP-DLT & STORAGE SYSTEMS GROUP .........          178
      5,900      * QUANTUM CORP-HARD DISK DRIVE GROUP ...............           41
        600        ROBBINS & MYERS, INC .............................           14
      4,000        ROPER INDUSTRIES, INC ............................          151
      1,873      * SANDISK CORP .....................................          180
      1,500        SAUER, INC .......................................           14
     20,048      * SEAGATE TECHNOLOGY, INC ..........................          933
     12,600      * SILICON GRAPHICS, INC ............................          124
      1,600      * SILICON VALLEY GROUP, INC ........................           28
      3,800      * SMITH INTERNATIONAL, INC .........................          189
      1,900      * SPECIALTY EQUIPMENT COS, INC .....................           45
        752      * SPEEDFAM-IPEC, INC ...............................           10
        300      * SPLASH TECHNOLOGY HOLDINGS, INC ..................            3
      1,700        STANDEX INTERNATIONAL CORP .......................           36
      6,900      * STORAGE TECHNOLOGY CORP ..........................          127
      6,300        SYMBOL TECHNOLOGIES, INC .........................          400
      3,200        TECUMSEH PRODUCTS CO (CLASS A) ...................          151
      1,600        TENNANT CO .......................................           52
      3,280      * TENNECO AUTOMOTIVE, INC ..........................           31
      2,500      * TEREX CORP .......................................           69
        900      * THERMO FIBERTEK, INC .............................            6
</TABLE>

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

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                     <C>
 INDUSTRIAL MACHINERY AND EQUIPMENT--(Continued)
      5,429        TIMKEN CO ........................................    $     111
        700        TORO CO ..........................................           26
        800        TYCO INTERNATIONAL LTD ...........................           31
      1,200      * ULTRATECH STEPPER, INC ...........................           19
     21,208      * UNISYS CORP ......................................          677
      1,300      * UNOVA, INC .......................................           17
      8,400      * VARCO INTERNATIONAL, INC .........................           86
      2,700      * VISUAL NETWORKS, INC .............................          214
        100        WATKINS-JOHNSON CO ...............................            4
      7,600      * WESTERN DIGITAL CORP .............................           32
      8,600      * XIRCOM, INC ......................................          645
      9,200        YORK INTERNATIONAL CORP ..........................          252
      1,600      * ZEBRA TECHNOLOGY CORP ............................           94
                                                                        ----------
                                                                            93,404
                                                                        ----------
 INSTRUMENTS AND RELATED PRODUCTS--1.86%
      3,100      * ACUSON CORP ......................................           39
      1,800      * AFFYMETRIX, INC ..................................          305
      1,200      * ANACOMP, INC .....................................           22
        400        ARROW INTERNATIONAL, INC .........................           12
      3,800      * AVID TECHNOLOGIES, INC ...........................           50
        700      * BACOU U.S.A., INC ................................           11
      2,700        BARD (C.R.), INC .................................          143
      1,200        BAUSCH & LOMB, INC ...............................           82
     21,600        BAXTER INTERNATIONAL, INC ........................        1,357
      4,200        BECKMAN COULTER, INC .............................          214
     17,100        BECTON DICKINSON & CO ............................          457
        400      * BIO-RAD LABORATORIES, INC (CLASS A) ..............            9
      6,400        BIOMET, INC ......................................          256
     21,000      * BOSTON SCIENTIFIC CORP ...........................          459
      1,000      * BRITESMILE, INC ..................................            8
      3,500      * CHYRON CORP ......................................            5
      3,600      * COGNEX CORP ......................................          140
      2,800      * COHERENT, INC ....................................           75
        600        COHU, INC ........................................           19
        300        COLE NATIONAL CORP (CLASS A) .....................            2
      1,800      * CONMED CORP ......................................           47
      2,500        COOPER COS, INC ..................................           75
      2,100      * CREDENCE SYSTEMS CORP ............................          182
        700        CUBIC CORP .......................................           15
        800      * CYBERONICS, INC ..................................           13
      2,300      * CYMER, INC .......................................          106
      2,600      * CYTYC CORP .......................................          159
        800        DATASCOPE CORP ...................................           32
      7,800      DENTSPLY INTERNATIONAL, INC ........................          184
      1,200      * DIONEX CORP ......................................           49
        850      * DYNATECH CORP ....................................            6
     24,200        EASTMAN KODAK CO .................................        1,603
      2,100      * FOSSIL, INC ......................................           49
      2,400      * GENRAD, INC ......................................           39
     23,565      * GUIDANT CORP .....................................        1,108
      3,100      * HANGER ORTHOPEDIC GROUP, INC .....................           31
        400      * IMATRON, INC .....................................            1
      1,600        INVACARE CORP ....................................           32
      6,300        JOHNSON CONTROLS, INC ............................          358
      6,800      * KLA-TENCOR CORP ..................................          757
        400      * LIFECORE BIOMEDICAL, INC .........................            8
      2,400      * LITTON INDUSTRIES, INC ...........................          120
      4,700      * LTX CORP .........................................          105
      2,525      * MEDICAL MANAGER CORP .............................          213
     86,850        MEDTRONIC, INC ...................................        3,165
        500        MENTOR CORP ......................................           13
      4,600      * METTLER-TOLEDO INTERNATIONAL, INC ................          176
      3,100        MILLIPORE CORP ...................................          120
        200        MINE SAFETY APPLIANCE CO .........................           13
        300      * MINIMED, INC .....................................           22


</TABLE>
<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
      1,500        MOVADO GROUP, INC ................................   $       33
      1,400      * NOVOSTE CORP .....................................           23
      1,600      * OCULAR SCIENCES, INC .............................           30
        600        OPTICAL COATING LABORATORIES, INC ................          178
      3,250      * PE CORP-CELERA GENOMICS GROUP ....................          484
      6,100        PE CORP-PE BIOSYSTEMS GROUP ......................          734
      2,600        PERKINELMER, INC .................................          108
      2,200      * PINNACLE SYSTEMS, INC ............................           90
      4,018        RAYTHEON CO (CLASS A) ............................          100
     24,000        RAYTHEON CO (CLASS B) ............................          638
      2,600      * RESMED, INC ......................................          109
      1,200      * RESPIRONICS, INC .................................           10
         33      * SONOSITE, INC ....................................            1
      7,488      * ST. JUDE MEDICAL, INC ............................          230
      4,900      * STERIS CORP ......................................           51
      3,900        STRYKER CORP .....................................          272
      1,950      * SUMMIT TECHNOLOGY, INC ...........................           23
      1,100      * SUNRISE MEDICAL, INC .............................            7
      4,100      * SUNRISE TECHNOLOGY INTERNATIONAL, INC ............           48
      8,500      * SYBRON INTERNATIONAL CORP ........................          210
      9,150        TEKTRONIX, INC ...................................          356
      2,900        TELEFLEX, INC ....................................           91
     11,600      * TERADYNE, INC ....................................          766
        700      * THERMEDICS, INC ..................................            4
        300      * THERMO BIOANALYSIS CORP ..........................            6
        300      * THERMO CARDIOSYSTEMS, INC ........................            2
      7,875      * THERMO ELECTRON CORP .............................          118
         25      * THERMO INSTRUMENT SYSTEMS, INC ...................            0
      1,100      * THERMOQUEST CORP .................................           11
      3,700      * TRIMBLE NAVIGATION LTD ...........................           80
        700      * VARIAN, INC ......................................           16
        400      * VEECO INSTRUMENTS, INC ...........................           19
        600      * VENTANA MEDICAL SYSTEMS, INC .....................           15
      6,000      * VISX, INC ........................................          311
      2,300      * WATERS CORP ......................................          122
      5,800      * WESLEY JESSEN VISIONCARE, INC ....................          220
     52,300        XEROX CORP .......................................        1,187
                                                                        ----------
                                                                            19,169
                                                                        ----------
 INSURANCE AGENTS, BROKERS AND SERVICE--0.19%
      1,900        BALDWIN & LYONS, INC (CLASS B) ...................           42
      1,500        CRAWFORD & CO (CLASS B) ..........................           20
        300      * FIRST HEALTH GROUP CORP ..........................            8
      5,308      * HOMEFED CORP .....................................            5
     19,400        MARSH & MCLENNAN COS, INC ........................        1,856
                                                                        ----------
                                                                             1,931
                                                                        ----------
 INSURANCE CARRIERS--4.31%
      1,040        ACE LTD ..........................................           17
     13,085        AETNA, INC .......................................          730
     20,700        AFLAC, INC .......................................          977
        600        ALFA CORP ........................................           10
        610      * ALLEGHANY CORP (DELAWARE) ........................          113
      6,500        ALLMERICA FINANCIAL CORP .........................          362
     58,356        ALLSTATE CORP ....................................        1,401
      5,500        AMBAC FINANCIAL GROUP, INC .......................          287
        300        AMERICAN ANNUITY GROUP, INC ......................            5
      2,800        AMERICAN FINANCIAL GROUP, INC ....................           74
     20,840        AMERICAN GENERAL CORP ............................        1,581
    101,455        AMERICAN INTERNATIONAL GROUP, INC ................       10,970
        300        AMERICAN NATIONAL INSURANCE CO ...................           19
      2,600        AMERUS LIFE HOLDINGS, INC (CLASS A) ..............           60
     17,775        AON CORP .........................................          711
     14,400        AXA FINANCIAL, INC ...............................          488
        350        BERKLEY (W.R.) CORP ..............................            7
      2,300        CHICAGO TITLE CORP ...............................          106
     10,594        CHUBB CORP .......................................          597
</TABLE>

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

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>               <C>                                                   <C>
 INSURANCE CARRIERS--(Continued)
     13,800        CIGNA CORP .......................................   $    1,112
     14,088        CINCINNATI FINANCIAL CORP ........................          439
    259,494        CITIGROUP, INC ...................................       14,418
      1,900      * CNA FINANCIAL CORP ...............................           74
     23,513        CONSECO, INC .....................................          420
      1,800        ENHANCE FINANCIAL SERVICES GROUP, INC ............           29
      2,000        ERIE INDEMNITY CO (CLASS A) ......................           65
      4,800        EVEREST REINSURANCE HOLDINGS, INC ................          107
        600      * FARM FAMILY HOLDINGS, INC ........................           25
      2,000        FBL FINANCIAL GROUP, INC (CLASS A) ...............           40
        500        FIDELITY NATIONAL FINANCIAL, INC .................            7
      2,800        FINANCIAL SECURITY ASSURANCE HOLDINGS LTD ........          146
      2,500        FIRST AMERICAN FINANCIAL CORP ....................           31
      2,900        FOREMOST CORP OF AMERICA .........................           82
      6,400      * FOUNDATION HEALTH SYSTEMS (CLASS A) ..............           64
        300        FREMONT GENERAL CORP .............................            2
      5,100        FRONTIER INSURANCE GROUP, INC ....................           18
        700        HARLEYSVILLE GROUP, INC ..........................           10
     15,300        HARTFORD FINANCIAL SERVICES GROUP, INC ...........          725
      1,700        HARTFORD LIFE, INC (CLASS A) .....................           75
        600        HCC INSURANCE HOLDINGS, INC ......................            8
      7,900      * HUMANA, INC ......................................           65
      8,150        JEFFERSON-PILOT CORP .............................          556
      1,000        KANSAS CITY LIFE INSURANCE CO ....................           34
        600        LIBERTY CORP .....................................           25
     15,800        LINCOLN NATIONAL CORP ............................          632
      4,700        LOEWS CORP .......................................          285
      1,600      * MAXICARE HEALTH PLANS, INC .......................            5
      4,941        MBIA, INC ........................................          261
        900        MERCURY GENERAL CORP .............................           20
     13,700        MGIC INVESTMENT CORP .............................          825
      2,800        MMI COS, INC .....................................           24
        300        MONY GROUP, INC ..................................            9
        100      * NATIONAL WESTERN LIFE INSURANCE CO ...............            7
      5,100        NATIONWIDE FINANCIAL SERVICES, INC (CLASS A) .....          142
     11,400        OLD REPUBLIC INTERNATIONAL CORP ..................          155
      9,400      * OXFORD HEALTH PLANS, INC .........................          119
      4,564      * PACIFICARE HEALTH SYSTEMS, INC (CLASS A) .........          242
        600      * PENN TREATY AMERICAN CORP ........................            9
      4,100      * PENNCORP FINANCIAL GROUP, INC ....................            2
        800      * PHILADELPHIA CONSOLIDATED HOLDINGS CORP ..........           12
      1,000        PMA CAPITAL CORP (CLASS A) .......................           20
      8,400        PMI GROUP, INC ...................................          410
        900        PRESIDENTIAL LIFE CORP ...........................           17
        220      * PROFESSIONALS GROUP, INC .........................            5
      4,400        PROGRESSIVE CORP .................................          322
      2,000        PROTECTIVE LIFE CORP .............................           64
      1,700        PXRE GROUP LTD ...................................           22
      5,526        RADIAN GROUP, INC ................................          264
      3,025        REINSURANCE GROUP OF AMERICA, INC ................           84
      4,797        RELIASTAR FINANCIAL CORP .........................          188
      1,700      * RISK CAPITAL HOLDINGS, INC .......................           21
        500        RLI CORP .........................................           17
      3,300        SAFECO CORP ......................................           82
      2,100        SCPIE HOLDINGS, INC ..............................           67
      4,700        SELECTIVE INSURANCE GROUP, INC ...................           81
        450      * SIERRA HEALTH SERVICES, INC ......................            3
     16,522        ST. PAUL COS, INC ................................          557
      2,200        STATE AUTO FINANCIAL CORP ........................           20
      2,000        STEWART INFORMATION SERVICES CORP ................           27
     10,800        TORCHMARK CORP ...................................          314
      5,800        TRAVELERS PROPERTY CASUALTY CORP .................          199
      1,500        TRENWICK GROUP, INC ..............................           25
      4,600      * TRIAD GUARANTY, INC ..............................          105
      2,600      * TRIGON HEALTHCARE, INC ...........................           77
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
      2,100      * UICI .............................................   $       22
        200        UNITED FIRE & CASULTY CO .........................            5
     15,100        UNITED HEALTHCARE CORP ...........................          802
      1,000        UNITRIN, INC .....................................           38
     15,093        UNUMPROVIDENT CORP ...............................          484
      1,100        VESTA INSURANCE GROUP, INC .......................            4
      4,300      * WELLPOINT HEALTH NETWORKS, INC ...................          284
        220        WESCO FINANCIAL CORP .............................           54
                                                                        ----------
                                                                            44,525
                                                                        ----------
 LEATHER AND LEATHER PRODUCTS--0.02%
      2,800        BROWN SHOE CO, INC ...............................           40
        679      * SAMSONITE CORP ...................................            4
      5,400        STRIDE RITE CORP .................................           35
      1,600      * TIMBERLAND CO ....................................           85
         25        WOLVERINE WORLD WIDE, INC ........................            0
                                                                        ----------
                                                                               164
                                                                        ----------
 LEGAL SERVICES--0.00%
      2,100      * PREPAID LEGAL SERVICES, INC ......................           50
                                                                        ----------
 LOCAL AND INTERURBAN PASSENGER TRANSIT--0.00%
      1,000     * RURAL/METRO CORP ..................................            4
                                                                        ----------
 LUMBER AND WOOD PRODUCTS--0.25%
      4,200     * CHAMPION ENTERPRISES, INC .........................           36
      8,407       CLAYTON HOMES, INC ................................           77
      1,242       DELTIC TIMBER CORP ................................           27
     18,500       GEORGIA-PACIFIC CORP (PACKING GROUP) ..............          939
     20,800       LOUISIANA PACIFIC CORP ............................          296
        350     * PALM HARBOR HOMES, INC ............................            6
        100       TJ INTERNATIONAL, INC .............................            4
      2,500       UNIVERSAL FOREST PRODUCTS, INC ....................           37
     15,900       WEYERHAEUSER CO ...................................        1,142
                                                                        ----------
                                                                             2,564
                                                                        ----------
 METAL MINING--0.11%
     16,200     * BATTLE MOUNTAIN GOLD CO ...........................           33
      2,000       CLEVELAND CLIFFS, INC .............................           62
     18,263     * FREEPORT-MCMORAN COPPER & GOLD, INC
                   (CLASS B) ........................................          386
     10,700       NEWMONT MINING CORP ...............................          262
      6,241       PHELPS DODGE CORP .................................          419
         40       PLACER DOME, INC (U.S.) ...........................            0
        400     * STILLWATER MINING CO ..............................           13
                                                                        ----------
                                                                             1,175
                                                                        ----------
 MISCELLANEOUS MANUFACTURING INDUSTRIES--0.43%
      1,900     * BLYTH INDUSTRIES, INC .............................           47
      2,600       BRADY CORP (CLASS A) ..............................           88
      5,100       CALLAWAY GOLF CO ..................................           90
     12,750       HASBRO, INC .......................................          243
      1,700     * HEXCEL CORP .......................................            9
      4,800       INTERNATIONAL GAME TECHNOLOGY CO ..................           98
      6,100       JOSTENS, INC ......................................          148
        200       K2, INC ...........................................            2
      2,800     * LYDALL, INC .......................................           19
         81     * MARVEL ENTERPRISES (CLASS A) WTS 10/02/01 .........            0
        138     * MARVEL ENTERPRISES (CLASS C) WTS 10/02/02 .........            0
     30,389       MATTEL, INC .......................................          399
     32,900       MINNESOTA MINING & MANUFACTURING CO ...............        3,220
      2,400       ONEIDA LTD ........................................           52
      1,000     * RACING CHAMPIONS CORP .............................            4
      1,500       RUSS BERRIE & CO, INC .............................           39
      1,500     * STEINWAY MUSICAL INSTRUMENTS, INC .................           30
                                                                        ----------
                                                                             4,488
                                                                        ----------
 MISCELLANEOUS RETAIL--0.75%
     12,900     * AMAZON.COM, INC ....................................         982
      3,200     * BARNES & NOBLE, INC ................................          66
</TABLE>

                       See notes to financial statements.
                                      B-38
<PAGE>

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>             <C>                                                     <C>
 MISCELLANEOUS RETAIL--(Continued)
      1,300     * BARNESANDNOBLE.COM, INC ...........................   $       18
        700     * BARNETT, INC ......................................            7
        200       BLAIR CORP ........................................            3
      4,100     * BORDERS GROUP, INC ................................           66
      1,600     * CDW COMPUTER CENTERS, INC .........................          126
        500     * COLDWATER CREEK, INC ..............................           10
     29,342       CVS CORP ..........................................        1,172
      1,751     * EGGHEAD.COM, INC ..................................           28
        600       ENESCO GROUP, INC .................................            7
      3,200     * ETOYS, INC ........................................           84
        700       HANCOCK FABRICS, INC ..............................            2
     16,100     * HANOVER DIRECT, INC ...............................           58
      2,500     * INSIGHT ENTERPRISES, INC ..........................          102
        700     * ITURF, INC ........................................            9
        300       LONGS DRUG STORES CORP ............................            8
      5,200     * MICHAELS STORES, INC ..............................          148
      1,600     * MICRO WAREHOUSE, INC ..............................           30
     24,300     * OFFICE DEPOT, INC .................................          266
      4,150     * OFFICEMAX, INC ....................................           23
      5,000       OMNICARE, INC .....................................           60
        600     * PARTY CITY CORP ...................................            1
      3,700     * PETCO ANIMAL SUPPLIES, INC ........................           55
      4,500     * PETSMART, INC .....................................           26
     17,020       RITE AID CORP .....................................          190
      3,600     * SCHEIN (HENRY), INC ...............................           48
     34,262     * STAPLES, INC ......................................          711
      1,600     * SUNGLASS HUT INTERNATIONAL, INC ...................           18
      1,100     * SYSTEMAX, INC .....................................            9
        600     * THE SPORTS AUTHORITY, INC .........................            1
      5,400       TIFFANY & CO ......................................          482
     23,087     * TOYS R US, INC ....................................          330
      3,025     * U.S. OFFICE PRODUCTS CO ...........................            9
      1,000     * VALUEVISION INTERNATIONAL, INC ....................           57
     80,600       WALGREEN CO .......................................        2,358
      4,100     * ZALE CORP .........................................          198
                                                                          --------
                                                                             7,768
                                                                          --------
 MOTION PICTURES--1.15%
      3,300     * AMC ENTERTAINMENT, INC ............................           28
        900     * CARMIKE CINEMAS, INC (CLASS A) ....................            7
    164,034       DISNEY (WALT) CO ..................................        4,798
        900     * GC COS, INC .......................................           23
      4,100     * HOLLYWOOD ENTERTAINMENT CORP ......................           59
      2,500     * LOWES CINEPLEX ENTERTAINMENT CORP .................           15
      5,444     * METRO-GOLDWYN-MAYER, INC ..........................          128
     10,400     * METROMEDIA INTERNATIONAL GROUP, INC ...............           49
      1,800     * ON COMMAND CORP ...................................           33
      1,300     * PIXAR, INC ........................................           46
     92,344       TIME WARNER, INC ..................................        6,689
                                                                        ----------
                                                                            11,875
                                                                        ----------
 NONDEPOSITORY INSTITUTIONS--1.76%
      1,500    * AAMES FINANCIAL CORP ...............................            1
      3,425      ADVANTA CORP (CLASS A) .............................           63
     35,700      AMERICAN EXPRESS CO ................................        5,935
      3,000    * AMERICREDIT CORP ...................................           56
      6,800    * ARCADIA FINANCIAL LTD ..............................           30
     52,416      ASSOCIATES FIRST CAPITAL CORP ......................        1,438
     14,200      CAPITAL ONE FINANCIAL CORP .........................          684
      2,500      CHARTER MUNICIPAL MORTGAGE ACCEPTANCE ..............           29
        800      CIT GROUP, INC (CLASS A) ...........................           17
      2,100   x* CITYSCAPE FINANCIAL CORP ...........................            0
      1,900    * CONTIFINANCIAL CORP ................................            0
      8,971      COUNTRYWIDE CREDIT INDUSTRIES, INC .................          227
      1,100    * CREDIT ACCEPTANCE CORP .............................            4
        100      DORAL FINANCIAL CORP ...............................            1
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>            <C>                                                      <C>
        600    * FEDERAL AGRICULTURE MORTGAGE CORP .................    $       12
     76,200      FEDERAL NATIONAL MORTGAGE ASSOCIATION .............         4,758
      1,300    * FINANCIAL FEDERAL CORP ............................            30
      1,900    * FINET.COM, INC ....................................             2
      3,516      FINOVA GROUP, INC .................................           125
        900    * FIRST SIERRA FINANCIAL, INC .......................            15
      4,500    * FIRSTPLUS FINANCIAL GROUP, INC ....................             0
     52,800      FREDDIE MAC .......................................         2,485
      2,219      HELLER FINANCIAL, INC .............................            45
     35,441      HOUSEHOLD INTERNATIONAL, INC ......................         1,320
      1,000    * IMC MORTGAGE CO ...................................             0
        500    * IMPERIAL CREDIT INDUSTRIES, INC ...................             3
      7,500      LEUCADIA NATIONAL CORP ............................           173
     10,838      METRIS COS, INC ...................................           387
         19    * MFN FINANCIAL CORP ................................             0
         22    * MFN FINANCIAL CORP WTS SERIES A 03/23/02 ..........             0
         22    * MFN FINANCIAL CORP WTS SERIES B 03/23/03 ..........             0
         22    * MFN FINANCIAL CORP WTS SERIES C 03/23/04 ..........             0
      2,400    * NEXTCARD, INC .....................................            69
         25    * OMEGA WORLDWIDE, INC ..............................             0
        300      RESOURCE AMERICA, INC (CLASS A) ...................             2
      6,250      SLM HOLDINGS CORP .................................           264
      6,700    * UNICAPITAL CORP ...................................            25
      2,200   x* UNITED COS FINANCIAL CORP .........................             0
                                                                        ----------
                                                                            18,200
                                                                        ----------
 NONMETALLIC MINERALS, EXCEPT FUELS--0.05%
      7,000      AMCOL INTERNATIONAL CORP ..........................           113
      3,100      JOHNS MANVILLE CORP ...............................            43
      4,700      MARTIN MARIETTA MATERIALS, INC ....................           193
      3,200      VULCAN MATERIALS CO ...............................           128
                                                                        ----------
                                                                               477
                                                                        ----------
 OIL AND GAS EXTRACTION--0.77%
      5,200      ANADARKO PETROLEUM CORP ...........................           177
      8,400      APACHE CORP .......................................           310
        700    * ATWOOD OCEANICS, INC ..............................            27
      1,100    * BASIN EXPLORATION, INC ............................            19
      1,200    * BELCO OIL & GAS CORP ..............................             7
      4,000    * BENTON OIL & GAS CO ...............................             8
      3,400    * BJ SERVICES CO ....................................           142
      4,200    * BROWN (TOM), INC ..................................            56
     10,749      BURLINGTON RESOURCES, INC .........................           355
        700      CABOT OIL & GAS CORP (CLASS A) ....................            11
        700    * CAL DIVE INTERNATIONAL, INC .......................            23
     12,800    * CHESAPEAKE ENERGY CORP ............................            30
        400    * COMSTOCK RESOURCES, INC ...........................             1
      1,100    * CONTOUR ENERGY CO .................................             1
      5,425      CROSS TIMBERS OIL CO ..............................            49
      3,347      DEVON ENERGY CORP (NEW) ...........................           110
      6,700      DIAMOND OFFSHORE DRILLING, INC ....................           205
        231   x* EAGLE GEOPHYSICAL, INC ............................             0
      7,149    * EEX CORP ..........................................            21
     15,400      ENSCO INTERNATIONAL, INC ..........................           352
      3,500      EOG RESOURCES, INC ................................            61
      1,400   x* FORCENERGY GAS EXPLORATION, INC ...................             1
      4,900    * FOREST OIL CORP ...................................            65
      2,866    * FRIEDE GOLDMAN HALTER, INC ........................            20
      2,500    * GLOBAL INDUSTRIES LTD .............................            22
     14,200    * GLOBAL MARINE, INC ................................           236
     25,800    * GREY WOLF, INC ....................................            74
     32,832      HALLIBURTON CO ....................................         1,321
        400    * HANOVER COMPRESSOR CO .............................            15
     14,000    * HARKEN ENERGY CORP ................................            11
      5,700      HELMERICH & PAYNE, INC ............................           124
        500    * HOUSTON EXPLORATION CO ............................            10
      2,100    * HS RESOURCES, INC .................................            36
</TABLE>

                       See notes to financial statements.
                                      B-39
<PAGE>

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
 OIL AND GAS EXTRACTION--(Continued)
      2,000   x* KCS ENERGY, INC ....................................   $        2
     10,547      KERR-MCGEE CORP ....................................          654
     24,500    * KEY ENERGY SERVICES, INC ...........................          127
      3,300    * LOUIS DREYFUS NATURAL GAS CORP .....................           60
      2,700    * MARINE DRILLING CO, INC ............................           61
      1,263    * MCMORAN EXPLORATION CO .............................           27
      1,700    * MERIDIAN RESOURCE CORP .............................            5
        900      MITCHELL ENERGY & DEVELOPMENT CORP (CLASS A) .......           20
      5,100    * NABORS INDUSTRIES, INC .............................          158
      2,200    * NEWFIELD EXPLORATION CO ............................           59
      2,800      NOBLE AFFILIATES, INC ..............................           60
      8,100    * NOBLE DRILLING CORP ................................          265
      2,800    * NUEVO ENERGY CO ....................................           53
     28,800      OCCIDENTAL PETROLEUM CORP ..........................          623
      8,200    * OCEAN ENERGY, INC (NEW) ............................           64
      2,100    * OCEANEERING INTERNATIONAL, INC .....................           31
     11,800    * PARKER DRILLING CO .................................           38
      5,800    * PATTERSON ENERGY, INC ..............................           75
     15,600    * PIONEER NATURAL RESOURCES CO .......................          139
      2,100      POGO PRODUCING CO ..................................           43
        900    * PRIDE INTERNATIONAL, INC ...........................           13
     14,300    * R & B FALCON CORP ..................................          189
      2,100    * ROWAN COS, INC .....................................           46
        700      RPC, INC ...........................................            4
     12,000    * SANTA FE SNYDER CORP ...............................           96
         16      SCHLUMBERGER LTD ...................................            1
      2,600    * SEITEL, INC ........................................           18
      1,200      ST. MARY LAND & EXPLORATION CO .....................           30
      1,500    * STONE ENERGY CORP ..................................           53
      4,700    * SYNTROLEUM CORP ....................................           38
        600    * TITAN EXPLORATION, INC .............................            3
        486    * TOTAL FINA WTS 08/05/03 ............................           14
      7,303    * TRANSOCEAN SEDCO FOREX, INC ........................          246
      2,600   x* TRANSTEXAS GAS CORP ................................            1
      3,500    * TUBOSCOPE, INC .....................................           56
     20,914      UNION PACIFIC RESOURCES GROUP, INC .................          267
        400    * UTI ENERGY CORP ....................................            9
      3,000      VASTAR RESOURCES, INC ..............................          177
      1,900    * VERITAS DGC, INC ...................................           27
      1,900    * VINTAGE PETROLEUM, INC .............................           23
      5,130    * WEATHERFORD INTERNATIONAL ..........................          205
                                                                        ----------
                                                                             7,980
                                                                        ----------
 PAPER AND ALLIED PRODUCTS--0.81%
      1,300    * ACX TECHNOLOGIES, INC ..............................           14
      5,000    * AMERICAN PAD & PAPER CO ............................            1
      7,100      AVERY DENNISON CORP ................................          517
      2,400      BEMIS, INC .........................................           84
      2,800      BOISE CASCADE CORP .................................          113
      1,600      BOWATER, INC .......................................           87
      4,100    * BUCKEYE TECHNOLOGIES, INC ..........................           61
      1,400      CARAUSTAR INDUSTRIES, INC ..........................           34
      5,900      CHAMPION INTERNATIONAL CORP ........................          365
      3,800      CHESAPEAKE CORP ....................................          116
         60    * CROWN VANTAGE, INC .................................            0
      4,300    * EARTHSHELL CORP ....................................           18
     19,325      FORT JAMES CORP ....................................          529
      4,300      GLATFELTER (P.H.) CO ...............................           63
        300      GREIF BROTHERS CORP (CLASS A) ......................            9
     30,364      INTERNATIONAL PAPER CO .............................        1,714
      3,200    * IVEX PACKAGING CORP ................................           32
     40,900      KIMBERLY-CLARK CORP ................................        2,669
      1,600      LONGVIEW FIBRE CO ..................................           23
      4,000    * MAIL-WELL, INC .....................................           54
      6,500      MEAD CORP ..........................................          282
      1,900    * PLAYTEX PRODUCTS, INC ..............................           29
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
        300      REPUBLIC GROUP, INC ................................   $        5
        600      ROCK-TENN CO (CLASS A) .............................            9
        340      SCHWEITZER-MAUDUIT INTERNATIONAL, INC ..............            5
      2,300    * SHOREWOOD PACKAGING CORP ...........................           44
      9,053    * SMURFIT-STONE CONTAINER CORP .......................          222
     10,631      SONOCO PRODUCTS CO .................................          242
      4,800      ST. JOE CO .........................................          117
      4,800      TEMPLE-INLAND, INC .................................          317
      6,900      WAUSAU-MOSINEE PAPER CORP ..........................           81
      4,500      WESTVACO CORP ......................................          147
      7,700      WILLAMETTE INDUSTRIES, INC .........................          358
                                                                        ----------
                                                                             8,361
                                                                        ----------
 PERSONAL SERVICES--0.08%
      9,200      BLOCK (H&R), INC ...................................          403
      1,200    * CARRIAGE SERVICES, INC (CLASS A) ...................            7
      6,300      CINTAS CORP ........................................          335
        600      CPI CORP ...........................................           14
      1,250      REGIS CORP .........................................           24
      2,600      SERVICE CORP INTERNATIONAL .........................           18
      1,400      UNIFIRST CORP ......................................           18
                                                                        ----------
                                                                               819
                                                                        ----------
 PETROLEUM AND COAL PRODUCTS--3.39%
      8,500      AMERADA HESS CORP ..................................          482
      5,800      ASHLAND, INC .......................................          191
     26,400      ATLANTIC RICHFIELD CO ..............................        2,284
     52,500      CHEVRON CORP .......................................        4,548
     31,152      CONOCO, INC (CLASS B) ..............................          775
      3,450      ELCOR CORP .........................................          104
    267,257      EXXON MOBIL CORP ...................................       21,531
      1,500      MURPHY OIL CORP ....................................           86
      2,440      PENNZOIL-QUAKER STATE CO ...........................           25
     13,700      PHILLIPS PETROLEUM CO ..............................          644
      4,700      SUNOCO, INC ........................................          110
     42,416      TEXACO, INC ........................................        2,304
     16,848      TOSCO CORP .........................................          458
     16,726      ULTRAMAR DIAMOND SHAMROCK CORP .....................          379
     14,765      UNOCAL CORP ........................................          496
     19,300      USX-MARATHON GROUP, INC ............................          476
      6,300    * VALERO ENERGY CORP .................................          125
      1,100      WD-40 CO ...........................................           24
                                                                        ----------
                                                                            35,042
                                                                        ----------
 PRIMARY METAL INDUSTRIES--0.42%
      1,810      AK STEEL HOLDINGS CORP ................................        34
     25,580      ALCOA, INC ............................................     2,123
      3,804      ALLEGHENY TECHNOLOGIES, INC ...........................        85
        500    * ALPINE GROUP, INC .....................................         6
      4,100      BELDEN, INC ...........................................        86
      9,300    * BETHLEHEM STEEL CORP ..................................        78
         50    * CABLE DESIGN TECHNOLOGIES CO ..........................         1
      3,300      CARPENTER TECHNOLOGY CORP .............................        91
        300      COMMONWEALTH INDUSTRIES, INC ..........................         4
        800    * ENCORE WIRE CORP ......................................         6
      6,300      ENGELHARD CORP ........................................       119
      2,100      GENERAL CABLE CORP ....................................        16
      1,000      GIBRALTAR STEEL CORP ..................................        23
      2,100      IMCO RECYCLING, INC ...................................        27
      1,500      INTERMET CORP .........................................        17
      3,700    * LONE STAR TECHNOLOGIES, INC ...........................       103
     12,200      LTV CORP ..............................................        50
        200      MATTHEWS INTERNATIONAL CORP (CLASS A) .................         6
      1,300    * MAVERICK TUBE CORP ....................................        32
        600    * MAXXAM, INC ...........................................        26
      4,100    * MUELLER INDUSTRIES, INC ...............................       149
        600      NATIONAL STEEL CORP (CLASS B) .........................         4
      7,100      NUCOR CORP ............................................       389
</TABLE>

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

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
 PRIMARY METAL INDUSTRIES--(Continued)
     1,100       OREGON STEEL MILLS, INC ...........................    $        9
       100       PRECISION CAST PARTS CORP .........................             3
     2,700       QUANEX CORP .......................................            69
     1,700       REYNOLDS METALS CO ................................           130
     1,861       RYERSON TULL, INC .................................            36
       800     * STEEL DYNAMICS, INC ................................           13
       800       SUPERIOR TELECOM, INC .............................            12
     2,600       TEXAS INDUSTRIES, INC .............................           111
       200       TITAN INTERNATIONAL, INC ..........................             1
     7,400       USX-US STEEL GROUP, INC ...........................           244
    12,600       WORTHINGTON INDUSTRIES, INC .......................           209
                                                                        ----------
                                                                             4,312
                                                                        ----------
 PRINTING AND PUBLISHING--0.80%
     4,400       AMERICAN GREETINGS CORP (CLASS A) .................           104
     4,400       BANTA CORP ........................................            99
    16,500       BELO (A.H.) CORP SERIES A .........................           315
     2,800       CENTRAL NEWSPAPERS, INC (CLASS A) .................           110
     1,500     * CONSOLIDATED GRAPHICS, INC ........................            22
     1,000     * CSS INDUSTRIES, INC ...............................            21
       600     * DAY RUNNER, INC ...................................             2
     9,900       DELUXE CORP .......................................           272
     8,000       DONNELLEY (R.R.) & SONS CO ........................           199
     2,200       DOW JONES & CO, INC ...............................           150
    24,500       GANNETT CO, INC ...................................         1,998
     2,200       HARLAND (JOHN H.) CO ..............................            40
     4,200       HARTE-HANKS, INC ..................................            91
     3,800       KNIGHT-RIDDER, INC ................................           226
     7,500       LEE ENTERPRISES, INC ..............................           240
     1,300       MCCLATCHY CO (CLASS A) ............................            56
    15,800       MCGRAW HILL COS, INC ..............................           974
     2,856       MEDIA GENERAL, INC (CLASS A) ......................           149
     5,400       MEREDITH CORP .....................................           225
     9,100       NEW YORK TIMES CO (CLASS A) .......................           447
        82       NEWS CORP LTD .....................................             3
       475     * PAXAR CORP ........................................             4
     2,500       PENTON MEDIA, INC .................................            60
     7,100     * PRIMEDIA, INC .....................................           117
        60     * R.H. DONNELLEY CORP ...............................             1
     2,100       READER'S DIGEST ASSOCIATION, INC (CLASS A)
                 (NON-VOTE) ........................................            61
     7,800       REYNOLDS & REYNOLDS CO (CLASS A) ..................           176
     1,600       SCHAWK, INC (CLASS A) .............................            14
       200     * SCHOLASTIC CORP ...................................            12
     7,200       SCRIPPS (E.W.) CO (CLASS A) .......................           323
       100       STANDARD REGISTER, INC ............................             2
     1,400       TIMES MIRROR CO SERIES A ..........................            94
     1,000     * TOPPS, INC ........................................            10
    17,600       TRIBUNE CO ........................................           969
     4,900       WALLACE COMPUTER SERVICES, INC ....................            81
       800       WASHINGTON POST CO (CLASS B) ......................           445
     6,400       WILEY (JOHN) & SONS, INC (CLASS A) ................           107
        13     * WORKFLOW MANAGEMENT, INC ..........................             0
                                                                        ----------
                                                                             8,219
                                                                        ----------
 RAILROAD TRANSPORTATION--0.32%
    38,120       BURLINGTON NORTHERN SANTA FE CORP .................           924
       100       CANADIAN NATIONAL RAILWAY CO ......................             3
    11,000       CSX CORP ..........................................           345
     2,000       FLORIDA EAST COAST INDUSTRIES, INC ................            84
    10,100       KANSAS CITY SOUTHERN INDUSTRIES, INC ..............           754
    20,200       NORFOLK SOUTHERN CORP .............................           414
    17,682       UNION PACIFIC CORP ................................           771
     2,500     * WISCONSIN CENTRAL TRANSIT CORP ....................            34
                                                                        ----------
                                                                             3,329
                                                                        ----------
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
 REAL ESTATE--0.04%
     9,900        ARDEN REALTY GROUP, INC ..........................    $      199
       100      * AVATAR HOLDINGS, INC .............................             2
     2,466      * CASTLE & COOKE, INC ..............................            31
     2,900      * CATELLUS DEVELOPMENT CORP ........................            37
     2,300      * CB RICHARD ELLIS SERVICES GROUP, INC .............            28
        40      * ECHELON INTERNATIONAL CORP .......................             1
     1,000      * FAIRFIELD COMMUNITIES, INC .......................            11
       900        FOREST CITY ENTERPRISES, INC (CLASS A) ...........            25
       500      * GRUBB & ELLIS CO .................................             2
        33      * INSIGNIA FINANCIAL GROUP, INC ....................             0
       400      * JONES LANG LA SALLE ..............................             5
       300        LNR PROPERTY CORP ................................             6
     1,000      * PINNACLE HOLDINGS, INC ...........................            42
        64      * RECKSON SERVICES INDUSTRIES, INC .................             4
       800        STEWART ENTERPRISES, INC (CLASS A) ...............             4
     1,200      * TRAMMELL CROW CO .................................            14
                                                                        ----------
                                                                               411
                                                                        ----------
 RUBBER AND MISCELLANEOUS PLASTIC PRODUCTS--0.35%
     3,500       APTARGROUP, INC ...................................            88
     8,400       ARMSTRONG WORLD INDUSTRIES, INC ...................           280
       700       BANDAG, INC .......................................            18
     1,300       CARLISLE COS, INC .................................            47
     4,300       COOPER TIRE & RUBBER CO ...........................            67
     7,300       GOODYEAR TIRE & RUBBER CO .........................           206
    21,388       ILLINOIS TOOL WORKS, INC ..........................         1,445
     2,970       MYERS INDUSTRIES, INC .............................            47
     9,500       NIKE, INC (CLASS B) ...............................           471
    16,400     * PACTIV CORP .......................................           174
     1,300     * REEBOK INTERNATIONAL LTD ..........................            11
     3,900     * SAFESKIN CORP .....................................            47
     5,072     * SEALED AIR CORP ...................................           263
     8,560       SOLUTIA, INC ......................................           132
     2,200       SPARTECH CORP .....................................            71
       800       TREDEGAR CORP .....................................            17
    13,100       TUPPERWARE CORP ...................................           222
     1,000       WYNNS INTERNATIONAL, INC ..........................            14
                                                                        ----------
                                                                             3,620
                                                                        ----------
 SECURITY AND COMMODITY BROKERS--1.49%
       400       ADVEST GROUP, INC .................................             7
     4,200     * AFFILIATED MANAGERS GROUP, INC ....................           170
     5,600     * AMERITRADE HOLDINGS CORP (CLASS A) ................           121
     9,612       BEAR STEARNS COS, INC .............................           411
     1,900       CONNING CORP ......................................            16
       600       DAIN RAUSCHER CORP ................................            28
     1,400     * DLJ DIRECT ........................................            19
     2,000       DONALDSON, LUFKIN & JENRETTE, INC .................            97
       500       DUFF & PHELPS CREDIT RATING CO ....................            44
    12,800     * E TRADE GROUP, INC ................................           334
     3,000       EATON VANCE CORP ..................................           114
    10,850       EDWARDS (A.G.), INC ...............................           348
     6,400       FEDERATED INVESTORS INC ...........................           128
    13,800       FRANKLIN RESOURCES, INC ...........................           442
       600     * FRIEDMAN, BILLINGS, RAMSEY GROUP, INC .............             5
     1,659       INVESTMENT TECHNOLOGY GROUP, INC ..................            48
       200       JEFFERIES GROUP, INC (NEW) ........................             4
     1,000       JOHN NUVEEN CO (CLASS A) ..........................            36
     4,700     * KNIGHT/TRIMARK GROUP, INC .........................           216
     2,500       LEGG MASON, INC ...................................            91
    10,100       LEHMAN BROTHERS HOLDINGS, INC .....................           855
    25,100       MERRILL LYNCH & CO, INC ...........................         2,096
    42,555       MORGAN STANLEY, DEAN WITTER, & CO .................         6,075
     9,500       PAINE WEBBER GROUP, INC ...........................           369
     2,700       PHOENIX INVESTMENT PARTNERS LTD ...................            22
     7,500       PRICE (T. ROWE) ASSOCIATES, INC ...................           277
</TABLE>

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

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          ------------
<S>              <C>                                                    <C>
 SECURITY AND COMMODITY BROKERS--(Continued)
      6,750      RAYMOND JAMES FINANCIAL CORP .......................   $      126
     48,400      SCHWAB (CHARLES) CORP ..............................        1,857
      2,090      SOUTHWEST SECURITIES GROUP, INC ....................           57
      8,100      THE GOLDMAN SACHS GROUP, INC .......................          763
        800      UNITED ASSET MANAGEMENT CORP .......................           15
      7,400      WADDELL & REED FINANCIAL, INC (CLASS A) ............          201
        157      WADDELL & REED FINANCIAL, INC (CLASS B) ............            4
                                                                        ----------
                                                                            15,396
                                                                        ----------
 SOCIAL SERVICES--0.00%
      1,700   * BRIGHT HORIZON FAMILY SOLUTIONS, INC ...............            32
        200   * RES-CARE, INC ......................................             3
                                                                        ----------
                                                                                35
 SPECIAL TRADE CONTRACTORS--0.00%
        400   * COMFORT SYSTEMS U.S.A., INC ........................             3
        300   * EMCOR GROUP, INC ...................................             5
        700   * GROUP MAINTENANCE AMERICA CORP .....................             7
      1,000   * QUANTA SERVICES, INC ...............................            28
                                                                        ----------
                                                                                43
                                                                        ----------
 STONE, CLAY, AND GLASS PRODUCTS--0.34%
        100     AMERON INTERNATIONAL CORP ...........................            4
      1,600     CENTEX CONSTRUCTION PRODUCTS, INC ...................           62
     17,900     CORNING, INC ........................................        2,308
        500   * DEPARTMENT 56, INC ..................................           11
      2,000   * DUPONT PHOTOMASKS, INC ..............................           97
        500     FLORIDA ROCK INDUSTRIES, INC ........................           17
      6,093     LAFARGE CORP ........................................          168
      2,700     LIBBEY, INC .........................................           78
      9,200     OWENS CORNING CO ....................................          178
     10,500   * OWENS ILLINOIS, INC .................................          263
      2,520     SOUTHDOWN, INC ......................................          130
      3,100     USG CORP ............................................          146
                                                                        ----------
                                                                             3,462
                                                                        ----------
 TEXTILE MILL PRODUCTS--0.07%
      3,040    * ALBANY INTERNATIONAL CORP (CLASS A) (NEW) ..........           47
      2,400      COLLINS & AIKMAN CORP ..............................           14
        300    * CONE MILLS CORP ....................................            1
      1,700    * DAN RIVER, INC (CLASS A) ...........................            9
      3,400      INTERFACE, INC (CLASS A) ...........................           20
      4,200    * MOHAWK INDUSTRIES, INC .............................          111
      3,800      POLYMER GROUP, INC .................................           69
      3,000      RUSSELL CORP .......................................           50
     15,900      SHAW INDUSTRIES, INC ...............................          245
      1,700      SPRING INDUSTRIES, INC .............................           68
        300    * UNIFI, INC .........................................            4
      5,400      WESTPOINT STEVENS, INC .............................           95
                                                                        ----------
                                                                               733
                                                                        ----------
 TOBACCO PRODUCTS--0.48%
    183,800      PHILIP MORRIS COS, INC .............................        4,262
      8,500      RJR REYNOLDS TOBACCO HOLDINGS, INC .................          150
     21,600      UST, INC ...........................................          544
                                                                        ----------
                                                                             4,956
                                                                        ----------
 TRANSPORTATION BY AIR--0.38%
      2,800      AIRBORNE FREIGHT CORP ..............................           62
      1,000    * AIRNET SYSTEMS, INC ................................            7
      7,100    * AIRTRAN HOLDINGS, INC ..............................           32
      2,600    * ALASKA AIR GROUP, INC ..............................           91
      3,600    * AMERICA WEST HOLDINGS CORP (CLASS B) ...............           75
     11,500    * AMR CORP ...........................................          771
        200    * AVIALL, INC ........................................            2
      5,500    * CONTINENTAL AIRLINES, INC (CLASS B) ................          244
     12,400      DELTA AIRLINES, INC ................................          618
     22,040    * FDX CORP ...........................................          902
        400    * MESA AIR GROUP, INC ................................            2
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>            <C>                                                       <C>
        600    * MESABA HOLDINGS, INC ...............................   $        7
      2,000    * NORTHWEST AIRLINES CORP (CLASS A) ..................           45
      3,700    * OFFSHORE LOGISTICS, INC ............................           35
      3,400      OGDEN CORP .........................................           41
      1,200      PITTSTON BAX GROUP .................................           13
        900      SKYWEST, INC .......................................           25
     37,501      SOUTHWEST AIRLINES CO ..............................          607
      8,600    * TRANS WORLD AIRLINES, INC ..........................           24
      6,500    * U.S. AIRWAYS GROUP, INC ............................          208
      1,600    * UAL CORP ...........................................          124
                                                                        ----------
                                                                             3,935
                                                                        ----------
 TRANSPORTATION EQUIPMENT--2.66%
      2,900    * ABC RAIL PRODUCTS CORP .............................           24
        900    * AFTERMARKET TECHNOLOGY CORP ........................           11
        700      ARCTIC CAT, INC ....................................            7
      4,100      ARVIN INDUSTRIES, INC ..............................          116
      4,184      AUTOLIV, INC .......................................          122
        700    * BE AEROSPACE, INC ..................................            6
     74,354      BOEING CO ..........................................        3,090
      2,400      BORG-WARNER AUTOMOTIVE, INC ........................           97
        900      x * BREED TECHNOLOGIES, INC ........................            0
      4,000      CLARCOR, INC .......................................           72
      6,900      CORDANT TECHNOLOGIES, INC ..........................          228
     10,024      DANA CORP ..........................................          300
      5,800      DANAHER CORP .......................................          280
      3,000    * DELCO REMY INTERNATIONAL, INC (CLASS A) ............           25
     39,282      DELPHI AUTOMOTIVE SYSTEMS CORP .....................          619
      8,000      EATON CORP .........................................          581
      2,100      FEDERAL SIGNAL CORP ................................           34
      4,100      FEDERAL-MOGUL CORP .................................           83
      3,500      FLEETWOOD ENTERPRISES, INC .........................           72
     89,300      FORD MOTOR CO ......................................        4,772
      4,100      GENCORP, INC .......................................           40
     13,900      GENERAL DYNAMICS CORP ..............................          733
     51,126      GENERAL MOTORS CORP ................................        3,716
     10,600    * GENERAL MOTORS CORP (CLASS H) ......................        1,018
      5,900    * GENTEX CORP ........................................          164
      9,206      GOODRICH (B.F.) CO .................................          253
     11,900      HARLEY DAVIDSON, INC ...............................          762
      2,500    * HAYES LEMMERZ INTERNATIONAL, INC ...................           44
     58,787      HONEYWELL INTERNATIONAL, INC .......................        3,354
     13,500      ITT INDUSTRIES, INC ................................          451
      1,800    * KELLSTROM INDUSTRIES, INC ..........................           16
     24,292      LOCKHEED MARTIN CORP ...............................          531
      4,500      MASCOTECH, INC .....................................           57
      8,866      MERITOR AUTOMOTIVE, INC ............................          172
      2,750    * MONACO COACH CORP ..................................           70
      1,600    * NATIONAL R.V. HOLDINGS, INC ........................           31
      5,500    * NAVISTAR INTERNATIONAL CORP ........................          261
      7,677      NORTHROP GRUMMAN CORP ..............................          415
        450      OSHKOSH TRUCK CORP .................................           13
      9,900      PACCAR, INC ........................................          439
      3,000      POLARIS INDUSTRIES, INC ............................          109
      2,100      REGAL-BELOIT CORP ..................................           43
      2,800      SIMPSON INDUSTRIES, INC ............................           32
      2,400      SMITH (A.O.) CORP ..................................           53
      1,703    * SPX CORP ...........................................          138
        700    * STONERIDGE, INC ....................................           11
        200      SUPERIOR INDUSTRIES INTERNATIONAL, INC .............            5
      9,900      TEXTRON, INC .......................................          759
      1,200      THOR INDUSTRIES, INC ...............................           37
      5,200      TRINITY INDUSTRIES, INC ............................          148
      1,100    * TRIUMPH GROUP, INC .................................           27
      7,700      TRW, INC ...........................................          400
     37,229      UNITED TECHNOLOGIES CORP ...........................        2,420
        800      WABASH NATIONAL CORP ...............................           12
      5,101      WESTINGHOUSE AIR BRAKE CO ..........................           91
</TABLE>

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

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>              <C>                                                    <C>
 TRANSPORTATION EQUIPMENT--(Continued)
       2,500     WINNEBAGO INDUSTRIES, INC ..........................   $       50
                                                                        ----------
                                                                            27,414
                                                                        ----------
 TRANSPORTATION SERVICES--0.05%
          25     AIR EXPRESS INTERNATIONAL CORP ......................           1
       1,800     C.H. ROBINSON WORLDWIDE, INC ........................          72
         900   * EAGLE U.S.A. AIRFREIGHT, INC ........................          39
       2,400     EXPEDITORS INTERNATIONAL OF WASHINGTON ..............         105
       5,000     GALILEO INTERNATIONAL, INC ..........................         150
       5,200     GATX CORP ...........................................         176
          10   * NAVIGANT INTERNATIONAL, INC .........................           0
         700   * U.S. EXPRESS ENTERPRISES, INC (CLASS A) .............           5
                                                                        ----------
                                                                               548
                                                                        ----------
 TRUCKING AND WAREHOUSING--0.09%
       2,700   * AMERICAN FREIGHTWAYS CORP ..........................           44
       3,400     ARNOLD INDUSTRIES, INC .............................           48
       2,900     CNF TRANSPORTATION, INC ............................          100
          50   * CONSOLIDATED FREIGHTWAYS CORP ......................            0
       1,000   * COVENANT TRANSPORT, INC (CLASS A) ..................           17
         800   * DISPATCH MANAGEMENT SERVICES CORP ..................            2
       3,300     HUNT (J.B.) TRANSPORT SERVICES, INC ................           46
       2,000   * IRON MOUNTAIN, INC .................................           79
       1,800   * LANDSTAR SYSTEM, INC ...............................           77
       1,500   * M.S. CARRIERS, INC .................................           36
         900   * PIERCE LEAHY CORP ..................................           39
       2,200     ROADWAY EXPRESS, INC ...............................           48
         975   * SWIFT TRANSPORTATION CO, INC .......................           17
       4,300     USFREIGHTWAYS CORP .................................          206
       4,950     WERNER ENTERPRISES, INC ............................           70
       3,800   * YELLOW CORP ........................................           64
                                                                        ----------
                                                                               893
                                                                        ----------
 WATER TRANSPORTATION--0.04%
         200     ALEXANDER & BALDWIN, INC ..........................             5
         600   * AMERICAN CLASSIC VOYAGES CO .......................            21
         500   * KIRBY CORP ........................................            10
         950   * MARINE TRANSPORT CORP .............................             2
         400     OVERSEAS SHIPHOLDING GROUP, INC ...................             6
       9,200     TIDEWATER, INC ....................................           331
         400   * TRICO MARINE SERVICES, INC ........................             3
                                                                        ----------
                                                                               378
                                                                        ----------
 WHOLESALE TRADE-DURABLE GOODS--0.19%
       1,400   * ACTION PERFORMANCE COS, INC ......................             16
       4,500   * ANICOM, INC ......................................             19
         600   * ANIXTER INTERNATIONAL, INC .......................             12
         800     APPLIED INDUSTRIAL TECHNOLOGIES, INC .............             13
       5,100   * ARROW ELECTRONICS, INC ...........................            129
       1,175     AVNET, INC .......................................             71
       1,000   * BOYDS COLLECTION LTD .............................              7
       1,700     BRIGGS & STRATTON CORP ...........................             91
          50   * BRIGHTPOINT, INC .................................              1
         800     CASTLE (A.M.) & CO ...............................              9
       1,600   * CELLSTAR CORP ....................................             16
       5,600     COMMERCIAL METALS CO .............................            190
       1,900   * FISHER SCIENTIFIC INTERNATIONAL, INC .............             69
       5,000     GENUINE PARTS CO .................................            124
       5,700     GRAINGER (W.W.), INC .............................            273
         800   * HA-LO INDUSTRIES, INC ............................              6
       3,500   * HANDLEMAN CO .....................................             47
       1,311   * HUTTIG BUILDING PRODUCTS, INC ....................              6
      11,800     IKON OFFICE SOLUTIONS, INC .......................             80
       3,500   * INGRAM MICRO, INC (CLASS A) ......................             46
       4,600   * LANIER WORLDWIDE, INC ............................             18
       1,000     LAWSON PRODUCTS, INC .............................             23
      14,100   * MERISEL, INC .....................................             19
</TABLE>

<TABLE>
<CAPTION>
SHARES                                                                  VALUE (000)
- --------------                                                          -----------
<S>            <C>                                                      <C>
       1,000   * METAL MANAGEMENT, INC ............................     $        4
         800   * MICROAGE, INC ....................................              3
       1,600   * MSC INDUSTRIAL DIRECT CO (CLASS A) ...............             21
       3,400     OWENS & MINOR, INC ...............................             30
       2,250   * PATTERSON DENTAL CO ..............................             96
         800   * PSS WORLD MEDICAL, INC ...........................              8
       1,650     RELIANCE STEEL & ALUMINUM CO .....................             39
       2,100   * SAFEGUARD SCIENTIFICS, INC .......................            340
       3,300   * TECH DATA CORP ...................................             90
         800   * WESCO INTERNATIONAL, INC .........................              7
                                                                        ----------
                                                                             1,923
                                                                        ----------
 WHOLESALE TRADE-NONDURABLE GOODS--0.57%
       2,100   * AIRGAS, INC ......................................             20
       5,000   * AMERISOURCE HEALTH CORP (CLASS A) ................             76
       2,100   * BARNETT RESOURCES CORP ...........................             62
      10,825     BERGEN BRUNSWIG CORP (CLASS A) ...................             90
       4,350     BINDLEY WESTERN INDUSTRIES, INC ..................             66
       2,100   * BOISE CASCADE OFFICE PRODUCTS CORP ...............             32
      20,464     CARDINAL HEALTH, INC .............................            980
       1,600   * DAISYTEK INTERNATIONAL CORP ......................             37
      49,922     ENRON CORP .......................................          2,215
          33     HERBALIFE INTERNATIONAL, INC (CLASS A) ...........              0
       2,566     HERBALIFE INTERNATIONAL, INC (CLASS B) ...........             34
         500     HUNT CORP ........................................              5
       4,800     INTERNATIONAL MULTIFOODS CORP ....................             64
         200   * KENNETH COLE PRODUCTIONS, INC ....................              9
      21,097     MCKESSON HBOC, INC ...............................            476
       4,500   * NU SKIN ENTERPRISES, INC (CLASS A) ...............             41
       1,900   * PERFORMANCE FOOD GROUP CO ........................             46
       1,200   * PLAINS RESOURCES, INC ............................             15
          42   * PRIORITY HEALTHCARE CORP (CLASS A) ...............              1
         650   * PRIORITY HEALTHCARE CORP (CLASS B) ...............             19
       4,278   * SCHOOL SPECIALTY, INC ............................             65
      19,806     SUPERVALU, INC ...................................            396
       1,900   * SYNCOR INTERNATIONAL CORP ........................             55
      22,700     SYSCO CORP .......................................            909
       2,400     TERRA INDUSTRIES, INC ............................              4
         600   * U.S.A. FLORAL PRODUCTS, INC ......................              1
       4,500   * UNITED STATIONERS, INC ...........................            129
         800     VALHI, INC .......................................              8
                                                                        ----------
                                                                             5,855
                                                                        ----------
                 TOTAL COMMON STOCK
                  (Cost $661,498) .................................      1,028,625
                                                                        ----------
PRINCIPAL
- ------------
    SHORT TERM INVESTMENT--0.39%
    U.S. GOVERNMENT AGENCY--0.39%
  $4,100,000     FEDERAL HOME LOAN MORTGAGE CORP (FHLMC)
                 5.550%, 03/16/00 ....................................       4,052
                                                                         ----------
                 TOTAL SHORT TERM INVESTMENT
                  (Cost $4,053) ......................................       4,052
                                                                         ----------
                 TOTAL PORTFOLIO
                  (Cost $665,685) ....................................  $1,032,816
                                                                         ==========
</TABLE>

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

* Non-income producing

x  In bankruptcy

#  Restricted Securities-Investment in securities not registered under the
   Securities Act of 1933 or not publicly traded in foreign markets. At
   December 31, 1999, the value of these securities amounted to $987 or 0.00%
   of net assets.

     Additional information on each restricted security is as follows:

<TABLE>
<CAPTION>
                                     ACQUISITION     ACQUISITION
             SECURITY                    DATE           COST
- ---------------------------------   -------------   ------------
<S>                                   <C>              <C>
PHYSICIAN COMPUTER NETWORK, INC       06/04/96         $28,018
PROCURENET, INC                       04/19/99             544
                                                       -------
                                                       $28,562
                                                       =======
</TABLE>

                       See notes to financial statements.
                                      B-43
<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 statutory-basis
financial statements of Teachers Insurance and Annuity Association of America
("TIAA") for the year ended December 31, 1999. 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. 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.

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 regarding TIAA's statutory-basis financial statements
from the independent auditing firm of Ernst & Young LLP. These statements have
been prepared consistently in accordance with statutory acconting practices, a
comprehensive basis of accounting comprised of accounting practices prescribed
or permitted by the New York State Insurance Department ("Department").


There is also a reference in the auditors' report to accounting principles
generally accepted in the United States ("GAAP"); this reference to GAAP is
required by the auditors' professional standards. GAAP is an overall accounting
methodology that, while similar in many respects to statutory accounting
practices, is a separate basis of accounting. Statutory accounting is generally
more conservative than GAAP, and these statutory-basis financial statements are
not intended to be in conformity with GAAP.

Statutory accounting is the only basis of accounting recognized by the
Department for regulatory purposes, and 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 another separate set 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, President and
                                                      Chief Executive Officer

                                      B-44
<PAGE>

[TIAA LOGO]


                      REPORT OF MANAGEMENT RESPONSIBILITY


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


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

The Audit Committee of the TIAA Board of Trustees, comprised entirely of
independent, nonmanagement trustees, meets regularly with management,
representatives of Ernst & Young LLP and internal auditing personnel to review
matters relating to financial reporting, internal controls and auditing. In
addition to the annual audit of the TIAA financial statements, the New York
State Insurance Department and other state insurance departments regularly
examine the financial statements of TIAA as part of their periodic corporate
examinations.


                                              /S/ John H. Biggs
                                           ------------------------------------
                                                  Chairman, President and
                                                  Chief Executive Officer



                                              /s/ Richard L. Gibbs
                                           ------------------------------------
                                                  Executive Vice President and
                                                  Principal Accounting Officer

                                      B-45
<PAGE>

[ERNST & YOUNG LLP LOGO]

[BULLET] 787 Seventh Avenue             [BULLET] Phone: 212 773 3000
         New York, New York 10019


                        REPORT OF INDEPENDENT AUDITORS


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

We have audited the accompanying statutory-basis balance sheets of Teachers
Insurance and Annuity Association of America ("TIAA") as of December 31, 1999
and 1998, and the related statutory-basis statements of operations, changes in
capital and contingency reserves, and cash flows for each of the three years in
the period ended December 31, 1999. 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 auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
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 in Note 2 to the financial statements, TIAA presents its financial
statements in conformity with accounting practices prescribed or permitted by
the New York State Insurance Department, which practices differ from accounting
principles generally accepted in the United States. The variances between such
practices and accounting principles generally accepted in the United States and
the effects on the accompanying financial statements are described in Note 2.

In our opinion, because of the effects of the matter described in the preceding
paragraph, the financial statements referred to above do not present fairly, in
conformity with accounting principles generally accepted in the United States,
the financial position of TIAA at December 31, 1999 and 1998, or the results of
its operations or its cash flows for each of the three years in the period
ended December 31, 1999.

However, in our opinion, the financial statements referred to above present
fairly, in all material respects, the financial position of TIAA at December
31, 1999 and 1998, and the results of its operations and its cash flows for
each of the three years in the period ended December 31, 1999 in conformity
with accounting practices prescribed or permitted by the New York State
Insurance Department.


March 9, 2000


                                                           /s/ Ernst & Young LLP


        Ernst & Young LLP is a membr of Ernst & Young Intrnational, Ltd.

                                      B-46
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                        STATUTORY-BASIS BALANCE SHEETS
                            (amounts in thousands)



<TABLE>
<CAPTION>
                                                                            December 31,
                                                                   -------------------------------
                                                                        1999             1998
                                                                   --------------   --------------
<S>                                                                 <C>              <C>
ASSETS
Bonds ..........................................................    $ 75,394,268     $ 69,067,549
Mortgages ......................................................      21,412,239       20,248,446
Real estate ....................................................       5,192,229        6,099,403
Stocks .........................................................       1,247,242        1,257,044
Other long-term investments ....................................       2,116,490        1,513,274
Cash and short-term investments ................................         410,053          511,966
Investment income due and accrued ..............................       1,233,604        1,181,140
Separate account assets ........................................       2,751,054        1,965,047
Other assets ...................................................         740,252          372,369
                                                                    ------------     ------------
                                                   TOTAL ASSETS     $110,497,431     $102,216,238
                                                                    ============     ============
LIABILITIES, CAPITAL AND CONTINGENCY RESERVES
Policy and contract reserves ...................................    $ 93,869,708     $ 87,772,711
Dividends declared for the following year ......................       2,039,605        1,923,463
Asset Valuation Reserve ........................................       2,637,779        2,454,123
Interest Maintenance Reserve ...................................       1,110,349          936,641
Separate account liabilities ...................................       2,751,054        1,965,047
Other liabilities ..............................................       1,063,508          841,044
                                                                    ------------     ------------
                                              Total Liabilities      103,472,003       95,893,029
                                                                    ------------     ------------
Capital (2,500 shares of $1,000 par value common stock
 issued and outstanding) and paid-in surplus (in 1999) .........           3,050            2,500
                                                                    ------------     ------------
Contingency reserves:
 For group life insurance ......................................          12,218           11,013
 For investment losses, annuity and insurance mortality, and
 other risks ...................................................       7,010,160        6,309,696
                                                                    ------------     ------------
                                     Total Contingency Reserves        7,022,378        6,320,709
                                                                    ------------     ------------
                         Total Capital and Contingency Reserves        7,025,428        6,323,209
                                                                    ------------     ------------
            TOTAL LIABILITIES, CAPITAL AND CONTINGENCY RESERVES     $110,497,431     $102,216,238
                                                                    ============     ============
</TABLE>

               See notes to statutory-basis financial statements.

                                      B-47
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   STATUTORY-BASIS STATEMENTS OF OPERATIONS
                            (amounts in thousands)

<TABLE>
<CAPTION>
                                                                For the Years Ended December 31,
                                                        ------------------------------------------------
                                                             1999             1998             1997
                                                        --------------   --------------   --------------
<S>                                                      <C>              <C>              <C>
INCOME
Insurance and annuity premiums and deposits .........    $ 3,087,045      $ 2,957,870      $ 2,844,792
Transfers from CREF, net ............................        752,512        1,274,152          686,373
Annuity dividend additions ..........................      2,553,655        2,427,685        2,284,029
Net investment income ...............................      7,923,564        7,446,656        6,902,123
Supplementary contract considerations ...............        325,704          297,074          227,936
                                                         -----------      -----------      -----------
                                         TOTAL INCOME    $14,642,480      $14,403,437      $12,945,253
                                                         ===========      ===========      ===========
DISTRIBUTION OF INCOME
Policy and contract benefits ........................    $ 2,653,962      $ 2,413,220      $ 2,138,424
Dividends ...........................................      4,026,907        3,844,313        3,617,551
Increase in policy and contract reserves ............      6,100,240        6,636,704        5,234,590
Operating expenses ..................................        335,039          327,085          272,584
Transfers to separate accounts, net .................        490,880          487,976          543,891
Federal income tax expense (benefit) ................        (25,213)         (11,854)          24,194
Other, net ..........................................        (11,437)          (4,639)             307
Increase in contingency reserves ....................      1,072,102          710,632        1,113,712
                                                         -----------      -----------      -----------
                         TOTAL DISTRIBUTION OF INCOME    $14,642,480      $14,403,437      $12,945,253
                                                         ===========      ===========      ===========
</TABLE>

               See notes to statutory-basis financial statements.


                                      B-48
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
   STATUTORY-BASIS STATEMENTS OF CHANGES IN CAPITAL AND CONTINGENCY RESERVES
                            (amounts in thousands)



<TABLE>
<CAPTION>
                                                                        For the Years Ended December 31,
                                                                 ----------------------------------------------
                                                                      1999            1998             1997
                                                                 -------------   --------------   -------------
<S>                                                               <C>             <C>              <C>
CHANGES IN CAPITAL AND CONTINGENCY RESERVES
From operations ..............................................    $1,072,102       $  710,632      $1,113,712
Net realized capital gains on investments ....................       282,079          394,727         249,412
Net unrealized capital gains (losses) on investments .........      (112,613)        (171,049)         (2,482)
Transfers to the Interest Maintenance Reserve ................      (330,107)        (264,997)       (136,512)
Transfers to the Asset Valuation Reserve .....................      (183,656)        (115,481)       (203,721)
Decrease (increase) in non-admitted assets,
 other than investments ......................................       (25,586)         (17,829)          1,200
Change in valuation basis of policy reserves .................            --            8,671          (4,657)
Stockholder dividend .........................................          (550)              --              --
Contribution to paid-in surplus ..............................           550               --              --
Other, net ...................................................            --            1,960           8,918
                                                                  ----------       ----------      ----------
                NET CHANGE IN CAPITAL AND CONTINGENCY RESERVES       702,219          546,634       1,025,870
                              CAPITAL AND CONTINGENCY RESERVES
                                          AT BEGINNING OF YEAR     6,323,209        5,776,575       4,750,705
                                                                  ----------       ----------      ----------
                              CAPITAL AND CONTINGENCY RESERVES
                                                AT END OF YEAR    $7,025,428       $6,323,209      $5,776,575
                                                                  ==========       ==========      ==========
</TABLE>

               See notes to statutory-basis financial statements.

                                      B-49
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                   STATUTORY-BASIS STATEMENTS OF CASH FLOWS
                            (amounts in thousands)


<TABLE>
<CAPTION>
                                                              For the Years Ended December 31,
                                                       ----------------------------------------------
                                                            1999             1998            1997
                                                       --------------   -------------   -------------
<S>                                                     <C>              <C>             <C>
CASH PROVIDED
By operating activities:
 Insurance and annuity premiums,
  deposits and considerations ......................    $ 3,408,713      $ 3,254,238     $ 3,053,452
 Transfers from CREF, net ..........................        752,512        1,274,152         686,373
 Annuity dividend additions ........................      2,553,651        2,427,685       2,284,029
 Investment income, net ............................      7,692,392        7,338,368       6,777,023
                                                        -----------      -----------     -----------
                                      Total Receipts     14,407,268       14,294,443      12,800,877
                                                        -----------      -----------     -----------
 Policy and contract benefits ......................      2,655,772        2,410,824       2,143,927
 Dividends .........................................      3,910,764        3,699,582       3,475,557
 Operating expenses ................................        325,039          311,460         269,041
 Federal Income tax expense (benefit) ..............        (43,713)             506          27,277
 Transfers to separate accounts, net ...............        492,504          486,945         543,933
 Separate account seed money redemptions ...........             --          (76,666)        (37,915)
 Other, net ........................................        183,783              494         (46,076)
                                                        -----------      -----------     -----------
                                 Total Disbursements      7,524,149        6,833,145       6,375,744
                                                        -----------      -----------     -----------
               Cash Provided by Operating Activities      6,883,119        7,461,298       6,425,133
                                                        -----------      -----------     -----------
By financing activities:
 Stockholder dividend ..............................           (550)              --              --
 Contribution to paid-in surplus ...................            550               --              --
                                                        -----------      -----------     -----------
               Cash Provided by Financing Activities             --               --              --
                                                        -----------      -----------     -----------
By investing activities:
 Sales and redemptions of bonds and stocks .........     10,428,890        9,781,071       4,716,915
 Repayment of mortgage principal ...................      3,716,069        2,129,896       3,773,723
 Sales of real estate ..............................      1,500,916          834,298       1,030,385
 Other, net ........................................        448,429          279,097         258,489
                                                        -----------      -----------     -----------
               Cash Provided by Investing Activities     16,094,304       13,024,362       9,779,512
                                                        -----------      -----------     -----------
                                 TOTAL CASH PROVIDED     22,977,423       20,485,660      16,204,645
                                                        -----------      -----------     -----------
DISBURSEMENTS FOR NEW INVESTMENTS
Investments acquired:
 Bonds and stocks ..................................     16,695,529       15,298,648      12,711,227
 Mortgages .........................................      4,894,308        3,704,940       3,152,563
 Real estate .......................................        590,720          351,109         310,159
 Other, net ........................................        898,779          797,849         466,926
                                                        -----------      -----------     -----------
             TOTAL DISBURSEMENTS FOR NEW INVESTMENTS     23,079,336       20,152,546      16,640,875
                                                        -----------      -----------     -----------
                         INCREASE (DECREASE) IN CASH
                          AND SHORT-TERM INVESTMENTS       (101,913)         333,114        (436,230)
                     CASH AND SHORT-TERM INVESTMENTS
                                AT BEGINNING OF YEAR        511,966          178,852         615,082
                                                        -----------      -----------     -----------
                     CASH AND SHORT-TERM INVESTMENTS
                                      AT END OF YEAR    $   410,053      $   511,966     $   178,852
                                                        ===========      ===========     ===========
</TABLE>


               See notes to statutory-basis financial statements.


                                      B-50
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                 NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS
                               December 31, 1999


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 statutory-basis financial statements have been prepared on the basis of
statutory accounting practices prescribed or permitted by the New York State
Insurance Department ("Department"), a comprehensive basis of accounting that
differs from accounting principles generally accepted in the United States
("GAAP"). (Refer to the separate sections, entitled "Permitted Statutory
Accounting Practices" and "Accounting Principles Generally Accepted in the
United States", 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.
For loan-backed bonds and structured securities, amortized cost is determined
using actual and anticipated cash flows under the prospective method for
interest-only securities and under the retrospective method for all other
securities. Anticipated prepayments are based on life-to-date prepayment
speeds, using historical cash flows, and internal estimates. 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 admitted assets of the underlying entities. Policy loans are
stated at outstanding principal amounts. Separate account assets are generally
stated at market value. Seed money investments in the TIAA-CREF Mutual Funds,
TIAA-CREF Institutional Mutual Funds, and in new accounts established by
College Retirement Equities Fund ("CREF"), a companion organization, are stated
at market value. 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. For properties acquired after 1997, depreciation is generally
computed over a 39 year period.

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

Foreign Currency Transactions and Translation: Investments denominated in
foreign currencies and 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 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.


                                      B-51
<PAGE>

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


NOTE 2--SIGNIFICANT ACCOUNTING POLICIES--(Continued)

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 flows into a fixed amount of U.S. dollar cash flows. 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 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
and monitors that risk, 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 interest sensitive 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. 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 and monitors that risk, 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. 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.
Such 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 from the date of purchase of the cap to the maturity of the hedged item
or program. Upon expiration of the cap, any unamortized premium will be treated
as a loss subject to the Interest Maintenance Reserve. 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.


                                      B-52
<PAGE>

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



NOTE 2--SIGNIFICANT ACCOUNTING POLICIES--(Continued)

Non-Admitted Assets: Certain investment balances and corresponding investment
income due and accrued are designated as non-admitted assets by the Department,
based on delinquencies, defaults, and other statutory criteria, and, cannot be
included in life insurance company balance sheets filed with the Department.
Such investment-related non-admitted assets totaled approximately $450,804,000
and $466,107,000 at December 31, 1999 and 1998, respectively. Income on bonds
in default is not accrued and, therefore, is not included in the non-admitted
totals. Certain non-investment assets, such as furniture and fixtures and
various receivables, are also designated as non-admitted assets. Such
non-admitted assets approximated $221,573,000 at December 31, 1999 and
$195,987,000 at December 31, 1998. Changes in such non-admitted assets are
charged or credited directly to contingency reserves.


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 permitted or approved by the
Department and 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, and insurance companies may also make
voluntary contributions to any component; however, the resulting ending balance
can not exceed the computed maximum reserve for that component. Any computed
excess amounts are eliminated through transfers to other components or
adjustments down to the maximum reserve amounts. Contributions and adjustments
to the AVR are reported as transfers to or 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, under the grouped method of amortization,
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 to provide benefits in accordance with
TIAA's charter purpose. In 1999, TIAA paid a dividend of $550,000 to the TIAA
Board of Overseers. This amount was recontributed as paid-in surplus. This was
done to satisfy a regulatory licensing requirement.

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

Federal Income Taxes: TIAA is a nonprofit organization and, through December
31, 1997, was exempt from federal income taxation under the Internal Revenue
Code ("Code"). Any non-pension related income, however, was subject to federal
income taxation as unrelated business income. Effective January 1, 1998, as a
result of federal legislation, TIAA is no longer exempt from federal income
taxation and is taxed as a stock life insurance company. Beginning with 1998,
TIAA is filing a consolidated federal income tax return with its subsidiary
affiliates. The tax sharing agreement follows the current reimbursement method,
whereby members of the consolidated group will generally be reimbursed for
their losses on a pro-rata basis by other members of the group to the extent
that they have taxable income, subject to limitations imposed under the Code.
The federal income tax provisions included in the accompanying statements of
operations are based on taxes actually paid or recovered or anticipated to be
paid or recovered with the tax return filings. The income tax recoverable for
1999 and 1998 of $25.2 million and $11.9 million, respectively, that is
reflected in the accompanying statements of operations is the amount that is
receivable from certain of TIAA's subsidiaries which generated


                                      B-53
<PAGE>

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


NOTE 2--SIGNIFICANT ACCOUNTING POLICIES--(Concluded)

taxable income, under such tax sharing agreement. TIAA reported a significant
net tax loss for 1998 and expects to report a net tax loss for 1999, due
primarily to required increases in policy and contract reserves computed for
tax reporting purposes in accordance with the requirements of the Code, as well
as deductions related to certain assets. The reserve increases will reverse
over time, thereby increasing TIAA's taxable income in future years. Under the
Code, tax loss carryforwards will generally expire after fifteen years, if not
previously used, and capital loss carryforwards will expire in five years, if
not previously used.

Permitted Statutory Accounting Practices: Statutory accounting practices
prescribed by the Department include accounting requirements contained in New
York State Insurance Laws and Regulations as well as in NAIC publications.
Permitted statutory accounting practices encompass all accounting practices
which are allowed by the Department but which are not prescribed. The
Department permits TIAA to follow certain reporting and disclosure conventions
reflected in these statutory-basis financial statements. Such reporting and
disclosure conventions include the following: (i) the classification of real
estate subsidiaries and real estate limited partnerships in the "Real estate"
caption in the accompanying balance sheets, (ii) the netting of securities
lending collateral against the "Cash and short-term investments" caption in the
accompanying balance sheets, (iii) the preceding federal income taxes
disclosure, and (iv) the recognition of permanent impairments of individual
assets.

Accounting Principles Generally Accepted in the United States: The Financial
Accounting Standards Board ("FASB") requires that financial statements that are
intended to be in conformity with GAAP should follow all applicable
authoritative accounting pronouncements. As a result, TIAA cannot refer to
financial statements prepared in accordance with statutory accounting practices
as having been prepared in accordance with GAAP. The differences between
accounting principles generally accepted in the United States 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:

- - 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;

- - 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;

- - 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;

- - The "non-admitted" asset designation is not utilized;

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

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

- - 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;

- - Long-term bond investments considered to be "available for sale" are carried
  at fair value rather than at amortized cost;

- - Deferred tax assets and liabilities are determined based on the differences
  between the financial statement amounts and the tax bases of assets and
  liabilities rather than not being recognized.

Management believes that the effects of these differences would increase TIAA's
total capital if GAAP were implemented.

Reclassifications: Certain amounts in the 1998 and 1997 financial statements
have been reclassified to conform with the 1999 presentation.


                                      B-54
<PAGE>

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


NOTE 3--INVESTMENTS

Securities Investments: At December 31, 1999 and 1998, the carrying values
(balance sheet amounts) and estimated market values of long-term bond
investments, and the gross unrealized gains and losses with respect to such
market values, are shown below:

<TABLE>
<CAPTION>
                                                                        Gross                Gross
                                                  Carrying            Unrealized           Unrealized            Estimated
                                                    Value               Gains                Losses            Market Value
                                             ------------------   -----------------   -------------------   ------------------
<S>                                           <C>                  <C>                 <C>                   <C>
December 31, 1999
- -----------------
U.S. Treasury securities and
 obligations of U.S. government
 agencies and corporations ...............    $    24,001,927      $    4,768,518      $         (9,636)     $    28,760,809
Debt securities issued by foreign
 governments .............................      1,998,851,102         136,709,413           (38,121,907)       2,097,438,608
Corporate securities .....................     36,859,895,277         570,889,898        (1,590,960,444)      35,839,824,731
Mortgage-backed securities ...............     20,891,933,456         252,833,375          (851,223,861)      20,293,542,970
Asset-backed securities ..................     15,619,586,502          64,165,497        (1,003,669,811)      14,680,082,188
                                              ---------------      --------------      ----------------      ---------------
                     Total ...............    $75,394,268,264      $1,029,366,701      $ (3,483,985,659)     $72,939,649,306
                                              ===============      ==============      ================      ===============
December 31, 1998
- -----------------
U.S. Treasury securities and
 obligations of U.S. government
 agencies and corporations ...............    $    23,269,573      $    8,137,457      $       (618,292)     $    30,788,738
Debt securities issued by foreign
 governments .............................      1,781,100,902         303,678,284           (13,984,906)       2,070,794,280
Corporate securities .....................     33,871,645,660       2,726,722,179           (89,947,572)      36,508,420,267
Mortgage-backed securities ...............     20,554,922,491       1,152,206,546           (66,142,150)      21,640,986,887
Asset-backed securities ..................     12,836,610,014         462,036,065          (207,160,470)      13,091,485,609
                                              ---------------      --------------      ----------------      ---------------
                     Total ...............    $69,067,548,640      $4,652,780,531      $   (377,853,390)     $73,342,475,781
                                              ===============      ==============      ================      ===============
</TABLE>

At December 31, 1999 and 1998, approximately 93.9% and 94.5%, respectively, of
the long-term bond portfolio was comprised of investment grade securities. At
December 31, 1999, outstanding forward commitments for future long-term bond
and equity investments approximated $2,940,494,000. Of this, $1,943,894,000 is
scheduled for disbursement in 2000, $364,883,000 in 2001, $386,196,000 in 2002
and $245,521,000 in later years. The funding of bond commitments is contingent
upon the continued favorable financial performance of the potential borrowers.
Debt securities amounting to approximately $2,574,000 and $2,587,000 at
December 31, 1999 and 1998, respectively, were on deposit with governmental
authorities or trustees, as required by law.

The carrying values and estimated market values of long-term bond investments
at December 31, 1999, by contractual maturity, are shown below:

<TABLE>
<CAPTION>
                                                                 Carrying           Estimated
                                                                  Value            Market Value
                                                            -----------------   -----------------
<S>                                                          <C>                 <C>
December 31, 1999
- -----------------
Due in one year or less .................................    $   328,768,748     $   332,490,422
Due after one year through five years ...................      9,281,015,203       9,227,495,604
Due after five years through ten years ..................     12,052,312,032      11,689,540,814
Due after ten years .....................................     17,220,652,323      16,716,497,308
                                                             ---------------     ---------------
                                Subtotal ................     38,882,748,306      37,966,024,148
Mortgage-backed securities ..............................     20,891,933,456      20,293,542,970
Asset-backed securities .................................     15,619,586,502      14,680,082,188
                                                             ---------------     ---------------
                                   Total ................    $75,394,268,264     $72,939,649,306
                                                             ===============     ===============
</TABLE>



                                      B-55
<PAGE>

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


NOTE 3--INVESTMENTS--(Continued)

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 prepay
obligations, although prepayment premiums may be applicable.

At December 31, 1999 and 1998, the carrying values of long-term bond
investments were diversified by industry classification as follows:

<TABLE>
<CAPTION>
                                                           1999         1998
                                                        ----------   ----------
<S>                                                         <C>          <C>
Mortgage-backed securities ..........................       27.7%        29.8%
Asset-backed securities .............................       12.0         11.3
Manufacturing .......................................       11.9         11.7
Finance and financial services ......................        9.0          9.1
Commercial mortgage-backed securities ...............        8.7          7.3
Public utilities ....................................        8.4          9.7
Communications ......................................        3.8          3.7
Oil and gas .........................................        3.6          3.7
Retail and wholesale trade ..........................        3.5          3.6
Government ..........................................        3.0          3.1
Real estate investment trusts .......................        2.3          1.9
Other ...............................................        6.1          5.1
                                                           -----        -----
                                  Total .............      100.0%       100.0%
                                                           =====        =====
</TABLE>

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 Value       Market Value      Cash Collateral
                               ----------------   -----------------   ----------------
<S>                             <C>                <C>                 <C>
December 31, 1999 ..........    $2,321,999,000     $2,303,125,000      $2,380,927,000
December 31, 1998 ..........    $1,687,699,000     $1,803,100,000      $1,844,563,000
</TABLE>


At December 31, 1999 and 1998, TIAA had interest rate swap contracts
outstanding with a total notional value of $388,411,000 and $451,366,000,
respectively.

At December 31, 1999 and 1998, TIAA had foreign currency swap contracts
outstanding with a total notional value of approximately $891,159,000 and
$654,242,000, respectively. The unrealized gains (losses) on foreign currency
swap contracts outstanding at year-end was approximately $25,575,000,
$(6,511,000), and $25,864,000 at December 31, 1999, 1998 and 1997,
respectively.

At December 31, 1999 and 1998, TIAA had foreign currency forward contracts
outstanding with a total notional value of approximately $230,259,000 and
$179,820,000, respectively, and the unamortized value of the premiums was
approximately $16,952,000 and $621,000, respectively. The unrealized gains on
the forward contracts outstanding at year-end were approximately $20,395,000,
$1,143,000, and $65,000 at December 31, 1999, 1998 and 1997, respectively.

At December 31, 1999, TIAA had swap options outstanding with a total notional
value of $54,000,000, and the unamortized value of the premiums received were
approximately $511,000. At December 31, 1998, TIAA had no swap options
outstanding. The interest rate swap contracts created from the exercise of the
swap options are reflected in the aggregate totals for the interest rate swap
contracts disclosed in the related paragraph above.

At December 31, 1999 and 1998, TIAA had interest rate cap contracts outstanding
with a total notional value of $137,550,000 and $110,270,000, respectively, and
the unamortized value of the premiums paid were approximately $658,000 and
$669,000, respectively.

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 result in 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 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. The range of coupon
rates for mortgage loans issued during 1999 was from 6.65% to 8.74%. At
December 31, 1999 and 1998, TIAA's mortgage portfolio included loans totaling
approximately $312,251,000 and $308,570,000, respectively, which were
collateralized by real estate with prior liens not held by TIAA.


                                      B-56
<PAGE>

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


NOTE 3--INVESTMENTS--(Continued)
At December 31, 1999 and 1998, the carrying values of mortgage loan investments
were diversified by property type and geographic region as follows:



<TABLE>
<CAPTION>
                                          1999         1998
                                       ----------   ----------
<S>                                      <C>          <C>
Property Type
- -------------
Office buildings ...................       39.4%        39.2%
Shopping centers ...................       29.3         31.6
Mixed-use projects .................       10.4         11.1
Industrial buildings ...............        7.7          6.0
Apartments .........................        7.3          6.6
Hotels .............................        3.4          3.5
Other ..............................        2.5          2.0
                                          -----        -----
              Total ................     100.0%       100.0%
                                          =====        =====
Geographic Region
- -----------------
Pacific ............................       23.6%        22.3%
South Atlantic .....................       20.5         18.7
East North Central .................       12.2         12.4
New England ........................        9.3          9.6
Middle Atlantic ....................        9.3         11.7
West North Central .................        9.0          9.0
West South Central .................        7.3          7.5
Mountain ...........................        7.2          7.2
East South Central .................        1.4          1.6
Other ..............................        0.2          0.0
                                          -----        -----
              Total ................      100.0%       100.0%
                                          =====        =====
</TABLE>


At December 31, 1999 and 1998, approximately 18% and 17%, respectively, of the
mortgage portfolio was invested in California and is included in the Pacific
region shown above.

At December 31, 1999, the contractual maturity schedule of mortgage loans is
shown below:

<TABLE>
<CAPTION>
                                                           Carrying Value
                                                         -----------------
<S>                                                       <C>
Due in one year or less ..............................    $   633,786,121
Due after one year through five years ................      4,117,386,284
Due after five years through ten years ...............     13,385,265,691
Due after ten years ..................................      3,275,800,745
                                                          ---------------
                        Total ........................    $21,412,238,841
                                                          ===============
</TABLE>

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, 1999, outstanding forward commitments for future mortgage loan
investments approximated $1,555,790,000, including a commitment under
litigation. Of this, $1,227,604,000 is scheduled for disbursement in 2000 and
$328,186,000 in 2001. The funding of mortgage loan commitments is contingent
upon the underlying properties meeting specified requirements, including
construction, leasing and occupancy.

At December 31, 1999, 1998 and 1997, the aggregate carrying values of mortgages
with restructured or modified terms, as defined by GAAP, were approximately
$43,489,000, $44,153,000 and $552,070,000, respectively. For the years ended
December 31, 1999, 1998 and 1997, the investment income earned on such
mortgages was approximately $809,000, $7,381,000 and $39,945,000, respectively,
which would have been approximately $4,950,000, $5,030,000 and $56,034,000,
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.


                                      B-57
<PAGE>

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


NOTE 3--INVESTMENTS--(Concluded)

At December 31, 1999 and 1998, the carrying values of real estate investments
were diversified by property type and geographic region as follows:


<TABLE>
<CAPTION>
                                                                           1999         1998
                                                                        ----------   ----------
<S>                                                                        <C>          <C>
Property Type
- -------------
Office buildings ....................................................       65.2%        64.3%
Shopping centers ....................................................       10.4         17.2
Mixed-use projects ..................................................        6.2          4.8
Land held for future development ....................................        3.9          2.6
Industrial buildings ................................................        3.3          2.9
Income-producing land underlying improved real estate ...............        3.0          4.2
Apartments ..........................................................        0.4          0.3
Other ...............................................................        7.6          3.7
                                                                           -----        -----
                       Total ........................................      100.0%       100.0%
                                                                           =====        =====
Geographic Region
- -----------------
South Atlantic ......................................................       26.8%        22.6%
East North Central ..................................................       18.1         18.5
Pacific .............................................................       16.5         17.1
Middle Atlantic .....................................................        8.8         11.0
West South Central ..................................................        8.0          7.5
West North Central ..................................................        7.3         12.9
Mountain ............................................................        3.6          3.3
New England .........................................................        1.1          1.3
East South Central ..................................................        1.0          0.8
Other ...............................................................        8.8          5.0
                                                                           -----        -----
                       Total ........................................      100.0%       100.0%
                                                                           =====        =====
</TABLE>

At December 31, 1999 and 1998, approximately 14% and 12%, respectively, of the
real estate portfolio was invested in both California and Florida. California
is included in the Pacific region shown above, and Florida is included in the
South Atlantic region shown above.

At December 31, 1999, outstanding forward commitments for future real estate
investments approximated $114,023,000. Under these commitments, it is estimated
that $100,746,000 will be disbursed in 2000 and $13,277,000 in 2001. The
funding of real estate investment commitments is contingent upon the properties
meeting specified requirements, including construction, leasing and occupancy.

Depreciation expense on real estate investments for the years ended December
31, 1999, 1998 and 1997, was approximately $179,605,000, $176,237,000 and
$147,494,000, respectively; the amount of accumulated depreciation at December
31, 1999 and 1998 was approximately $799,927,000 and $674,541,000,
respectively.

Asset Valuation Reserves: The AVR balances at December 31, 1999 and 1998 were
comprised of the following asset-specific reserves:


<TABLE>
<CAPTION>
                                                    1999                1998
                                             -----------------   -----------------
<S>                                           <C>                 <C>
Bonds and preferred stocks ...............    $  701,676,744      $  560,477,946
Mortgages ................................     1,106,387,507       1,117,503,060
Real estate ..............................       502,041,173         689,550,807
Common stocks ............................       238,268,926          48,573,376
Other invested assets ....................        89,404,877          38,018,128
                                              --------------      --------------
            Total ........................    $2,637,779,227      $2,454,123,317
                                              ==============      ==============
</TABLE>

                                      B-58
<PAGE>

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


NOTE 4--INVESTMENT INCOME AND CAPITAL GAINS AND LOSSES

Net Investment Income: For the years ended December 31, 1999, 1998 and 1997,
the components of net investment income were as follows:

<TABLE>
<CAPTION>
                                                            1999                1998                1997
                                                     -----------------   -----------------   -----------------
<S>                                                   <C>                 <C>                 <C>
Gross investment income:
 Bonds ...........................................    $5,775,161,816      $5,441,796,398      $4,919,147,802
 Mortgages .......................................     1,699,019,031       1,569,281,835       1,561,650,688
 Real estate (net of property
  expenses, taxes and
  depreciation) ..................................       282,344,126         275,402,304         282,710,437
 Stocks ..........................................        92,223,815          82,871,728          45,018,729
 Other long-term investments .....................        58,021,764          46,399,969          49,877,245
 Cash and short-term investments .................        22,452,106          59,637,401          81,908,105
 Other ...........................................         8,703,697           4,430,354           1,863,273
                                                      --------------      --------------      --------------
                   Total .........................     7,937,926,355       7,479,819,989       6,942,176,279
Less investment expenses .........................      (170,761,251)       (142,791,775)       (124,382,062)
                                                      --------------      --------------      --------------
Net investment income before
 amortization of net IMR gains ...................     7,767,165,104       7,337,028,214       6,817,794,217
Plus amortization of net IMR gains ...............       156,399,394         109,627,953          84,329,279
                                                      --------------      --------------      --------------
Net investment income ............................    $7,923,564,498      $7,446,656,167      $6,902,123,496
                                                      ==============      ==============      ==============
</TABLE>

Participation income received on securities, mortgages and real estate included
in the above table was approximately $14,112,000, $12,512,000 and $20,894,000
in 1999, 1998 and 1997, 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 7.82%, 7.95% and 7.99% in 1999, 1998 and 1997,
respectively.

Future rental income expected to be received during the next five years under
existing real estate leases in effect as of December 31, 1999 is approximately
$519,230,000 in 2000, $456,602,000 in 2001, $388,428,000 in 2002, $301,182,000
in 2003 and $254,646,000 in 2004.

Realized Capital Gains and Losses: For the years ended December 31, 1999, 1998
and 1997, the net realized capital gains (losses) on sales, redemptions and
writedowns of investments were as follows:

<TABLE>
<CAPTION>
                                                        1999               1998              1997
                                                  ----------------   ---------------   ----------------
<S>                                                <C>                <C>               <C>
Bonds .........................................    $  65,207,048      $ 398,363,008     $  99,205,212
Mortgages .....................................      (22,897,373)       (50,492,383)      (18,206,968)
Real estate ...................................      136,719,085         76,983,899       172,463,239
Stocks ........................................       46,209,893         15,778,492           651,273
Other long-term investments ...................       49,549,108        (49,832,409)       (2,552,791)
Cash and short-term investments ...............        1,471,501          3,926,077          (121,752)
                                                   -------------      -------------     -------------
Total realized gains before capital
 gains tax ....................................      276,259,262        394,726,684       251,438,213
Capital gains (tax) benefit ...................        5,819,369                 --        (2,026,003)
                                                   -------------      -------------     -------------
                   Total ......................    $ 282,078,631      $ 394,726,684     $ 249,412,210
                                                   =============      =============     =============
</TABLE>



                                      B-59
<PAGE>

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


NOTE 4--INVESTMENT INCOME AND CAPITAL GAINS AND LOSSES--(Concluded)

Writedowns of investments resulting from permanent impairments and mortgage
foreclosures, reflected in the preceding table as realized capital losses, were
as follows:

<TABLE>
<CAPTION>
                                             1999             1998            1997
                                        --------------   -------------   -------------
<S>                                      <C>              <C>             <C>
Permanent impairments:
Bonds ...............................    $21,137,423      $ 9,345,164     $ 1,499,190
Mortgages ...........................     31,752,909       23,344,175      38,855,209
Real estate .........................             --        4,468,490      20,797,149
                                         -----------      -----------     -----------
        Total .......................    $52,890,332      $37,157,829     $61,151,548
                                         ===========      ===========     ===========
Mortgage foreclosures ...............    $14,984,688      $63,907,494     $31,579,934
                                         ===========      ===========     ===========
</TABLE>

Proceeds from sales and redemptions of long-term bond investments during 1999,
1998 and 1997 were approximately $10,137,343,000, $9,445,709,000 and
$4,652,635,000, respectively. Gross gains of approximately $177,537,000,
$422,231,000 and $111,635,000 and gross losses of approximately $91,193,000,
$14,523,000 and $10,931,000 were realized on these sales and redemptions during
1999, 1998 and 1997, respectively.

Unrealized Capital Gains and Losses: For the years ended December 31, 1999,
1998 and 1997, 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>
                                                         1999                1998                1997
                                                  -----------------   -----------------   -----------------
<S>                                                <C>                 <C>                 <C>
Bonds .........................................    $  (69,713,061)     $  (48,352,549)      $ (68,528,047)
Mortgages .....................................         6,617,678          (6,500,000)          1,232,724
Real estate ...................................       (33,864,537)         (8,435,351)         14,315,196
Stocks ........................................      (118,886,764)        (31,866,148)         30,350,946
Other long-term investments ...................       103,233,602          19,347,901          20,169,489
Cash and short-term investments ...............                --                  --             (21,987)
Other .........................................                --         (95,242,707)                 --
                                                   --------------      --------------       -------------
              Total ...........................    $ (112,613,082)     $ (171,048,854)      $  (2,481,679)
                                                   ==============      ==============       =============
</TABLE>



                                      B-60
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
          NOTES TO STATUTORY-BASIS 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, 1999 and 1998 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
                                                Value               Value             Fair Value
                                           ---------------   ------------------   ------------------
<S>                                         <C>               <C>                  <C>
December 31, 1999
- -----------------
Assets
 Bonds .................................                      $75,394,268,264      $72,939,649,306
 Mortgages .............................                       21,412,238,841       20,780,780,466
 Common stocks .........................                          422,555,522          422,555,522
 Preferred stocks ......................                          824,686,388          765,075,902
 Cash and short-term investments .......                          410,052,667          410,052,667
 Policy loans ..........................                          393,614,559          393,614,559
 Seed money investments ................                          263,018,916          263,018,916
Liabilities
 Teachers Personal Annuity-Fixed
   Account .............................                        1,298,856,541        1,298,856,541
 Commercial Paper ......................                          248,319,000          248,319,000
Other financial instruments
 Foreign currency swap contracts .......    $891,158,813           44,252,417           18,274,618
 Foreign currency forward contracts.....     230,258,539           37,347,930           35,671,514
 Interest rate swap contracts ..........     388,411,461                   --            6,550,357
 Swap options ..........................      54,000,000             (510,600)                  --
 Interest rate cap contracts ...........     137,550,000              657,599            1,955,483

December 31, 1998
- -----------------
Assets
 Bonds .................................                      $69,067,548,640      $73,342,475,781
 Mortgages .............................                       20,248,445,832       21,556,575,796
 Common stocks .........................                          240,209,436          240,209,436
 Preferred stocks ......................                        1,016,834,232        1,020,529,083
 Cash and short-term investments .......                          511,966,433          511,966,433
 Policy loans ..........................                          317,939,719          317,939,719
 Seed money investments ................                          383,288,422          383,288,422
Liabilities
 Teachers Personal Annuity-Fixed
   Account .............................                        1,089,268,569        1,089,268,569
Other financial instruments
 Foreign currency swap contracts .......    $654,241,992           18,569,714            4,938,964
 Foreign currency forward contracts.....     179,820,224            1,764,608            1,929,656
 Interest rate swap contracts ..........     451,365,681                   --           16,874,273
 Interest rate cap contracts ...........     110,270,000              668,710              114,699
 Stock warrants ........................                                   --            8,987,029
</TABLE>




                                      B-61
<PAGE>

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


NOTE 5--DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS--(Concluded)

Bonds: The fair values for publicly traded long-term bond investments are
determined using quoted market prices. For privately placed long-term bond
investments without a readily ascertainable market value, such values are
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, 1999 and
1998 are as follows:

<TABLE>
<CAPTION>
                                                          1999                                      1998
                                         ---------------------------------------   ---------------------------------------
                                              Carrying             Estimated            Carrying             Estimated
                                                Value             Fair Value              Value             Fair Value
                                         ------------------   ------------------   ------------------   ------------------
<S>                                       <C>                  <C>                  <C>                  <C>
Publicly traded bonds ................    $46,676,624,017      $45,416,831,387      $41,212,863,245      $43,921,621,760
Privately placed bonds ...............     28,717,644,247       27,522,817,919       27,854,685,395       29,420,854,021
                                          ---------------      ---------------      ---------------      ---------------
        Total ........................    $75,394,268,264      $72,939,649,306      $69,067,548,640      $73,342,475,781
                                          ===============      ===============      ===============      ===============
</TABLE>

Mortgages: The fair values of mortgages are generally 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.

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

Preferred Stocks: The fair values of preferred stocks are determined using
quoted market prices or valuations from the NAIC.

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

Commercial Paper: The carrying values of the commercial paper liabilities are
reasonable estimates of their fair values.

Foreign Currency Swap Contracts: The fair values of foreign currency swap
contracts, which are used for hedging purposes, are the estimated net gains
that TIAA would record if the foreign currency swaps were liquidated at
year-end. The fair values of foreign currency swap contracts are estimated
internally based on future cash flows and anticipated exchange relationships,
and such values are reviewed for reasonableness with values from TIAA's
counterparties.

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

Interest Rate Swap Contracts: The fair values of interest rate swap contracts,
which are used for hedging purposes, are the estimated net gains that TIAA
would record if the interest rate swaps were liquidated at year-end. The swap
agreements have no carrying value. The fair values of interest rate swap
contracts are estimated internally based on anticipated interest rates and
estimated future cash flows, and such values are reviewed for reasonableness
with estimates from TIAA's counterparties.

Swap Options: The fair values of swap options, which are used for hedging
purposes, are the estimated amounts that TIAA would receive (pay) if the swap
options were liquidated at year-end. The fair values of the swap options are
estimated by external parties, including TIAA's counterparties, and such values
are reviewed internally for reasonableness based on anticipated interest rates
and estimated future cash flows.

Interest Rate Cap Contracts: The fair values of interest rate cap contracts,
which are used for hedging purposes, are the estimated amounts that TIAA would
receive if the interest rate cap contracts were liquidated at year-end. The
fair values of the interest rate cap contracts are estimated by external
parties, including TIAA's counterparties, and such values are reviewed
internally for reasonableness based on anticipated interest rates and estimated
future cash flows.

Stock Warrants: The fair values of stock warrants represent the excess, if any,
of the market values of the related stocks over the exercise prices associated
with the stock warrants. The stock warrants have no carrying value.

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

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


                                      B-62
<PAGE>

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


NOTE 6--MANAGEMENT AGREEMENTS

Services necessary for the operation of CREF are provided, at cost, by two
subsidiaries of TIAA, TIAA-CREF Investment Management, LLC ("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 Securities and Exchange Commission ("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. ("NASD"). 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
the actual expenses incurred and the management fees received are adjusted
quarterly. Such fees and the equivalent allocated expenses, which amounted to
approximately $493,399,000, $474,611,000 and $340,898,000 in 1999, 1998 and
1997, respectively, are not included in the statements of operations and had no
effect on TIAA's operations. Beginning in 1998, TIAA provides guarantees for
the CREF Accounts for certain mortality and expense risks pursuant to an
Immediate Annuity Purchase Rate Guarantee Agreement.


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 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 $23,865,000, $22,640,000 and $20,862,000 in 1999, 1998 and
1997, respectively. This includes supplemental contributions made to company
owned annuity contracts under a non-qualified deferred compensation plan.


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 postretirement benefit obligation
for retirees and fully eligible employees was approximately $35,309,000 as of
January 1, 1999 and $31,672,000 as of January 1, 1998. The postretirement
benefit obligation for non-vested employees was approximately $28,580,000 as of
January 1, 1999 and $25,823,000 as of January 1, 1998. The cost of such
benefits reflected in the accompanying statements of operations was
approximately $3,180,000, $3,008,000 and $3,398,000 for 1999, 1998 and 1997,
respectively. The discount rate used in determining the postretirement benefit
obligations was 6.75% per year and the medical care cost trend rate was 8% per
year in 1999, decreasing by 1% in each future year, to an ultimate rate of 6%
per year in 2001. As the plan is not prefunded, the value of plan assets is
zero. The accrued postretirement benefit liabilities were approximately
$27,312,000 and $22,438,000, as of December 31, 1999 and 1998, respectively.


TIAA maintains a non-qualified deferred compensation plan for non-employee
trustees and members of the TIAA Board of Overseers. Prior to January 2, 1998,
this plan provided each eligible trustee or member with a single-sum payment
upon leaving the board equal to 50% of the annual stipend then in effect
multiplied by years of service, up to a maximum of 20 years. Effective January
2, 1998, the plan provides a total award each year equal to 50% of the basic
annual stipend. Each award is invested in company-owned annuity contracts.
Payout of accumulations in the company-owned contracts is normally made as a
lump sum following the trustee's or member's separation from the Board.


NOTE 8--UNCONSOLIDATED SUBSIDIARIES AND OTHER AFFILIATES

TIAA's unconsolidated subsidiaries and affiliates primarily consist of
TIAA-CREF Enterprises, Inc. ("Enterprises") and wholly-owned investment
subsidiaries, which are primarily involved in real estate investment
activities. The carrying value of TIAA's investments in unconsolidated
subsidiaries and affiliates totaled approximately $5,284,313,000 and
$5,564,491,000 at December 31, 1999 and 1998, respectively. TIAA's investment
in Enterprises is included in the other long-term investments caption on the
accompanying balance sheets and totaled approximately $305,326,000 and
$285,528,000 at December 31, 1999 and 1998, respectively. At December 31, 1999
and 1998, the carrying values of TIAA's investments in real estate subsidiaries
and other affiliates were approximately $3,902,522,000 and $4,643,100,000,
respectively.


                                      B-63
<PAGE>

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


NOTE 8--UNCONSOLIDATED SUBSIDIARIES AND OTHER AFFILIATES--(Concluded)

Total assets, liabilities and gross rental income of real estate subsidiaries,
at December 31, 1999, 1998 and 1997 and for the years then ended, were
approximately as follows:

<TABLE>
<CAPTION>
                                        1999                1998                1997
                                 -----------------   -----------------   -----------------
<S>                               <C>                 <C>                 <C>
Assets .......................    $4,841,501,000      $5,723,222,000      $4,387,482,000
Liabilities ..................       772,068,000         724,361,000         792,142,000
Gross rental income ..........       826,366,000         783,261,000         688,963,000
</TABLE>

Earnings of approximately $186,329,000, $161,885,000 and $156,648,000 in 1999,
1998 and 1997, 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, 1999 and 1998, the carrying values of TIAA real
estate subsidiaries that are partners in joint ventures were approximately
$610,277,000 and $1,147,216,000, respectively. Joint venture total assets,
liabilities and gross rental income, at December 31, 1999, 1998 and 1997 and
for the years then ended, were approximately as follows:

<TABLE>
<CAPTION>
                                        1999                1998                1997
                                 -----------------   -----------------   -----------------
<S>                               <C>                 <C>                 <C>
Assets .......................    $1,410,531,000      $1,709,297,000      $2,075,352,000
Liabilities ..................       730,980,000         556,823,000         997,969,000
Gross rental income ..........       185,306,000         274,106,000         377,919,000
</TABLE>

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

<TABLE>
<CAPTION>
                                        1999                1998                1997
                                 -----------------   -----------------   -----------------
<S>                               <C>                 <C>                 <C>
Assets .......................    $1,392,388,000      $1,701,668,000      $1,960,400,000
Liabilities ..................       720,127,000         554,451,000         577,826,000
Gross rental income ..........       183,907,000         270,208,000         349,770,000
</TABLE>

Net income earned by the subsidiaries from joint venture investments was
approximately $40,507,000, $16,123,000 and $56,362,000 in 1999, 1998 and 1997,
respectively. Some of the real estate joint ventures have loans from TIAA. At
December 31, 1999 and 1998, the unpaid principal of such loans was
approximately $577,277,000 and $529,504,000, respectively.


NOTE 9--ANNUITY RESERVES

At December 31, 1999 and 1998, TIAA's general account annuity reserves are
summarized as follows:

<TABLE>
<CAPTION>
                                                            1999                             1998
                                               ------------------------------   ------------------------------
                                                     Amount          Percent          Amount          Percent
                                               ------------------   ---------   -----------------   ----------
<S>                                             <C>                   <C>        <C>                   <C>
Subject to discretionary withdrawal:
 At book value without adjustment               $10,298,969,000        11.1%     $ 9,066,467,000        10.4%
 At market value ...........................                 --          --                   --          --
Not subject to discretionary
 withdrawal ................................     82,594,306,000        88.9       77,797,831,000        89.6
                                                ---------------       -----      ---------------       -----
Total annuity reserves .....................     92,893,275,000       100.0%      86,864,298,000       100.0%
                                                                      =====                            =====
Reconciliation to total policy and
 contract reserves shown on the
 balance sheet:
 Reserves on other life policies
  and contracts ............................        399,675,000                      377,741,000
 Reserves on accident and
  health policies ..........................        576,758,000                      530,672,000
                                                ---------------                  ---------------
Total policy and contract reserves .........    $93,869,708,000                  $87,772,711,000
                                                ===============                  ===============
</TABLE>



                                      B-64
<PAGE>

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


NOTE 10--SEPARATE ACCOUNTS

TIAA currently has two separate accounts. The 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
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"). SIA
was established on October 3, 1994 and invests in a diversified portfolio of
equity securities selected to track the overall United States stock market.

The TIAA Real Estate Account ("REA") is a segregated investment account and was
organized on February 22, 1995 under the insurance laws of the State of New
York for the purpose of funding variable annuity contracts. REA was registered
with the Commission under the Securities Act of 1933 effective October 2, 1995.
REA's target is to invest between 70% and 95% 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 shared in the
pro rata investment experience of REA and were 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. TIAA redeemed all of its REA units by the end of 1998.

The balance sheet captions for separate account assets and liabilities (which
represent participant account values) are stated at market value. The separate
accounts' operating results are reflected in the changes to these assets and
liabilities. Total separate account premiums were approximately $256,706,000,
$226,984,000 and $206,808,000 in 1999, 1998 and 1997 respectively. Total
separate account net transfers from other accounts were approximately
$310,791,000, $300,737,000 and $360,391,000 in 1999, 1998 and 1997,
respectively. Annuities offered through VA-1 include a nominal guaranteed
minimum death benefit. For the REA, TIAA guarantees that actual mortality
experience will not reduce payments once they have begun. Both accounts offer
full or partial withdrawal at market value with no surrender charge.


NOTE 11--MUTUAL FUNDS

On July 17, 1997, TIAA made a $250,000,000 seed money investment to launch the
TIAA-CREF Mutual Funds (the "Funds"), a Delaware business trust that was
organized on January 13, 1997 and is registered with the Commission under the
Investment Company Act of 1940 as an open-end management investment company.
The Funds consist of six series, each of which commenced operations on July 17,
1997. TIAA invested $48,000,000 in the Money Market Fund; $32,000,000 in the
Bond Plus Fund; $38,000,000 in the Growth & Income Fund; $38,000,000 in the
Growth Equity Fund; $44,000,000 in the International Equity Fund; and
$50,000,000 in the Managed Allocation Fund. Shortly after being seeded, the
Managed Allocation Fund invested its seed money and its earnings to date in the
other Funds. On September 2, 1997, the Funds began to publicly offer their
shares, without a sales load, through their distributor, Teachers Personal
Investors Services, Inc. ("TPIS"). Teachers Advisors, Inc. ("Advisors")
provides investment management services for the Funds and is also responsible
for providing, or obtaining at its own expense, the services reasonably
necessary for the ordinary operation of the Funds. During 1999, TIAA began to
redeem its seed money investments. TIAA's remaining seed money investment in
the Funds, plus reinvested dividends and undistributed earnings, totaled
approximately $85,174,000 and $303,017,000 at December 31, 1999 and 1998,
respectively, and such amounts are reflected in the "Other long-term
investments" caption in the accompanying balance sheets.


On June 14, 1999, TIAA made a $175,000,000 seed money investment to launch the
TIAA-CREF Institutional Mutual Funds (the "Institutional Funds"), a Delaware
business trust that was organized on April 15, 1999, and is registered with the
Commission under the Investment Company Act of 1940 as an open-end management
investment company. The Institutional Funds consist of seven series, each of
which commenced operations on June 14, 1999 when TIAA invested $25,000,000 in
each of the Institutional Funds. On July 1, 1999, the Institutional Funds began
to offer their shares, without a sales load, to participating institutions
through their principal underwriter, TPIS. Advisors provides investment
management services for the Institutional Funds. During 1999, TIAA began to
redeem its seed money investments. TIAA's remaining seed money investment in
the Institutional Funds, plus reinvested dividends and undistributed earnings,
totaled approximately $144,017,000 at December 31, 1999, and is reflected in
the "Other long-term investments" caption in the accompanying balance sheets.


NOTE 12--COMMERCIAL PAPER/LIQUIDITY FACILITY

TIAA began issuing commercial paper in May 1999 under a maximum authorized
program of $2 billion and, at December 31, 1999, had an outstanding obligation
of $248,319,000. Interest rates on outstanding obligations ranged from 5.90% to
6.35%. During 1999, interest expense totaled approximately $24,585,000. TIAA
maintains a short-term revolving credit liquidity facility of approximately $1
billion to support TIAA's commercial paper program, but this liquidity facility
has not been utilized.


                                      B-65
<PAGE>

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


NOTE 13--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 14--SUBSEQUENT EVENT--CODIFICATION

The Department has announced its intentions to implement, subject to any
conflicting provisions in New York statute, the new Accounting Practices and
Procedures Manual ("Codification") adopted by the NAIC to become effective
January 1, 2001. Because the Department has not yet determined the extent to
which Codification will be implemented, the effect on TIAA's statutory-basis
financial statements cannot yet be quantified.


NOTE 15--IMPACT OF YEAR 2000 (UNAUDITED)

In prior years, Management discussed the nature and progress of its plans to
become Year 2000 ready. In late 1999, TIAA completed its remediation and
testing of mission critical systems. As a result of those planning and
implementation efforts, TIAA has made a successful transition into the Year
2000. To the best of our knowledge, all of TIAA's internal systems and those of
its service providers are functioning normally in the Year 2000 environment.
TIAA will continue to monitor its mission critical computer applications and
those of its suppliers and vendors throughout the Year 2000 to ensure that any
latent Year 2000 matters that may arise are addressed promptly.


                                      B-66
<PAGE>

TVA1SAI-4/00             [Recycle Logo] Printed on recycled paper
<PAGE>

                           Part C - OTHER INFORMATION


Item 28.  Financial Statements and Exhibits
          ---------------------------------

        (a)        Financial Statements

                   The following Financial Statements for TIAA Separate Account
VA-1 are included with Part A (Prospectus) of this Registration Statement:

<TABLE>
<CAPTION>

                                                                                                               Page
<S>                                                                                                             <C>
Condensed Financial Information.................................................................................    8
</TABLE>

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

<TABLE>
<CAPTION>
                                                                                                                Page
<S>                                                                                                              <C>
                  (1)     The Registrant--Stock Index Account

Report of Management Responsibility..............................................................................B-16
Report of Independent Auditors...................................................................................B-17
Audited Financial Statements:
  Statement of Assets and Liabilities............................................................................B-18
  Statement of Operations........................................................................................B-19
  Statements of Changes in Net Assets............................................................................B-20
Notes to Financial Statements....................................................................................B-21
Statement of Investments.........................................................................................B-23

                  (2)     TIAA

Chairman's Letter................................................................................................B-44
Report of Management Responsibility..............................................................................B-45
Report of Independent Auditors...................................................................................B-46
Audited Financial Statements:
  Balance Sheets ................................................................................................B-47
  Statements of Operations.......................................................................................B-48
  Statements of Changes in Capital and Contingency Reserves......................................................B-49
  Statements of Cash Flows.......................................................................................B-50
Notes to Financial Statements....................................................................................B-51
</TABLE>


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

                                      C-1

<PAGE>


                 (5)      (A)   Distribution Agreement by and among TIAA, the
                          Registrant, and Teachers Personal Investors
                          Services, Inc. dated September 15, 1994
                          ("Distribution Agreement") (2)
                          (B)   Amendment dated August 1, 1995 to
                          Distribution Agreement (4)
                          (C)   Amendment dated November 3, 1997 to
                          Distribution Agreement (5)
                 (6)      (A)   Form of Teachers Personal Annuity Contract
                          (effective November 1, 1994) (2)
                          (B)   Form of Endorsement to Teachers Personal
                          Annuity Contract (in-force prior to November 1,
                          1994) (2)
                 (7)      Form of Application for Teachers Personal Annuity
                          Contract (2)

                 (8)      (A)   Charter of TIAA, as amended (6)
                          (B)   Bylaws of TIAA, as amended (6)

                 (9)      None
                 (10)     Not Applicable
                 (11)     (A) Administrative Services Agreement by and between
                          TIAA and the Registrant dated September 15, 1994
                          ("Administration Agreement") 2/ (B) Amendment dated
                          August 1, 1995 to Administration Agreement (4)
                 (12)     (A)   Consent of Charles H. Stamm, Esquire*
                          (B)   Consent of Sutherland, Asbill & Brennan
                                LLP*
                 (13)     (A)   Consent of Ernst & Young LLP*
                 (14)      None
                 (15)      Seed Money Agreement by and between TIAA and the
                           Registrant (2)

                 (16)      Schedule of Computation of Performance Information*
                 (17)      Registrant's Policy Statement on Personal Trading*

- ------------------
*        Filed herewith.


(1)      Incorporated by reference to the Exhibit filed electronically with
         Post-Effective Amendment No. 5 to Form N-3 as filed on April 1, 1999
         (previously filed in the initial Registration Statement on Form N-3
         dated May 18, 1994 (File No. 33-79124)).

(2)      Incorporated by reference to the Exhibit filed herewith electronically
         with Post-Effective Amendment No. 5 to Form N-3 as filed on April 1,
         1999 (previously filed in Pre-Effective Amendment No. 1 to Form N-3
         dated October 7, 1994 (File No. 33-79124)).

(3)      Incorporated by reference to the Exhibit filed herewith electronically
         with Post-Effective Amendment No. 5 to Form N-3 as filed on April 1,
         1999 (previously filed in Pre-Effective Amendment No. 2 to Form N-3
         dated October 18, 1994 (File No. 33-79124)).


                                      C-2

<PAGE>


(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.

(5)      Previously filed in Post-Effective Amendment No. 4 to Form N-3 dated
         March 27, 1998 (File No. 33-79124) and incorporated herein by
         reference.

(6)      Previously filed in Post-Effective Amendment No. 5 to Form N-3 dated
         April 1, 1999 (File No. 33-79124) and incorporated herein by reference.



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
President Emeritus
Pomona College
Sumner Hall, 330 College Way
Claremont, California  91711-6305

Marcus Alexis                                                 Trustee
Board of Trustees 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, Chairman,
TIAA-CREF                                                     President and Chief
730 Third Avenue                                              Executive Officer
New York, New York  10017-3206

Willard T. Carleton                                           Trustee
Donald R. Diamond 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
</TABLE>


                                      C-3
<PAGE>



<TABLE>
<CAPTION>
                                                              Positions and                 Positions and
                                                              Offices with                  Offices with
Name and Principal Business Address                           Insurance Company             Registrant
- -----------------------------------                           -----------------             -------------
<S>                                                           <C>                           <C>
Estelle A. Fishbein                                           Trustee
Vice President and General Counsel
The Johns Hopkins University
113 Garland Hall
Baltimore, Maryland  21218

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

Martin J. Gruber                                              Trustee
Nomura Professor of Finance
Leonard N. Stern School of Business
New York University
Management Education Center
44 West 4th Street, Suite 9-190
New York, New York 10012-1126

Ruth Simms Hamilton                                           Trustee
Professor of Sociology and Director of
African Diaspora Research Project
Michigan State University
W142 Owen Graduate Hall
East Lansing, Michigan  48824

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  22911-8691

Leonard S. Simon                                              Trustee
Vice Chairman
Charter One Financial Inc.
235 East Main Street
Rochester, New York  14604

</TABLE>


                                      C-4

<PAGE>


<TABLE>
<CAPTION>
                                                              Positions and                 Positions and
                                                              Offices with                  Offices with
Name and Principal Business Address                           Insurance Company             Registrant
- -----------------------------------                           -----------------             -------------
<S>                                                           <C>                           <C>
Ronald L. Thompson                                            Trustee
Chairman and Chief Executive Officer
Midwest Stamping Co.
3455 Briarfield Road, Suite A
P.O. Box  1120
Maumee, Ohio  43537

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

William H. Waltrip                                            Trustee
Chairman
Technology Solutions
1261 Pequot Avenue
Southport, CT 06490

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

Robert Bauchner                                               Senior Counsel
TIAA-CREF
730 Third Avenue
New York, New York 10017-3206

Anthony V. Betro                                              Director,                     Director,
TIAA-CREF                                                     Administrative                Administrative
730 Third Avenue                                              Finance and                   Finance and Planning
New York, New York 10017-3206                                 Planning

Laura M. Bramson                                              Senior Counsel                Assistant
TIAA-CREF                                                                                   Secretary
730 Third Avenue                                                                            and Senior Counsel
New York, New York 10017-3206
</TABLE>


                                      C-5

<PAGE>

<TABLE>
<CAPTION>
                                                              Positions and                 Positions and
                                                              Offices with                  Offices with
Name and Principal Business Address                           Insurance Company             Registrant
- -----------------------------------                           -----------------             -------------
<S>                                                           <C>                           <C>
Monica Calhoun                                                Vice President and
TIAA-CREF                                                     Chief Counsel,
730 Third Avenue                                              Insurance Law
New York, New York 10017-3206

Gary Chinery                                                  Second Vice                   Associate
TIAA-CREF                                                     President and                 Treasurer
730 Third Avenue                                              Associate
New York, New York 10017-3206                                 Treasurer

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

Paul Davis                                                    Senior Managing
TIAA-CREF                                                     Director
730 Third Avenue
New York, New York 10017-3206

Douglas A. Dial                                               Senior Managing               Senior Managing
TIAA-CREF                                                     Director of Stock             Director
730 Third Avenue                                              Account
New York, New York 10017-3206

Hans Erickson                                                 Senior Managing
TIAA-CREF                                                     Director
730 Third Avenue
New York, New York 10017-3206

Scott C. Evans                                                Executive Vice                Executive Vice
TIAA-CREF                                                     President, CREF               President
730 Third Avenue                                              Investments
New York, New York 10017-3206

Dennis D. Foley                                               Vice President,               Vice President,
TIAA-CREF                                                     Annuities and                 Annuities and Mutual
730 Third Avenue                                              Mutual Funds                  Funds
New York, New York 10017-3206

Martin E. Galt, III                                           Executive Vice                President
TIAA-CREF                                                     President
730 Third Avenue
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
</TABLE>


                                      C-6

<PAGE>


<TABLE>
<CAPTION>
                                                              Positions and                 Positions and
                                                              Offices with                  Offices with
Name and Principal Business Address                           Insurance Company             Registrant
- -----------------------------------                           -----------------             -------------
<S>                                                           <C>                           <C>
Jeremiah Hanrahan                                             Counsel
TIAA-CREF
730 Third Avenue
New York, New York 10017-3206

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

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

E. Laverne Jones                                              Vice President and
TIAA-CREF                                                     Corporate Secretary
730 Third Avenue
New York, New York 10017-3206

Michael Kahn                                                  Second Vice
TIAA-CREF                                                     President,
730 Third Avenue                                              Individual Life
New York, New York 10017-3206                                 Insurance

Roseanne  M. Klein                                            Vice President and
TIAA-CREF                                                     Chief Counsel, Tax
730 Third Avenue
New York, New York 10017-3206

Edward Leahy                                                  Corporate Tax                 Corporate Tax
TIAA-CREF                                                     Officer                       Officer and
730 Third Avenue                                                                            Assistant Secretary
New York, New York 10017-3206

Henry Liedtka                                                 Second Vice
TIAA-CREF                                                     President, Insurance
730 Third Avenue                                              Services Systems
New York, New York 10017-3206

Seema Luthra                                                  Second Vice
TIAA-CREF                                                     President,
730 Third Avenue                                              Insurance Planning
New York, New York 10017-3206                                 and Service Center

Thomas Lynch                                                  Second Vice                   Second Vice
TIAA-CREF                                                     President Investment          President Investment
730 Third Avenue                                              Reporting                     Reporting
New York, New York 10017-3206

Joseph McCarthy                                               Senior Counsel
TIAA-CREF
730 Third Avenue
New York, New York 10017-3206
</TABLE>


                                      C-7
<PAGE>


<TABLE>
<CAPTION>
                                                              Positions and                 Positions and
                                                              Offices with                  Offices with
Name and Principal Business Address                           Insurance Company             Registrant
- -----------------------------------                           -----------------             -------------
<S>                                                           <C>                           <C>
John J. McCormack, Jr.                                        Executive Vice                 Chairman of the
TIAA-CREF                                                     President                      Management Committee
730 Third Avenue
New York, New York 10017-3206

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

John J. McGovern                                              Vice President, Life
TIAA-CREF                                                     Insurance
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 Securities           Director
New York, New York 10017-3206                                 Administration and
                                                              Lending

Arlen Oransky                                                 Second Vice
TIAA-CREF                                                     President, Mutual
730 Third Avenue                                              Fund Services
New York, New York 10017-3206

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

Rita Santos                                                   Director, Quality
TIAA-CREF                                                     Assurance and
730 Third Avenue                                              Training
New York, New York 10017-3206

Richard Schlefer                                              Second  Vice                  Second  Vice
TIAA-CREF                                                     President and                 President and
730 Third Avenue                                              Director, Corporate           Director, Corporate
New York, New York 10017-3206                                 Governance and                Governance and
                                                              Information Services          Information Services

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

Deanne Shallcross                                             Executive Vice                Executive Vice
TIAA-CREF                                                     President                     President
730 Third Avenue
New York, New York 10017-3206

</TABLE>


                                      C-8

<PAGE>


<TABLE>
<CAPTION>
                                                              Positions and                 Positions and
                                                              Offices with                  Offices with
Name and Principal Business Address                           Insurance Company             Registrant
- -----------------------------------                           -----------------             -------------
<S>                                                           <C>                           <C>
Jonathan D. Shane                                             Managing Director             Managing Director
TIAA-CREF
730 Third Avenue
New York, New York 10017-3206

David Shunk                                                   Executive Vice                Executive Vice
TIAA-CREF                                                     President                     President
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                                                     Secretary and Vice            Secretary and Vice
TIAA-CREF                                                     President, Chief              President, Chief
730 Third Avenue                                              Counsel, Corporate            Counsel, Corporate
New York, New York 10017-3206                                 Law                           Law

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

Mary Ann Tipton                                               Second Vice
TIAA-CREF                                                     President,
730 Third Avenue                                              Compliance and
New York, New York 10017-3206                                 Advice

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

Kathleen D. VanNoy-Pineda                                     Director,
TIAA-CREF                                                     Insurance Services
730 Third Avenue                                              Compliance
New York, New York 10017-3206

Rodger A. Vellakamp                                           Vice President,               Vice President,
TIAA-CREF                                                     Corporate Tax                 Corporate Tax
730 Third Avenue                                              Officer                       Officer  and
New York, New York 10017-3206                                                               Assistant Secretary

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

Steven N. Weisbart                                            Vice President,               Vice President,
TIAA-CREF                                                     Corporate                     Corporate
730 Third Avenue                                              Publications                  Publications
New York, New York 10017-3206
</TABLE>


                                      C-9
<PAGE>


<TABLE>
<CAPTION>
                                                              Positions and                 Positions and
                                                              Offices with                  Offices with
Name and Principal Business Address                           Insurance Company             Registrant
- -----------------------------------                           -----------------             -------------
<S>                                                           <C>                           <C>
Maryanne Werner                                               Executive Vice                Executive Vice
TIAA-CREF                                                     President                     President
730 Third Avenue
New York, New York 10017-3206

John P. Wesley                                                Second Vice                   Second  Vice
TIAA-CREF                                                     President, Personal           President, Personal
730 Third Avenue                                              Annuity                       Annuity
New York, New York 10017-3206

James Wolf                                                    Executive Vice                Executive Vice
TIAA-CREF                                                     President                     President
730 Third Avenue
New York, New York 10017-3206
</TABLE>


                                      C-10

<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.
BT Properties, Inc.
College Credit Trust
DAN Properties, Inc.
ETC Repackaging, Inc.
Illinois Teachers Properties, Inc.
JV Florida One, Inc.
JV Florida Four, Inc.
JV Georgia One, Inc.
JV Maryland  Two, Inc.
JV Michigan Three, Inc.
JV Minnesota One, Inc.
JV North Carolina One, Inc.
JWL Properties, Inc.
Liberty Place Retail, Inc.
Liberty Place Retail II, Inc.
Light Street Partners, LLP
Macallister Holdings, Inc.
MN Properties, Inc.
M.O.A. Enterprises, Inc.
M.O.A. Investors I, Inc.
ND Properties, Inc.
OWP Hawaii, LLC
Savannah Teachers Properties, Inc.
T114 Properties, Inc.
T-Investment Properties Corp.
T-Land Corp.
TCT Holdings, Inc.
Teachers Advisors, Inc.
Teachers Boca Properties II, Inc.
Teachers Boca Properties III, Inc.
Teachers Mayflower, LLC
Teachers Pennsylvania Realty, Inc.
Teachers Personal Investors Services,
Inc.
Teachers Properties, Inc.
Teachers REA, LLC
Teachers REA II, LLC
Teachers REA III, LLC
Teachers Realty Corporation
Teachers West, LLC
TEO-NP, LLC
TIAA Realty, Inc.
TIAA Retail Commercial, LLC
TIAA Timberlands I, LLC
TIAA Timberlands II, LLC
TIAA-CREF Enterprises, Inc.
TIAA-CREF Individual & Institutional
Services, Inc.
TIAA-CREF Investment Management, LLC
TIAA-CREF Life Insurance Company
TIAA-CREF Tuition Financing, Inc.
TIAA-CREF Trust Company, FSB
TIAA-Fund Equities, Inc.
TPI Housing, Inc.
Washington Teachers Properties II,
Inc.
WRC Properties, Inc.
730 Properties, Inc.
730 Penn. Hotel Properties I, Inc.
730 Texas Forest Holdings, Inc.
485 Properties, LLC

                                      C-11

<PAGE>


    (1)  All subsidiaries are Delaware corporations except as
follows:


A)   Pennsylvania non-stock, non-profit corporations:
     Liberty Place Retail, Inc.
     Teachers Pennsylvania Realty, Inc.
     Teachers Realty Corporation
B)   College Credit Trust, a New York Trust
C)   TIAA-CREF Life Insurance Company is a New York corporation.
D)   TIAA-CREF Trust Company, FSB is a Federal Savings Bank.


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

A)   TIAA-CREF Enterprises, Inc. owns 100% of the stock of Teachers Advisors,
     Inc., Teachers Personal Investors Services, Inc., TIAA-CREF Life Insurance
     Company, TIAA-CREF Tuition Financing, Inc. and TCT Holdings, Inc.
B)   TCT Holdings, Inc. owns 100% of TIAA-CREF Trust Company, FSB.
C)   Macallister Holdings, Inc. owns 100% of T-Investment Properties Corp. and
     T-Land Corp.

D)   Teachers Properties, Inc. owns 100% of TPI Housing, Inc.
E)   730 Properties, Inc. owns 100% of the stock of 730 Penn.
     Hotel Properties I, 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 and others.
B)   Teachers Personal Investors Services, Inc., which provides broker-dealer
     services for the Registrant and others.
C)   TIAA-CREF Investment Management, LLC, 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)   TCT Holdings, Inc., which is a unitary thrift holding company, was formed
     for the sole purpose of holding stock of a federal chartered savings bank.
F)   TIAA-CREF Life Insurance Company, which is a subsidiary life insurance
     company of TIAA, is licensed under the State of New York to market certain
     life insurance products not currently offered by TIAA.
G)   TIAA-CREF Trust Company, FSB which is a federal chartered savings bank.

H)   TIAA-CREF Tuition Financing, Inc. which was formed to administer tuition
     assistance plans.


                                      C-12

<PAGE>


Item 31.  Number of Contractowners
          ------------------------

    As of February 23, 2000, there were 32,623 contracts in force.



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.


                                      C-13

<PAGE>


    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.


Item 34.  Principal Underwriters
          ----------------------


    (a)  Teachers Personal Investors Service, Inc. ("TPIS"), acts as
principal underwriter for TIAA-CREF Mutual Funds, TIAA-CREF Institutional
Mutual Funds and TIAA-CREF Life Funds.


    (b) 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 are
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

                                      C-14

<PAGE>

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.

    (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-15

<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 30th day of March, 2000.



                              TIAA SEPARATE ACCOUNT VA-1




                              By: /s/  Martin E. Galt, III
                                  ------------------------
                                   Martin E. Galt, III
                                   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.

<TABLE>
<CAPTION>

Signature                      Title                              Date
- ---------                      -----                              ----
<S>                            <C>                                <C>
/s/  Martin E. Galt, III       President (Principal Executive     3/30/2000
- ------------------------       Officer)
Martin E. Galt, III


/s/ Richard L. Gibbs           Executive Vice President           3/30/2000
- -----------------------        (Principal Financial and
Richard L. Gibbs               Accounting Officer)


/s/ John J. McCormack          Chairman of the Management         3/30/2000
- -----------------------        Committee
John J. McCormack
</TABLE>


                                      C-16

<PAGE>



<TABLE>
<CAPTION>

Signature                      Title                              Date
- ---------                      -----                              ----
<S>                            <C>                                <C>
/s/ Laurence W. Franz          Manager                            3/30/2000
- -----------------------
Laurence W. Franz

/s/ Jeanmarie C. Grisi         Manager                            3/30/2000
- -----------------------
Jeanmarie C. Grisi


/s/ Richard M. Norman          Manager                            3/30/2000
- -----------------------
Richard M. Norman
</TABLE>


                                      C-17

<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 30th
day of March, 2000.



                              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.


<TABLE>
<CAPTION>

Signature                      Title                              Date
- ---------                      -----                              ----
<S>                            <C>                                <C>
/s/ John H. Biggs              Chairman of the Board,             3/30/2000
- ------------------------       President, and Chief
John H. Biggs                  Executive Officer (Principal
                               Executive and Financial
                               Officer)


/s/ Martin L. Leibowitz        Vice Chairman, Chief               3/30/2000
- ------------------------       Investment Officer, and
Martin L. Leibowitz            Trustee (Principal Investment
                               Officer)


/s/ Richard L. Gibbs           Executive Vice President           3/30/2000
- ------------------------       (Principal Accounting Officer)
Richard L. Gibbs
</TABLE>



                                      C-18
<PAGE>


<TABLE>
<CAPTION>

Signature of Trustee                             Date           Signature of Trustee                             Date
- --------------------                             ----           --------------------                             ----
<S>                                              <C>            <C>                                              <C>
/s/ Marcus Alexis                                3/30/2000      /s/ Robert M. O'Neil                             3/30/2000
- -------------------------                                       ------------------------
Marcus Alexis                                                    Robert M.  O'Neil


/s/ Willard T. Carleton                          3/30/2000      /s/ Leonard S. Simon                             3/30/2000
- ------------------------                                        -----------------------
Willard T. Carleton                                             Leonard S. Simon


/s/ Robert C. Clark                              3/30/2000      /s/ Ronald L. Thompson                           3/30/2000
- ------------------------                                        -----------------------
Robert C. Clark                                                 Ronald L. Thompson


/s/ Estelle A. Fishbein                          3/30/2000      /s/ Paul R. Tregurtha                            3/30/2000
- ------------------------                                        -----------------------
Estelle A. Fishbein                                             Paul R. Tregurtha


/s/ Frederick R. Ford                            3/30/2000      /s/ William H. Waltrip                           3/30/2000
- ------------------------                                        -----------------------
Frederick R. Ford                                               William H. Waltrip


/s/ Martin J. Gruber                             3/30/2000      /s/ Rosalie J. Wolf                              3/30/2000
- ------------------------                                        -----------------------
Martin J. Gruber                                                Rosalie J. Wolf


/s/ Ruth Simms Hamilton                          3/30/2000
- ------------------------                                        -----------------------
Ruth Simms Hamilton                                             David Alexander
</TABLE>


                                      C-19

<PAGE>

                                  Exhibit Index


<TABLE>
<CAPTION>

Exhibit
Number            Description of Exhibit
- -------           ----------------------
<S>               <C>
12(A)             Opinion and Consent of Charles H. Stamm, Esquire

12(B)             Consent of Sutherland Asbill & Brennan LLP

13(A)             Consent of Ernst & Young LLP

16                Schedules for Computation of Performance Quotations

17                Registrant's Policy Statement on Personal Trading
</TABLE>


                                      C-20



Exhibit 12(A)--Opinion and Consent of Charles H. Stamm
                                                                   EXHIBIT 12(A)

[TIAA CREF LOGO]

Teachers Insurance                                      Charles H. Stamm
and Annuity Association                                 Executive Vice President
730 Third Avenue/New York, NY 10017-3206                and General Counsel
212 490-9000                                            (212) 916-4700



                                 March 27, 2000



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

Dear Committee Members:

     This opinion is furnished in connection with the filing by TIAA Separate
Account VA-1 (the "Separate Account") of Post-Effective Amendment No. 6 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

                                      C-21

<PAGE>



          and binding obligations of TIAA enforceable in accordance with their
          terms.

     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





                                      C-22



Exhibit 12(B)--Consent of Sutherland, et al.
                                                                   EXHIBIT 12(B)


  Sutherland                                        1273 Pennsylvania Avenue, NW
 [] Asbill & []                                        Washington, DC 20004-2415
  Brennan LLP                                                       202.383.0100
ATTORNEYS AT LAW                                                fax 202.637.3593
                                                                  www.sablaw.com

Steven B. Boehm
DIRECT LINE: 202.383.0176
Internet: [email protected]


                                 March 27, 2000



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. 6 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
                                   LLP


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


                                      C-23



Exhibit 13(A)--Consent of Ernst & Young LLP
                                                                   EXHIBIT 13(A)


                        CONSENT OF INDEPENDENT AUDITORS

We consent to the reference to our firm under the captions "Auditors" and
"Experts" and to the use of our report dated February 4, 2000 on the Stock Index
Account of TIAA Separate Account VA-1 included in this Registration Statement on
Form N-3 (No. 33-79124) of TIAA Separate Account VA-1.

We also consent to the use of our report on Teachers Insurance and Annuity
Association of America ("TIAA") dated March 9, 2000 included in this
Registration Statement. Such report expresses our opinion that TIAA's
statutory-basis financial statements present fairly, in all material respects,
the financial position of TIAA at December 31, 1999 and December 31, 1998,
respectively, and the results of its operations and its cash flows for each of
the three years in the period ended December 31, 1999 in conformity with
statutory accounting practices prescribed or permitted by the New York State
Insurance Department and not in conformity with generally accepted accounting
principles.


                                            /s/ Ernst & Young LLP
                                            ERNST & YOUNG LLP

New York, New York
March 23, 2000

                                      C-24



Exhibit 16--Schedules for Computation
                                                                      EXHIBIT 16

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

<TABLE>
<CAPTION>
                                      January 1,  1999             January 1, 1995               62 months (From November 1, 1994
                                              to                          to                     Commencement of operations to
                                      December 31, 1999            December 31, 1999             December 31, 1999)
                                      -----------------            -----------------             --------------------------------
<S>                                        <C>                         <C>                                  <C>
Hypothetical initial
payment of $1,000 (P)                         $1,000                      $1,000                               $1,000

Accumulation unit value:

At start of period (A)                      $68.0085                    $25.2706                             $25.8318

At end of period (B)                        $81.7510                    $81.7510                             $81.7510

Ending value of hypothetical
investment
(EV) = P x (B/A)                           $1,202.07                   $3,235.02                            $3,164.74

Cumulative rate of total
return = {(EV/P) - 1} x 100                   20.21%                     223.50%                              216.47%

Number of years in period
(n)                                                1                           5                                 5.17

Net change factor (1 +T)=
EV/P                                          1.2021                     3.23502                               3.1647

Average annual compound
rate of total return (T)                      20.21%                      26.47%                               24.96%
</TABLE>

                                      C-25


Exhibit 17-Policy Statement on Personal Trading
                                                                      EXHIBIT 17


              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
                        COLLEGE RETIREMENT EQUITIES FUND

                      POLICY STATEMENT ON PERSONAL TRADING
                      ------------------------------------

Introduction
- ------------

                 The federal securities laws impose certain standards upon the
personal trading activities of all individuals. In particular, all investors are
precluded from engaging in insider trading or tipping. Investment company
personnel, however, are subject to specific additional regulations that address
potential conflicts arising from their personal investment activities. These
potential conflicts -- and standards to address them -- are the subject of this
Policy Statement on Personal Trading.

                 All CREF Investments Area personnel are subject to the
standards set forth in this Policy Statement. In addition, all TIAA-CREF
personnel are subject to the Code of Business Conduct and to the TIAA-CREF
Policy Statement on Conflicts of Interest.

                 The Investment Law Division monitors TIAA-CREF's compliance
with the federal securities laws. Investment area operating divisions have
specific compliance responsibilities as stated below.

Definitions

                 For the purposes of this Policy Statement:

        o        "Access Persons" means

                 (1) All personnel of the CREF Investments Area including those
                 personnel of TIAA-CREF Investment Management, LLC and Teachers
                 Advisors, Inc. who are (i) members of a management Investment
                 Committee ("Investment Committee Members"), (ii) portfolio
                 management team members with direct responsibility and
                 authority to make investment decisions ("Portfolio Managers"),
                 (iii) analysts and desk traders that provide information and
                 advice to, or help execute investment decisions ("Analysts and
                 Traders"), (iv) other personnel who in the course of their
                 normal duties obtain information



                                      C-26

<PAGE>


                 about the purchase or sale of securities by the variable
                 component of TIAA's Personal Annuity, the TIAA-CREF Mutual
                 Funds, any of the CREF Accounts or any other SEC registered
                 investment company (each an "Investment Company"), and (v)
                 CREF Investments external consulting staff, plus the
                 respective Household Members of (i), (ii), (iii), (iv) and (v)
                 above.

                 Investment Committee Members, Portfolio Managers, and Analysts
                 and Traders and their respective Household Members are
                 collectively referred to herein as "Investment Personnel."

        o        "Household Members" mean the spouse, domestic partner
                 and any relative, by blood, marriage or adoption, who
                 shares the same residence as the designated individual.
                 Two adult individuals will be considered to be "domestic
                 partners" if they are not related by blood, have resided
                 together continuously for at least six months and intend
                 to reside together on a permanent basis, are mutually
                 responsible for their common welfare, and maintain no
                 other such domestic partnership or marriage.

        o        "Large Cap Securities" mean securities of companies with
                 market capitalizations of $5 billion or more.

        o        "Blind Trust" means a trust in which an Access Person has
                 beneficial interest but with respect to which the Access
                 Person has no direct or indirect investment control or
                 influence (e.g., no control or influence over the selection or
                 disposition of securities and no prior knowledge of
                 transactions effected by the trust).

        o        "Securities" do not include U.S. Government securities,
                 bankers' acceptances, bank certificates of deposit, commercial
                 paper and shares of registered open-end investment companies.

        o        "Small- and Mid-Cap Securities" mean securities of companies
                 with market capitalizations of less than $5 billion.

Specific Guidelines
- -------------------

        o        Actively Managed Accounts.  The following requirements
                 apply to the actively managed equity portfolios of any



                                      C-27

<PAGE>



                 Investment Company excluding any enhanced index segments
                 ("Actively Managed Portfolios").

        o        Preclearance. Access Persons shall preclear all personal
                 securities, futures and options investments by completing the
                 appropriate preclearance form or through an automated process,
                 if implemented.


                 Transactions in Small- and Mid-Cap Securities

                 Investment Personnel
                 --------------------

                 Preclearance involves (i) inquiring of the CREF Trading
                 Department as to the existence of an open order for the
                 specific security (or allied issues such as convertibles or
                 warrants), future, option or commodity in any Actively Managed
                 Portfolio or the execution of a trade in the specific security
                 by any Actively Managed Portfolio within the last seven
                 calendar days; (ii) inquiring of the analyst who is responsible
                 for the company or industry, and in the case of international
                 securities, the country or sector manager; (iii) inquiring of
                 the approariate management team member for the Actively
                 Managed Portfolios, as to whether an action or recommendation
                 regarding the security (or allied issues), future or option is
                 known to be imminent; (iv) for portfolio managers, obtaining
                 approval from their supervisors; and (v) for analysts and
                 sector managers, obtaining approval from their supervisors if
                 the transaction involves a security which he or she follows. If
                 no impediment exists, all parties should execute Exhibit A.

                 Such preclearance is valid only for the business day in which
                 the preclearance form is completed and the two following
                 business days.

                 No portfolio manager may execute a small- or mid-cap
                 transaction, if after the consummation of the transaction, the
                 security would comprise more than five percent of his or her
                 total securities portfolio. No analyst or sector manager may
                 execute a transaction in a small- or mid-cap security that he
                 or she follows, if after the consummation of the transaction,
                 the security


                                      C-28

<PAGE>


                 would comprise more than five percent of his or her
                 total securities portfolio.

                 All Other Access Persons
                 ------------------------

                 Preclearance involves inquiring of the CREF Trading Department
                 as to the existence of an open order for the specific security
                 (or allied issues such as convertibles or warrants), future or
                 option in any Actively Managed Portfolio. If no impediment
                 exists, all parties should execute Exhibit B.

                 Such preclearance is valid only for the business day in which
                 the preclearance form is completed.

                 Transactions in Large Cap Securities

                 All Access Persons
                 ------------------

                 Preclearance involves inquiring of the CREF Trading Department
                 as to the existence of an open order for the specific security
                 which exceeds 20% of the average daily trading volume for the
                 security (or allied issues such as convertibles or warrants),
                 future or option in any Actively Managed Portfolio. In
                 addition, portfolio managers must obtain approval from their
                 supervisors. Analysts and sector managers must obtain approval
                 from their supervisors if they propose to engage in a
                 transaction involving a security which he or she follows. If
                 no impediment exists, all parties should execute Exhibit C.

                 Such preclearance is valid only for the business day in which
                 the preclearance form is completed.

                 All executed preclearance forms should be sent to CREF
                 Investment Accounting - Compliance.

                 Notwithstanding any provision herein to the contrary, no
                 Access Person may engage in any security transaction for his
                 or her personal account if at the time of the transaction he
                 or she has (i) material non-public information which is
                 reasonably certain to have a material effect on the price of a
                 security; (ii) with


                                      C-29

<PAGE>

                 respect to all securities other than Large Cap Securities, has
                 actual knowledge that an Investment Company is considering
                 executing a transaction in the same security or (iii) with
                 respect to Large Cap Securities, has actual knowledge that an
                 Investment Company is considering executing a transaction in
                 the same security which exceeds 20% of its average daily
                 trading volume. Any such transaction shall be a violation of
                 this Policy Statement.

        o        Records of Transactions. Access Persons shall direct their
                 brokers to supply duplicate confirmations of all personal
                 transactions and of periodic statements for all securities,
                 futures and options accounts to TIAA-CREF, P.O. Box 4704, New
                 York, NY 10163.

        o        Initial Public Offerings. Access Persons are prohibited from
                 acquiring securities in initial public offerings.

        o        Private Placements. Access Persons must obtain express prior
                 approval of acquisitions of securities in a private placement
                 from the Area Manager, CREF Investments. Access Persons who
                 have acquired securities in a private placement must disclose
                 that investment when participating in any subsequent
                 consideration of an investment in the issuer by an Investment
                 Company. A subsequent decision by an Investment Company to
                 purchase securities of the issuer shall be subject to
                 independent review by Access Persons with no personal interest
                 in the issuer.

        o        Blackout Periods.

                 All Transactions other than Transactions in Large
        Company Securities

                 Investment Personnel
                 --------------------

                 All Investment Personnel are prohibited from buying or selling
                 a security (other than a Large Cap Security) within seven
                 calendar days before and after an Investment Company trades in
                 the security.



                                      C-30

<PAGE>

                 All Other Access Persons
                 ------------------------

                 All other Access Persons are prohibited from buying or selling
                 any security (other than a Large Cap Security) on a day that
                 an Investment Company has a pending buy or sell order in the
                 security.

                 Transactions in Large Cap Securities

                 All Access Persons
                 ------------------

                 All Access Persons are prohibited from buying or selling a
                 Large Cap Security on a day that an Investment Company has a
                 pending buy or sell order in the security which exceeds 20% of
                 the average daily trading volume for the security.

        o        Ban on Short-Term Trading Profits. Access Persons are
                 prohibited from profiting from the purchase and sale, or sale
                 and purchase, of the same (or equivalent) securities (e.g.,
                 options or short sales of securities) within 60 calendar days.

        o        Gifts. Access Persons are prohibited from receiving any gift or
                 other thing of more than de minimis value from any person or
                 entity that does business with or on behalf of TIAA-CREF or any
                 direct or indirect subsidiary or affiliate.

        o        Service as a Director. Pursuant to TIAA-CREF's Guidelines for
                 Participation on Outside Boards, Access Persons are prohibited
                 from serving on the boards of directors of publicly traded
                 companies without prior authorization. Access Persons serving
                 as directors shall be isolated from personnel making investment
                 decisions regarding a company on whose board such individual
                 sits through appropriate procedures.

        o        Disclosure of Personal Securities Holdings. All access persons
                 must disclose their personal securities holdings on an annual
                 basis by submitting to Peter Clapman, Chief Counsel, an annual
                 holdings report (Exhibit D) by January 30th of each year
                 reflecting holdings as of December 31st. In addition, each
                 person who becomes an access person on or after March 1, 2000
                 must submit an


                                      C-31

<PAGE>

                 initial holdings report (Exhibit E) to Mr. Clapman within 10
                 days of hire or transfer.

        o        Certification of Compliance With Policy Statement. Access
                 Persons shall certify annually on Exhibit D that they have
                 read and understand this Policy Statement and that they have
                 complied with its requirements. This certification shall be
                 sent to the Chief Counsel.

Exempted Transactions
- ---------------------

                 The following transactions are exempt from the prohibitions
and restrictions contained in this Policy Statement except as specifically
stated below:

        o        Certain Corporate Actions - The acquisition or disposition of
                 securities resulting from certain corporate actions such as
                 stock dividends, dividend reinvestments, stock splits,
                 mergers, consolidations, spin-offs, or other similar corporate
                 reorganizations or distributions generally applicable to all
                 holders of the same class of securities.

        o        No Control or Influence - Securities transactions over which
                 an Access Person has no direct or indirect influence or
                 control (e.g., transactions effected on behalf of an Access
                 Person by a trustee of a Blind Trust).

                 With respect to Blind Trusts, a memorandum must be sent to the
                 Chief Counsel explaining how the Blind Trust will work and
                 certifying that the Access Person is neither consulted or
                 advised of any transaction effected by the Trust before it is
                 executed.

                 The Chief Counsel may request additional information and
                 documentation regarding any transaction or account over which
                 an Access Person reports he or she has no influence or
                 control.

                 Duplicate confirmations of such transactions and periodic
                 statements for such accounts are not required to be sent to
                 TIAA-CREF.

                                      C-32

<PAGE>


        o        Certain Transactions Involving Broad-Based Market Indices -
        Purchases or sales of, and options and futures or options on futures on,
        broad-based market indices are exempt from the preclearance requirement
        and the ban on short-term trading profits. Such indices are currently
        limited to the S & P 100 and 500, and Russell 1000, 2000 and 3000
        indices.

Waivers
- -------

        o        Waivers from the prohibitions and restrictions contained
                 in this Policy Statement may be granted on a
                 case-by-case basis by the Chief Counsel when it is clear
                 that no abuse is involved and the proposed transaction
                 does not give rise to an actual or apparent conflict of
                 interest, diversion of corporate opportunity, or
                 appearance of impropriety.  Any such waivers will be
                 documented in writing and maintained by the Chief
                 Counsel.

Violations
- ----------

        o        Trades made in violation of this Policy Statement will be
                 cancelled or, if cancellation is not practical, unwound and
                 any profits realized on such trades disgorged to the
                 appropriate Investment Company.

Questions and Recordkeeping
- ---------------------------

        o        Whenever an individual has any question as to the application
                 of this Policy Statement, he or she should contact an
                 Investment Law Division attorney.

        o        Written records of all determinations under this Policy
                 Statement, including actual or apparent violations and actions
                 taken in respect thereto, shall be maintained by the Chief
                 Counsel and reported quarterly to the General Counsel.

February 2000


                                      C-33

<PAGE>


                                                                       Exhibit A

         PRECLEARANCE FORM FOR INVESTMENT PERSONNEL FOR TRANSACTIONS IN
                          SMALL- and MID-CAP SECURITIES

                   Valid for the Business Day in Which Form is
             Completed and for the Two Following Business Days Only

1.      I wish to (Purchase/Sell) the following securities, futures, or options
        for my personal account(s) and am aware of no action within the last
        seven calendar days or current or pending actions regarding such
        securities, futures or options or affiliated issues in any actively
        managed segment of a CREF, TIAA-CREF Mutual Funds or any investment
        account funding any tuition savings program.

        Issue ______________________________________________________ Any
        securities I propose to purchase are not part of an initial public
        offering.

                 Name of staff person
                           (print)    ____________________________

                            Signature ____________________________

                 Name of person making transaction, if different (print)

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

2.      There is no open active order nor has there been any transaction within
        the last seven calendar days for any security, future or option listed
        above or any affiliated issue.

                 Name (print) _______________________     ______________________
                                    Trader                Signature      Date

3.      I am aware of no transactions within the last seven calendar days and
        no current or planned transactions for any security, future, or option
        listed above or any affiliated issue for any actively managed segment
        of a CREF, TIAA-CREF Mutual Funds, or any investment account funding
        any tuition savings program.

                 Name (print) ________________________    ______________________
                              Company/Industry Manager    Signature       Date

                 Name (print) ________________________    ______________________
                              Country/Sector Manager      Signature       Date


                                      C-34

<PAGE>



                 Name (print) ________________________    ______________________
                              CREF Global                 Signature       Date
                              Equities Account
                              Management Team
                              Representative

                 Name (print) ________________________    ______________________
                              CREF Growth Account,        Signature       Date
                              Mutual Funds Growth
                              Equity Fund & College
                              Savings Growth Fund
                              Management Team
                              Representative

                 Name (print) ________________________    ______________________
                              Stock Account Value         Signature       Date
                              Sub-Portfolio Manager

                 Name (print) ________________________    ______________________
                              Mutual Funds                Signature       Date
                              Int'l Equity
                              Fund Management Team
                              Representative

                 Name (print) ________________________    ______________________
                              Mutual Funds                Signature       Date
                              Growth & Income
                              Fund Management Team
                              Representative

4.       For Analyst And Sector Manager Trades Within Assigned Sectors Only

                 Name (print) ________________________    ______________________
                              Supervisor                  Signature       Date

         I represent that, after the consummation of my proposed transaction in
         the above-named security, my holding of that security would comprise
         less than 5% of my total securities portfolio.

                 Name (print) ________________________    ______________________
                              Name of Analyst or Sector   Signature       Date
                              Manager

5.       For Portfolio Management Team Member Trades Only

                 Name (print) ________________________    ______________________
                              Supervisor                  Signature       Date

         I represent that, after the consummation of my proposed transaction in
         the above-named security, my holding of that security would comprise
         less than 5% of my total securities portfolio.

                 Name (print) _________________________   ______________________
                              Name of Portfolio           Signature       Date
                              Management


                                      C-35

<PAGE>


                                                                       Exhibit B

             PRECLEARANCE FORM FOR ALL OTHER ACCESS PERSONS FOR ALL
                  TRANSACTIONS IN SMALL- AND MID-CAP SECURITIES

              Valid for the Business Day in Which Form is Completed

1.      I wish to (Purchase/Sell) the following securities, futures, or options
        for my personal account(s) and am not aware of the existence of an open
        order for such securities in any actively managed segment of a CREF or
        TIAA-CREF Mutual Funds Account.

        Issue ______________________________________________________
        Any securities I propose to purchase are not part of an initial public
        offering.

           Name of staff person
           or consultant    (print)   ____________________________

                            Signature ____________________________


           Name of person making transaction, if different (print)

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

2.      There is no open active order for any security, future or option listed
        above or any affiliated issue.

                 Name (print) _________________    _____________________
                              Trader               Signature      Date



                                      C-36

<PAGE>

                                                                       Exhibit C
                  PRECLEARANCE FORM FOR ALL ACCESS PERSONS FOR
                      TRANSACTIONS IN LARGE CAP SECURITIES

              Valid for the Business Day in Which Form is Completed

1.      I wish to (Purchase/Sell) the following securities, futures, or options
        for my personal account(s) and am not aware of the existence of an open
        order which exceeds 20% of the average daily trading volume for such
        securities in any actively managed segment of a CREF or TIAA-CREF Mutual
        Funds Account.

        Issue ______________________________________________________ Any
        securities I propose to purchase are not part of an initial public
        offering.

           Name of staff person
           or consultant  (print)     ____________________________

                            Signature ____________________________


           Name of person making transaction, if different (print)

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

2.      There is no open active order which exceeds 20% of the average daily
        trading volume for the security, future or option listed above or any
        affiliated issue. The security, future or option listed above or any
        affiliated issue relates to a company with a market capitalization of
        at least $5 billion.

           Name (print) ____________________________
                        Trader

                        ----------------------------
                        Signature

                        ----------------------------
                        Date


3.       For Analyst And Sector Manager Trades Within Assigned Sectors Only

           Name (print) ____________________________
                        Supervisor


                                      C-37

<PAGE>

                        ----------------------------
                        Signature

                        ----------------------------
                        Date


4.       For Portfolio Management Team Members Trades Only

           Name (print) ____________________________
                        Supervisor

                        ----------------------------
                        Signature

                        ----------------------------
                        Date

                                      C-38
<PAGE>


                                                                       Exhibit D

                                  CONFIDENTIAL

                           ANNUAL DISCLOSURE STATEMENT
                                       FOR
                                 ACCESS PERSONS


     I acknowledge receipt of a copy of the TIAA-CREF Policy Statement on
Personal Trading dated February, 2000 which I have read, understand, and
complied with. I have also disclosed or reported all personal transactions and
holdings required to be disclosed or reported pursuant to the requirements of
the Policy Statement. As required by the Policy Statement, I hereby advise that
I or a member of my household have the personal securities holdings set forth
below:

(If no personal securities holdings need be reported, answer "None")


Personal securities, futures or options holdings (attach additional sheets of
paper if necessary):


<TABLE>

<S>                             <C>                      <C>
Identity of Investment          Number of Shares         Total Principal Amount
- ----------------------          ----------------         ----------------------
</TABLE>










Signature ____________________________   Date __________________________________


Print Name ___________________________   Division ______________________________



     See instructions on reverse side
     Return form to Peter Clapman, Chief Counsel, Investments


                                      C-39

<PAGE>


                                  INSTRUCTIONS


1.      Securities Holdings to be Reported.

        A.       You should report every personal holding and interest,
                 including those held:

                   (i)    for your benefit by others (e.g., brokers, custodians
                          and pledgees);

                  (ii)    for the benefit of any member of your household;

                 (iii)    by a partnership of which you are a partner;

                  (iv)    by a corporation of which you are a controlling person
                          and which is used by you alone or with a small group
                          as a medium for investing or trading in securities;
                          and

                   (v)    by a trust over which you have any direct or indirect
                          influence or control and of which either you or any
                          member of your household is a beneficiary.

        B.       The following holdings need not be reported:
                                             ---

                   (i)    securities which are direct obligations of the United
                          States;

                  (ii)    shares of registered open-end investment companies;

                 (iii)    money market instruments; and

                  (iv)    accounts over which neither you nor any member of your
                          household has any direct or indirect influence or
                          control.

2.               Identity of Securities Holdings. If the holding is a stock,
                 identify by class (e.g., common stock or preferred stock) as
                 well as the name of the issuer. If the holding is an option,
                 future or commodity, list the relevant information (e.g., the
                 underlying stock or asset for an option or future).

3.               Signature.  Date and sign report, and identify your Division.



                                      C-40

<PAGE>


                                                                       Exhibit E

                                  CONFIDENTIAL

                          INITIAL DISCLOSURE STATEMENT
                                       FOR
                                 ACCESS PERSONS


     I acknowledge receipt of a copy of the TIAA-CREF Policy Statement on
Personal Trading dated February, 2000 which I have read and understand. As
required by the Policy Statement, I hereby advise that I or a member of my
household have the personal securities holdings set forth below:

(If no personal securities holdings need be reported, answer "None")


Personal securities, futures or options holdings (attach additional sheets of
paper if necessary):


<TABLE>

<S>                             <C>                      <C>
Identity of Investment          Number of Shares         Total Principal Amount
- ----------------------          ----------------         ----------------------
</TABLE>













Signature ____________________________   Date __________________________________


Print Name ___________________________   Division ______________________________


     See instructions on reverse side
     Return form to Peter Clapman, Chief Counsel, Investments


                                      C-41

<PAGE>


                                  INSTRUCTIONS


1.      Securities Holdings to be Reported.

        A.       You should report every personal holding and interest,
                 including those held:

                   (i)    for your benefit by others (e.g., brokers, custodians
                          and pledgees);

                  (ii)    for the benefit of any member of your household;

                 (iii)    by a partnership of which you are a partner;

                  (iv)    by a corporation of which you are a controlling person
                          and which is used by you alone or with a small group
                          as a medium for investing or trading in securities;
                          and

                   (v)    by a trust over which you have any direct or indirect
                          influence or control and of which either you or any
                          member of your household is a beneficiary.

        B.       The following holdings need not be reported:
                                             ---

                   (i)    securities which are direct obligations of the United
                          States;

                  (ii)    shares of registered open-end investment companies;

                 (iii)    money market instruments; and

                  (iv)    accounts over which neither you nor any member of your
                          household has any direct or indirect influence or
                          control.

2.               Identity of Securities Holdings. If the holding is a stock,
                 identify by class (e.g., common stock or preferred stock) as
                 well as the name of the issuer. If the holding is an option,
                 future or commodity, list the relevant information (e.g., the
                 underlying stock or asset for an option or future).

3.               Signature.  Date and sign report, and identify your Division.



                                      C-42




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