TIAA REAL ESTATE ACCOUNT
POS AM, 1996-04-30
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: CRM FUNDS, 485BPOS, 1996-04-30
Next: FEDERATED US GOVERNMENT SECURITIES FUND 5 10 YEARS, 485BPOS, 1996-04-30




              As filed with the Securities and Exchange Commission

   
                                on April 30, 1996
    

                                                       Registration No. 33-92990

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

   
                         POST-EFFECTIVE AMENDMENT NO. 2
    

                                       TO
                                    FORM S-1

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                            TIAA REAL ESTATE ACCOUNT
             (Exact Name of Registrant as specified in its charter)

                                    New York
         (State or other jurisdiction of incorporation or organization)

                                (Not applicable)
            (Primary Standard Industrial Classification Code Number)

                                (Not applicable)
                      I.R.S. Employer Identification No.)

           c/o Teachers Insurance and Annuity Association of America
                                730 Third Avenue
                         New York, New York 10017-3206
                                 (212) 490-9000
               (Address including zip code, and telephone number,
       including area code, of registrant's principal executive offices)

                           Peter C. Clapman, Esquire
              Teachers Insurance and Annuity Association of America
                                730 Third Avenue
                         New York, New York 10017-3206
                                 (212) 490-9000
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                    Copy to:
                             Paul J. Mason, Esquire
                          Sutherland, Asbill & Brennan
                         1275 Pennsylvania Avenue, N.W.
                           Washington, D.C. 2004-2404

Approximate  date of  commencement  of proposed  sale to the public:  As soon as
practicable after the effective date of the registration statement.

If any of the  securities  being  registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, check the following box: [X] If this form is filed to register  additional
securities  for an offering  pursuant to Rule 462(b) under the  Securities  Act,
please  check  the  following  box and  list  the  Securities  Act  registration
statement number of the earlier  effective  registration  statement for the same
offering: [ ] _______

If this form is a  post-effective  amendment filed pursuant to Rule 461(c) under
the Securities  Act,  please check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering: [ ] ______

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


<PAGE>


                             CROSS REFERENCE SHEET
                   Pursuant to Item 501(b) of Regulation S-K
              Showing Location of Information Required by Form S-1
              in Part I (Prospectus) of the Registration Statement

Item of Form S-1                     Caption or Location in Prospectus
- ----------------                     ---------------------------------

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

2.  Inside Front Cover and           Inside Front and Outside Back Cover Page
    Outside Back Cover Page
    of Prospectus

3.  Summary Information, Risk        Summary; The Real Estate Account and
    Factors and Ratio of Earnings    TIAA; Risk Factors
    to Fixed Charges

4.  Use of Proceeds                  (Not Applicable)

5.  Determination of Offering Price  (Not Applicable)

6.  Dilution                         (Not Applicable)

7.  Selling Security Holders         (Not Applicable)

8.  Plan of Distribution             Distribution of the Contracts

9.  Description of Securities        Summary; The Annuity Contracts;
    to Be Registered                 Annuity Payments

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

11. Information with Respect to      Summary; The Real Estate Account and TIAA;
    the Registrant                   Investment Practices of the Account; 
                                     General Investment and Operating Policies;
                                     Description of Properties; Risk Factors;
                                     Role of TIAA; Conflicts of Interest;
                                     Management's Discussion and Analysis of
                                     Financial Condition and Results of
                                     Operations; Valuation of Assets; Management
                                     and Investment Advisory Arrangements;
                                     Federal Income Taxes; State Regulation;
                                     Legal Matters; Experts; Legal Proceedings;
                                     Financial Statements

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


                                      -i-
<PAGE>


                                    PART I

                      INFORMATION REQUIRED IN PROSPECTUS


<PAGE>





                                  PROSPECTUS

                           TIAA REAL ESTATE ACCOUNT

                      A Variable Annuity Offered Through
                      Individual, Group and Tax-Deferred
                                Annuity Contracts

                                    Issued By

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA



            This  prospectus  tells you about the TIAA Real Estate  Account (the
"Real Estate Account" or the "Account"),  a variable annuity  investment  option
being offered  through  individual,  group and  tax-deferred  annuity  contracts
issued by Teachers Insurance and Annuity  Association of America ("TIAA").  Read
it carefully before investing and keep it for future reference.

            The Real Estate Account is a segregated  investment  account of TIAA
that  provides  variable  individual  and group  annuities  for  retirement  and
tax-deferred  savings  plans  at  tax-exempt  or  publicly  supported  colleges,
universities,  and other  educational and research  institutions.  The Account's
main  purpose  is to  accumulate,  invest,  and  then  disburse  funds  for your
retirement,  in the  form of  lifetime  income  or  other  payment  options,  by
investing mainly in real estate and real estate-related investments.

            The contracts also offer a traditional  (guaranteed)  annuity option
through TIAA's general account.

            As with all variable  annuities,  your  accumulation  and retirement
income from the Account can  increase  or  decrease,  depending  on how well the
underlying  investments  do over time.  TIAA does not guarantee  the  investment
performance of the Account, and you bear the entire investment risk.

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


   
                   The date of this prospectus is May 1, 1996
    



<PAGE>



                                TABLE OF CONTENTS
                                                                            Page

DEFINITIONS................................................................  4

SUMMARY....................................................................  7

THE REAL ESTATE ACCOUNT AND TIAA........................................... 11

INVESTMENT PRACTICES OF THE ACCOUNT........................................ 12

GENERAL INVESTMENT AND OPERATING POLICIES.................................. 18

DESCRIPTION OF PROPERTIES.................................................. 19

RISK FACTORS............................................................... 19

ROLE OF TIAA............................................................... 26

CONFLICTS OF INTEREST...................................................... 29

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  FINANCIAL CONDITION AND RESULTS OF OPERATIONS............................ 30

VALUATION OF ASSETS........................................................ 32

MANAGEMENT AND INVESTMENT ADVISORY ARRANGEMENTS............................ 36

EXPENSE DEDUCTIONS......................................................... 37

THE ANNUITY CONTRACTS...................................................... 38

ANNUITY PAYMENTS........................................................... 53

FEDERAL INCOME TAXES....................................................... 55

GENERAL MATTERS............................................................ 59

DISTRIBUTION OF THE CONTRACTS.............................................. 61

PERIODIC REPORTS........................................................... 61

STATE REGULATION........................................................... 62

LEGAL MATTERS.............................................................. 62

EXPERTS.................................................................... 62

LEGAL PROCEEDINGS.......................................................... 62

ADDITIONAL INFORMATION..................................................... 62

FINANCIAL STATEMENTS....................................................... 63

   
INDEX TO FINANCIAL STATEMENTS.............................................. F-1

APPENDIX A--DESCRIPTION OF PROPERTIES...................................... A-1

APPENDIX B--MANAGEMENT OF TIAA............................................. B-1
    

                                   - 2 -

<PAGE>



            The  Account  is subject to the  informational  requirements  of the
Securities  Exchange Act of 1934 and in accordance  therewith  files reports and
other information with the Securities and Exchange  Commission.  All reports and
information  filed on behalf of the Account can be  inspected  and copied at the
Public Reference  Section of the Securities and Exchange  Commission,  450 Fifth
Street, N.W., Room 1024, Washington,  D.C. 20549, and at certain of its regional
offices:  500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661; and 7
World Trade Center, Suite 1300, New York, New York 10048.

            Reports to  Participants.  TIAA will mail to each participant in the
Real Estate Account  periodic  reports relating to accumulations in the Account,
and such other information as may be required by applicable law or regulation.

            THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFERING IN ANY  JURISDICTION
IN WHICH SUCH OFFERING MAY NOT LAWFULLY BE MADE. NO DEALER,  SALESMAN,  OR OTHER
PERSON IS AUTHORIZED TO GIVE ANY INFORMATION OR TO MAKE ANY  REPRESENTATIONS  IN
CONNECTION WITH THIS OFFERING OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS AND,
IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON.

                                   - 3 -

<PAGE>



                                   DEFINITIONS

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

            Account - The TIAA Real Estate Account, a separate account of TIAA.

            Accumulation  - The total  value of your  accumulation  units in the
Real Estate Account.

            Accumulation  Fund - The  assets  of the  Real  Estate  Account  not
dedicated to current retirement benefits or other liabilities.

            Accumulation Period - The period that begins with your first premium
and continues until the entire accumulation has been applied to purchase annuity
income, transferred from the Account, or paid to you or a beneficiary.

            Accumulation  Unit - A share of  participation  in the  Real  Estate
Account for someone in the accumulation period.

            Annuity  Fund  -  The  assets  in  the  Account  that  fund  current
retirement benefits.

            Annuity  Partner - Anyone you name under a survivor income option to
receive  lifetime  annuity  income if you die. Your annuity  partner can be your
spouse, child, or anyone else eligible under current TIAA practices,  subject to
any limitations under the IRC and ERISA.

            Annuity  Payments  - Payments  under any income  option or method of
payment.

            Annuity  Unit - A measure  used to  calculate  the amount of annuity
payments due a participant.

            Beneficiary - Any person or institution named to receive benefits if
you die during the accumulation  period or if you (and your annuity partner,  if
you have one) die before any  guaranteed  period of your  income-paying  annuity
ends.  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.


                                   - 4 -

<PAGE>



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

            Cash  Withdrawal - Taking some or all of an accumulation as a single
payment.

            Commuted Value - The present value of annuity  payments due under an
income  option or method of  payment  not based on life  contingencies.  Present
value is calculated using the then-current  value of the annuity unit,  adjusted
for investment gains or losses since the annuity unit value was last calculated.

            Contract  - The  document  that  sets  forth  the terms of your Real
Estate Account annuity. There are separate contracts for the accumulation period
and for the income-paying period for each annuity.

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

            Eligible Institution - A private or public institution in the United
States that is non-proprietary and non-profit.  Private  institutions have to be
ruled tax-exempt under IRC section  501(c)(3) or earlier versions of the section
and cannot be private foundations.  The main purpose of any eligible institution
must be to offer instruction,  conduct research,  serve and support education or
research, or perform ancillary functions for such institutions.

            Employer  - An  eligible  institution  that  maintains  an  employee
retirement or tax-deferred annuity plan.

            ERISA - The Employee  Retirement  Income  Security  Act of 1974,  as
amended.

            General Account - All of TIAA's assets other than those allocated to
the Real Estate Account or to other existing or future TIAA separate accounts.

            Income Option - Any of the ways you can receive Real Estate  Account
retirement income.

            Independent  Fiduciary  - The  firm  appointed  by TIAA  to  provide
independent  fiduciary  services  to the Real  Estate  Account and which will be
responsible for reviewing,  approving,  and/or monitoring certain aspects of the
Account's operations.

            Internal Revenue Code or IRC - The Internal Revenue Code of 1986, as
amended.

            Method of Payment - Any type of Real Estate  Account  death  benefit
available to a beneficiary.

                                   - 5 -

<PAGE>




            Participant  - Any person who owns a Real Estate  Account  contract.
Under certain arrangements, an employer can be the owner of the contract.

            Plan - An employer's retirement or tax-deferred annuity program.

            Premium - The amount you or your  employer  sends to the Real Estate
Account to purchase retirement benefits.

            Survivor Income Option - An option that continues  lifetime  annuity
payments to your annuity partner after you die.

            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 Account are
principally traded.  Valuation days that aren't business days will end at 4 p.m.
eastern time.

            Valuation Period - The time from the end of one valuation day to the
end of the next.

                                   - 6 -

<PAGE>



                                     SUMMARY

            The  following  summary  of  prospectus  information  should be read
together with the detailed information contained elsewhere in this prospectus.


The TIAA Real Estate Account

            This prospectus  describes the TIAA Real Estate Account,  a separate
investment  account of TIAA.  Its  investment  objective is a favorable  rate of
return  over  the  long  term,  primarily  through  rental  income  and  capital
appreciation from real estate investments owned by the Account.  The majority of
the  Account's  real  estate   investments   will  be  ownership   interests  in
income-producing  office,  industrial,   retail,  and  multi-family  residential
properties.  The  Account  can  make  other  real  estate-related   investments,
including  mortgage loans and purchasing shares of real estate investment trusts
and other entities  engaged  primarily in real  estate-related  activities.  The
Account will also invest in publicly-traded  securities and other instruments to
maintain  liquidity to make  distributions  and cover capital  expenditures  and
expenses. TIAA intends to provide additional liquidity to the Account as needed,
according to its anticipated  arrangement with the U.S.  Department of Labor, as
described on page 27. As with any variable  account,  we cannot  assure you that
the  investment  objective  will be met. One factor  critical to  achieving  the
objective is whether we can find enough suitable  investments for the Account at
any particular time.

            TIAA, a nonprofit New York insurance company, manages the investment
and reinvestment of the Real Estate Account's assets.  For these services,  TIAA
receives  fees from the assets of the Account.  You don't have the right to vote
on the  management  and  operation of the  Account.  For more  information,  see
"Management and Investment Advisory Arrangements," on page 36.

            Because  the  Account  does  not  fall  within  the   definition  of
"investment  company" under the Investment  Company Act of 1940, as amended (the
"1940 Act"),  it is neither  registered as an investment  company nor subject to
regulation under the 1940 Act.

Risk Factors

            Investment  in the Account  involves  significant  risks,  which are
fully described in "Risk  Factors," page 19. These include  fluctuations in real
estate values and the  possibility  that the Account won't receive the appraised
or estimated  value of a real property  investment  when it is sold. The Account
may also sometimes have trouble  selling some of its real estate  

                                      -7-
<PAGE>

investments  on  commercially  acceptable terms,  making it difficult to convert
those investments into cash quickly.

            The Account's assets can be adversely  affected by changes in local,
national, or foreign economic conditions.  You should,  therefore,  view it as a
long-term investment. Also, since the Account has existed only for a short time,
there is little operating  history to look to in assessing how the Account might
respond to different market conditions.

            Because it invests in real  estate,  the Account is also  exposed to
risks relating to environmental matters. For instance, if an investment property
does not comply with certain environmental protection regulations, the liability
for clean-up costs could exceed the Account's investment in the property (or the
principal amount loaned by the Account as a mortgage lender).

Conflicts of Interest

            The Account is managed by TIAA employees.  TIAA employees who manage
the   Account's   real   estate-related   investments   may  also   manage  real
estate-related investments of TIAA's general account. Similarly, the part of the
Account invested in securities and other  instruments not related to real estate
is  managed by  employees  who may also  manage  investments  of TIAA's  general
account and other accounts that are not related to real estate.  These employees
could therefore face various conflicts of interest (see "Conflicts of Interest,"
page 29).

            TIAA's guarantee to provide  liquidity for the Account under certain
circumstances could also raise conflicts of interest (see "Liquidity Guarantee,"
page 26).

The Contracts

            The  Real  Estate  Account  is  available   (subject  to  regulatory
approval) as a variable  component to a number of  different  TIAA  accumulating
annuity  contracts.  The annuity  contracts are a Retirement  Annuity ("RA"),  a
Group Retirement Annuity ("GRA"),  a Supplemental  Retirement Annuity ("SRA"), a
Group  Supplemental  Retirement  Annuity  ("GSRA"),  and a  Rollover  Individual
Retirement Annuity ("Rollover IRA"). Subject to regulatory  approval,  we expect
to offer a new individual retirement annuity that will accept both rollovers and
direct  contributions ("New IRA") and a Keogh Plan Annuity ("Keogh").  (We refer
to the Rollover IRA and New IRA collectively as the "IRAs".) RAs, SRAs, IRAs and
Keoghs are issued to you directly.  GRAs and GSRAs are issued under the terms of
a group contract.



                                   - 8 -

<PAGE>




            The Real  Estate  Account  is also  available  through a variety  of
income-paying annuity contracts. For details, see "Income Options," on page 48.

   
            Subject to the conditions  described  in  this  prospectus,  you can
allocate  all or part of your  premiums  to the Real  Estate  Account  under the
accumulating contracts,  although your employer's plan may restrict your ability
to  allocate  premiums  to the Real  Estate  Account  under an RA,  GRA, or GSRA
contract.  The  specific  terms of your plan or relevant tax laws also may limit
the amount of premiums you are allowed to contribute or that may be  contributed
on your behalf.  See "Remitting  Premiums," page 40,  "Possible  Restrictions on
Acceptance of Premiums or Transfers,"  page 41,  "Allocation of Premiums,"  page
42, and "Federal Income Taxes," page 55.

            Expense Deductions.  We make daily deductions from the net assets of
the Real Estate Account to pay the Account's operating and investment management
expenses.  The Account also pays TIAA for bearing  mortality and expense  risks,
and providing liquidity  guarantees.  The current annual expense deductions from
the net assets of the  Account  total  0.70%:  0.40% for  investment  management
services,   0.23%  for  administrative  and  distribution  expenses,  0.05%  for
mortality and expense risks,  and 0.02% for liquidity  guarantees.  We guarantee
that these  deductions,  together,  will  never  exceed  2.50% of the  Account's
average net assets annually. See "Expense Deductions," page 37.
    

            Transfers and Withdrawals. You can transfer your accumulation in the
Account  to  TIAA's  traditional  annuity  or to CREF  at any  time.  We  permit
withdrawals  from SRAs,  GSRAs, and IRAs at any time.  However,  your employer's
plan can  restrict  your  ability to withdraw  funds from RA and GRA  contracts.
Federal  income tax law may also  restrict  your ability to transfer or withdraw
funds.  You may have to pay a tax penalty if you want to make a cash  withdrawal
before age 59-1/2. (See "Federal Income Taxes," page 55.)

                                   - 9 -

<PAGE>




Selected Financial Data

   
            The  following  selected  financial  data  should be  considered  in
conjunction  with the  financial  statements  and notes  thereto for the Account
provided herein.


                                                                 July 3, 1995
                                                                (commencement
                                                            of operations) to
                                                            December 31, 1995
   Investment income:
     Real estate income, net:
                Rental income...................................    $165,762
                                                                  ----------
          Real estate property level
            expenses and taxes:
                Operating expenses..............................      29,173
                Real estate taxes...............................      14,659
                                                                  ----------
          Total real estate property level expenses 
                  and taxes ....................................      43,832
                                                                  ----------
                                       Real estate income, net       121,930

     Dividends and interest.....................................   2,828,900
                                                                  ----------
                                      Total investment income     $2,950,830
                                                                  ==========
   Net realized and unrealized
       gain on investments......................................     $35,603
                                                                     =======
   Net increase in net assets
       resulting from operations...............................   $2,676,000
                                                                  ==========
   Net increase in net assets
       resulting from participant transactions..................$117,582,345
                                                                ============
   Net increase in net assets.................................. $120,258,345
                                                                 ===========


                                                             December 31, 1995


   Total assets.................................................$143,177,421
                                                                ============
   Total liabilities............................................ $22,919,076
                                                                ============
   Total net assets.............................................$120,258,345
                                                                ============
   Accumulation units outstanding...............................   1,172,498
                                                                   =========
   Accumulation unit value......................................     $102.57
                                                                     =======
    


                                   - 10 -

<PAGE>





                       THE REAL ESTATE ACCOUNT AND TIAA

            On February 22, 1995,  the Real Estate  Account was  established  by
resolution of TIAA's Board of Trustees as a separate  investment account of TIAA
under New York law. As part of TIAA, the Account is 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  "State
Regulation," page 62).

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

            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 service center in Denver.  TIAA offers
both traditional  annuities,  which guarantee principal and a specified interest
rate while  providing the  opportunity  for additional  dividends,  and variable
annuities,  whose  return  depends  upon the  performance  of certain  specified
investments.  TIAA also offers life,  long-term  disability,  and long-term care
insurance.

   
            TIAA manages the investment of the Account's  assets.  TIAA has been
making mortgage loans for over 50 years. We are currently one of the largest and
most experienced  investors in mortgages and real estate equity interests in the
nation.  As of December  31, 1995,  TIAA  employees  managed for TIAA's  general
account  a  mortgage  portfolio  of  $21.0  billion.  The vast  majority  of the
portfolio is secured by investment-grade  properties located throughout the U.S.
Almost  three-quarters of the TIAA general account's mortgage portfolio consists
of mortgage loans made on office buildings and retail properties (i.e., shopping
centers, including malls).
    

            As of December 31, 1995,  TIAA employees  oversaw for TIAA's general
account a real estate equity portfolio of $7.0 billion,  with properties located
across  the U.S.  Office  buildings  and  shopping  centers  comprise  more than
three-quarters of the real estate equity portfolio of the general account.


                                   - 11 -

<PAGE>




            TIAA  is  the  companion  organization  of  the  College  Retirement
Equities  Fund  ("CREF"),  the first  company  in the  United  States to issue a
variable annuity. CREF is a nonprofit membership corporation  established in New
York State in 1952. Together, TIAA and CREF form the principal retirement system
for the nation's  education and research  communities and the largest retirement
system  in  the  U.S.,  based  on  assets  under  management.  TIAA-CREF  serves
approximately 1.8 million people at about 5,800 institutions. As of December 31,
1995, TIAA's assets were  approximately  $79.8 billion;  the combined assets for
TIAA and CREF totalled approximately $160.6 billion (although CREF doesn't stand
behind TIAA's guarantees).

            TIAA  currently has one other separate  account.  TIAA may offer new
investment  accounts with  different  investment  objectives  in the future,  as
permitted by law.

                       INVESTMENT PRACTICES OF THE ACCOUNT

General

   
            The  investment  objective of the Real Estate Account is a favorable
rate of return over the long term,  primarily  through rental income and capital
appreciation from real estate investments owned by the Account. The Account will
also invest in  publicly-traded  securities  and other  instruments  to maintain
liquidity   needed  for  capital   expenditures   and   expenses   and  to  make
distributions.  As with any  variable  account,  we cannot  assure  you that its
investment objective will be met. One critical factor to achieving the objective
is  whether  we can find  enough  suitable  investments  for the  Account at any
particular time.
    

            Usually,  between  70%  and  80% of the  Account's  assets  will  be
invested directly in real estate or in real estate-related investments.

            We expect the majority of the Account's  real estate  investments to
be direct ownership interests in  income-producing  real estate, such as office,
industrial,  retail, and multi-family  residential  properties.  The Account can
also invest to a limited extent in other real estate-related  investments,  such
as conventional  mortgage loans,  participating  mortgage loans, and real estate
partnerships.  To a limited  extent,  the Account can also invest in real estate
investment  trusts,  common or  preferred  stock of companies  whose  operations
involve  real  estate  (i.e.,  that own or manage real  estate  primarily),  and
collateralized mortgage obligations.

            Normally,  between  20% and 30% of the  Account  will be invested in
government and corporate debt securities, short-term money market instruments or
cash  equivalents,  and, to some extent,  common or preferred stock of companies
that don't  primarily  own or 

                                     - 12 -
<PAGE>

manage real estate. In some circumstances,  the Account can increase temporarily
the  portion  of  its  assets  invested  in  debt  securities  or  money  market
instruments. This could happen because of a rapid influx of participants' funds,
lack of suitable real estate investments, or a need for more liquidity.

            We do not expect that the Account will invest in foreign real estate
or other types of foreign real estate-related  investments initially, but it may
do so as it grows. The percentage of the Account's assets in foreign investments
will vary, but we expect that foreign  investments  will not be more than 25% of
the Account's portfolio.

            In order not to be considered an "investment company" under the 1940
Act, the Account will limit its holdings of  investment  securities  (as defined
under the 1940 Act) to less than 40% of its total  assets  (not  including  U.S.
Government  securities  and cash  items).  However,  during its first year,  the
Account may keep a much larger part of its assets in  short-term  and other debt
instruments or in equity securities.

            TIAA can, in its discretion, decide to change the operating policies
of the Account or wind it down. This could happen if, for instance,  the Account
is smaller than  expected.  If the Account is wound down, you may be required to
transfer your  accumulations to TIAA's  traditional  annuity or any CREF account
available  under your  employer's  plan.  You will be  notified in advance if we
decide to change or wind down the Account.

Investments in Direct Ownership Interests in Real Estate

            Acquisition.  The  Account's  main  investment  policy is to acquire
direct  ownership  interests in existing or  newly-constructed  income-producing
real estate,  including office buildings,  multi-family  residential properties,
and retail and industrial properties. TIAA will invest a substantial part of the
Account's  assets in established  properties that have existing rent and expense
schedules or in new properties  with  predictable  cash flows.  The Account will
usually  acquire  real estate  that's  ready for  occupancy  by  tenants,  which
eliminates the development or construction  risks inherent in buying  unimproved
real estate.  However,  from time to time the Account can,  consistent  with its
objective, invest in a real estate development project. The Account can also buy
recently-constructed properties that are subject to agreements with sellers that
provide for certain minimum levels of income.

            Purchase-Leaseback  Transactions.  Some of the Account's investments
can be real property purchase-leaseback  transactions  ("leasebacks").  In these
transactions,   the  Account  typically  will  buy  land  and   income-producing
improvements on the land, and  simultaneously  lease the land and  improvements.
Leasebacks  can be 


                                     - 13 -

<PAGE>

for very long terms and may provide for increasing payments from the lessee.

            Usually, under a leaseback,  the lessee will operate, or arrange for
someone else to operate, the property.  The lessee is responsible  generally for
all operating  costs,  including taxes,  mortgage debt service,  maintenance and
repair of the improvements,  and insurance. The Account can also give the lessee
an option to buy the land and  improvements  after a period of years. The option
exercise  price may be based on  factors  such as the fair  market  value of the
property,  as encumbered by the lease,  the increase in the gross  revenues from
the property, or other objective criteria.

            In some leasebacks,  the Account may purchase only the land under an
income-producing  building  and lease the land to the building  owner.  In those
cases, the Account will often seek to share (or  "participate")  in any increase
in property value from building  improvements  or in the lessee's gross revenues
from the  building  above a base  amount  (which may be  adjusted if real estate
taxes or similar operating expenses increase or upon other events).  The Account
can invest in leasebacks  that are  subordinated to other interests in the land,
buildings,  and improvements.  These interests  include a first mortgage,  other
mortgage,  or lien.  In that case,  the  leaseback  interest  will be subject to
greater risks.

Investments in Mortgages

            The Account can make  mortgage  loans or hold  interests in mortgage
loans made by it or others,  generally on the same types of  properties it would
otherwise  purchase.  These will include commercial  mortgage loans that may pay
fixed or variable rates of interest or have "participating" features (as defined
below).  The Account's mortgage loans usually will be secured by properties that
have income-producing  potential based on historical or projected data. Mortgage
loans  usually will be  non-recourse,  which means they won't be the  borrower's
personal  obligations.  They  usually  will  not be  insured  or  guaranteed  by
government  agencies or anyone else.  We expect most of the  Account's  mortgage
loans to be secured by first  mortgages on existing  income-producing  property.
First mortgage loans are secured by mortgages which have first-priority liens on
the  real  property.   These  loans  may  be  amortized,   or  may  provide  for
interest-only payments, with a balloon payment at maturity.

            Participating  Mortgage  Loans.  The  Account  may also seek to make
mortgage loans which,  in addition to charging  interest,  permit the Account to
share  (have  a  "participation")  in the  income  from or  appreciation  of the
underlying  property.  These  participations  let the Account receive additional
interest,  calculated as a percentage of the revenues the borrower receives from
(i) operating the property  and/or (ii) selling or  refinancing  the property or
otherwise. Participations can also involve 


                                     - 14 -

<PAGE>

granting  the  Account  an option to buy the  property  securing  the loan or an
option to buy an undivided interest in the property securing the loan.

            Managing  Mortgage Loan  Investments.  When advisable and consistent
with its  investment  objective,  the Account can sell its  mortgage  loans,  or
portions of them,  before  maturity.  TIAA can also  extend the  maturity of any
mortgage loan made by the Account,  consent to a sale of the property subject to
a mortgage  loan,  finance the  purchase of a property by making a new  mortgage
loan in connection with the sale of a property (either with or without requiring
the repayment of the existing  mortgage  loan),  renegotiate and restructure the
terms of a mortgage loan, and otherwise manage the Account's mortgage loans.

Standards for Direct Ownership and Mortgage Loan Investments

            In  making   direct   ownership   investments   and  mortgage   loan
investments,  TIAA will consider  relevant real property and financial  factors.
These include the location,  condition,  and use of the underlying property, its
operating  history,  its  future  income-producing  capacity,  and the  quality,
operating experience, and creditworthiness of the unaffiliated borrower.

            Before the Account acquires any direct ownership interest or makes a
mortgage loan,  TIAA will analyze the fair market value of the  underlying  real
estate, taking into account the property's operating cash flow (derived from the
historical and expected levels of rental and occupancy rates, and the historical
and projected  expenses of the property),  supplemented by the general  economic
conditions in the area where the property is located.  Ordinarily, each mortgage
loan  made by the  Account  will not  exceed,  when  added to the  amount of any
existing debt, 85% of the appraised value of the mortgaged property,  unless the
Account is compensated for taking such additional risk.

Foreign Real Estate and Other Foreign Investments

            We don't  expect  that the Account  will buy foreign  real estate or
make real  estate-related  investments in foreign  countries  initially,  but it
might do so as it grows. It might also invest in securities or other instruments
of  foreign  governmental  or  private  issuers  that  are  consistent  with its
investment objective and policies.  Often,  different factors affect foreign and
domestic  investment  decisions.  For example,  foreign real estate markets have
different  liquidity and volatility  attributes  than U.S.  markets.  Changes in
currency rates, currency exchange control regulations, possible expropriation or
confiscatory taxation, political, social, and economic developments, and foreign
regulations  can also affect  foreign  real estate  investments.  It may be more
difficult  to obtain and  collect a  judgment  on  foreign  investments  than on
domestic ones.


                                   - 15 -

<PAGE>




            The value of investments that aren't denominated in U.S. dollars can
go up or down as currency  rates  change.  Rental  income from those  properties
could be similarly affected by currency movements.  Changes in currency exchange
controls can also affect the value of the  Account's  foreign  investments.  The
Account may seek to hedge its exposure to changes in currency rates and exchange
control regulations, which could involve extra costs.

            We will consider the above  factors and others  before  investing in
foreign real estate,  and won't invest unless our standards and  objectives  are
met. Depending on investment  opportunities,  the Account's foreign  investments
could at times be concentrated in one or two foreign  countries.  The percentage
of the Account's foreign  investments will vary. However, we expect that foreign
investments will be no more than 25% of the Account's portfolio.

Other Real Estate-Related Investments

   
            The  Account  can  make  other  real   estate-related   investments,
including holding shares of real estate investment  trusts,  common or preferred
stock of companies  whose  business  involves  real estate,  and  collateralized
mortgage obligations.
    

            Real  Estate  Investment  Trusts.   Real  estate  investment  trusts
("REITs")  are  publicly-owned   entities  that  lease,  manage,  acquire,  hold
mortgages on, and develop real estate.  REITs attempt to optimize share value by
acquiring  and  developing  new  projects.  They also  refurbish,  upgrade,  and
renovate  existing  properties to increase  rental rates and  occupancy  levels.
REITs seek higher cash flows by  negotiating  for rental  increases  on existing
leases,  replacing  expiring leases with new ones at higher rates, and improving
occupancy rates.

            REITs must  distribute 95% of their net earnings to  shareholders in
order to benefit  from a special  tax  structure,  which means they may pay high
dividends.  While a REIT's yield is relatively stable, its price fluctuates with
interest  rates.  Other factors can also affect a REIT's price.  For example,  a
REIT can be affected by such factors as cash flow  dependency,  the skill of its
management team and defaults by lessees or borrowers.  In the event of a default
by a lessee or borrower, a REIT may experience delays in enforcing its rights as
a lessor or mortgagee and may incur substantial costs associated with protecting
its investments.

            REITs  invest in real  property and  mortgages,  and  therefore  are
subject  to many of the  same  risks  as the  Real  Estate  Account.  See  "Risk
Factors," page 19 and "Risks of REIT Investments," page 25.

            Stock of Companies Involved in Real Estate  Activities.  The Account
can invest in common or preferred stock of companies


                                     - 16 -

<PAGE>

whose business  involves real estate.  These stocks can be listed on one or more
U.S.  or foreign  stock  exchanges  or traded  over-the-counter  in the U.S.  or
abroad. Like other equity securities, these stocks are subject to market risk --
their price can go up or down in response to changes in the  financial  markets.
They are also subject to financial risk,  which comes from the possibility  that
current  earnings will fall or that overall  financial  soundness  will decline,
reducing the security's value.

            Collateralized  Mortgage  Obligations.  The  Account  can  invest in
collateralized  mortgage obligations ("CMOs") that are fully collateralized by a
portfolio of mortgages or  mortgage-related  securities.  CMO issuers distribute
principal  and  interest  payments  on the  mortgages  to  holders  of the  CMOs
according to the distribution schedules of each CMO. Some classes of CMOs may be
entitled to receive mortgage prepayments before other classes do. Therefore, the
prepayment  risk  for a  particular  CMO  may be more or  less  than  for  other
mortgage-related  securities.  CMOs  may  also be  less  marketable  than  other
securities.

            CMO interest rates can be fixed or variable.  Variable-rate CMOs may
be structured to adjust inversely with and more rapidly than short-term interest
rates.  As a result,  their  market value tends to be more  volatile  than other
CMOs.

Other Investments

            The Account can invest in  securities  issued or  guaranteed  by the
U.S.  Government  or  one  of  its  agencies  and  instrumentalities,  and  debt
securities of foreign  governments or multinational  organizations.  The Account
can also invest in corporate debt securities, asset-backed securities, and money
market  instruments or cash equivalents  issued by domestic or foreign entities.
It can also buy  limited  amounts of common or  preferred  stock of  domestic or
foreign companies that aren't involved primarily in real estate.

            The Account will buy only  investment-grade debt securities that are
rated,  at the time of purchase,  within the top four categories by a nationally
recognized  rating  organization  or,  if not  rated,  that are  deemed to be of
equivalent quality by TIAA.

            The Account's  money market  instruments  or cash  equivalents  will
usually be high-quality short-term debt obligations.  These investments include,
but are not limited to, securities  issued or guaranteed by the U.S.  Government
or one of its agencies and instrumentalities,  commercial paper, certificates of
deposit,  bankers'  acceptances,  repurchase  agreements,  interest-bearing time
deposits, and corporate debt securities.

            From time to time,  particularly  during the Account's first year, a
significant  percentage of the Account may be invested 


                                     - 17 -

<PAGE>

in liquid assets while we look for suitable real  property  investments.  Liquid
assets  don't have to be real  estate-related.  The Account also can temporarily
increase  the  percentage of its liquid assets under  particular  circumstances.
These  include the rapid influx of  participants'  funds,  lack of suitable real
estate  investments, or a need for greater liquidity.

                    GENERAL INVESTMENT AND OPERATING POLICIES

            The  Account  doesn't  intend to buy and sell any  direct  ownership
interests  in  properties,  mortgage  loans,  leasebacks,  or other real  estate
investments  simply to make  short-term  profits  by their  sale.  However,  the
Account may sell  investments to raise cash, if market  conditions  dictate,  or
otherwise.  The Account will reinvest any proceeds from sales of assets (and any
cash flow from operations) that it doesn't need to pay operating  expenses or to
meet redemption requests (e.g., cash withdrawals or transfers).

            Appraisals.  When acquiring  properties,  leasebacks,  or other real
estate  investments,  the Account will rely on TIAA's analysis of the investment
and  usually  won't  receive an  independent  appraisal  before an  acquisition.
However,  the Account will get an  independent  appraisal when it makes mortgage
loans. We expect that the Account's properties and participating  mortgage loans
will be appraised or valued annually by an independent state-certified appraiser
who is a member of a professional appraisal organization.

            Borrowing.  Usually,  the  Account  won't  borrow  money to purchase
direct ownership interests in real properties -- i.e., these investments will be
unleveraged.  However,  the Account may use a line of credit to meet  short-term
cash needs.  While the properties the Account  acquires  ordinarily will be free
and clear of mortgage  indebtedness  immediately after their acquisition,  it is
possible  that the terms of a short-term  line of credit may require the Account
to secure a loan with one or more of its properties or other assets.

            Joint  Investments.  While the Account will often own the entire fee
interest in a property, it can also hold other ownership interests.  The Account
can hold  property  jointly  through  general  or  limited  partnerships,  joint
ventures,  leaseholds,  tenancies-in-common,  or other legal  arrangements.  The
Account cannot hold real property jointly with TIAA or its affiliates.

            Diversification.  We have not placed  percentage  limitations on the
type and location of properties that the Account can buy.  However,  the Account
plans to diversify its investments by type of property and geographic  location.
How much the Account  diversifies  will depend upon the availability of suitable


                                   - 18 -

<PAGE>


investments  and how much the Account has available for  investment at any given
time.

            Discretion to Evict or Foreclose.  TIAA can decide when it is in the
best  interests  of the Account to evict  defaulting  tenants or to foreclose on
defaulting  borrowers.  When  deciding to evict or  foreclose,  TIAA will take a
course of action that it  concludes  is in the best  interests of the Account in
order to maintain the value of an investment.

            Property  Management  and Leasing  Services.  We usually will hire a
management company to perform local property  management services for properties
the Account owns and operates.  The local management company will be responsible
for day-to-day  management of the property,  supervising any on-site  personnel,
negotiating  maintenance and service  contracts,  and providing  advice on major
repairs,  replacements,  and capital  improvements.  The local manager will also
review  market  conditions in order to recommend  changes in rent  schedules and
create marketing and advertising  programs to attain and maintain good occupancy
rates by  responsible  tenants.  The Account  may also hire one or more  leasing
companies to perform leasing  services for any property with actual or projected
vacancies,  if the property  management  company  doesn't  already provide those
services.  The leasing  companies will coordinate  with the property  management
company to provide  marketing and leasing  services.  The fees paid to the local
management company, along with any leasing commissions and expenses, will reduce
the Account's cash flow from a property.

            We won't  usually  need a management  services  company for mortgage
loans (except for mortgage  servicing),  but we might decide that those services
are desirable when we are foreclosing on a mortgage loan.

                            DESCRIPTION OF PROPERTIES

   
            As of the date of this  prospectus,  the Account has purchased eight
properties  for  its  portfolio,  consisting  of  two  multi-family  residential
complexes,  three  neighborhood  shopping  centers,  one office building and two
industrial  properties.  These properties are described in detail in Appendix A.
Real estate  investments  made on behalf of the  Account  after the date of this
prospectus will be described in supplements to the prospectus, as appropriate.
    

                                 RISK FACTORS

            Participants  should consider  various risks before investing in the
Account.  These include  valuation  risks  (see "Valuation of Assets," page 32),
conflicts   of  interest  (see  "Conflicts  of  Interest,"  page  29),  and  the
following:


                                   - 19 -

<PAGE>




Risks of Real Property Ownership

            General  Risks  of Real  Property  Ownership.  The  Account  will be
subject to the risks inherent in owning real property. They include fluctuations
in occupancy rates and operating expenses, unanticipated repairs and renovations
(particularly in older structures),  and variations in rental rates and property
values.  Many factors can  adversely  affect  rental rates and property  values.
These  include the state of the economy  (local,  national or global),  changing
supply and demand for the type of  properties  the Account  invests in,  natural
disasters or man-made  events,  zoning laws, real property tax rates,  and other
governmental rates and fiscal policies.

            Operating the Account's  real property  mainly  involves  renting to
tenants.  There are risks  associated  with  rentals.  For example if a lease is
terminated  because  the  tenant  is unable  to pay the rent  (including  when a
bankruptcy court has rejected the tenant's lease),  the Account's cash flow will
be reduced.  If we terminate a lease,  we might not be able to find a new tenant
without incurring a loss.

            The inability to attract and retain tenants, which means that rental
income   declines,   is  another  risk  for  the  Account.   Third   parties  in
purchase-leaseback  transactions  may renege or default on rental  agreements or
rent  guarantees.  We also can't assure that operating a property will produce a
satisfactory  profit  because  operating  costs can  increase  in  relation to a
property's  gross rental  income.  In  particular,  property  taxes and utility,
maintenance,  and  insurance  costs may go up. The  Account  may have to advance
funds  to third  parties  to  protect  its  investment,  or sell  properties  on
disadvantageous terms in order to raise needed funds.

            While the Account intends to reinvest cash flow from investments, we
can't  guarantee that those  investments  will generate enough income to pay the
Account's operating and other expenses.

            Resale  of  Real  Property.  Because  the  Account  invests  in real
property,  its  investments may be illiquid  compared to the  readily-marketable
securities  held by other  variable  annuity  accounts.  A poor  market for real
estate can make it harder to sell any particular  investment for its full value.
This could  lead to losses or reduced  profits  for the  Account.  The risk that
resale  will be  difficult  will  vary  with  the  size,  location,  and type of
investment.  The Account  might not be able to sell a property  at a  particular
time or price.  Although  the Account  ordinarily  would sell real  property for
cash,  the  Account  may at times  find it  necessary  to provide  financing  to
purchasers.


                                   - 20 -

<PAGE>


            Risks   with    Purchase-Leaseback    Transactions.    Risks   under
purchase-leaseback  transactions  relate to the  ability  of the  lessee to make
required  payments to the  Account.  Because  subleases  are usually for shorter
terms than the leaseback,  the lessee's  ability to make payments to the Account
may depend on successfully renewing any subleases or finding new subtenants.  If
the leaseback  interest is subordinate to other  interests in the real property,
such as a first  mortgage  or  other  lien,  the risk to the  Account  increases
because the lessee may have to pay the senior lienholder to prevent  foreclosure
before  it  pays  the  Account.  If the  lessee  defaults  or the  leaseback  is
terminated prematurely,  the Account might not recover its investment unless the
property is sold or leased on favorable terms.

            Properties   Acquired  Prior  to  Completion  of   Development   and
Construction  and  Recently-Constructed  Properties.  If the Account  chooses to
develop a real property,  it faces the risk of delays or unexpected increases in
the cost of property  development  and  construction.  These risks can come from
over-building,  which lowers demand for rentals.  They can also be the result of
slower growth in local economies,  poor performance of local industries,  higher
interest  rates,  strikes,  bad  weather,  material  shortages,  or increases in
material and labor costs.  We can't  guarantee that once a property is developed
it will operate at the income and expense levels we projected before  developing
it. We also can't  guarantee  that a property  will be developed the same way we
originally planned.

            The Account may buy recently-constructed properties that are subject
to agreements with sellers that provide for certain minimum levels of income. We
can't  guarantee  that the  sellers or other  parties  will be able to carry out
their  obligations  under those  agreements.  We also can't assure you that when
these agreements  expire or the seller  defaults,  the operating income from the
properties will be enough to produce as good a return as the Account was getting
from those properties before the expiration or default.

Risks of Joint Ownership

            Investing  in joint  venture  partnerships  or other  forms of joint
property ownership sometimes involves risks that don't apply when properties are
owned  directly.  These  risks  include  the  co-venturer's  bankruptcy  or  the
co-venturer's  having interests or goals inconsistent with those of the Account.
If a  co-venturer  doesn't  follow the Account's  instructions  or adhere to the
Account's policies, the jointly-owned properties,  and consequently the Account,
might be exposed to greater  liabilities  than expected.  A co-venturer also can
make it harder for the  Account to  transfer  its  interest in the joint form of
ownership. A co-venturer could have the right to decide whether and when to sell
the property. As

                                     - 21 -

<PAGE>

a result, it could be hard for the Account to sell joint ownership investments.


Risks of Mortgage Loan Investments

            General  Risks of Mortgage  Loans.  The main risk of a mortgage loan
investment is that the borrower  defaults.  If that  happens,  the Account would
have to  foreclose  on the  underlying  property  to  protect  the  value of its
mortgage  loan,  or pursue other  remedies.  Since the Account will usually make
non-recourse  mortgage  loans,  it will  usually rely solely on the value of the
underlying property for its security. Mechanics',  materialmen's,  governmental,
and other liens on the property may have or obtain  priority  over the Account's
security interest.

            The unamortized  principal  amount due under a mortgage loan will be
payable in a lump sum payment at the end of the loan term.  Unless the  borrower
has large cash  reserves,  it may not be able to make this payment unless it can
refinance the mortgage loan with another lender.

            If interest  rates are volatile  during the investment  period,  the
Account's variable-rate mortgage loans could have lower yields.

            Prepayment  Risks.  The  Account's  mortgage loan  investments  will
usually  be subject  to the risk that the  borrower  decides to prepay the loan.
Prepayments can change the Account's return because we may be unable to reinvest
the prepaid  proceeds at as good an interest rate as the original  mortgage loan
rate.

            Loan-to-Value  Ratio.  The larger the mortgage  loan compared to the
fair market value of the property  securing it, the greater the loan's risk. The
Account  therefore  usually  won't make  mortgage  loans of more than 85% of the
appraised  value  of the  property.  (It will  make  larger  loans  only if it's
compensated for the extra risk.) However,  we can't guarantee that if a borrower
defaults,  the Account will be able to sell the  property  for its  estimated or
appraised value.

            Interest  Limitations.  Because  state laws could change  during the
term of a loan or for other  reasons,  we might not always be able to  determine
with  certainty  whether the  interest  rate we are  charging on mortgage  loans
complies  with state usury laws that limit rates.  If we  inadvertently  violate
those laws, we could incur such  penalties as  restitution  of excess  interest,
unenforceability of debt, and treble damages.

            Risks of Participations.  A participating mortgage loan could have a
relatively  low fixed  interest  rate and provide for payment of a percentage of
revenues  from the  property or sale  proceeds.  In that case,  if the  property
doesn't generate revenues 


                                     - 22 -

<PAGE>


or appreciate  in value,  the Account will have given up a  potentially  greater
fixed return without receiving the benefit of appreciation.  It's also possible
that in very limited  circumstances,  a court could  characterize the Account's
participation interest as a partnership or joint venture with the borrower. The
Account would then lose the priority its security interest would otherwise have
been given, or be liable for the borrower's debts.


General Risks of All Types of Real Estate-Related Investments

            Appraisal  Risks.  We  may  rely  on  appraisals  from  real  estate
professionals to value properties.  However, appraisals are only estimates based
on the professional's  opinion and may not be the amount the Account receives if
it sells the  property.  If  appraisals  are too high,  participants  sending in
premiums will be credited with fewer  accumulation  units than if the value were
lower.  Participants  withdrawing  funds or receiving income when appraisals are
too high will receive more money than they would otherwise be entitled to, which
hurts other  participants.  If appraisals are too low,  participants  sending in
premiums would be credited with too many accumulation  units,  which hurts other
participants.  Payments to  participants  making cash  withdrawals  or receiving
income would be lower when  appraisals  are too low than they would have been if
the appraisals were higher.

            Inaccurate  appraisals  can also affect the fees the Account pays to
TIAA,  since TIAA's fees are based on the  Account's  value (see  "Conflicts  of
Interest," page 29).

            Investment  Opportunities;  Size of Account. We can't guarantee that
good investment  opportunities will come up at the same time funds are available
for  investment.  In  addition,  the  Account  may  have  to  forego  investment
opportunities if it does not have sufficient money to invest.

            It will be more  difficult to diversify  the  Account's  investments
when the Account is small. Returns from the Account would, in that case, be more
dependent  on the  performance  of any one  investment  than if the Account were
larger and more diversified.

            Casualty  Losses.  We will try to arrange for, or require  proof of,
comprehensive insurance,  including liability,  fire, and extended coverage, for
the Account's real property and properties securing mortgage loans or subject to
purchase-leaseback transactions.  However, some types of catastrophic losses are
uninsurable  or so expensive to insure against that it doesn't make sense to buy
insurance for them.  These may include losses from  earthquakes,  wars,  nuclear
accidents,  floods,  or environmental or industrial  hazards or accidents.  If a
disaster that we haven't


                                     - 23 -

<PAGE>

insured against occurs,  the Account could lose both invested  principal and any
future profits from the property affected.

            Some  leases may permit a tenant to  terminate  its  obligations  in
certain  catastrophic  situations,  regardless of whether those events are fully
covered by insurance.  In that case, the Account would not receive rental income
from the property while that tenant's space is vacant.

            Regulatory and  Environmental  Risks.  The imposition of restrictive
zoning  regulations  and  land  use  controls,  strict  air  and  water  quality
standards, and noise pollution regulations by local, state, federal, and foreign
governmental  authorities  could limit the availability of suitable  investments
for the Account and could increase any  construction  and operating costs of the
Account.

            In addition,  changes in local,  state,  federal,  or  international
environmental regulations on the use or presence of hazardous or toxic materials
or waste could raise the cost of owning and maintaining properties.  It could be
harder for the Account to maintain, sell, rent, finance, or refinance properties
or property interests affected by new environmental  regulations  because of the
increased  costs  associated  with  regulatory  compliance.  Under some  federal
statutes,  the  Account's  potential  liability for  environmental  damage could
exceed the value of the Account's investment in a property.

            Under various federal, state, and local environmental regulations, a
current or previous property owner or operator,  and sometimes a mortgagee,  may
be liable for the cost of removing or cleaning-up  hazardous or toxic substances
on, in or released from a property.  The Account could be liable for those costs
on its properties,  even if we didn't know of, and weren't  responsible for, the
presence or release of the  hazardous or toxic  substances.  The presence of any
hazardous  or toxic  substances,  or the  failure  to clean up those  substances
properly,  can limit an owner's ability to sell or rent a property.  The Account
could also be liable for the cost of removal or clean up of those  substances at
a disposal  or  treatment  facility,  even if we don't own the  facility.  Under
current  environmental  regulations,  the cost of any required  clean-up and the
liability of the owner,  operator, or mortgagee is usually not limited and could
exceed the property's value or the aggregate assets of the owner or operator. In
an extreme  case,  the  Account  could be required  to incur  significant  costs
because of a single real estate  investment  if it were legally  required to pay
for cleaning up an environmental hazard.

            Various  environmental  regulations  also require property owners or
operators  to monitor  business  activities  on their  premises  that affect the
environment.  Failure to comply with those  requirements could make it difficult
to lease or sell any  affected  property  or subject  the  Account  to  monetary
penalties.


                                   - 24 -

<PAGE>




Risks of REIT Investments

            REITs  invest in real  property and  mortgages,  and  therefore  are
subject to many of the same general risks  associated  with direct real property
ownership.  In particular,  equity REITs may be affected by changes in the value
of the  underlying  property  owned by the trust,  while  mortgage  REITs may be
affected by the  quality of any credit  extended.  In  addition to these  risks,
because REIT  investments are securities,  they may be exposed to market risk --
price  volatility  due to changing  conditions in the financial  markets and, in
particular, changes in overall interest rates.


Risks of Liquid Investments

            The Account's  investments in securities and other  instruments  are
subject  to  several  types of  risks.  One is  financial  risk,  which for debt
securities and other  fixed-income  instruments  comes from the  possibility the
issuer  won't be able to pay  principal  and  interest  when due.  For common or
preferred  stock,  it comes  from the  possibility  that  the  issuer's  current
earnings will fall or that its overall financial soundness will decline. Another
kind of risk is market risk -- price  volatility  due to changing  conditions in
the financial markets and, particularly for debt securities,  changes in overall
interest rates. Finally,  volatile interest rates may affect current income from
an investment.


Other Risks

            Risk of Unspecified Investments.  As of the date of this prospectus,
the  Account  has  invested  only a portion of its assets in real  estate and we
can't tell you with  certainty  when and if the Account will be fully  invested.
While we intend to  supplement  this  prospectus  periodically  to describe  the
Account's  property  investments,  it  is  unlikely  that  supplements  will  be
available for your review prior to the completion of a property acquisition.  As
a  result,  if you  invest in the  Account  you won't  have the  opportunity  to
evaluate for yourself the economic  merit of any property  investments  that the
Account may make.  You therefore  must rely solely upon the judgment and ability
of TIAA to select investments consistent with the Account's investment objective
and policies.

            Investment  Company Act of 1940. We intend to operate the Account so
that it will not have to register as an "investment company" under the 1940 Act.
This will require monitoring the Account's  portfolio so that it won't have more
than 40% of total assets (other than U.S. Government  securities and cash items)
in  investment  securities  (as defined  under the 1940 Act).  As a result,  the
Account may be unable to make some potentially profitable investments.


                                   - 25 -

<PAGE>





                                 ROLE OF TIAA

   
            TIAA plays a significant  role in operating the Real Estate Account.
The Account is managed by TIAA. In addition, TIAA's general account supplied the
Account's initial capital,  or "seed money." On an ongoing basis, TIAA's general
account  provides a liquidity  guarantee -- i.e.,  TIAA ensures that the Account
has  funds  available  to  meet  transfer  or  cash  withdrawal  requests.  (See
"Liquidity Guarantee," page 26.)
    

Seed Money

            On July 3, 1995,  TIAA  contributed  $100  million to the Account in
exchange  for $100  million in  accumulation  units,  to enable  the  Account to
purchase a diverse  portfolio of  properties  without  having to wait to receive
premiums.

   
            TIAA will  redeem a portion  of its seed money  investment  monthly,
according  to a  five-year  fixed  repayment  schedule  approved by the New York
Insurance  Department.  This schedule  requires TIAA to begin redeeming the seed
money investment (1) on October 2, 1997, or (2) on the date the Account's assets
first reach $200 million, whichever comes first.
    

            TIAA's accumulation units will be redeemed at net asset value at the
time of redemption.

            Because of its seed money investment,  TIAA owned accumulation units
representing 85.3% of the Account's net assets, as of December 31, 1995.


Liquidity Guarantee

            Subject to federal income tax considerations  and, where applicable,
the terms of your plan, you can redeem  accumulation  units daily by making cash
withdrawals  or transfers  from the Account.  If the  Account's  cash flow (from
premiums and investment  income) and liquid investments are insufficient to fund
redemption  requests,  TIAA's general account intends to fund them by purchasing
accumulation units, subject to Department of Labor approval. When TIAA purchases
units to keep the Account  liquid  ("liquidity  units") or TIAA sells  liquidity
units back to the Account,  the number of accumulation  units TIAA holds will go
up or down. TIAA guarantees that you can redeem your accumulation units at their
then  current  daily  net  asset  value.  Of  course,  you can only  make a cash
withdrawal consistent with the terms of your plan.

            As TIAA buys liquidity  units, it may end up owning more of the Real
Estate  Account than  anticipated.  An  independent  fiduciary  (see below) will
monitor whether  liquidity  units held by TIAA's general account have,  together
with the accumulation units representing  TIAA's seed money investment (if still
not redeemed),


                                     - 26 -

<PAGE>

exceeded a specific  percentage of the Account's total outstanding  accumulation
units.  If so, TIAA may be required to redeem some of its liquidity  units.  The
independent   fiduciary may require the number of liquidity  units TIAA holds to
be  reduced   when  the  Account  has  uninvested  cash  or  liquid  investments
available.  The independent fiduciary may also select properties for the Account
to sell so  that TIAA can redeem  liquidity  units. See "Role of the Independent
Fiduciary," below.

            The Account pays TIAA for the  liquidity  guarantee  through a daily
deduction from net assets. See "Liquidity Guarantee Deduction," page 37.


TIAA's ERISA Fiduciary Status

            To the extent that assets of a plan  subject to ERISA are  allocated
to the Account,  TIAA will be acting as an "investment manager" (as that term is
defined under ERISA) and a fiduciary under ERISA with respect to those assets.


Role of the Independent Fiduciary

   
            TIAA's purchase and sale of liquidity units raises certain technical
issues  under  ERISA.  TIAA  therefore  filed an  application  for a  prohibited
transaction  exemption with the U.S. Department of Labor ("DOL").  The exemption
was issued in proposed form on April 4, 1996.  Although we currently  anticipate
that the DOL will issue the  requested  exemption in final form, we can't assure
you  that it will do so on the  terms  and  conditions  requested  by  TIAA.  In
connection  with the proposed  exemption,  TIAA has  appointed  an  "independent
fiduciary" for the Real Estate Account.
    

            Institutional  Property  Consultants,  Inc., a registered investment
adviser in business since 1983, serves as the Account's  independent  fiduciary.
The  independent  fiduciary's   responsibilities   include:  (1)  reviewing  and
approving  the  Account's  investment  guidelines  and any changes to them;  (2)
monitoring  whether the  properties  the Account buys conform to the  investment
guidelines;  (3) reviewing and approving valuation procedures and any changes to
them; (4) approving adjustments to any property valuations that change the value
of the  property  or the Account as a whole  above or below  certain  prescribed
levels,  or  that  are  made  within  three  months  of the  annual  independent
appraisal;  (5) reviewing and  approving how we value  accumulation  and annuity
units;  (6)  approving  the  appointment  of  all  independent  appraisers;  (7)
reviewing  the  purchase  and sale of units  by TIAA to  ensure  that we use the
correct unit values;  and (8) reviewing the seed money redemption  schedule.  If
the  independent  fiduciary  believes  that any of the  properties  have changed
materially, or 


                                     - 27 -

<PAGE>


that an  additional  appraisal is otherwise  necessary to assure the Account has
correctly  valued a property,  it can require  appraisals besides those normally
conducted.

            After  (and,  if  necessary,  before)  the period  during  which the
Account must repay TIAA's seed money investment,  the independent fiduciary will
calculate  the  percentage  of total  accumulation  units that TIAA's  ownership
shouldn't  exceed (the "trigger  point").  The  independent  fiduciary will also
create a method for changing the trigger  point.  It must approve any adjustment
of TIAA's  interest  in the Account  and can  require an  adjustment.  If TIAA's
investment  reaches the trigger point,  the  independent  fiduciary may plan and
participate  in any program for selling the Account's  assets.  This can include
selecting properties for sale,  providing sales guidelines,  and approving those
sales that,  in the  independent  fiduciary's  opinion,  are desirable to reduce
TIAA's ownership in the Account or to facilitate winding down the Account.

            The  independent  fiduciary  will  supervise the Account  during any
winding down of operations. It will review any program for selling the assets of
the Account during that time.  This review can include  selecting the properties
to be sold, providing sales guidelines, and approving the sale of the properties
in the  Account,  if in the  independent  fiduciary's  opinion,  the sales would
facilitate winding down.

            The independent fiduciary will also review any other transactions or
matters  involving the Account that TIAA submits for review to determine whether
those transactions are fair and in the Account's best interest.

            TIAA appointed the  independent  fiduciary for a five-year term, and
has  established a special  subcommittee of its Board of Trustees with authority
to renew the  appointment  or remove the  independent  fiduciary.  When the term
ends, the independent  fiduciary will not be reappointed unless more than 75% of
the  subcommittee  members  approve.  Before  the  term  ends,  the  independent
fiduciary  can be removed by the vote of the  majority of  subcommittee  members
after at least 180 days' written notice. In addition,  the independent fiduciary
can resign after at least 180 days' written notice. If the independent fiduciary
resigns or is removed, TIAA will appoint a successor.

            TIAA  pays  the  independent  fiduciary  directly.   The  investment
management  charge deducted from the Account's  assets and paid to TIAA includes
TIAA's costs for retaining the independent fiduciary.  The independent fiduciary
will receive less than 5% of its annual income,  including  payment for services
to the Real Estate Account during its term as independent fiduciary, from TIAA.


                                   - 28 -

<PAGE>


            Your  decision as a participant  or plan  fiduciary to invest in the
Account will constitute your approval and acceptance of  Institutional  Property
Consultants,  Inc.  or any  successor  to  serve  as the  Account's  independent
fiduciary,  after full and fair disclosure has been made by TIAA,  including the
disclosure in this prospectus.


                              CONFLICTS OF INTEREST

            TIAA is a  nonprofit  company  and will not  accept  acquisition  or
placement fees for services  provided to the Account.  However,  the same people
who oversee the Account's real estate and non-real  estate  investments may also
buy, sell, and manage the real  estate-related  and other  investments of TIAA's
general account. This could create conflicts of interest.

            The potential  for  conflicts of interest can arise  because  TIAA's
general  account  may  sometimes  compete  with the Real  Estate  Account in the
purchase or sale of  investments.  However,  we do not expect many  conflicts to
arise because the Real Estate Account and TIAA's  general  account will normally
have different  investment and sale  objectives and will generally not be in the
market  to  purchase  or sell the same  types of  properties  at the same  time.
Whenever the investment or sale objectives of the Real Estate Account and TIAA's
general account are similar,  we will use the following  procedures to eliminate
conflicts of interest:  The decision,  in the first instance,  as to whether the
Real Estate Account or TIAA's  general  account will purchase or sell a property
will be determined  by such factors as which account has cash  available to make
the purchase,  the effect the purchase or sale will have on the  diversification
of each account's  portfolio,  the estimated  future cash flow of the portfolios
with regard to both  purchases or sales,  and other relevant legal or investment
policy factors. If this analysis does not clearly determine which account should
participate in a transaction, a rotation system will be used.

            Potential  conflicts  of  interest  could  also arise  because  some
properties in TIAA's general account may compete for tenants with properties the
Account owns or has an interest in.

            The decision as to whether properties owned by the Account or TIAA's
general  account will lease space to a tenant will be determined by such factors
as the tenant's  preference  between the two properties,  how much the tenant is
willing to pay for rent,  and which property can best afford to pay any required
costs associated with such leasing.

            Many of the personnel of TIAA involved in performing services to the
Real Estate  Account will have  competing  demands on their time.  The personnel
will  devote  such time to the  affairs  of the  Account  as  TIAA's  management
determines,  in its sole  discretion  exercising  good faith,  is  necessary  to
properly service the


                                     - 29 -

<PAGE>

Account.  TIAA  believes  that it has  sufficient  personnel  to  discharge  its
responsibility   to both  the  general  account  and the  Account  and to  avoid
conflicts of interest.


Indemnification

   
            The  Account  has  agreed  to  indemnify  TIAA  and its  affiliates,
including its officers and directors,  against  certain  liabilities,  including
liabilities  under  the  Securities  Act of 1933.  The  Account  may  make  such
indemnification out of its assets.
    


                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS


            The Account  began  operating  on July 3, 1995 and  interests in the
Account began being offered to participants on October 2, 1995.

   
            The Account's first real estate  acquisition  closed on November 22,
1995.  Through  December  31,  1995,  the Account  acquired a total of five real
estate  properties,   including  two  industrial  properties,  one  neighborhood
shopping  center,  and two apartment  complexes.  Since  December 31, 1995,  the
Account has purchased an office property and two neighborhood  shopping centers.
The Account is in various  stages of  negotiations  with a number of prospective
sellers for additional real estate purchases.
    


Results of Operations

            From July 3 to December  31,  1995,  the  Account's  net  investment
income,  after  deduction of all  expenses,  was  $2,640,397.  In addition,  the
Account had net realized and  unrealized  gains on  investments of $35,603. This
resulted in a cumulative  total return of 2.57% for that six month period.  Much
of the  Account's  investment  income  received  during  1995 was  generated  by
short-term  investments.  However,  as the Account  approaches  its objective of
being  approximately  70% to 80% invested in real estate,  the Account's  future
investment  income  will be  affected  to a greater  degree  by its real  estate
holdings.  Assuming  little  change  in  underlying  economic  conditions,  this
increase in real estate  holdings should have a positive impact on the Account's
total return.

            Interest  income on the  Account's  short-term  investments  totaled
$2,820,229 and its dividend  income  totaled  $8,671 through  December 31, 1995.
Gross  real  estate  income   through  this  same  date  was   $165,762.   Total
property-level  expenses  through  December  31,  1995  were  $43,832  and  were
comprised of real estate taxes and other operating  expenses.  Through  December
31,  1995,  the  Account  also  incurred  expenses of  $228,136  for  investment
management   services  provided  by  TIAA,   $66,320  for   administrative   and
distribution   


                                     - 30 -

<PAGE>

services provided by TIAA-CREF Individual and Institutional Services,  Inc., and
$16,582  for the mortality and expense risks and liquidity guarantee provided by
TIAA.   Because the Account began accepting  contributions  from participants on
October  2, 1995, the charges for administrative and distribution  services,  as
well as  for mortality and expense risks and the liquidity  guarantee only began
as of that date.


Liquidity and Capital Resources

   
            In addition to TIAA's  initial $100  million seed money  investment,
through  December  31,  1995 the  Account  has  received  over $17.5  million in
premiums and net participant transfers from accumulations in other TIAA and CREF
accounts  and has  earned  $2,640,397  in net  investment  income.  Real  estate
properties  totaling  $43,989,665  were purchased  during  November and December
1995.  At December 31, 1995,  the Account's  liquid assets (cash and  short-term
investments) were  $73,948,731.  Much of this amount will be used by the Account
to purchase  additional  suitable real estate  properties.  The remaining assets
will continue to be invested in short-term instruments to meet expense needs and
redemption requests (e.g., cash withdrawals or transfers).
    

            If the  Account's  cash flow from  operations  (e.g.,  premiums  and
investment  income) and from  available  liquid assets is not enough to meet its
cash needs including redemption  requests,  the Account will fund redemptions by
having TIAA's general account  purchase  liquidity units, in accordance with the
liquidity guarantee.

            TIAA will begin redeeming the accumulation units related to its seed
money  investment  on October 2, 1997,  or the date the  Account's  assets first
reach $200  million,  whichever  comes  first.  After  that,  TIAA will redeem a
portion of the accumulation units related to its seed money investment  monthly,
according to a five-year  repayment  schedule approved by the New York Insurance
Department.

   
            No  major  capital  expenditures  for  any  of the  five  properties
purchased  during  1995  were made in 1995 or are  expected  to be made in 1996.
There are no leases expiring in the industrial or office  properties in 1996 and
only a small portion of the leased space in the neighborhood shopping centers is
due to expire in 1996. We do not expect to incur any major construction costs or
leasing  commissions  in  order  to  re-lease  that  space.  For  the  apartment
complexes,  we  expect  to  incur  only  routine  recurring  costs  to  re-lease
apartments that become vacant, i.e. painting and carpet cleaning or replacement.
    


Effects of Inflation

            In recent  years,  inflation  has been  modest.  To the extent  that
inflation may increase property operating expenses in the future, such increases
can generally be billed to tenants 


                                     - 31 -

<PAGE>

either through  contractual lease provisions in office,  industrial,  and retail
properties or through rent  increases in apartment  complexes.  However,  to the
extent  there is unrented  space in a  property,  the Account may not be able to
recover the full amount of such increases in operating expenses.


                               VALUATION OF ASSETS

            We value the Account's assets as of the close of each valuation day.
The  Account's  net asset value at the end of any  valuation day is equal to the
sum of: (i) the value of the Account's  cash, cash  equivalents,  and short-term
and  other  debt  instruments;  (ii)  the  value of any of the  Account's  other
securities  investments;  (iii) the value of the individual  real properties and
other  real  estate-related  investments  owned by the  Account,  determined  as
described below; and (iv) an estimate of the accrued net operating income earned
by the  Account  from real  properties  and  certain  other real  estate-related
investments,   reduced  by  the  Account's  liabilities,   including  the  daily
investment  management fee and certain other expenses  attributable to operating
the Account (see "Expense Deductions," page 37).

            Your premiums purchase  accumulation  units. The Account  calculates
accumulation unit values daily. Accumulation unit value depends on the Account's
net investment  income and any realized and  unrealized  capital gains or losses
from its  investments.  Your  retirement  income is based on annuity  units.  We
calculate  annuity unit values for each year on March 31, but each month we also
calculate interim annuity unit values that remain in effect until the next March
31 (for more, see "Annuity Payments," page 53).

            Our  valuation  procedures  are  described  below.  The  independent
fiduciary approves these procedures and any changes to them (see page 27).


Valuing Real Estate-Related Investments

            Valuation  Methods for Real  Property.  Individual  real  properties
including  purchase-leasebacks  and joint  ventures will  initially be valued at
their purchase prices. (Prices include all expenses related to purchase, such as
acquisition fees, legal fees and expenses, and other closing costs.) However, we
could use a different value in appropriate circumstances.

            After this initial  valuation,  an independent  appraiser will value
properties  at least once a year.  The  independent  fiduciary  must approve all
independent  appraisers that the Account hires.  The  independent  fiduciary can
require  additional  appraisals  


                                     - 32 -

<PAGE>

if it believes  that a property  has changed  materially  or otherwise to assure
that the Account is valued correctly.

            Quarterly,  we  will  conduct  an  internal  review  of  each of the
Account's  properties.  We'll adjust a valuation if we believe that the value of
the property has changed since the previous valuation. We'll continue to use the
revised  value to calculate  the Account's net asset value until the next review
or appraisal.  However,  we can adjust the value of a property in the interim to
reflect what we believe are actual changes in property value.

            The  Account's net asset value will include the current value of any
note  receivable  (an amount that someone else owes the Account)  from selling a
real estate-related investment. We'll estimate the value of the note by applying
a discount rate appropriate to then-current market conditions.

            Valuation Methods for Conventional  Mortgages.  Individual mortgages
will  initially be valued at their face  amount.  Thereafter,  quarterly,  we'll
value the Account's  fixed interest  mortgage  loans by discounting  payments of
principal and interest to their present value (using a rate at which  commercial
lenders would make similar  mortgage loans of comparable  maturity).  We'll also
use this method for foreign mortgages with conventional terms.

            We'll adjust mortgage values quarterly using this formula, unless we
believe  that  it's  necessary  to  adjust  them  more  frequently.   We'll  get
information about commercial  lenders by surveying typical lending  institutions
and from other sources.

            Valuation Methods for Participating Mortgages.  Individual mortgages
will  initially be valued at their face  amount.  Thereafter,  quarterly,  we'll
calculate  the  values  of  the  Account's  mortgage  loans  with  participation
features.  To do so we'll make various assumptions about occupancy rates, rental
rates,  expense levels,  capitalization rates upon sale, and other things. We'll
use these  assumptions  to project the cash flow from each  investment  over the
term of the loan, or sometimes over a shorter period.  For these purposes,  cash
flow includes fixed interest,  the  participation  feature,  and any anticipated
share in sale  proceeds.  To calculate  asset value,  we'll assume that the real
property  underlying  each investment will be sold at the end of the period used
in the  valuation  at a price  based on market  assumptions  for the time of the
projected sale.  Although we use this time period to calculate asset values,  it
doesn't mean that the Account will actually hold the investment for that period.
We chose it simply as a frame of reference for estimating asset values.

            After we  calculate  estimated  cash  flows  and sale  proceeds,  we
discount them to their present value (using rates  appropriate  to  then-current
market conditions). We can then estimate the value of the mortgage.


                                   - 33 -

<PAGE>




            Net Operating Income.  The Account usually receives operating income
from  its  real   properties   and   other   real   estate-related   investments
intermittently,  not daily.  We believe it is fairer to participants to estimate
the  Account's  net  operating  income  rather than applying it when we actually
receive  it.  Therefore,  we assume  that the  Account  has earned  (accrued)  a
proportionate  amount of that  estimated  amount daily.  However,  because these
estimates  might not turn out to be accurate,  you bear the risk that,  until we
adjust the estimates, we could be under- or overvaluing the Account.

            The Account's estimated net operating income from real estate assets
will be based on estimates of revenues  and  expenses for each  property.  Every
year,  we'll  prepare a  month-by-month  estimate of the  revenues  and expenses
("estimated net operating  income") for each of the Account's  properties.  Each
day, we'll add the  appropriate  fraction of the estimated net operating  income
for the month to the Account's net asset value, as determined  above. In effect,
the Account will have a daily  accrued  receivable  equal to the  estimated  net
operating income from each of its properties.

            Every month,  the Account will receive a report of actual  operating
results  for  each  property  ("actual  net  operating  income").  We will  then
recognize  the  actual net  operating  income on the  accounting  records of the
Account.  We will also adjust  accordingly the daily accrued  receivable that is
then outstanding.  As the Account actually receives cash from a property,  we'll
adjust the daily accrued receivable and other accounts appropriately.


Appraisals and Realizable Value of Investments

            The Account's net asset value won't necessarily  reflect the true or
realizable value of the Account's assets (i.e., what the Account would get if it
sold  them).  We believe  that we use  reasonable  assumptions,  estimates,  and
formulas to calculate the values of the Account's investments. However, we can't
guarantee the Account will receive that amount when it sells a property. We also
expect that the Account will sell some of its real properties for cash and notes
(i.e.,  promises to pay in the future),  rather than cash alone.  In the future,
the amount of the note could be greater or less than the amount of the cash.

            TIAA will use annual  independent  appraisals of the real properties
in calculating  asset values.  However,  appraisals are only estimates and don't
necessarily reflect an investment's true or realizable value. If necessary, TIAA
will have properties appraised more frequently than currently planned.

            Adjustments. We can adjust the values of an investment if we believe
events or market  conditions have increased or decreased the realizable value of
that  investment.  We might do so, for example,  if an event directly  affects a
property or its 


                                     - 34 -

<PAGE>


surrounding  area.  We could  also make  adjustments  for events  that  affect a
borrower's   or  lessee's  ability  to  make  payments  on a  mortgage  loan  or
leaseback.   We can't assure that we will always become aware of each event that
might  require a valuation adjustment.  Also, because our evaluation is based on
subjective  factors and interpretations,  we cannot assure you that we will make
adjustments   in all cases where changing  conditions  could affect the value of
the  real property investments, mortgage loans, or leasebacks.

            The  independent  fiduciary  will  approve  any  adjustments  to any
valuation of one or more properties which results in an increase or decrease of:
(1) more than 6% of the value of any of the Account's  properties since the last
independent annual appraisal; (2) more than 2% in the value of the Account since
the prior  month;  or (3) more than 4% in the value of the  Account  within  any
quarter. The independent fiduciary will also approve adjustments to any property
valuation that are made within three months of the annual independent appraisal.

            Right to Change  Valuation  Methods.  If we decide  that a different
valuation  method would reflect the value of an investment more  accurately,  we
may use that method if the  independent  fiduciary  consents.  Changes in TIAA's
valuation  methods could change the  Account's  net asset value.  This, in turn,
could change the values at which participants purchase Account interests.


Valuing Liquid Investments

            Debt Securities and Money Market Instruments.  We value fixed-income
securities  (including money market instruments) for which market quotations are
readily  available at the most recent bid price or the  equivalent  quoted yield
for those securities (or those of comparable  maturity,  quality,  and type). We
obtain values for money market  instruments  with maturities of one year or less
either from one or more of the major market makers for those  securities or from
one or  more  financial  information  services.  We use an  independent  pricing
service to value securities with maturities  longer than one year except when we
believe prices do not accurately reflect the fair value of these securities.

            Equity  Securities.  We value equity  securities listed or traded on
the New York Stock  Exchange or the American  Stock  Exchange at their last sale
price on the valuation  day. If no sale is reported that day, we use the mean of
the  closing bid and asked  prices.  Equity  securities  listed or traded on any
other exchange are valued in a comparable manner on the principal exchange where
traded.

            We value  equity  securities  traded on the  NASDAQ  Stock  Market's
National  Market at their last sale price on the  valuation  day.  If no sale is
reported  that day, we use the mean of the 


                                     - 35 -

<PAGE>

closing bid and asked prices. Other U.S.  over-the-counter equity securities are
valued at the mean of the closing bid and asked prices.

            Foreign  Securities.  To  value  investments  traded  on  a  foreign
exchange or in foreign markets,  we use their closing values under the generally
accepted valuation method in the country where traded, as of the valuation date.
We convert this to U.S.  dollars at the exchange rate in effect on the valuation
day.

            Investments  Lacking Current Market Quotations.  We value securities
or other assets for which market  quotations  are not readily  available at fair
value as determined in good faith under the direction of the Mortgage  Committee
of TIAA's  Board of Trustees  and in  accordance  with the  responsibilities  of
TIAA's Board as a whole.


                MANAGEMENT AND INVESTMENT ADVISORY ARRANGEMENTS

            The Account  doesn't have its own  management or board of directors.
Rather,  TIAA  employees,  under the  direction  and control of TIAA's  Board of
Trustees and Mortgage  Committee,  manage the investment and reinvestment of the
Account's assets pursuant to investment  management  procedures  adopted by TIAA
for the  Account.  You  don't  have  the  right  to vote on the  management  and
operation of the Account directly;  however,  you may send ballots to advise the
TIAA  Board of  Overseers  about  voting  for  nominees  for the  TIAA  Board of
Trustees.

            TIAA's investment management  responsibilities  include research and
recommending and placing orders for securities, real estate-related investments,
and other investments.  TIAA's investment  management  decisions for the Account
may be subject to review and  approval by the  Account's  independent  fiduciary
(see page 27).

            TIAA also provides all portfolio accounting,  custodial, and related
services for the Account. In performing these services,  TIAA employees will act
consistent with the Account's investment objective,  policies,  and restrictions
(see page 12).

   
            TIAA  provides all  services to the Account at cost.  For more about
the  charge for  investment  management  services,  see  "Investment  Management
Expense Deduction," below.
    

            For information about the Trustees and principal  executive officers
of TIAA, see Appendix B to this prospectus.


                                   - 36 -

<PAGE>




                              EXPENSE DEDUCTIONS

   
            Deductions  are made each  valuation  day from the net assets of the
Account for various  services  required to manage  investments,  administer  the
Account and the  contracts,  and to cover certain risks borne by TIAA.  Services
are performed at cost by TIAA and TIAA-CREF Individual & Institutional Services,
Inc.  ("Services"),  a  non-profit  subsidiary  of TIAA.  Because  services  are
provided at cost, we expect that expense deductions will be relatively low. TIAA
guarantees  that in the aggregate,  the expense  charges will never be more than
2.50% of average net assets per year.
    


Investment Management Expense Deduction

            This   deduction  is  for  TIAA's   investment   advice,   portfolio
accounting, and custodial and similar services,  including independent fiduciary
and appraisal  services.  The current daily  deduction is equivalent to 0.40% of
net assets annually.


Administrative and Distribution Expense Deduction

            This  deduction is for Services'  administrative  expenses,  such as
allocating  premiums and paying annuity income,  and for expenses related to the
distribution  of the contracts.  The current daily  deduction for the Account is
equivalent to 0.23% of net assets annually, of which 0.20% is for administrative
services and 0.03% is for distribution services.


Mortality and Expense Risk Deduction

            TIAA  imposes a daily  charge as  compensation  for bearing  certain
mortality and expense  risks.  The current daily  deduction is equal to 0.05% of
net assets  annually.  Accumulations  and annuity  payments  aren't  affected by
changes in actual mortality experience or by TIAA's actual expenses.


Liquidity Guarantee Deduction

            This deduction is for TIAA's liquidity guarantees. The current daily
deduction for the Account is equivalent to 0.02% of net assets annually.


Quarterly Adjustment

            Normally within 30 days after the end of every quarter, we reconcile
how much we deducted as discussed  above with the expenses the Account  actually
incurred. If there's a difference, we add it to or deduct it from the Account in
equal daily  installments  over the remaining days in the quarter.  TIAA's board
can revise the deduction  rates from time to time to keep deductions as close as
possible to actual expenses.


                                   - 37 -

<PAGE>



No Deductions from Premiums or on Withdrawals

            Currently  there are no expense  deductions  from your  premiums  or
amounts  you  withdraw  in cash,  although  TIAA  reserves  the  right to deduct
expenses in the future.


Brokerage Fees and Related Transaction Expenses

            Brokers'  commissions,  transfer taxes, and other portfolio fees are
charged directly to the Real Estate Account.


                              THE ANNUITY CONTRACTS

   
            TIAA offers the Real  Estate  Account as a variable  component  of a
number of different accumulating annuity contracts: a Retirement Annuity ("RA");
a Group Retirement Annuity ("GRA"); a Supplemental Retirement Annuity ("SRA"); a
Group  Supplemental  Retirement  Annuity  ("GSRA");  and a  Rollover  Individual
Retirement Annuity ("Rollover IRA"). Subject to regulatory approval,  we plan to
offer an Individual  Retirement  Annuity that accepts both direct  contributions
and rollovers (the "New IRA") and a Keogh Plan Annuity  ("Keogh").  (We refer to
the Rollover IRA and New IRA  collectively  as the "IRAs".) The  availability of
the  Account  under  the  contracts  also may be  subject  to  state  regulatory
approval.
    

            RAs,  SRAs,  IRAs,  and Keoghs are issued to you directly.  GRAs and
GSRAs  are  issued  under the terms of a group  contract.  Neither  you nor your
beneficiaries  can assign your  ownership  of a TIAA  contract  to anyone  else,
except as a result of a  qualified  domestic  relations  order as defined by the
IRC.  Currently TIAA makes no deductions from your premiums,  but we reserve the
right to do so in the future.

            TIAA also offers the Real Estate  Account  through  various types of
income-paying contracts.  These are described beginning on page 38. In addition,
the  Account may be  available  under  certain  unallocated  TIAA group  annuity
contracts issued to employers.


Right to Cancel Contract

            You can cancel any TIAA RA, SRA,  GSRA,  IRA or Keogh contract up to
30 days after you first receive it, unless it's one under which annuity payments
have begun. This right to cancel applies only if you don't have an existing TIAA
contract,  not simply if you're  receiving a Real Estate Account  contract rider
for the first time. To cancel a contract, mail or deliver it and a signed Notice
of  Cancellation  to TIAA's home office.  If asked to cancel the contract,  TIAA
will do so as of its date of issue,  then send the entire current  accumulation,
including premiums, deductions (if any), and investment gains or losses, back to
the 


                                     - 38 -

<PAGE>

premium  remitter  (although  in  some  states we are required to send back your
entire premium and any deductions, without accounting for any interim investment
results).  If  you're  considering  canceling  a  TIAA  contract,  consult  your
employer.


RA and GRA Contracts

            RA  and  GRA  contracts  are  used  mainly  for   employer-sponsored
retirement  plans set up under sections 401(a),  403(a),  and 403(b) of the IRC.
Your rights under these contracts may be subject to vesting  requirements  under
your employer's plan.  Occasionally we issue RA or GRA contracts to employers to
meet  deferred  compensation  obligations.  If you have a deferred  compensation
agreement, ask your employer about your rights and obligations.

            Depending on the terms of your plan, RA premiums can be paid by your
employer,  you, or both. If your RA premiums  include  contributions by both you
and your  employer,  the  employer  usually  remits  them in a  single  combined
payment.   If  you're  paying  some  or  all  of  the  periodic  premium,   your
contributions can be in either pre-tax dollars,  by salary reduction (i.e., your
employer  periodically reduces your taxable compensation by a specified sum, and
sends an equal amount to TIAA); or after-tax dollars, by payroll deduction -- in
either case, subject to your employer's plan. For RAs only, you can make single,
non-recurring contributions in any amount directly to TIAA.

   
            GRA premiums can also include  contributions  from your  employer or
both  you  and  your  employer.  Like an RA,  the  GRA  lets  you  make  pre-tax
contributions  by  salary  reduction  and  after-tax  contributions  by  payroll
deduction -- again  subject to your  employer's  plan.  You can't make  payments
directly;  your  employer  has to send  them  for  you.  You can  also  transfer
accumulations  from another  investment choice under your employer's  retirement
plan to your RA or GRA contract (see page 45).
    


SRA and GSRA Contracts

            SRA and GSRA  contracts are used mainly for  voluntary  tax-deferred
annuity  ("TDA") plans set up under section  403(b) of the IRC. The SRA contract
is  issued  directly  to you,  while the GSRA  contract  is  issued  through  an
agreement  between TIAA and your employer.  For both SRAs and GSRAs, you pay all
premiums  in  pre-tax  dollars  via  salary  reduction.  You can't pay  premiums
directly, though you can transfer amounts from another TDA plan (see below).


                                   - 39 -

<PAGE>


Rollover IRA Contracts

            TIAA's  Rollover  Individual  Retirement  Annuity  ("IRA") is issued
under IRC section 408(b).  You currently can use it only for tax-deferred  funds
previously  held in an eligible  institution's  retirement plan or in individual
retirement  accounts that were  themselves set up with amounts  originally in an
eligible  institution-sponsored  plan. Subject to regulatory approval, we expect
to expand eligibility, so that you or your spouse can also set up a Rollover IRA
with  funds  rolled  over  from any  retirement  plan or  individual  retirement
account,  as long as such a rollover is  permitted by the IRC and as long as you
are currently employed by or retired from an eligible institution.


New IRA Contracts

            We plan to issue, subject to regulatory approval, a New IRA contract
that accepts the same type of funds that the Rollover IRA currently accepts, the
funds it would accept under the expanded eligibility just described,  as well as
other types of funds. These are:

            (1) Direct payments from anyone employed by an eligible  institution
or married to an employee. The IRC limits the amount you can contribute, usually
to $2,000. See Federal Income Taxes, page 56.

   
            (2)  Contributions to a Simplified  Employee Pension (SEP) plan. You
can  use  the  New  IRA  to  fund  your  SEP  plan  if  you  have   income  from
self-employment  and you're  currently  employed by or retired  from an eligible
institution.  If you open  your IRA when you are  retired,  or if you have a SEP
plan, your  contributions must be from "qualified  income."  Qualified income is
income from a work related to your primary academic or research career.  You can
also use the IRA to accept  contributions  from an  eligible  institution's  SEP
plan. For more information, please contact TIAA.
    


Keogh Plan Contracts

   
            Subject  to   regulatory   approval,   we  expect  to  offer   Keogh
certificates.  They will be issued under IRC sections 401(a) and 403(a).  If you
own an unincorporated  business, you can use them to fund your Keogh plan if you
are  currently  employed  by or retired  from an eligible  institution.  The IRC
limits the amount you can contribute each year, and  contributions  must be from
qualified income (see above). See Federal Income Taxes, page 55.
    


Remitting Premiums

            We'll issue you a TIAA contract as soon as we receive your completed
application or enrollment  form. If you already have a TIAA  contract,  you will
receive a rider permitting you to allocate  premiums to the Real Estate Account.
You may remit


                                     - 40 -

<PAGE>
   
premiums to the Account under RAs,  GRAs, or GSRAs only if permitted  under your
employer's plan. Your premiums will be credited to the Real Estate Account as of
the business day we receive them.
    

            If we receive premiums from your employer before your application or
enrollment  form,  we'll credit the  premiums to the CREF Money  Market  Account
until we  receive  your form.  We'll  transfer  and  credit  the  amount  you've
specified  to the Real Estate  Account as of the  business  day we receive  your
completed application or enrollment form.

            If the  allocation  instructions  on your  application or enrollment
form are  incomplete,  violate  plan  restrictions,  or don't total 100%,  we'll
credit  your  premiums  to the CREF  Money  Market  Account  until we do receive
complete  instructions.  Any amounts  that we credited to the CREF Money  Market
Account before we received correct  instructions will be transferred to the Real
Estate  Account only on request,  and will be credited as of the business day we
receive that request.

   
            TIAA  doesn't  restrict  the amount or frequency of premiums to your
RA, GRA, and IRA contracts, although we reserve the right to impose restrictions
in the future.  Your employer's  retirement plan may limit your premium amounts,
while the IRC limits the total annual  premiums to plans qualified for favorable
tax treatment (see page 55). 
    

            Ordinarily  (subject to any temporary  restriction  on acceptance of
premiums,  described  below),  TIAA  will  accept  premiums  to an  accumulating
contract at any time.  Once your first premium has been paid, your TIAA contract
can't lapse or be forfeited for nonpayment of premiums.  However,  TIAA can stop
accepting future payments to both the GRA and GSRA contract at any time.

            Employees or retirees of eligible  institutions can also purchase at
any time a contract to begin receiving  annuity income starting the first day of
the following month.

   
Possible Restrictions on Acceptance of Premiums or Transfers
    


   
          TIAA may, from time to time,  temporarily stop accepting  premiums for
or transfers to the Real Estate Account (e.g., if sufficient  opportunities  are
not presented for real  estate-related  investments at that time). If a decision
is made to stop accepting  premiums or transfers,  all  participants in the Real
Estate  Account will be provided with advance  notice and requested to inform us
whether they wish to change their allocation instructions.  Absent directions to
the contrary,  amounts that would  otherwise be allocated to the Account will be
allocated

                                     - 41 -

<PAGE>

to the CREF Money Market Account.  When  restrictions on the Real Estate Account
have been removed,  amounts  arising from  premiums  allocated to the CREF Money
Market  Account will remain in that account  unless we receive  instructions  to
transfer  them to the Real Estate  Account (or other  permissible  TIAA-CREF  or
unaffiliated funding vehicles). Allocations to the Account will resume as of the
date restrictions are removed.
    


Allocation of Premiums

            You can allocate all or part (whole percentages) of your premiums to
the Real Estate Account. Allocations are subject to the terms of your employer's
plan.  TIAA  reserves  the  right to  refuse  to  allocate  premiums  where  the
allocation  is not  consistent  with an  employer's  plan.  Amounts  can also be
allocated  to  TIAA's  traditional  annuity  or one or  more  of the  investment
accounts  offered under the companion  variable annuity  certificates  issued by
CREF.

   
             You can change your  allocation for future  premiums at any time by
writing to our home office or calling 1 800  842-2252;  however,  we reserve the
right to suspend or terminate your right to change your allocation by telephone.
    


Accumulation Units

            Your premiums purchase  accumulation units. When you pay premiums or
make  transfers into the Account,  the number of your units will increase;  when
you take a cash withdrawal,  transfer from the Account,  or apply funds to begin
annuity  income,  the number of your units will decrease.  We calculate how many
accumulation  units to credit by dividing the amount allocated to the Account by
its accumulation  unit value for the business day when we received your premium.
To determine how many  accumulation  units to subtract for cash  withdrawals and
transfers,  we use the unit  value for the  business  day when we  receive  your
completed transaction request and all required information and documents (unless
you ask for a later date).  For amounts applied to begin annuity income or death
benefits,  the accumulation  unit value will be the one for the valuation period
that ends on the last day of the month that  contains  the  business day when we
receive  all  required  information  and  documentation,   unless  you  or  your
beneficiary ask for a later date. See "The Annuity  Period," page 47, and "Death
Benefits," page 50.

            The  value  of  the   accumulation   units  reflects  the  Account's
investment  experience  (i.e.,  its accrued  real estate net  operating  income,
dividends,  interest and other income accrued),  realized and unrealized capital
gains and losses,  as well as expense charges against the Account's  assets (see
page 37). We 


                                     - 42-

<PAGE>

calculate the  accumulation  unit values at the end of each valuation day. To do
that,  we multiply the previous  day's values by the net  investment  factor for
the  Account. The net investment factor is calculated as A divided by B, where A
and  B are defined as:

      A.    The  value  of  the  Account's  net assets at the end of the current
            valuation   period,   less  premiums  received  during  the  current
            valuation  period.

      B.    The  value  of  the  Account's net assets at the end of the previous
            valuation  period,  plus  the net effect of transactions made at the
            start of the current valuation period.

            The valuation of accumulation units will be reviewed and approved by
the independent fiduciary (see page 27).


The General Account and TIAA's Traditional Annuity

            This prospectus  provides  information  mainly about the Real Estate
Account,  your TIAA contract's variable component.  Premiums remitted under your
TIAA contract to TIAA's  traditional  annuity become part of the general account
of TIAA, which includes all TIAA assets, except those in the Real Estate Account
or any other TIAA separate investment account.  Unlike an investment in the Real
Estate  Account,  in which you bear the  investment  risk,  TIAA  bears the full
investment risk for all accumulations in TIAA's  traditional  annuity.  For more
about TIAA's traditional annuity, see the contract itself.


Transfers  Between  the Real Estate  Account and TIAA's  Traditional Annuity  or
CREF

            Subject to the  conditions  below,  you can transfer  some or all of
your accumulation in the Real Estate Account to TIAA's traditional annuity or to
a CREF  certificate.  Transfers  generally must be for at least $1,000 at a time
(or the entire part of your  accumulation  permitted to be withdrawn,  if less).
(This minimum  doesn't apply to transfers to the TIAA Retirement Loan Contract.)
Under RAs, GRAs, and GSRAs, transfers to certain CREF accounts may be restricted
by your plan. For more information, contact TIAA (see page 60).

            Similarly,  you can  transfer  some or all of your  accumulation  in
TIAA's  traditional  annuity  or in your  CREF  certificate  to the Real  Estate
Account  (although your  employer's plan may restrict your right to transfer any
accumulations  to the Real Estate  Account  under RA, GRA, and GSRA  contracts).
These  transfers  generally  must be for at least  $1,000 per account at a time.
Transfers  from TIAA's  traditional  annuity to the Real Estate Account under RA
and GRA  contracts  take place in  roughly  equal  installments  over a ten-year
period via a TIAA transfer payout  


                                     - 43 -

<PAGE>


   
annuity,  or "TPA".  There are no similar  restrictions on transfers from TIAA's
traditional  annuity  under  SRA,  GSRA,  or IRA  contracts,  as long as you are
transferring at least $1,000 at a time.
    

            Currently,  you can  authorize  a transfer  at any time  during your
accumulation  period,  although we reserve the right to limit transfer frequency
in the  future.  You can also  transfer  on a limited  basis  during the annuity
period (see page 48). Currently, we don't charge you for transfers to CREF or to
TIAA's traditional annuity.


Transfers to Other Companies and Cash Withdrawals from the Real
Estate Account

            If you have a TIAA RA, GRA, or GSRA  contract,  your ability to move
funds from the Real  Estate  Account  to a company  other than TIAA or CREF will
depend upon the terms of your employer's plan. If the plan permits, you can move
some or all of your accumulation to any company approved by your employer. Under
a TIAA SRA or IRA contract, however, you may transfer funds from the Real Estate
Account to any company without similar plan limitations. If you do transfer some
or all of your  accumulation  to  another  company,  you  bear  the  risk of the
investment and tax consequences of your decision.

            Cash  withdrawals  from your SRA,  GSRA, or IRA Real Estate  Account
accumulation may be made at any time during the accumulation period,  subject to
any tax law  restrictions.  Cash  withdrawals  from  your RA or GRA Real  Estate
Account  accumulation  may be limited by the terms of your employer's plan. Cash
withdrawals  usually  must be for at least  $1,000 (or the  entire  part of your
accumulation  permitted to be withdrawn,  if less).  For more  information,  see
"General  Considerations  for all Cash Withdrawals and Transfers,"  below,  "Tax
Issues," page 46 and "Federal Income Taxes," page 55.

            Currently, TIAA does not charge you for transfers to other companies
or for cash withdrawals.

            Rules  on  transfers  and  cash  withdrawals  vary  depending  on an
institution's   plan,  so  consult  your  past,  current  and  potential  future
employer(s) for more detailed information.


Systematic Withdrawals and Transfers

            You can arrange to have TIAA execute  withdrawals  and transfers for
you automatically.  At your request,  we will withdraw from your accumulation as
cash, or transfer to TIAA's traditional annuity, a CREF certificate,  or another
company,  any fixed number of accumulation  units or dollar amount or percentage
of  


                                     - 44 -

<PAGE>

accumulation   that  you   specify   until  you  tell us to stop or  until  your
accumulation is exhausted.  Currently, the initial amount must be at least $100.
The  availability  of the  service  is  subject  to  any  restrictions  in  your
employer's retirement plan.


Transfers to TIAA from Other Plans

            Ordinarily  you can make  single-sum  transfers  from another 403(b)
retirement plan to a TIAA contract. Likewise, if your TIAA contract is part of a
401(a) or 403(a) arrangement, you can make single-sum transfers to it from other
401(a) or 403(a)  plans if the plan  using  TIAA and the other  401(a) or 403(a)
plan so provide.  Amounts  transferred from another company to TIAA may still be
subject to provisions of the original retirement plan. Under current federal tax
law, you can also transfer funds from certain 401(a),  403(a), and 403(b) plans,
or from an IRA containing funds originally  contributed to such plans, to a TIAA
IRA.


General Considerations for All Cash Withdrawals and Transfers

            Current   federal  tax  law  restricts  the   availability  of  cash
withdrawals from any part of your accumulation  under voluntary salary reduction
agreements (including investment earnings).  Such withdrawals are available only
if you reach age 59-1/2,  leave your job, become disabled,  or die. If permitted
by your  employer's  plan, you may also be able to take a cash withdrawal if you
encounter hardship,  as defined by the IRS, but hardship withdrawals can be from
contributions only, not investment  earnings.  These restrictions don't apply to
withdrawals  from any IRA.  For more about tax  consequences,  see "Tax  Issues"
below and page 55.

            You can  tell us how  much  you  want to  transfer  or  withdraw  in
dollars,  accumulation units, or as a percentage of the accumulation in the Real
Estate  Account.  Ordinarily,  you can't  transfer  or  withdraw  any part of an
accumulation from which you've already begun receiving annuity income.

            Cash  withdrawals  and  transfers  are  effective  at the end of the
business day we receive  your  withdrawal  or transfer  request and any required
information  and  documentation.  You can instead  choose to have  transfers and
withdrawals  take  effect at the close of any  future  business  day or the last
calendar  day of the  current or any future  month,  even if it's not a business
day.  You can  request a  transfer  to CREF or  TIAA's  traditional  annuity  by
telephone,  or a cash withdrawal of less than $3,500 by telephone or fax. If you
do that at any time other than during a business  day, it will be  effective  at
the close of the next  business  day.  Transfers to TIAA's  traditional  annuity
begin participating on the next day.

   
            To request a  transfer,  write  to  TIAA's home office or call us at
1 800 842-2252. We reserve the right to suspend or terminate  your right to make
transfers by telephone. For more about telephone transfers, see page 59.
    


                                   - 45 -

<PAGE>


Tax Issues

   
            Make sure you understand  the possible  federal and other income tax
consequences of transfers and cash  distributions.  Transfers between retirement
plans set up under the same  section  of the IRC  aren't  ordinarily  considered
taxable  distributions;  nor are transfers from 401(a), 403(a), and 403(b) plans
to any TIAA IRA.  Cash  withdrawals  are usually taxed at the rates for ordinary
income. In addition, cash withdrawals also may subject you to early distribution
taxes if made  prior to age 59 1/2,  as well as  excess  distribution  taxes for
distributions  in excess of  $155,000 in one year.  For  details,  see  "Federal
Income Taxes," page 55.
    


Texas ORP Restrictions

            If you're in the Texas Optional Retirement Program, section 36.15 of
the Texas Education Code says you (or your  beneficiary)  can redeem some or all
of your accumulation  only if you retire,  die, or leave your job in the state's
public   institutions  of  higher  education.   You're  also  subject  to  other
distribution restrictions outlined elsewhere in this prospectus.


Spousal Rights

            If you're  married,  the Retirement  Equity Act of 1984 ("REACT") or
your  employer's  plan may require you to get advance  written consent from your
spouse before certain  transactions.  They include (1) a cash withdrawal (except
from most IRAs); (2) a payment of a retirement transition benefit (see page 50);
(3) a transfer to a  retirement  plan not  covered by ERISA;  and (4) a rollover
directly from a plan to another plan or an IRA (you don't  receive a check).  In
addition,  if  you're  married  at your  annuity  starting  date,  REACT or your
employer's  plan may  require  that you choose an income  option  that  provides
survivor  annuity  income to your spouse,  unless he or she waives that right in
writing (see "The Annuity Period," page 47). There are limited exceptions to the
waiver requirement -- contact TIAA for more information.

            For more on spousal rights, see "Death Benefits," page 50.


Portability of Benefits

            Once you're fully vested under your  employer's RA or GRA plan,  you
can't lose the benefits  you've earned.  Length-of-service  and other rules vary
considerably  from plan to plan,  so check with your  employer  to find out your
vesting status.  Benefits under SRAs, GSRAs, and IRAs are immediately vested and
can't be forfeited under any circumstances.

            Under RA contracts, you may also be able to continue paying premiums
on your own,  subject to federal  income tax limits 

                                     - 46 -

<PAGE>


(see page 55). Whether or not we're receiving premiums to your contract(s), your
accumulation  will go on participating in the Real Estate Account. You'll retain
all rights   under your  contract  until you apply your entire  accumulation  to
begin  annuity (or survivor)  benefits,  transfer it to another company, or take
it as a cash withdrawal.


The Annuity Period

            The Real  Estate  Account is  available  through a variety of income
options.  See "Income  Options," on page 48. Subject to certain  federal tax law
restrictions,  you can receive income from all or just a part (but not less than
$10,000) of your accumulation,  so it's possible for you to be both accumulating
and  receiving  retirement  benefits  at the  same  time.  You can  also  pick a
different  income  option  for  different  portions  of your  accumulation,  but
currently  once you've  started  payments  you can't  change your income  option
(except  if you picked  the  Minimum  Distribution  Option  annuity)  or annuity
partner (if you named one) for that payment stream.

            Usually  income  payments  are  monthly.  You can choose  quarterly,
semi-annual,  and  annual  payments  as  well.  TIAA  has the  right to not make
payments at any  interval  that would cause the initial  payment to be less than
$25.

            The value of the accumulation  upon which payments are based will be
set at the  end of the  last  calendar  day of the  month  before  your  annuity
starting  date.  Your payments will vary each year  according to the  investment
results of the Account.  For the formulas  used to calculate  the amount of TIAA
annuity  payments,  see page 55. The total value of your annuity payments may be
more or less than your total premiums.

   
            We'll send your  payments  by mail to your home  address or (on your
request) by mail or  electronic  funds  transfer to your bank. If the address or
bank where you want your payments sent changes,  it's your responsibility to let
us know.
    


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 TIAA  contract.  If you don't,  we'll
tentatively assume your annuity starting date will be the first day of the month
after your 65th birthday.  You can change your annuity starting date at any time
before annuity  payments begin (see page 59).  Ordinarily your annuity  starting
date can't be later than April 1 of the  calendar  year  following  the calendar
year when you reach age 70-1/2, even if you expect to work 


                                   - 47 -

<PAGE>

beyond then, although there are exceptions  if you're in a public  institution's
plan or certain church plans.

            Ordinarily,  annuity  payments begin when your annuity starting date
arrives;  however,  the terms of your  employer's plan can restrict when you can
begin retirement  income. For payments to begin on the annuity starting date, we
must have received all premiums due under your plan, as well as all  information
and  documentation  necessary  for the income option  you've  picked.  (For more
information,  contact  TIAA -- see page  60.) If we  haven't  received  all your
premiums and the necessary  information,  we'll defer your annuity starting date
until the first day of the month after the premiums and information have reached
us.  Your first  annuity  check may be delayed  while we process  your choice of
income options and calculate the amount of your initial payment.


Allocation and Transfer for Annuity Payments

            Before starting  payments from your  accumulation,  you can transfer
(at least  $1,000 or the  entire  accumulation,  if less) to TIAA's  traditional
annuity or to CREF on either an accumulating or income-paying  basis.  Under RA,
GSRA,  and GRA  contracts,  you can transfer to investment  vehicles  offered by
other  companies  approved  for  your  employer's  plan.  Under  the SRA and IRA
contracts,  there are no  restrictions on transfers to other  companies,  but be
sure  to  consider  the  federal  and  other  income  tax  consequences  of  the
transaction.


Transfers During the Annuity Period

            Once a year  after  you  begin  receiving  annuity  income,  you can
transfer  all or part of the future  annuity  income  payable  (i) from the Real
Estate  Account  into a  "comparable  annuity"  (see below)  payable from a CREF
account  or  TIAA's  traditional  annuity,  or (ii) from a CREF  account  into a
comparable  annuity payable from the Real Estate Account.  Comparable  annuities
are those  which have the same income  option,  first and second  annuitant  (if
any), remaining guaranteed period (if any), and payment mode.

            All transfers during the annuity period will take place on March 31.
We must receive your transfer request before the end of the last business day in
March in the year you want the transfer to occur. A transfer from a CREF account
to the Real  Estate  Account or vice versa will  affect  your  annuity  payments
beginning  May 1 following the effective  date of the transfer.  Transfers  into
TIAA's  traditional  annuity will be  effective on the current  April 1. For the
formula  used to calculate  the  increase in the number of annuity  units in the
account  you  transfer  to, see  "Calculation  of the  Number of  Annuity  Units
Payable," page 53.


                                     - 48 -

<PAGE>


Income Options

            Both the number of annuity units you purchase and the amount of your
income payments will depend on which income  option(s) you pick. Your employer's
plan,  the IRC and ERISA may limit which  income  options you can use to receive
income from an RA or GRA.  Ordinarily  you'll choose your income  option(s) just
before  you  want  payments  to  begin;  however,  you can make or  change  your
choice(s) at any time before your annuity  starting date. Once annuity  payments
start,  you can't  change the income  option  (except in the case of the Minimum
Distribution  Option  annuity,  see below) for the  accumulation  or fraction of
accumulation on which they're based.

            If you haven't  picked an income  option  when the annuity  starting
date  arrives  for your RA,  GRA,  SRA,  or GSRA,  TIAA will assume you want the
One-Life Annuity with 10-Year  Guaranteed Period if you're unmarried,  paid from
TIAA's traditional  annuity. If you're married, we may assume for you a Survivor
Annuity with Half-Benefit to Annuity Partner and 10-Year Guaranteed Period, with
your spouse as your annuity partner,  paid from TIAA's traditional  annuity. See
below and "Spousal Rights," page 46.

            If you haven't  picked an income  option  when the annuity  starting
date  arrives  for your IRA,  we may  assume you want the  Minimum  Distribution
Option annuity.

            All Real Estate Account income options are variable,  and the amount
of  income  you  receive  will  depend in part on the  number  and value of your
accumulation units being converted.

            The current options are:

            One-Life  Annuity  with or  without  Guaranteed  Period (a  One-Life
Annuity).  Pays income as long as you live.  If you opt for a guaranteed  period
and you die before it's over,  income payments will continue to your beneficiary
until  the end of the  period.  If you don't opt for a  guaranteed  period,  all
payments end at your death -- so that it would be possible, for example, for you
to  receive  only one  payment if you died less than a month  after your  income
started.

            Survivor  Annuity  Options.  Pays income to you as long as you live,
then  continues  at  either  the same or a  reduced  level  for the life of your
annuity partner. There are three types of survivor annuities, all available with
or without a guaranteed period -- Full Benefit to Survivor (a Last Survivor Life
Annuity),  Two-Thirds  Benefit to Survivor (a Joint and Survivor Life  Annuity),
and a Half-Benefit to Annuity Partner (a Last Survivor Life Annuity).


                                     - 49 -

<PAGE>


            Minimum  Distribution  Option ("MDO") Annuity.  Generally  available
only if you must  begin  annuity  payments  under the IRC  minimum  distribution
requirements  (see page 58).  The option pays an amount  designed to fulfill the
distribution  requirements  under  federal  tax law.  You must apply your entire
accumulation under a contract if you want to use the MDO annuity.  Some employer
plans  allow  you to  elect  this  option  earlier  --  contact  TIAA  for  more
information. See "Contacting TIAA," page 60.

            Under the MDO annuity,  it's possible you won't  receive  income for
life. Up to age 90, you can apply any remaining part of an accumulation  applied
to the MDO annuity to any other income option for which you're  eligible.  Using
the option won't affect your right to take a cash  withdrawal  of any  remaining
accumulation not yet distributed.

            With respect to any of the income options  described above,  current
federal tax law says that your  guaranteed  period  can't  exceed the joint life
expectancy of you and your beneficiary or annuity partner (if you have one).

            Other income options may become available in the future,  subject to
the terms of your retirement plan and relevant  federal and state laws. For more
information  about any annuity  option,  please  contact TIAA.  See  "Contacting
TIAA," page 60.

            Retirement  Transition Benefit.  Under TIAA's current practice,  you
may be able to get a "transition  benefit" of up to 10% of the value of any part
of an RA or GRA accumulation  being converted to annuity income.  The benefit is
paid in a single sum on the annuity  starting date. Of course,  if your employer
allows  cash  withdrawals,  you can  take a larger  amount  (up to 100%) of your
accumulation as a cash payment (see page 44).

            Keep in mind that the retirement  transition benefit will be subject
to current  federal  income tax  requirements  and  possible  early-distribution
penalties.  See "Federal  Income  Taxes," page 55, as well as "Spousal  Rights,"
page 46.


Death Benefits

            You can add, remove,  or change a beneficiary at any time before you
die,  although under certain  circumstances  you may need your spouse's  written
consent.  Under  a  survivor  annuity,  your  annuity  partner  can  change  the
beneficiary after you die, unless you've stipulated otherwise.

            You can choose in advance the method by which death benefits  should
be paid, or you can leave it up to your beneficiaries.  You can later change the
method of payment you've chosen, and you can stipulate that your beneficiary not
change the method you've specified in advance.  (To choose,  change, or 


                                     - 50 -

<PAGE>

restrict  the  method  by  which  death  benefits  are to be  paid,  you or your
beneficiary  has to notify us in writing.) We can require that any death benefit
be  paid under a method  that  provides an initial  monthly  payment of at least
$25.  (We'll  calculate  the actual  amount using  formulas you can find on page
55.) You  or your beneficiary can use more than one method of payment,  but each
has  to meet the same $25 minimum payment requirement. Once death benefits start
under  a lifetime annuity (see above), the method of payment can't be changed.

            Ordinarily a beneficiary  has to request that death  benefits  begin
within a year of your death.  Otherwise  we'll start them  automatically  on the
first  day of the month in which the first  anniversary  of your  death  occurs,
making payments over five years unless a beneficiary opts otherwise.

            If  you're  married  at the time of your  death,  even if you name a
beneficiary  who isn't your  spouse,  federal law or your plan may require  that
your spouse  receive an amount  actuarially  equivalent to one-half the value of
any part of your  accumulation  subject  to REACT.  Your  spouse  may,  however,
consent  in writing  to waive the right to death  benefits.  For more on spousal
beneficiary rights, contact us or consult your employer's benefits office.

            Unless your  employer's plan provides  otherwise,  if you die before
converting  your entire  accumulation  to annuity  income and  without  naming a
beneficiary,  your  surviving  spouse  (if any) will  receive  a death  benefit,
available  under any method of payment (see below),  actuarially  equivalent  to
half the value of your accumulation.  The other half will go to your estate in a
single sum. If there is no surviving spouse, the entire death benefit will go in
one sum to your estate.

            If you and your annuity partner, if any, die with payments still due
under a lifetime annuity with a guaranteed  period,  your  beneficiary(ies)  can
take the  remaining  payments as scheduled or as a single-sum  payment  equal to
their commuted value. If you name an estate as your beneficiary,  if you haven't
named a beneficiary, or if your beneficiary has died, TIAA will pay the commuted
value of your payments to your estate in a single sum. Under a survivor annuity,
such  benefits go to the estate of you or your annuity  partner,  whoever  lives
longer.  If your  beneficiary  dies before receiving all payments due, we'll pay
the commuted value of the remaining payments to anyone else named to receive it.
If no one has been named,  the commuted  value will be paid to the estate of the
last person to receive payments.

            To pay a death benefit,  TIAA must have received all necessary forms
and  documentation.  For more  information,  contact  TIAA (see  page 60).  Your
accumulation  will continue  participating in the investment  experience of your
account up to


                                     - 51 -

<PAGE>


and including the day when your  beneficiary's  chosen method of payment becomes
effective.  Single-sum  payments  are   effective at the end of the business day
when TIAA  has received all the required information and documentation from your
beneficiary -- or  if he or she chooses,  at the end of the last calendar day of
the  current or any  future  month.  Death  benefits  under any other  method of
payment   will be  calculated  on the last  day of the  calendar  month  when we
receive  all required  information and  documentation  -- or if your beneficiary
prefers,   the last day of a future month.  Payments will actually  begin on the
first day  of the month after they've been  calculated.  (Your first check could
be delayed  while we process your choice of method of payment.)


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 Annuity Benefits," page 56.) With methods offering
periodic  payments,  benefits  are usually  monthly,  but your  beneficiary  can
request to receive them quarterly,  semi-annually,  or annually instead. Federal
law may restrict the  availability  of certain methods to your  beneficiary.  At
present,  the  available  methods  of  payment  for  TIAA  death  benefits  are:
Single-Sum  Payment,  in  which  the  entire  death  benefit  is  paid  to  your
beneficiary at once;  One-Life  Annuity with or without  Guaranteed  Period,  in
which the death  benefit  is paid  monthly  for the life of the  beneficiary  or
through the  guaranteed  period;  Accumulation-Unit  Deposit  Option  (described
below); and the Minimum Distribution Option (described below).

            Accumulation-Unit  Deposit Option ("AUDO").  Pays your beneficiary a
lump sum at the end of a fixed  period,  ordinarily  two to five  years,  during
which  period  the  accumulation  units  deposited   participate  in  investment
experience of the Real Estate Account.  To use the AUDO method, the value of the
death benefit must be at least $5,000 at the time it takes effect. Special rules
apply if your spouse is the beneficiary. Contact TIAA for more information about
this option and other methods of payment. See "Contacting TIAA," page 60.

            Minimum Distribution Option ("MDO"). Available only to beneficiaries
who must receive income under the IRC's minimum distribution  requirements.  The
MDO death  benefit is  governed  generally  by the same rule as the Real  Estate
Account's MDO annuity (see page 49), but there are additional restrictions under
federal  income tax law.  Under the MDO death  benefit,  it's possible that your
beneficiary won't receive income for life.

            Transfers by a  Beneficiary.  At the time death benefits  begin,  or
during the AUDO period,  your beneficiary can transfer some (at least $1,000, or
the entire accumulation if less) or all 


                                     - 52 -

<PAGE>


of the assets in the Real  Estate  Account to TIAA's  traditional  annuity or to
CREF.

            The  beneficiary of an employee at an eligible  institution who used
another company for his retirement plan savings also may transfer death benefits
from the other  company to the Real Estate  Account for payout  under any of the
available methods of payment for death benefits.

           Transfers  are  effective on the last calendar day of the month when
we receive all required information and documentation; however, your beneficiary
can have us make the  transfer  effective  on the last day of any  future  month
instead.  (With  the AUDO  method,  it can be any day of the  month.)  Currently
beneficiaries  can make  transfers  at no charge.  We also  reserve the right to
limit how often a  beneficiary  can transfer  Real Estate  Account  units and to
decline any  transfer  that would reduce the value of the units still on deposit
to less than $5,000.

            For tax issues  concerning death benefits,  especially those paid as
single sums, see "Taxation of Annuity Benefits," page 56.


                               ANNUITY PAYMENTS

            The  amount  of  annuity  payments  paid to you or your  beneficiary
("annuitant")  will  depend  upon the number and the basic  value of the annuity
units payable.  The number of annuity units is initially determined prior to the
start of annuity payments. The basic value of an annuity unit is redetermined on
March 31 each year, with the resulting changes in annuity payments beginning May
1. These  changes  reflect  the net  investment  experience  of the Real  Estate
Account.  Annuitants  bear no  mortality  risk under  their  contracts.  The net
investment   experience   for  the  twelve  months   following   each  March  31
redetermination  of the Account's  basic annuity unit value will be reflected in
the following year's value.

            The formulas for  calculating  the number and value of annuity units
payable are set forth below.


Calculation of the Number of Annuity Units Payable

            When a participant  or a beneficiary  converts the value of all or a
portion of his or her accumulation into an income-paying contract, the number of
annuity units payable from the Real Estate Account is determined by dividing the
value of the  accumulation  in the  Account to be applied to provide the annuity
payments  by the product of the annuity  unit value and an annuity  factor.  The
annuity  factor at the end of any month is the value of an annuity in the amount
of $1.00  per  month  beginning  on the  first  day of the  following  month and
continuing for as long as such annuity units are payable.


                                     - 53 -

<PAGE>


            The annuity  factor will reflect  interest  assumed at the effective
annual rate of 4%, and the mortality assumptions for the person(s) on whose life
(lives) the annuity payments will be based.  Mortality assumptions will be based
on the  then-current  settlement  mortality  schedules  for this  Account.  TIAA
guarantees that actual  mortality  experience  will not reduce annuity  payments
after they have started.  TIAA does, however,  reserve the right to change, from
time to time, the mortality  assumptions used to determine the number of annuity
units payable for any future  conversions of  accumulations  to provide  annuity
payments.

   
            Any  transfer  during the annuity  period from a CREF account to the
Real  Estate  Account  or from the Real  Estate  Account to a CREF  account,  as
described  under  "Transfers  During the Annuity  Period," page 48,  reduces the
number of  annuity  units in the  account  you  transfer  from by the  number of
annuity  units  transferred,  and  increases  the number of annuity units in the
account you  transfer  to. The number of annuity  units added to the account you
transfer to will be based on the formula below.
    

            When  you or any  beneficiary  receiving  annuity  income  transfers
annuity units from a CREF account to the Real Estate Account or vice versa as of
any March 31, the number of annuity  units  added to the  account to which units
are being  transferred  will be determined by multiplying  the number of annuity
units to be  transferred by A and B and then dividing that result by the product
of C and D as follows:

      A.    the  annuity  unit  value,  determined on the transfer
            date,  for  the  account  from which annuity units are
            being transferred.

      B.    the  value as of March 31, of an annuity in the amount
            of  $1.00  per month beginning on May 1 and continuing 
            for  as  long  as such annuity units are payable. This 
            annuity factor  will reflect the mortality assumptions 
            then  in use in the Account from which the transfer is
            being made.

      C.    the  annuity  unit  value,  determined on the transfer
            date, for  the  account to which the annuity units are
            being transferred.

      D.    an  annuity  factor  calculated  in the same manner as
            that described in item B. above, except reflecting the
            mortality assumptions  then  in  use in the account to
            which the transfer is being made.

            The value of annuity units  transferred from the Real Estate Account
to  TIAA's  traditional  annuity  as of any  March 31 is equal to the  number of
annuity units  multiplied  by the annuity unit value  determined on the transfer
date and by an annuity factor. The annuity factor as of March 31 is the value of
an annuity in the 


                                   - 54 -

<PAGE>


amount of $1.00 per month  beginning on May 1 and continuing for as long as such
annuity   units are  payable.  The  annuity  factor will  reflect the  mortality
assumptions then in use for the Real Estate Account.


Value of Annuity Units

            The  value  of the  Real  Estate  Account's  annuity  units  will be
determined as of the last calendar day of each month by multiplying the value of
the annuity unit as of the last  calendar  day of the previous  month by the net
investment  factor  (as  defined  on page  43) for the  current  month  and then
dividing by the value of $1.00 accumulated with interest at the effective annual
rate of 4% for the  number of days in the  current  month.  This  result is then
multiplied by A and divided by B, where A and B are defined as follows:

      A.    the value of the annuity fund at the end of the day
            minus the dollar amount of payments scheduled to be
            made from the Account on the following day.

      B.    the value of the annuity fund at the end of the day
            minus  the product of the value of one annuity unit
            just  prior  to  this calculation and the number of
            annuity units scheduled to be paid from the Account 
            on the following day.

The initial  value of the annuity unit for a new annuitant is equal to the value
determined  as of the day before annuity  payments start.  For  participants who
have already   begun  receiving  annuity  payments as of any March 31, the basic
value of the  annuity unit for payments due on and after the next succeeding May
1 is equal to  the annuity unit value determined as of March 31.


Modification and Review

            TIAA  reserves  the  right,  subject  to  approval  by the  Board of
Trustees, to modify the manner in which the number and/or value of annuity units
is calculated in the future. The valuation of annuity units will be reviewed and
approved by the independent fiduciary (see page 27).


                             FEDERAL INCOME TAXES

            The contracts are designed as annuity  contracts  under  sections 72
and 403 of the Internal Revenue Code ("IRC").

            As a nonprofit educational  institution,  TIAA's pension business is
exempt from federal  income tax under section  501(c)(3) of the IRC.  Investment
income  and  gains  from our  pension  business  are  tax-free  unless  they are
unrelated business income, and we conduct our operations to avoid realizing such
unrelated  


                                     - 55 -
<PAGE>


business income.  If necessary to maintain our tax-exempt  status,  we can limit
the  size of premiums paid to TIAA and the  circumstances in which they're paid.
Any  federal  or other  tax TIAA does  incur  with  respect  to the Real  Estate
Account  will affect the value of your accumulation and/or annuity units.


403(b) Plans

   
            The contracts are tailored for retirement plans set up under section
403(b) of the IRC. Your total annual  contributions  to section 403(b) annuities
can't exceed certain limits.  The annual limit for all of your contributions and
your employer's  contributions  on your behalf is the lower of (a) $30,000,  (b)
25% of your compensation or (c) your "maximum exclusion allowance". Your maximum
exclusion  allowance is generally  20% of your  compensation  multiplied by your
years of service, less certain prior tax deferred retirement plan contributions.
You can usually exclude salary reduction contributions of up to $9,500 from your
gross taxable  income.  There are exceptions to this -- contact your tax advisor
for more information.
    

401(a) and 403(a) Plans

            RA and GRA  contracts  are also  available  for  401(a)  and  403(a)
retirement   plans.   In  a   defined-contribution   plan  meeting  certain  IRC
requirements,  the employer contributions to all current 401(a) and 403(a) plans
of that employer can't exceed an annual contribution  limit:  again,  $30,000 or
25% of your compensation, whichever is less.


Individual Retirement Annuities

            IRC Section 408 permits  eligible  individuals  to  contribute to an
individual  retirement  program  known as an  Individual  Retirement  Annuity or
Individual Retirement Account. The amount you can contribute annually is usually
limited to $2,000.  The New IRA will be designed  for these  contributions.  IRC
section 408 also allows money from certain  qualified plans to be  "rolled-over"
to an IRA without losing its tax-deferred  status.  The Rollover IRA is designed
for these  rollovers.  (The New IRA will also accept them.) There is no limit on
the amount  that can be rolled over to a Rollover  IRA.  You can revoke any TIAA
IRA up to seven days after you establish it.


Taxation of Annuity Benefits

            Once  you take a cash  withdrawal  or begin  annuity  payments,  the
amount you  receive is usually  included  in your gross  income for the year and
taxed at the rate for  ordinary  income.  You can exclude from your gross income
any part of your  payment(s)  that  represents  the return of  premiums  paid in
after-tax dollars, but not the part that comes from the tax-deferred earnings of
after-tax premiums.


                                   - 56 -

<PAGE>


Withholding on Distributions

            We must  withhold  federal  tax at the rate of 20% from the  taxable
part of most plan distributions  paid directly to you. If, however,  you tell us
to "roll over" the distribution directly to an IRA (offered by TIAA or any other
company) or similar  employer plan (i.e.,  to send a check directly to the other
company and not to you),  we will not withhold any federal tax. The required 20%
withholding  doesn't apply to payments  from IRAs,  lifetime  annuity  payments,
substantially  equal periodic  payments over your life expectancy or over ten or
more years, or minimum distribution payments ("noneligible payments").

            For the  taxable  part of  noneligible  payments,  we  usually  will
withhold federal taxes unless you tell us not to. Usually, you have the right to
tell us not to withhold federal taxes from your noneligible  payments.  However,
if you tell us not to withhold  but we don't have your  taxpayer  identification
number on file, we still have to deduct taxes.

            Non-resident  aliens who pay U.S.  taxes are  subject  to  different
withholding rules. Contact TIAA for more information.


Early Distributions

            If you  want to  withdraw  funds or begin  income  from any  401(a),
403(a), or 403(b) retirement plan or an IRA before you reach age 59-1/2, you may
have  to pay an  extra  10%  "early  distribution"  tax on the  taxable  amount.
However,  you  won't  have to pay an  early  distribution  tax on any  part of a
withdrawal if:

      (1)   the distribution is because you are disabled;

      (2)   you  separated  from  your  job  at  or  after  age 55 and take your
            withdrawal after that time (not applicable for IRAs);

      (3)   you begin annuity income after you leave your job (termination isn't
            required  for IRAs),  as long as your annuity  income  consists of a
            series of regular  substantially equal payments at regular intervals
            (at least  annually)  over your  lifetime or life  expectancy or the
            joint lives or life expectancies of you and your beneficiary;

      (4)   the  withdrawal  is  less  than or equal to your medical expenses in
            excess of 7-1/2% of your adjusted  gross income (not  applicable for
            IRAs); or

      (5)   you are required to make a payment to someone besides yourself under
            a Qualified  Domestic  Relations Order (e.g., a divorce  settlement)
            (not applicable for IRAs).


                                   - 57 -

<PAGE>




            If you die before age 59-1/2,  your  beneficiary(ies)  won't have to
pay the early distribution penalty.

            Current   federal  tax  law  restricts  the   availability  of  cash
withdrawals and annuity payments from any part of your accumulation under salary
reduction  agreements  (including  earnings).   These  withdrawals  and  annuity
payments  are  available  only if you reach age 59-1/2,  leave your job,  become
disabled,  or die. If your employer's plan permits, you may also be able to take
a cash withdrawal if you encounter hardship, as defined by the IRS, but hardship
withdrawals  can be from  contributions  only,  not investment  earnings.  These
restrictions  don't  apply  to  withdrawals  from  an  IRA.  Any  part  of  your
accumulation  that has been transferred  from a custodial  account under section
403(b)(7) will be subject to additional restrictions.


"Excess" Distributions

            If your combined  withdrawals or payments from 401(a),  403(a),  and
403(b) retirement plans, IRAs, and other tax-deferred  savings programs are more
than $155,000 in one year, you may have to pay an "excess  distribution"  tax of
15% of the amount over $155,000.


Death Benefits

            Ordinarily,  death  benefits are subject to federal  estate tax (see
"Tax Advice," page 59). Under some retirement programs, an additional 15% estate
tax may be imposed on the portion of your accumulation above a certain amount at
the time of your death.


Minimum Distribution Requirements and Taxes

   
            In most  cases,  payments  have to begin from  401(a),  403(a),  and
403(b)  plans and IRAs by April 1 of the calendar  year after the calendar  year
when you reach age 70-1/2,  even if you haven't yet retired.  Under the terms of
certain  retirement  plans,  the plan  administrator  may  direct us to make the
minimum distributions  required by law to you even if you don't elect to receive
them. In addition,  if you don't begin  distributions on time, you'll be subject
to a 50% excise tax on the amount you should  have  received  but  didn't.  (See
"Minimum Distribution Option Annuity," page 49.)
    


Deferred Compensation Plans

            TIAA RA  contracts  are also  available  for  deferred  compensation
plans.  RAs issued  under these plans are owned by your  employer and subject to
the claims of its general creditors.  Since special tax rules may apply to these
plans, consult with a qualified tax advisor for more information about them.


                                   - 58 -

<PAGE>



Tax Advice

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


                                 GENERAL MATTERS

Choices and Changes

            As long as your  contract  permits,  you (or your  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) a date when the  commuted  value of an annuity
becomes payable; (6) an annuity partner,  beneficiary,  or other person named to
receive  payments;  (7) a cash  withdrawal  or  other  distribution;  and  (8) a
repurchase.

            You have to make  your  choices  or  changes  via a  written  notice
satisfactory  to us and  received at our home office (see  below).  Transfers to
TIAA's  traditional  annuity and CREF can  currently be made by  telephone  (see
"Contacting  TIAA,"  below).  You can  change  the  terms  of a  transfer,  cash
withdrawal, repurchase, 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 will delay the effective date of
some transactions until we receive additional documentation (see page 48).


Telephone Transactions

   
            You can use our Automated  Telephone  Service  ("ATS") to check your
account balance, transfer to TIAA's traditional annuity or CREF, and/or allocate
future premiums among the Real Estate Account,  TIAA's traditional  annuity, and
CREF.  (Beginning  later in 1996,  we expect that  participants  will be able to
execute  these  transactions  over  the  Internet.)  To use the  ATS you  need a
touch-tone phone. You will be asked to enter your Personal Identification Number
("PIN") and contract  number.  Please  contact us if you have not received a PIN
and we will send you one (see "Contacting TIAA," below). The ATS will prompt you
through whatever  transactions you select. We will use reasonable  procedures to
confirm that instructions  given by telephone are genuine.  All calls to the ATS
are recorded as a routine part of verification.
    


                                   - 59 -

<PAGE>


Contacting TIAA

            We won't consider any notice, form, request, or payment to have been
received  by TIAA until it  reaches  our home  office:  Teachers  Insurance  and
Annuity  Association,  730 Third Avenue, New York, New York 10017-3206.  You can
ask questions by calling toll- free 1 800 842-2776.


Electronic Prospectus

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


Signature Requirements

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


Overpayment of Premiums

            If your employer  mistakenly sends more premiums on your behalf than
you're  entitled  to under your  employer's  retirement  plan or the IRC,  we'll
refund them to your  employer as long as we're  requested  to do so (in writing)
before you start  receiving  annuity  income.  Any time there's a question about
premium  refunds,  TIAA will rely on information  from your employer.  If you've
withdrawn or transferred the amounts involved from your  accumulation,  we won't
refund them.


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 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
Account, appropriate adjustments will be made.


                                   - 60 -

<PAGE>



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 Account will have the
right to make reduced payments or to withhold payments entirely until such proof
is received.


                          DISTRIBUTION OF THE CONTRACTS

   
            The contracts are offered continuously by the personnel of TIAA-CREF
Individual & Institutional Services, Inc. ("Services"), which is registered with
the Securities and Exchange  Commission (the "SEC") as a broker-dealer  and is a
member  of the  National  Association  of  Securities  Dealers,  Inc.  ("NASD").
Teachers Personal Investors  Services,  Inc. ("TPIS"),  which is also registered
with  the  SEC  and is a  member  of  the  NASD,  may  also  participate  in the
distribution of the contracts on a limited basis. As already noted, distribution
costs are covered by a deduction from the assets of the Account;  no commissions
are  paid  in  connection  with  the  distribution  of  the  contracts.   Anyone
distributing  the contracts must be a registered  representative  of Services or
TPIS,  whose  main  offices  are both at 730 Third  Avenue,  New York,  New York
10017-3206.
    


                               PERIODIC REPORTS

            As long as you have an accumulation in the Account, you 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 Real Estate
            Account credited to you during the quarter and in total;

      (3)   cash withdrawals from the Account during the quarter;

      (4)   any transfers between the Account and TIAA's  traditional annuity or
            CREF during the quarter;

      (5)   any  repurchase  or transfer to a funding vehicle other than TIAA or
            CREF  during  the quarter, if an amount remains in your accumulation
            after those transactions; and

      (6)   the amount applied to begin annuity payments during the quarter.


                                   - 61 -

<PAGE>


                               STATE REGULATION

   
            TIAA,  the Real Estate  Account,  and the  contracts  are subject to
regulation  by the New York  Insurance  Department  as well as by the  insurance
regulatory authorities of certain other states and jurisdictions.
    

            TIAA  and the Real  Estate  Account  must  file  with the NYID  both
quarterly and annual  statements.  The Account's books and assets are subject to
review and examination by the NYID at all times, and a full examination into the
affairs of the Account is made at least every five years.  In  addition,  a full
examination  of  the  Real  Estate  Account   operations  is  usually  conducted
periodically by some other states.


                                  LEGAL MATTERS

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


                                     EXPERTS

   
            The  financial  statements  of the Real  Estate  Account and certain
properties purchased by the Account included in this prospectus, the schedule to
such  financial  statements  and the financial  statements of TIAA  incorporated
herein by  reference  have been  audited by Deloitte & Touche  LLP,  independent
auditors,  as stated in their reports  which appear  herein or are  incorporated
herein by reference,  and have been so included or incorporated in reliance upon
the reports of such firm,  given upon their  authority as experts in  accounting
and auditing.
    


                                LEGAL PROCEEDINGS

            The assets of the Real  Estate  Account are not subject to any legal
actions.  TIAA is not involved in any legal action that we consider  material to
its obligations to the Real Estate Account.


                            ADDITIONAL INFORMATION

            A registration  statement  under the Securities Act of 1933 has been
filed with the SEC by TIAA on behalf of the Real Estate  Account  related to the
offering described in this prospectus.  This prospectus does not include all the
information set forth in the registration statement. The omitted information may
be obtained at the SEC's principal  office in Washington,  D.C., upon payment of
the prescribed fee.


                                   - 62 -

<PAGE>



            Further  information may be obtained from TIAA at Teachers Insurance
and  Annuity  Association  of  America,  730 Third  Avenue,  New York,  New York
10017-3206.


                             FINANCIAL STATEMENTS

   
            Audited financial  statements of the Real Estate Account and certain
properties purchased by the Account and condensed unaudited financial statements
of TIAA follow.  The full audited financial  statements of TIAA are incorporated
into  this  prospectus  by  reference, and are available upon request by calling
1 800 842-2733, extension 5509.
    

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


                                   - 63 -

<PAGE>




   
                          INDEX TO FINANCIAL STATEMENTS
                                                                            Page
TIAA REAL ESTATE ACCOUNT

Audited Financial Statements:

Report of Management Responsibility.........................................F-2

Report of Independent Auditors..............................................F-3

Statement of Assets and Liabilities -  December 31, 1995....................F-4

Statement of Operations (For Period
  from July 3, 1995 (commencement of operations)
  to December 31, 1995).....................................................F-5

Statement of Changes in Net Assets (For Period 
  from July 3, 1995 (commencement of operations) 
  to December 31, 1995).....................................................F-6

Statement of Cash Flows (For Period from  
  July 3, 1995 (commencement of operations) 
  to December 31, 1995).....................................................F-7

Notes to Financial Statements...............................................F-8

Statement of Investments - December 31, 1995................................F-14

Proforma Condensed Financial Statements:

Proforma Condensed Statement of Assets
  and Liabilities -- December 31, 1995......................................F-16

Proforma Condensed Statement of Operations (For Period
  from July 3, 1995 (commencement of operations)
  to December 31, 1995).....................................................F-16

Notes to Proforma Condensed Financial Statements ...........................F-17

The Greens at Metrowest Apartments and
  Brixworth-Atlanta Apartments:

Independent Auditors' Report................................................F-18

Combined Statement of Revenues and Certain Expenses
  (For Year Ended December 15, 1994)........................................F-19

Notes to Combined Statement of Revenues
  and Certain Expenses......................................................F-20

The Millbrook Collection and The
  Lynnwood Collection Retail Centers:

Independent Auditors' Report................................................F-21

Combined Statement of Revenues and Certain Expenses
  (For Year Ended December 15, 1995)........................................F-22

Notes to Combined Statement of Revenues
  and Certain Expenses......................................................F-23

TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

Condensed Unaudited Financial Statements....................................F-25

Supplemental Information to Condensed Unaudited Financial Statements........F-27
    





                                   F - 1

<PAGE>

TIAA (logo)
- --------------------------------------------------------------------------------
                       REPORT OF MANAGEMENT RESPONSIBILITY

To the Participants of the
 TIAA Real Estate Account:

The  accompanying   financial   statements  of  the  TIAA  Real  Estate  Account
("Account") of Teachers  Insurance and Annuity  Association of America  ("TIAA")
are the  responsibility  of  TIAA's  management.  They  have  been  prepared  in
accordance with generally accepted accounting principles and have been presented
fairly and objectively in accordance with such principles.

TIAA has established and maintains a strong system of internal controls designed
to provide  reasonable  assurance  that  assets  are  properly  safeguarded  and
transactions   are   properly   executed   in   accordance   with   management's
authorization,  and to carry out the ongoing  responsibilities of management for
reliable  financial  statements.  In addition,  TIAA's  internal audit personnel
provide a continuing  review of the internal  controls and  operations  of TIAA,
including  its  separate  account  operations.  The internal  Auditor  regularly
reports to the Audit Committee of the TIAA Board of Trustees.

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

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


                                     (signature of John H. Biggs)
                      ----------------------------------------------------------
                                 Chairman and Chief Executive Officer



                                    (signature of Thomas W. Jones)
                      ----------------------------------------------------------
                         Vice Chairman, President and Chief Operating Officer



                                   (signature of Richard L. Gibbs)
                      ----------------------------------------------------------
                      Executive Vice President and Principal Accounting Officer




                                     F - 2
<PAGE>

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

                         REPORT OF INDEPENDENT AUDITORS

To the Participants of the
 TIAA Real Estate  Account 
 and the Board of Trustees of 
 Teachers  Insurance  and Annuity Association of America:

We have audited the accompanying statement of assets and liabilities of the TIAA
Real Estate Account ("Account") of Teachers Insurance and Annuity Association of
America  ("TIAA"),  including the statement of  investments,  as of December 31,
1995, and the related  statements of operations,  changes in net assets and cash
flows for the period July 3, 1995  (commencement  of operations) to December 31,
1995. These financial  statements are the  responsibility of TIAA's  management.
Our responsibility is to express an opinion on the financial statements based on
our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. Our procedures included
confirmation of securities  owned at December 31, 1995, by  correspondence  with
the 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
audit provides a reasonable basis for our opinion.

In our  opinion,  such  financial  statements  present  fairly,  in all material
respects,  the  financial  position of the Account as of December 31, 1995,  the
results of its operations,  the changes in its net assets and its cash flows for
the  above-stated  period,  in conformity  with  generally  accepted  accounting
principles.

Investments  in real estate  properties are stated at fair value at December 31,
1995, as discussed in Note 2 to the financial statements.  Determination of fair
value  involves  subjective  judgment  because the actual  market  value of real
estate can be  determined  only by  negotiation  between  the parties in a sales
transaction.

DELOITTE & TOUCHE LLP

New York, New York
March 8, 1996


[logo]
- ---------------
Deloitte Touche
Tohmatsu
International
- ---------------


                                     F - 3
<PAGE>


                            TIAA REAL ESTATE ACCOUNT
                       STATEMENT OF ASSETS AND LIABILITIES
                                DECEMBER 31, 1995

<TABLE>
<S>                                                                                                    <C>
ASSETS
   Investments, at value:
     Real estate properties (Cost: $43,989,665)......................................................  $ 43,989,665
     Marketable securities
     (Amortized cost: $73,972,831)...................................................................    73,992,569
   Cash..............................................................................................       396,787
   Receivable from securities transactions...........................................................    23,150,000
   Other.............................................................................................     1,648,400
                                                                                                       ------------

                                                                                       TOTAL ASSETS     143,177,421
                                                                                                       ------------
LIABILITIES
   Payable for securities transactions...............................................................    22,788,035
   Other.............................................................................................       131,041
                                                                                                       ------------
                                                                                  TOTAL LIABILITIES      22,919,076
                                                                                                       ------------

NET ASSETS  -  Accumulation Fund.....................................................................  $120,258,345
                                                                                                       ============
NUMBER OF ACCUMULATION UNITS
 OUTSTANDING--Notes 6 and 7..........................................................................     1,172,498
                                                                                                          =========
NET ASSET VALUE, PER ACCUMULATION UNIT--Note 6.......................................................       $102.57
                                                                                                            =======

</TABLE>



                       See notes to financial statements.

                                      F - 4

<PAGE>

                            TIAA REAL ESTATE ACCOUNT
                             STATEMENT OF OPERATIONS
            FOR THE PERIOD JULY 3, 1995 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1995
   
<TABLE>
<S>                                                                                                         <C>
INVESTMENT INCOME
   Income:
     Real estate income, net:
       Rental income......................................................................................  $  165,762
                                                                                                            ----------
       Real estate property level expenses and taxes:
         Operating expenses...............................................................................      29,173
         Real estate taxes................................................................................      14,659
                                                                                                            ----------
                                                     Total real estate property level expenses and taxes        43,832
                                                                                                            ----------
                                                                                 Real estate income, net       121,930

     Interest.............................................................................................   2,820,229
     Dividends............................................................................................       8,671
                                                                                                            ----------
                                                                                            TOTAL INCOME     2,950,830
                                                                                                            ----------
   Expenses--Note 3:
     Investment advisory..................................................................................     228,136
     Administrative.......................................................................................      66,320
     Mortality and expense risk charges...................................................................       8,291
     Liquidity guarantee charges..........................................................................       8,291
                                                                                                            ----------
                                                                                          TOTAL EXPENSES       311,038
     Fees paid indirectly.................................................................................        (605)
                                                                                                            ----------
                                                                                            NET EXPENSES       310,433
                                                                                                            ----------
                                                                                  INVESTMENT INCOME, NET     2,640,397
                                                                                                            ----------
REALIZED AND UNREALIZED
   GAIN ON INVESTMENTS
     Net realized gain on investments.....................................................................      15,865
     Net change in unrealized appreciation
       on investments ....................................................................................      19,738
                                                                                                            ----------
                                                         NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS        35,603
                                                                                                            ----------
                                                    NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS    $2,676,000
                                                                                                            ==========

</TABLE>
    
                       See notes to financial statements.


                                      F - 5

<PAGE>


                            TIAA REAL ESTATE ACCOUNT
                       STATEMENT OF CHANGES IN NET ASSETS
            FOR THE PERIOD JULY 3, 1995 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1995


<TABLE>
<S>                                                                                                         <C>
FROM OPERATIONS
   Investment income, net.................................................................................  $  2,640,397
   Net realized gain on investments.......................................................................        15,865
   Net change in unrealized appreciation
     on investments.......................................................................................        19,738
                                                                                                            ------------
                                                                              NET INCREASE IN NET ASSETS
                                                                               RESULTING FROM OPERATIONS       2,676,000
                                                                                                            ------------
FROM PARTICIPANT TRANSACTIONS
   TIAA seed money contributed--Note 1....................................................................   100,000,000
   Premiums...............................................................................................       500,421
   Disbursements and transfers:
     Net transfers from TIAA..............................................................................     2,901,675
     Net transfers from CREF Accounts.....................................................................    14,204,597
     Annuity and other periodic payments..................................................................          (718)
     Withdrawals..........................................................................................       (23,630)
                                                                                                             ------------
                                                                        INCREASE IN NET ASSETS RESULTING
                                                                           FROM PARTICIPANT TRANSACTIONS      117,582,345
                                                                                                             ------------
                                                                              NET INCREASE IN NET ASSETS      120,258,345
NET ASSETS
   Beginning of period....................................................................................        -      
                                                                                                             ------------

   End of period..........................................................................................   $120,258,345
                                                                                                             ============

</TABLE>


                       See notes to financial statements.

                                      F - 6

<PAGE>

                            TIAA REAL ESTATE ACCOUNT
                             STATEMENT OF CASH FLOWS
            FOR THE PERIOD JULY 3, 1995 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1995


<TABLE>
<S>                                                                                                         <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net increase in net assets
     resulting from operations............................................................................  $  2,676,000
   Adjustments to reconcile net increase
     in net assets resulting from operations
     to net cash used in operating activities:
       Increase in investments............................................................................  (117,982,234)
       Increase in receivable from securities transactions................................................   (23,150,000)
       Increase in other assets...........................................................................    (1,648,400)
       Increase in payable for securities transactions....................................................    22,788,035
       Increase in other liabilities......................................................................       131,041
                                                                                                            ------------
                                                                   NET CASH USED IN OPERATING ACTIVITIES    (117,185,558)
                                                                                                            ------------
CASH FLOWS FROM PARTICIPANT TRANSACTIONS
   TIAA seed money contributed............................................................................   100,000,000
   Premiums...............................................................................................       500,421
   Disbursements and transfers:
     Net transfers from TIAA..............................................................................     2,901,675
     Net transfers from CREF Accounts.....................................................................    14,204,597
     Annuity and other periodic payments..................................................................          (718)
     Withdrawals..........................................................................................       (23,630)
                                                                                                            ------------
                                                           NET CASH PROVIDED BY PARTICIPANT TRANSACTIONS     117,582,345
                                                                                                            ------------

                                                                                    NET INCREASE IN CASH         396,787
CASH

   Beginning of period....................................................................................          -
                                                                                                            ------------
   End of period..........................................................................................  $    396,787
                                                                                                            ============

</TABLE>

                       See notes to financial statements.

                                      F - 7

<PAGE>

                            TIAA REAL ESTATE ACCOUNT
                          NOTES TO FINANCIAL STATEMENTS

Note 1--Organization

The TIAA Real Estate Account  ("Account") is a segregated  investment account of
Teachers  Insurance  and  Annuity   Association  of  America  ("TIAA")  and  was
established by resolution of TIAA's Board of Trustees on February 22, 1995 under
the insurance laws of the State of New York for the purpose of funding  variable
annuity contracts issued by TIAA.

The Account commenced  operations on July 3, 1995 with a $100,000,000 seed money
investment by TIAA. TIAA purchased  1,000,000  Accumulation Units in the Account
and such Units share in the pro rata  investment  experience  of the Account and
are subject to the same valuation procedures and expense deductions as all other
Accumulation  Units of the Account.  The initial  registration  statement of the
Account filed by TIAA with the Securities and Exchange Commission ("Commission")
under the  Securities  Act of 1933  became  effective  on October  2, 1995.  The
Account  began to offer  Accumulation  Units and Annuity  Units to  participants
other than TIAA  starting  October 2, and  November  1, 1995,  respectively.  At
December 31, 1995, amounts retained by TIAA in the Account remained at 1,000,000
units with a total value of $102,565,900.

TIAA will redeem a portion of its seed money  Accumulation Units monthly (at the
net asset value at the time of  redemption),  according to a five year repayment
schedule approved by the State of New York Insurance  Department.  This schedule
requires TIAA to begin redeeming the seed money Accumulation Units on October 2,
1997,  or on the date the Account's  assets first reach $200 million,  whichever
comes first.

The investment  objective of the Account is a favorable long-term rate of return
primarily  through  rental  income and  capital  appreciation  from real  estate
investments   owned  by  the   Account.   The   Account   will  also  invest  in
publicly-traded  securities and other instruments to maintain adequate liquidity
for operating expenses and capital expenditures and to make benefit payments.

TIAA employees, under the direction of TIAA's Board of Trustees and its Mortgage
Committee,  manage the investment of the Account's assets pursuant to investment
management  procedures  adopted  by TIAA  for  the  Account.  TIAA's  investment
management  decisions  for the Account  are  subject to review by the  Account's
independent  fiduciary,  Institutional  Property  Consultants,  Inc.  TIAA  also
provides  all  portfolio  accounting  and  related  services  for  the  Account.
TIAA-CREF Individual & Institutional Services,  Inc. ("Services"),  a subsidiary
of TIAA which is  registered  with the  Commission as a  broker-dealer  and is a
member of the National

                                      F - 8

<PAGE>

Association  of  Securities   Dealers,   Inc.,   provides   administrative   and
distribution  services  pursuant to a Distribution and  Administrative  Services
Agreement with the Account.


Note 2--Significant Accounting Policies

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

Valuation of Real Estate  Properties:  Investments in real estate properties are
stated at fair value, as determined in accordance  with  procedures  approved by
the  Mortgage  Committee  of the Board of Trustees  and in  accordance  with the
responsibilities  of the Board as a whole;  accordingly,  the  Account  does not
record  depreciation.  Fair value for real estate  properties  is defined as the
most probable price for which a property will sell in a competitive market under
all conditions  requisite to a fair sale.  Determination  of fair value involves
subjective  judgement  because  the actual  market  value of real  estate can be
determined only by negotiation between the parties in a sales transaction.  Real
estate  properties owned by the Account are initially valued at their respective
purchase  prices  (including  acquisition  costs).   Subsequently,   independent
appraisers  will  value each real  estate  property  at least  once a year.  The
independent  fiduciary must approve all independent  appraisers that the Account
uses. The  independent  fiduciary can also require  additional  appraisals if it
believes that a property's  value has changed  materially or otherwise to assure
that the Account is valued  correctly.  TIAA will perform a valuation  review of
each real  estate  property on a  quarterly  basis and will update the  property
value if it  believes  that the  value of the  property  has  changed  since the
previous  valuation review or appraisal.  The independent  fiduciary will review
and approve any such  valuation  adjustments  which  exceed  certain  prescribed
limits.  TIAA will  continue to use the revised value to calculate the Account's
net asset value until the next valuation review or appraisal.

Valuation of Marketable  Securities:  Equity  securities listed or traded on any
United States national securities exchange are valued at the last sales price as
of the close of the principal  securities  exchange on which such securities are
traded  or, if there is no sale,  at the mean of the last bid and asked  prices.
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 the  Mortgage
Committee of the Board of Trustees and in accordance  with the  responsibilities
of the Board as a whole.

                                      F - 9

<PAGE>

Accounting for Investments: Real estate transactions are accounted for as of the
date on which the purchase or sale  transactions for the real estate  properties
close  (settlement  date).  Rent from real  estate  properties  consists  of all
amounts earned under tenant operating leases, including base rent, recoveries of
real estate  taxes and other  expenses  and charges for  miscellaneous  services
provided to tenants.  Rental income is recognized in accordance with the billing
terms of the lease agreements. The Account bears the direct expenses of the real
estate  properties owned.  These expenses include,  but are not limited to, fees
paid  to  local  property  management  companies,   property  taxes,  utilities,
maintenance, repairs, insurance and other operating and administrative costs. An
estimate of the net operating  income  earned from each real estate  property is
accrued by the Account on a daily basis and such  estimates are adjusted as soon
as actual  operating  results are determined.  Realized gains and losses on real
estate transactions are accounted for under the specific identification method.

Securities  transactions  are  accounted for as of the date the  securities  are
purchased or sold (trade date).  Interest  income is recorded as earned and, for
short-term   money  market   instruments,   includes  accrual  of  discount  and
amortization of premium.  Dividend  income is recorded on the ex-dividend  date.
Realized  gains and losses on security  transactions  are  accounted  for on the
average cost basis.

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


Note 3--Management Agreements

All services  necessary for the operation of the Account are provided,  at cost,
by TIAA and  Services.  TIAA  provides  investment  management  services for the
Account, while distribution and administrative services are provided by Services
in accordance with a Distribution and Administrative  Services Agreement between
the Account  and  Services.  TIAA also  provides a  liquidity  guarantee  to the
Account,  for a fee,  to ensure  that funds are  available  to meet  participant
transfer and cash withdrawal requests in the event that the Account's cash flows
and  liquid  investments  are  insufficient  to fund  such  requests.  TIAA also
receives a fee for assuming certain mortality and expense risks.

Fee  payments  are made from the Account on a daily  basis to TIAA and  Services
according to formulas  established  each year with the  objective of keeping the
fees as close as possible to the  Account's  actual  expenses.  Any  differences
between actual expenses and daily charges are adjusted quarterly.

                                     F - 10

<PAGE>

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


Note 4--Real Estate Properties

Had the Account's real estate  properties  been acquired at the beginning of the
current  period (July 3, 1995),  rental  income and real estate  property  level
expenses  and  taxes  would  have  increased  by  approximately  $2,538,000  and
$889,000,  respectively.  In addition,  interest  income would have decreased by
approximately  $1,082,000.  Accordingly,  the  total  pro  forma  effect  on the
Account's  net  investment  income would have been an increase of  approximately
$567,000,  if the real estate  properties  had been acquired at the beginning of
the period.


Note 5--Leases

The Account's real estate properties are leased to tenants under operating lease
agreements which expire on various dates through 2015.  Aggregate minimum annual
rentals for the properties owned,  excluding short-term  residential leases, are
as follows:

         Years Ending
         December 31,
         ------------
         1996                                        $ 1,653,336
         1997                                          1,653,336
         1998                                          1,638,541
         1999                                          1,513,600
         2000                                          1,461,217
         Thereafter                                    7,673,670
                                                     -----------
           Total                                     $15,593,700
                                                     ===========


Certain leases provide for additional  rental amounts based upon the recovery of
actual operating expenses in excess of specified base amounts.


                                       F - 11

<PAGE>

Note 6--Condensed Financial Information

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

<TABLE>
<CAPTION>
                                                                                                       July 3, 1995
                                                                                                      (Commencement
                                                                                                  of Operations) to
                                                                                                  December 31, 1995
                                                                                                 ------------------
<S>                                                                                                     <C>

Per Accumulation Unit Data:
  Rental income.......................................................................................  $  0.159
  Real estate property level expenses and taxes.......................................................     0.042
                                                                                                        --------
                                                                               Real estate income, net     0.117
  Dividends and interest..............................................................................     2.716
                                                                                                        --------
                                                                                          Total income     2.833
  Expense charges (1).................................................................................     0.298
                                                                                                        --------

                                                                                Investment income, net     2.535
  Net realized and unrealized gain on investments.....................................................     0.031
                                                                                                        --------
Net increase in Accumulation Unit Value...............................................................     2.566

Accumulation Unit Value:
  Beginning of period..................................................................................  100.000
                                                                                                        --------
  End of period........................................................................................ $102.566
                                                                                                        ========



Cumulative total return................................................................................    2.57%
Ratios to Average Net Assets:
  Expenses (1).........................................................................................    0.30%
  Investment income, net...............................................................................    2.51%
Portfolio turnover rate...............................................................................        0%
Thousands of Accumulation Units outstanding
  at end of period.....................................................................................    1,172

</TABLE>

(1) Expense charges per  Accumulation  Unit and the expense ratio to Average Net
Assets  exclude real estate  property  level  operating  expenses and taxes.  If
included,  the  expense  charge  per  Accumulation  Unit would be $0.340 and the
expense ratio to Average Net Assets would be 0.34%.


                                     F - 12

<PAGE>

Note 7--Accumulation Units

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

                                                                    July 3, 1995
                                                                   (Commencement
                                                               of Operations) to
                                                               December 31, 1995
                                                               -----------------

Accumulation Units:
 Credited for premiums and TIAA seed money investment.........        1,004,905
 Credited for net transfers and disbursements.................          167,593

Outstanding:
 Beginning of period..........................................              -  
                                                                      ---------
 End of period................................................        1,172,498
                                                                      =========

Note 8--Commitments

During the normal course of business,  the Account enters into  discussions  and
agreements to purchase or sell real estate properties.  As of December 31, 1995,
the Account had  outstanding  commitments  to  purchase  real estate  properties
(subject to various  closing  conditions)  of  $23,550,000.  Of that  amount,  a
purchase of real estate  property  totalling  $10,050,000 was closed on February
27, 1996.

                                     F - 13

<PAGE>

                            TIAA REAL ESTATE ACCOUNT
                            STATEMENT OF INVESTMENTS
                                DECEMBER 31, 1995



REAL ESTATE PROPERTIES--37.28%

Location                Description                                     Value
- --------                -----------                                  -----------
Fridley, Minnesota(1)   Industrial building......................... $ 4,166,787

Orlando, Florida(1)     Apartments..................................  12,490,895

El Paso, Texas(2)       Industrial building.........................   4,431,166

Atlanta, Georgia(1)     Apartments..................................  15,574,647

Ocoee, Florida(1)       Shopping center.............................   7,326,170
                                                                     -----------


         TOTAL REAL ESTATE PROPERTIES
          (Cost $43,989,665)........................................  43,989,665
                                                                      ----------

(1) Fee interest
(2) Leasehold interest

   
MARKETABLE SECURITIES--62.72%

REAL ESTATE INVESTMENT TRUST--.37%:

Shares         Issuer                                                   Value
- ------         ------                                                  --------
15,000   Reckson Associates Realty................................      440,625
                                                                       --------
         TOTAL REAL ESTATE INVESTMENT TRUST
         (Cost $402,000)..........................................      440,625
                                                                       --------
    

                       See notes to financial statements.

                                     F - 14

<PAGE>

   
COMMERCIAL PAPER--18.17%:

Par Value      Issuer                                                  Value
- ---------      ------                                              ------------
14,360,000     AT&T Capital Corporation
                5.64% 02/01/96...................................  $ 14,285,025
 7,150,000     Corporate Asset Funding Company, Inc.
                5.80% 01/02/96...................................     7,148,022
                                                                   ------------
         TOTAL COMMERCIAL PAPER
          (Amortized cost $21,439,106)...........................    21,433,047
                                                                   ------------
    

GOVERNMENT AGENCIES--44.18%:

 5,930,000  Federal Home Loan Bank
            5.60% 01/08/96.......................................     5,922,505
15,700,000  Federal Home Loan Bank
            5.48% 01/22/96.......................................    15,645,015
 5,000,000  Federal Home Loan Bank
            5.38% 02/22/96.......................................     4,958,793
25,670,000  Federal National Mortgage Association
            5.67% 01/19/96.......................................    25,592,584
                                                                     ----------
         TOTAL GOVERNMENT AGENCIES
          (Amortized cost $52,131,725)...........................    52,118,897
                                                                     ----------

TOTAL MARKETABLE SECURITIES
 (Amortized cost $73,972,831)....................................    73,992,569
                                                                   ------------
TOTAL INVESTMENTS
 (Amortized cost $117,962,496)...................................  $117,982,234
                                                                   ============



                       See notes to financial statements.

                                     F - 15
<PAGE>
   
                            TIAA REAL ESTATE ACCOUNT

                               PROFORMA CONDENSED
                 STATEMENT OF ASSETS AND LIABILITIES (Unaudited)
                                DECEMBER 31, 1995
<TABLE>
<CAPTION>
                                                              Proforma
                                              Historical     Adjustments       Proforma
                                              ----------     -----------       --------
<S>                                          <C>             <C>             <C>
ASSETS
 Investments, at value:
  Real estate properties ....................$ 43,989,665    $23,520,946 (a) $ 67,510,611
  Marketable securities .....................  73,992,569    (23,520,946)(a)   50,471,623
 Other ......................................  25,195,187                      25,195,187
                                             ------------    -----------     ------------

TOTAL ASSETS ................................ 143,177,421          -          143,177,421

LIABILITIES .................................  22,919,076          -           22,919,076
                                             ------------    -----------     ------------

NET ASSETS - Accumulation Fund ..............$120,258,345    $     -         $120,258,345
                                             ============    ===========     ============
</TABLE>

                            TIAA REAL ESTATE ACCOUNT
                               PROFORMA CONDENSED
                       STATEMENT OF OPERATIONS (Unaudited)
            FOR THE PERIOD JULY 3, 1995 (COMMENCEMENT OF OPERATIONS)
                              TO DECEMBER 31, 1995
<TABLE>
<CAPTION>
                                                               Proforma
                                               Historical     Adjustments       Proforma
                                               ----------     -----------       --------
<S>                                           <C>             <C>             <C>
INVESTMENT INCOME
 Income:
  Real estate income, net:
   Rental income .............................$    165,762    $ 3,573,016 (b) $  3,738,778
   Real estate property level                  -----------     -----------     ------------
       expenses and taxes:
    Operating expenses .......................      29,173        879,547 (b)      908,720
    Real estate taxes ........................      14,659        337,947 (b)      352,606
                                               -----------    -----------     ------------
  Total real estate property
   level expenses and taxes ..................      43,832      1,217,494        1,261,326
                                               -----------    -----------     ------------
  Real estate income, net ....................     121,930      2,355,522        2,477,452
  Interest and dividends .....................   2,828,900     (1,702,630)(c)    1,126,270
                                               -----------    -----------     ------------
TOTAL INCOME .................................   2,950,830        652,892        3,603,722

EXPENSES .....................................     310,433          -              310,433
                                               -----------    -----------     ------------
INVESTMENT INCOME-NET ........................   2,640,397        652,892        3,293,289

NET REALIZED AND UNREALIZED
 GAIN ON INVESTMENTS .........................      35,603          -               35,603
                                               -----------    -----------     ------------

NET INCREASE IN NET ASSETS
 RESULTING FROM OPERATIONS ...................$  2,676,000    $   652,892     $  3,328,892
                                              ============    ===========     ============
</TABLE>

                                     F - 16
<PAGE>

                            TIAA REAL ESTATE ACCOUNT
                NOTES TO PROFORMA CONDENSED FINANCIAL STATEMENTS

Note 1--Purpose

The proforma condensed  statement of assets and liabilities has been prepared in
order to reflect the TIAA Real Estate  Account  ("Account")  assuming  that real
estate  properties  purchased during the period January 1, 1996 through the date
of this  prospectus  were  purchased  as of  December  31,  1995.  The  proforma
condensed  statement  of  operations  has been  prepared in order to reflect the
Account  assuming that all real estate  properties  purchased  during the period
July 3, 1995  (commencement  of operations) to the date of this  prospectus were
owned for the period July 3, 1995 through December 31, 1995.

Note 2--Management's Assumptions

The following  assumptions  were made in preparing the proforma  adjustments  to
reflect the purpose described in Note 1.

Proforma Condensed Statement of Assets and Liabilities

(a) To record the cost of the properties  purchased during the period January 1,
1996 through the date of this prospectus assuming such properties were purchased
as of December 31, 1995.

Proforma Condensed Statement of Operations

(b) To record the rental income and real estate  property  level expenses of the
real estate properties purchased during the period July 3, 1995 through the date
of this  prospectus  assuming such  properties were owned for the period July 3,
1995 through December 31, 1995.

(c) To record the decrease in the interest and dividend  income  resulting  from
having less cash invested in  marketable  securities by assuming the real estate
properties  purchased  during  the  period  July  3,  1995  to the  date of this
prospectus had been purchased as of July 3, 1995.

                                      F-17
    
<PAGE>
   
[letterhead]

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

INDEPENDENT AUDITORS' REPORT

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

We have audited the combined  statement of revenues and certain  expenses of the
properties  known  as The  Greens  at  Metrowest  Apartments  ("Metrowest")  and
Brixworth-Atlanta Apartments ("Brixworth") (collectively,  the "Properties") for
the year ended December 15, 1994. This financial statement is the responsibility
of TIAA Real Estate Account's  management.  Our  responsibility is to express an
opinion on this financial statement based on our audit.

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

The  accompanying  combined  statement  of  revenues  and certain  expenses  was
prepared  for the purpose of  complying  with the rules and  regulations  of the
Securities and Exchange Commission (for inclusion in the registration  statement
on Form S-1 of TIAA  Real  Estate  Account)  and as  described  in Note 2 is not
intended to be a complete presentation of the Properties' revenues and expenses.

In our opinion,  the financial  statement  referred to above presents fairly, in
all material  respects,  the combined statement of revenues and certain expenses
of the  Properties as described in Note 2 for the year ended  December 15, 1994,
in conformity with generally accepted accounting principles.

DELOITTE & TOUCHE LLP

New York, New York
March 8, 1996

[logo]
- ---------------
Deloitte Touche
Tohmatsu
International
- ---------------

                                      F-18

    
<PAGE>
   
THE GREENS AT METROWEST APARTMENTS AND
BRIXWORTH-ATLANTA APARTMENTS

Combined Statement of Revenues and Certain Expenses
Year Ended December 15, 1994

Revenues:
  Rental income                                    $3,673,718
  Other                                                89,066
                                                   ----------

         Total revenues                             3,762,784
                                                   ----------


Certain expenses:
  Building operating expenses                         653,459
  Real estate taxes                                   405,440
  Management fees                                     303,801
                                                   ----------

         Total expenses                             1,362,700
                                                   ----------

Revenues in excess of certain expenses             $2,400,084
                                                   ==========


See notes to combined statement of revenues and certain expenses.

                                      F-19
    
<PAGE>
   
THE GREENS AT METROWEST APARTMENTS AND
BRIXWORTH-ATLANTA APARTMENTS


Notes to Combined Statement of Revenues and Certain Expenses 
Year Ended December 15, 1994

1.  DESCRIPTION OF PROPERTIES

    The  combined  statement  of revenues  and certain  expenses  relates to the
    properties  known as The Greens at Metrowest  Apartments  ("Metrowest")  and
    Brixworth-Atlanta Apartments ("Brixworth") (collectively, the "Properties").
    Metrowest and Brixworth  were acquired on December 15, 1995 and December 28,
    1995, respectively, by TIAA Real Estate Account (the "Account").

2.  BASIS OF PRESENTATION

    The  accompanying  financial  statement is presented in conformity with Rule
    3-14  of  Regulation  S-X  of  the   Securities  and  Exchange   Commission.
    Accordingly,  the financial  statement is not  representative  of the actual
    operations for the year ended December 15, 1994 as certain  expenses,  which
    may not be comparable to the expenses  expected to be incurred in the future
    operations of the Properties have been excluded.  Expenses  excluded consist
    of  interest,  depreciation  and  amortization  and other costs not directly
    related to the future operations of the Properties.

3.  SIGNIFICANT ACCOUNTING POLICIES

    Rental Income - Rental income is recognized  when due in accordance with the
    terms of the respective leases.

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

 .  Building  Operating  Expenses - Expenses  consist  primarily  of  utilities,
    insurance,  security and safety,  cleaning and other rental  expenses of the
    Properties.

                                      F-20
    
<PAGE>
   
[letterhead]

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

INDEPENDENT AUDITORS' REPORT

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

We have audited the combined  statement of revenues and certain  expenses of the
properties  known as The  Millbrook  Collection  ("Millbrook")  and The Lynnwood
Collection Retail Centers ("Lynnwood") (collectively,  the "Properties") for the
year ended December 15, 1995. This financial  statement is the responsibility of
TIAA Real  Estate  Account's  management.  Our  responsibility  is to express an
opinion on this financial statement based on our audit.

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

The  accompanying  combined  statement  of  revenues  and certain  expenses  was
prepared  for the purpose of  complying  with the rules and  regulations  of the
Securities and Exchange Commission (for inclusion in the registration  statement
on Form S-1 of TIAA  Real  Estate  Account)  and as  described  in Note 2 is not
intended to be a complete presentation of the Properties' revenues and expenses.

In our opinion,  the financial  statement  referred to above presents fairly, in
all material  respects,  the combined statement of revenues and certain expenses
of the Properties as described in Note 2 for the year ended December 15, 1995 in
conformity with generally accepted accounting principles.

DELOITTE & TOUCHE LLP

New York, New York
April 12, 1996

[logo]
- ---------------
Deloitte Touche
Tohmatsu
International
- ---------------

                                      F-21
    
<PAGE>
   
THE MILLBROOK COLLECTION AND
THE LYNNWOOD COLLECTION RETAIL CENTERS

Combined Statement of Revenues and Certain Expenses
Year Ended December 15, 1995
 

Revenues:
  Rental income                                       $1,403,947
  Other                                                  364,641
                                                      ----------

         Total revenues                                1,768,588
                                                      ----------


Certain expenses:
  Building operating expenses                            348,117
  Real estate taxes                                      146,537
  Management fees                                         79,539
                                                      ----------

         Total expenses                                  574,193
                                                      ----------

Revenues in excess of certain expenses                $1,194,395
                                                      ==========



See notes to combined statement of revenues and certain expenses.

                                      F-22
    
<PAGE>
   
THE MILLBROOK COLLECTION AND
THE LYNNWOOD COLLECTION RETAIL CENTERS


Notes to Combined Statement of Revenues and Certain Expenses
Year Ended December 15, 1995


1.  DESCRIPTION OF PROPERTIES

    The  combined  statement  of revenues  and certain  expenses  relates to the
    properties known as The Millbrook Collection  ("Millbrook") and The Lynnwood
    Collection Retail Centers  ("Lynnwood")  (collectively,  the  "Properties").
    Millbrook and Lynnwood, located in Raleigh, North Carolina, were acquired on
    March 29, 1996 by TIAA Real Estate Account (the "Account").

2.  BASIS OF PRESENTATION

    The  accompanying  financial  statement is presented in conformity with Rule
    3-14  of  Regulation  S-X  of  the   Securities  and  Exchange   Commission.
    Accordingly,  the financial  statement is not  representative  of the actual
    operations for the year ended December 15, 1995 as certain  expenses,  which
    may not be comparable to the expenses  expected to be incurred in the future
    operations of the Properties have been excluded.  Expenses  excluded consist
    of  depreciation,  amortization,  ground lease, and other costs not directly
    related to the future operations of the Properties.

3.  SIGNIFICANT ACCOUNTING POLICIES

    Rental Income - Rental income is recognized  when due in accordance with the
    terms of the respective leases.

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

    Building  Operating  Expenses - Expenses  consist  primarily  of  utilities,
    insurance,  security and safety,  cleaning and other rental  expenses of the
    Properties.


                                      F-23
    
<PAGE>
   
4.  LEASES

    At December  15, 1995, future minimum base rentals to be received for fiscal
    years ending 1996 through 2000, and the aggregate amount  thereafter,  under
    noncancellable operating leases in effect are as follows:


    1996                                              $ 1,285,984 
    1997                                                1,191,705 
    1998                                                1,054,190 
    1999                                                  905,454 
    2000                                                  820,880 
    Aggregate amount thereafter                         8,300,455 
                                                      -----------
                                                      $13,558,668
                                                      ===========

    Rental  income  from  one  tenant,  which  operates  a  supermarket  in each
    property,  amounted to approximately  46% of the total rental income for the
    year ended December 15, 1995.

5.  MANAGEMENT FEES

    In accordance with the terms of the management agreement, the Properties pay
    a monthly  management fee based on 5% of total monthly  collections from the
    Properties'  tenants.  These monthly  collections  include base rent, common
    area  maintenance,  real estate taxes,  insurance,  and other  miscellaneous
    income.

                                      F-24
    
<PAGE>
   
              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                    CONDENSED UNAUDITED FINANCIAL STATEMENTS

           (Condensed unaudited financial statements have been derived
      from audited financial statements which are available upon request.)


TIAA Condensed Balance Sheets
as of December 31
                                                       (in thousands)

ASSETS                                               1995               1994
- -----------------------------------------------------------------------------
Bonds                                         $48,835,831        $43,778,518
Mortgages                                      21,000,279         20,216,879
Real estate                                     7,013,053          7,075,385
Stocks                                            223,028            163,284
Other long-term investments                       476,804            383,816
Cash and short-term investments                   713,051            431,446
Investment income due and accrued               1,118,708          1,073,386
Separate Account assets                           209,170             30,563
Other assets                                      204,689            194,557
                                              -----------        -----------
Total Assets                                  $79,794,613        $73,347,834
                                              ===========        ===========

LIABILITIES                                           
- -----------------------------------------------------------------------------
Policy and contract reserves                  $70,983,831        $65,656,735
Dividends declared for
   the following year                           1,493,744          1,382,681
Asset Valuation Reserve                         1,860,868          1,664,696
Interest Maintenance Reserve                      621,366            544,660
Separate Account liabilities                      106,512              5,293
Other liabilities                                 672,112            655,945
                                              -----------        -----------
Total Liabilities                             $75,738,433        $69,910,010
                                              -----------        -----------

CAPITAL & CONTINGENCY RESERVES
- -----------------------------------------------------------------------------
Capital                                       $     2,500        $     2,500
                                              -----------        -----------
Contingency reserves:
   For group life insurance                         7,762              6,822
   For investment losses,
   annuity and insurance
   mortality, and other risks                   4,045,918          3,428,502
                                              -----------        -----------
Total contingency reserves                      4,053,680          3,435,324
                                              -----------        -----------
Total Capital and
   Contingency Reserves                         4,056,180          3,437,824
                                              -----------        -----------
Total Liabilities, Capital
   and Contingency Reserves                   $79,794,613        $73,347,834
                                              ===========        ===========
    

                                     F - 25
<PAGE>


TIAA Condensed Statements of Operations and
Changes in Contingency Reserves for the Years
Ended December 31                                        (in thousands)

   
INCOME                                              1995                 1994
- ------------------------------------------------------------------------------
Insurance and annuity
   premiums and deposits                      $2,854,600           $2,785,546
Transfers from CREF, net                         351,869              191,583
Annuity dividend additions                     1,943,614            1,844,417
Net investment income                          6,108,497            5,486,071
Supplementary contract considerations            150,976              105,000
                                             -----------          -----------
Total Income                                 $11,409,556          $10,412,617
                                             ===========          ===========


DISTRIBUTION OF INCOME
- ------------------------------------------------------------------------------
Policy and contract benefits                  $1,718,597           $1,538,302
Dividends                                      3,098,931            2,874,077
Increase in policy and contract reserves       5,329,040            5,043,786
Operating expenses                               241,795              216,465
Net transfers to separate accounts                92,995                4,271
Federal income taxes                               9,488                9,844
Other, net                                        (4,380)              (2,972)
Increase in contingency reserves                 923,090              728,844
                                             -----------          -----------
Total Distribution of Income                 $11,409,556          $10,412,617
                                             ===========          ===========


CHANGES IN CONTINGENCY RESERVES
- ------------------------------------------------------------------------------
From operations                                 $923,090             $728,844
Net realized capital loss on investments         (56,265)             (95,071)
Net unrealized capital gain (loss) on
   investments                                    52,706               38,907
Transfer to Interest Maintenance Reserve        (114,840)            (170,430)
Transfers from (to) the
   Asset Valuation Reserve:
       Required formula contribution            (302,387)            (249,405)
       Net capital losses absorbed               106,215              226,639
       Voluntary contribution                                        (193,508)
Increase in nonadmitted assets
   other than investments                           (803)             (22,195)
Change in valuation basis of
   policy reserves                                                      2,314
Other, net                                        10,640                1,522
                                              ----------           ----------
Net Change in Contingency Reserves               618,356              267,617
Contingency reserves at beginning of year      3,435,324            3,167,707
                                              ----------           ----------
Contingency Reserves at
   End of Year                                $4,053,680           $3,435,324
                                              ==========           ==========
    


                                      F-26

<PAGE>

              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
   
      SUPPLEMENTAL INFORMATION TO CONDENSED UNAUDITED FINANCIAL STATEMENTS

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 cost or market value.  Mortgages are
stated at amortized  cost, and  directly-owned  real estate at depreciated  cost
(net of  encumbrances).  Investments in wholly-owned  real estate  subsidiaries,
real estate limited  partnerships and securities limited partnerships are stated
at TIAA's equity in the net assets of the underlying entities.  Policy loans are
stated at outstanding  principal amounts.  All investments are stated net of any
permanent  impairments,  which are  determined  on an  individual  asset  basis.
Depreciation  is generally  computed over a 40 year period on the constant yield
method for properties  acquired prior to 1991, and on the  straight-line  method
for properties acquired thereafter.

ADDITIONAL INFORMATION:

                                                               1995      1994
                                                               ----      ----
     As a percentage of total bond investments:
        Below investment grade bonds                             5%        6%

     As a percentage of total mortgage investments:
        Below investment grade mortgage loans                    4%        5%
        Total mortgage investments in California                24%       26%
        Total mortgage investments in office buildings          41%       42%
        Total mortgage investments in shopping centers          31%       31%

     As a percentage of total real estate investments:
        Total real estate investments in Minnesota              12%       12%
        Total real estate investments in California             12%       12%
        Total real estate investments in office buildings       62%       60%

ASSET SWAP AND  INTEREST  RATE SWAP  CONTRACTS:  TIAA enters into asset swap and
interest rate swap contracts with counterparties. TIAA is exposed to the risk of
default   of  such   counterparties,   although   TIAA   does   not   anticipate
non-performance by the  counterparties.  At December 31, 1995 and 1994, TIAA had
interest rate swap contracts with commercial  banks related to $110,000,000  and
$105,000,000, respectively, par value of variable interest rate notes, and asset
swap  contracts   outstanding   related  to   $245,462,000   and   $115,211,000,
respectively, of investments denominated in foreign currencies.
    

                                      F-27

<PAGE>

                                  APPENDIX A

                            DESCRIPTION OF PROPERTIES


MULTI-FAMILY RESIDENTIAL COMPLEXES

Brixworth Apartments -- Atlanta, Georgia

            On December 28, 1995, the Account  purchased the fee interest (i.e.,
ownership of underlying  land and all buildings  and other  improvements  on the
land) in Brixworth Apartments, a first class garden apartment complex located in
Atlanta,  Georgia,  for a purchase price of  approximately  $15.6  million.  The
property is not subject to a mortgage.

            Brixworth   Apartments   was  built  in  1989  and  is   located  on
approximately 10.8 acres of land. The complex contains 271 one- and two- bedroom
apartment  units in 11 three story  buildings,  with each unit  containing  such
amenities as a washer and dryer and a patio or balcony.  Building  exteriors are
brick and wood. There are 420 parking spaces in the complex.  Residents have use
of an on-site  clubhouse,  which  includes a fitness  center and swimming  pool.
Brixworth Apartments is currently 97% occupied, and according to the Seller, has
experienced  between  93% and 97%  occupancy  over the prior  five year  period.
Average monthly rents are $699 per unit.  Rents are comparable with  competitive
communities  and are  not  subject  to  rent  regulation.  The  Account  will be
responsible for the expenses of operating the property.

            Brixworth  Apartments  is  located  in  northeast  Atlanta in DeKalb
County,  near several shopping  facilities and employment  centers.  Atlanta has
experienced positive population and employment growth over the last 15 years and
serves as the financial and  administrative  center for the southeastern  United
States.

The Greens at Metrowest Apartments -- Orlando, Florida

            On December 15, 1995, the Account  purchased the fee interest in The
Greens at  Metrowest,  a luxury  garden  apartment  complex  located in Orlando,
Florida,  for a purchase price of approximately  $12.5 million.  The property is
not subject to a mortgage.

            The Greens at Metrowest Apartments was built in 1990, and is located
on  approximately  16.7 acres of land. The complex consists of 200 one- and two-
bedroom  units  in 27 two  story  buildings,  with  each  unit  containing  such
amenities as a washer and dryer, a screened porch,  and, in many of the units, a
fireplace  and vaulted  ceilings.  Building  exteriors  are stucco with concrete
tiled roofs. There are 402 parking spaces in the complex.  Residents have use of
an on-site clubhouse, which includes an exercise facility and swimming pool. The
complex is currently 93% occupied,  with monthly 

                                      A - 1

<PAGE>

rents averaging $778 per unit. Rents are comparable with  competitive  complexes
and  are not subject to rent regulation. The Account will be responsible for the
expenses  of operating the property.

            The complex is located in the 1,800 acre master planned  development
of Metrowest  which  contains an 18 hole golf course.  Its  proximity to several
major  highways  gives  residents  easy  access to  Orlando's  major  employment
centers.  Orlando has experienced strong population and employment growth during
the last decade. While tourism and entertainment  account for 40% of local jobs,
the region's economy is diversifying by attracting "high-tech" industries and is
growing in importance as a warehouse and distribution location.

OFFICE BUILDINGS

Southbank Business Park - Phoenix, Arizona

            On February 27, 1996,  the Account  purchased  the fee interest in a
122,609 square foot office/service building in Phoenix,  Arizona, for a purchase
price  of  approximately  $10.05  million.  The  property  is not  subject  to a
mortgage.

            The  building,  completed in 1995, is located on  approximately  9.9
acres of land with 638 parking  spaces.  It is currently  100%  occupied by four
tenants in the service  industry,  with rents  averaging  $8.77 per square foot.
None of the leases  expire until the year 2000,  when leases on 65% of the space
expire;   those  leases  together   represent  total  annual  rent  payments  of
approximately  $684,907.  Although the terms vary under each lease,  most of the
expenses  for  operating  the property  are either  borne or  reimbursed  by the
tenants.

            The building is located within the Southbank  Business Park adjacent
to the Phoenix Airport and is easily  accessible from either side of the Phoenix
metropolitan  area. Phoenix has experienced  positive  population and employment
growth over the last 15 years.  Over 29% of its employment  base is comprised of
employees in the service industry.



                                     A - 2
<PAGE>

NEIGHBORHOOD SHOPPING CENTERS

   
The Lynnwood Collection -- Raleigh, North Carolina

         On March 29, 1996, the Real Estate Account  purchased the fee interest
in The Lynnwood Collection,  an 86,362 square foot neighborhood  shopping center
located in Raleigh,  North Carolina,  for a purchase price of approximately $6.5
million. The property is not subject to a mortgage.

         The center,  which was built in 1988, is located on approximately  10.3
acres of land and has space for 426 cars. It is currently  98% occupied,  and is
anchored  by a 52,337  square foot Kroger  supermarket,  a national  supermarket
chain. Rents average $12.72 per square foot.  Although the terms vary under each
lease,  most of the  expenses  for  operating  the  property are either borne or
reimbursed  by the  tenants.  Over the next  five  years,  leases  on 35% of the
center's  space  expire;  those  leases  together  represent  total  annual rent
payments of $362,749 in the year of their  expiration.  The Kroger lease expires
in the year 2015.

         The center is  located in north  Raleigh,  the  city's  primary  growth
corridor.  Raleigh is the capital of North Carolina and has  experienced  strong
population growth. As part of what is referred to as the "Research Triangle," it
has  attracted  major  business  and  industries  and has a large pool of highly
educated workers.

The Millbrook Collection -- Raleigh, North Carolina

         On March 29,  1996,  the  Account  purchased  the fee  interest  in The
Millbrook Collection, a 102,221 square foot neighborhood shopping center located
in Raleigh,  North Carolina, for a purchase price of approximately $6.7 million.
The property is not subject to a mortgage.

         The center,  which was built in 1988, is located on approximately  14.4
acres of land with space for 670 cars.  The center is currently 93% occupied and
is anchored by a 52,337 square foot Kroger supermarket. Rents average $10.84 per
square foot.  Although the terms vary under each lease, most of the expenses for
operating the property are either borne or  reimbursed by the tenants.  Over the
next five  years,  leases on 30% of the  center's  space  expire;  those  leases
together  represent  total annual rent payments of $310,249 in the year of their
expiration. The Kroger lease expires in the year 2015.

         The center is located within the city limits of Raleigh, North Carolina
in a  well-established  neighborhood.  The  Raleigh  area  is  discussed  in the
description of the Lynnwood Collection set forth above.
    


                                     A - 3
<PAGE>

Plantation Grove Shopping Center -- Ocoee, Florida

            On December  28,  1995,  the Account  purchased  the fee interest in
Plantation  Grove Shopping Center,  a 73,655 square foot  neighborhood  shopping
center located near Orlando, Florida, for a purchase price of approximately $7.3
million. The property is not subject to a mortgage.

            The center,  built in 1995, is located on  approximately 14 acres of
land with space for 401 cars.  It is currently 88% occupied and is anchored by a
47,955 square foot Publix  supermarket,  a regional  supermarket  chain.  Rents,
including a rent guarantee from the seller for the 12% of vacant space,  average
$10.00 per square foot.  Although  the terms vary under each lease,  most of the
expenses  for  operating  the property  are either  borne or  reimbursed  by the
tenants.  Over the next five years,  leases on 16% of the center's space expire;
those leases  together  represent  total annual rent payments of $162,900 in the
year of their expiration. The Publix lease expires in the year 2015.

            The Orlando,  Florida area is discussed  in the  description  of The
Greens at Metrowest Apartments set forth immediately above.

INDUSTRIAL PROPERTIES

   
            On November 22, 1995,  the Account  purchased  the fee interest in a
warehouse  property located near Minneapolis,  Minnesota for a purchase price of
approximately  $4.2 million.  Rents on the property,  including a rent guarantee
from the seller for the 20% of vacant  space,  average $3.80 per square foot. On
December 22, 1995, the Account purchased leasehold interests (i.e., interests in
the leases on the  underlying  land and  ownership  of the  buildings  and other
improvements on the land) in two warehouse  properties located in El Paso, Texas
for an aggregate purchase price of approximately $4.4 million dollars.  Rents on
the properties  average $2.71 per square foot, after payment of the ground rent.
Although the terms vary under each lease,  most of the  expenses  for  operating
each of the  properties  are either borne or reimbursed by the tenants.  None of
the properties are subject to a mortgage.
    

      Set forth below are further details relating to each facility:

                                                                       Lease
                        Building     Year       Current      Major     Expira-
Property                Size         Built      Occupancy    Tenants   tion Date
                        (sq. ft.)

Fridley,
Minnesota
 Industrial Blvd.       100,584      1995       80%         Packaging   2005
                                                            Materials,
                                                            Inc.

El Paso, Texas
 Butterfield warehouse   80,000      1980       100%        Rockwell    2000
 Zane Gray warehouse    103,600      1981       100%       D.J. Inc.    2003




                                   A - 4

<PAGE>



                                        APPENDIX B

                                    MANAGEMENT OF TIAA

            The Trustees and  principal  executive  officers of TIAA,  and their
principal occupations during the last five years, are as follows:

Trustees


David Alexander, 63.
American Secretary,  Rhodes Scholarship Trust, and Trustees'  Professor,  Pomona
College. Formerly, President, Pomona College, until 1991.


Marcus Alexis, 64.
Board of Trustees,  Professor  of Economics  and  Professor  of  Management  and
Strategy, Northwestern University.


A. Howard Amon, Jr., 68.
Retired Vice President and Director of Real Estate, J. C. Penney, Inc.


Jenne K. Britell, 53.
Executive Vice President, since June 1995, and Chief Lending Officer and General
Manager,  Mortgage Banking,  The Dime Savings Bank of New York, FSB, since 1993.
Formerly, Chairman and Chief Executive Officer, HomePower, Inc., from 1990 until
1993, and Chairman of the Management Board,  Polish-American Mortgage Bank, Inc.
(Warsaw), from June 1992 until April 1993.


Willard T. Carleton, 61.
Karl  L.  Eller   Professor   of  Finance,   College  of  Business   and  Public
Administration, University of Arizona.


Robert C. Clark, 52.
Dean and Royall Professor of Law, Harvard Law School, Harvard University.


Flora Mancuso Edwards, 51.
Professor  of English as a Second  Language,  Middlesex  County  College,  since
October 1995. Formerly, President, Middlesex County College until October 1995.


Estelle A. Fishbein, 61.
General  Counsel  of The Johns  Hopkins  University  since  1975.  Elected  Vice
President and General Counsel of the University, April 1991.


Frederick R. Ford, 60.
Executive Vice President and Treasurer, Purdue University.


Ruth Simms Hamilton, 58.
Professor,  Department of Sociology and Urban  Affairs  Programs,  and Director,
African Diaspora Research Project, Michigan State University.


                                      B - 1

<PAGE>

Dorothy Ann Kelly, O.S.U., 66.
President, College of New Rochelle.


Robert M. O'Neil, 61.
Professor of Law,  University  of Virginia and  Director,  The Thomas  Jefferson
Center for the Protection of Free Expression.


Leonard S. Simon, 59.
Chairman,  President and Chief Executive  Officer,  RCSB Financial,  Inc., since
September 1995.  Formerly,  Chairman and Chief Executive Officer,  The Rochester
Community Savings Bank, from 1984 until September 1995.


Ronald L. Thompson, 46.
Chairman  of the  Board  and  Chief  Executive  Officer,  Midwest  Stamping  Co.
Formerly, Chairman of the Board and President, The GR Group, until 1993.


Paul R. Tregurtha, 60.
Chairman,  Chief  Executive,  and  Director,  Mormac Marine  Group,  Inc.;  Vice
Chairman and Director,  The Interlake Steamship Company;  Chairman and Director,
Moran Transportation Company; and Chairman, MAC Acquisitions, Inc.


Charles J. Urstadt, 67.
Chairman and President, HRE Properties (a real estate investment trust).


   
William H. Waltrip, 58.
Chairman and Chief Executive  Officer,  Bausch & Lomb Inc.,  since January 1996.
Chairman and Chief Executive Officer,  Technology Solutions Company, since 1993.
Formerly, Chairman and Chief Executive Officer, Biggers Brothers, Inc., and Vice
Chairman, Unifax, from 1991 until 1993.
    

Officer-Trustees

John H. Biggs, 59.
Chairman  and Chief  Executive  Officer,  TIAA and CREF,  since 1993.  Formerly,
President and Chief Operating Officer, TIAA and CREF.


Thomas W. Jones, 46.
Vice Chairman, TIAA and CREF, since 1995. President and Chief Operating Officer,
TIAA and CREF,  since 1993.  Formerly,  Executive  Vice  President,  Finance and
Planning, TIAA and CREF.


   
Martin  L.  Leibowitz,  59.
Vice Chairman and Chief Investment Officer,  TIAA and CREF, since November 1995.
Executive  Vice  President,  TIAA and CREF,  from June  1995 to  November  1995.
Formerly,  Managing Director -- Director of Research and member of the Executive
Committee, Salomon Brothers, Inc.
    


                                    B - 2 

<PAGE>

Other Officers

Richard L. Gibbs, 49.
Executive  Vice  President,  TIAA and  CREF,  since  1993,  and Vice  President,
TIAA-CREF Investment  Management,  Inc. ("Investment  Management") and TIAA-CREF
Individual & Institutional  Services,  Inc. ("Services"),  since 1992; Executive
Vice President,  Teachers  Advisors,  ("Advisors")  since 1995.  Formerly,  Vice
President, Finance, TIAA and CREF.


Albert J. Wilson, 63.

Vice  President and Chief Counsel,  Corporate  Secretary,  TIAA and CREF,  since
1991. Formerly, Vice President,  Secretary,  and Associate General Counsel, TIAA
and CREF.


Richard J. Adamski, 53.

Vice President and Treasurer,  TIAA and CREF,  since March 1991;  Vice President
and Treasurer,  Investment  Management and Services,  since 1992; Vice President
and Treasurer,  Teachers Personal Investors Services,  Inc. and Advisors,  since
1994. Formerly, Treasurer, TIAA and CREF.




                                      B - 3

<PAGE>



                                          PART II

                         INFORMATION NOT REQUIRED IN A PROSPECTUS


<PAGE>




   
Item  13.  Other Expenses of Issuance and Distribution.

            The  following  reflects  an  estimate  of the  additional  expenses
associated with the issuance of the previously-registered  securities covered by
this post-effective amendment:

    Costs of printing and
      engraving                   $100,000
    Legal fees                      15,000
    Accounting fees                 35,000
    Miscellaneous                   10,000
                                  --------             
            TOTAL                 $160,000


Item 14.  Indemnification of Directors and Officers.

            Trustees, officers, and employees of TIAA may be indemnified against
liabilities  and expenses  incurred in such capacity  pursuant to Article Six of
TIAA's  bylaws (see  Exhibit  3(B)).  Article Six provides  that,  to the extent
permitted by law, TIAA will indemnify any person made or threatened to be made a
party to any action,  suit or  proceeding by reason of the fact that such person
is or was a trustee,  officer, or employee of TIAA or, while a trustee, officer,
or employee of TIAA,  served any other  organization  in any  capacity at TIAA's
request.  To the extent  permitted by law,  such  indemnification  could include
judgments, fines, amounts paid in settlement, and expenses, including attorney's
fees.  TIAA has in effect an insurance  policy that will indemnify its trustees,
officers, and employees for liabilities arising from certain forms of conduct.

            Insofar  as  indemnification   for  liabilities  arising  under  the
Securities Act of 1933 may be permitted to trustees,  officers,  or employees of
TIAA,  pursuant to the foregoing  provision or otherwise,  TIAA 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
trustee,  officer,  or employee in the successful defense of any action, suit or
proceeding) is asserted by a trustee,  officer,  or employee in connection  with
the securities being registered, TIAA 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 15.  Recent Sales of Unregistered Securities.


            On July 3, 1995, the Account issued 1,000,000  accumulation units to
TIAA,  at $100 per unit,  in  consideration  of TIAA's  $100,000,000  seed money
investment.  This transaction was exempt from registration under Section 4(2) of
the Securities Act of 1933.




                                     II - 1

<PAGE>


Item 16.  Exhibits and Financial Statement Schedules.

(a)   Exhibits

            (1)    Distribution  and  Administrative  Services  Agreement by and
                   between   TIAA   and  TIAA-CREF  Individual  &  Institutional
                   Services, Inc. (as amended)

            (3)    (A)  Charter of TIAA (as amended)
                   (B)  Bylaws of TIAA (as amended)

            (4)    (A)  Forms of RA, GRA, GSRA, SRA, and IRA Real Estate
                        Account Contract Endorsements
                   (B)  Forms of Income-Paying Contracts

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

            (10)   (A)  Independent  Fiduciary  Agreement by and among TIAA, the
                        Registrant,  and  Institutional  Property   Consultants,
                        Inc. (as amended)
                   (B)  Custodial  Services  Agreement  by  and between TIAA and
                        Morgan  Guaranty  Trust Company of New York with respect
                        to the Real Estate Account

            (23)   (A)  Opinion and Consent of Charles H. Stamm, Esquire
                        (filed as Exhibit 5)
                   (B)  Consent of Sutherland, Asbill & Brennan
                   (C)  Consent of Deloitte & Touche LLP

            (27)   Financial  Data  Schedule  of  the  Account's  Financial
                   Statements for the period ended December 31, 1995



(b)   Financial Statement Schedules

            Schedule III -- Real Estate Owned

            All other Schedules have been omitted because they are not required
under the related instructions or are inapplicable.

Item 17.  Undertakings.

                   The undersigned Registrant hereby undertakes:

             (1)   To file, during any period in which offers or sales are being
made, a post-effective amendment to this Registration Statement:
    


                                     II - 2

<PAGE>



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

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

            (iii) To  include  any material information with respect to the plan
            of   distribution  not  previously  disclosed  in  the  Registration
            Statement  or  any   material  change  to  such  information  in the
            Registration Statement.

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

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

   
             Following are the full audited financial  statements of TIAA, which
are  incorporated  by  reference  into  the  prospectus  found in Part I of this
Registration Statement.
    

                                     II - 3

<PAGE>

   
             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                     INDEX TO AUDITED FINANCIAL STATEMENTS

                               DECEMBER 31, 1995

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


Report of Management Responsibility ...................................... II-5

Report of Independent Auditors ........................................... II-6

Balance Sheets ........................................................... II-7

Statements of Operations ................................................. II-8

Statements of Changes in Contingency Reserves ............................ II-9

Statements of Cash Flows ................................................. II-10

Notes to Financial Statements ............................................ II-11

    





                                     II - 4
<PAGE>
   
[TIAA Logo]
- --------------------------------------------------------------------------------
                     REPORT OF MANAGEMENT RESPONSIBILITY

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

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

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

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

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

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

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


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



                                     II - 5
<PAGE>

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


                        REPORT OF INDEPENDENT AUDITORS


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

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

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

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

/s/Deloitte Touche LLP


March 12, 1996


[logo]
- ---------------
Deloitte Touche
Tohmatsu
International
- ---------------
                                     II - 6

<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                                 BALANCE SHEETS

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

                       See notes to financial statements.
                                  
                                     II - 7
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                            STATEMENTS OF OPERATIONS

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


                       See notes to financial statements.
                                  
                                     II - 8
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                  STATEMENTS OF CHANGES IN CONTINGENCY RESERVES

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

</TABLE>


                       See notes to financial statements.
                                  
                                     II - 9
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                            STATEMENTS OF CASH FLOWS

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


                       See notes to financial statements.
                                  
                                     II - 10
<PAGE>

            TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                        NOTES TO FINANCIAL STATEMENTS

Note 1--Organization

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

Note 2--Significant Accounting Policies

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

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

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

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

                                      II - 11

<PAGE>

            TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                  NOTES TO FINANCIAL STATEMENTS--(Continued)

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

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

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

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

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

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

                                     II - 12

<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

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

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

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

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

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

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

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

                                     II - 13

<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

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

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

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

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

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

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

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

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

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

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

                                     II - 14
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

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

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

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

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

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

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

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

                                     II - 15
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

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

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

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

                                     II - 16
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments

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

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

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

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

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

                                     II - 17
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Continued)

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

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

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

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

                                     II - 18
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Continued)

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

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


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

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

                                     II - 19
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Continued)

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

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

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

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

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

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

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

                                     II - 20
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Continued)

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

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

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

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

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

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

                                     II - 21
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 3--Investments--(Concluded)

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

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

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

Note 4--Investment Income and Capital Gains and Losses

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

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

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

                                     II - 22
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

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

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

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

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

<TABLE>
<CAPTION>
                                          1995           1994            1993
                                       -----------    -----------   --------------
<S>                                 <C>            <C>              <C>

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

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

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

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

                                     II - 23
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 5--Disclosures About Fair Value of Financial Instruments

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

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

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

                                     II - 24
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

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

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

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

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

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


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


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

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

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

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

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

                                     II - 25
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 6--Management Agreements

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

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

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

                                     II - 26
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Continued)

Note 7--Pension Plan and Postretirement Benefits

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

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

Note 8--Unconsolidated Subsidiaries and Other Affiliates

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

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

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

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

                                     II - 27
<PAGE>

             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                   NOTES TO FINANCIAL STATEMENTS--(Concluded)

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

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


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

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

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

Note 9--Contingencies

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

Note 10--Subsequent Event

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

                                     II - 28
    
<PAGE>

                                   SIGNATURES

   
            Pursuant to the  requirements  of the  Securities  Act of 1933,  the
registrant,  TIAA  Real  Estate  Account,  has  duly  caused  this  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in New York, New York, on the 24th day of April, 1996.
    


                            TIAA REAL ESTATE ACCOUNT

                              By: TEACHERS INSURANCE AND ANNUITY
                                       ASSOCIATION OF AMERICA


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




            Pursuant to the  requirements  of the Securities  Act of 1933,  this
Registration  Statement has been signed by the following  persons,  trustees and
officers  of  Teachers  Insurance  and Annuity  Association  of America,  in the
capacities and on the dates indicated.

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

  /s/ John H. Biggs
- ----------------------   Chairman of the Board and Chief Executive       4-24-96
John H. Biggs            Officer   (Principal   Executive  Officer)

  /s/ Thomas W. Jones
- ----------------------
Thomas W. Jones          Vice   Chairman,   President   and   Chief      4-24-96
                         Operating Officer (Principal Financial
                         Officer)  and  Trustee

  /s/ Richard L. Gibbs
- ----------------------
Richard L. Gibbs         Executive   Vice   President                    4-24-96
                         (Principal Accounting Officer)
    


                                    II - 29

<PAGE>


Signature of Trustee                Date     Signature of Trustee           Date
- --------------------                ----     --------------------           ----


   
  /s/ Martin L. Leibowitz        4-24-96       /s/ Frederick R. Ford     4-24-96
- -----------------------------                --------------------------
Martin L. Leibowitz                          Frederick R. Ford

  /s/ David Alexander            4-24-96                                        
- -----------------------------                --------------------------
David Alexander                              Ruth Simms Hamilton

  /s/ Marcus Alexis              4-24-96       /s/ Dorothy Ann Kelly     4-24-96
- -----------------------------                --------------------------
Marcus Alexis                                Dorothy Ann Kelly, O.S.U.

  /s/ A. Howard Amon, Jr.        4-24-96       /s/ Ronald L. Thompson    4-24-96
- -----------------------------                --------------------------
A. Howard Amon, Jr.                          Ronald L. Thompson

  /s/ Jenne K. Britell           4-21-96       /s/ Robert M. O'Neil      4-24-96
- -----------------------------                --------------------------
Jenne K. Britell                             Robert M. O'Neil

  /s/ Willard T. Carleton        4-24-96       /s/ Leonard S. Simon      4-24-96
- -----------------------------                --------------------------
Willard T. Carleton                          Leonard S. Simon

  /s/ Robert C. Clark            4-24-96       /s/ Paul R. Tregurtha     4-24-96
- -----------------------------                --------------------------
Robert C. Clark                              Paul R. Tregurtha

 /s/ Flora Mancuso Edwards       4-24-96       /s/ Charles J. Urstadt    4-24-96
- -----------------------------                --------------------------
Flora Mancuso Edwards                        Charles J. Urstadt

                                               /s/ William H. Waltrip    4-24-96
- -----------------------------                --------------------------
Estelle A. Fishbein                          William H. Waltrip
    

                                    II - 30



<PAGE>


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


                         REPORT OF INDEPENDENT AUDITORS

To the Participants of the TIAA Real Estate Account and the Board of Trustees of
Teachers Insurance and Annuity Association of America:

We have  audited  the  financial  statements  of the TIAA  Real  Estate  Account
("Account") of Teachers Insurance and Annuity Association of America ("TIAA") as
of  December  31,  1995,  and  for the  period  July 3,  1995  (commencement  of
operations) to December 31, 1995, and have issued our report thereon dated March
8, 1996  (included  elsewhere in this  Registration  Statement).  Our audit also
included the  financial  statement  schedule - Schedule III - Real Estate Owned.
This  financial   statement   schedule  is  the  responsibility  of  the  TIAA's
management.  Our  responsibility is to express an opinion based on our audit. In
our opinion,  such financial statement schedule,  when considered in relation to
the basic financial statements taken as a whole, presents fairly in all material
respects the information set forth therein.

DELOITTE & TOUCHE LLP
March 8, 1996


[logo]
- ---------------
Deloitte Touche
Tohmatsu
International
- ---------------


                                   S - 1
<PAGE>
   

                        SCHEDULE III - REAL ESTATE OWNED
                            TIAA REAL ESTATE ACCOUNT
                                DECEMBER 31, 1995

<TABLE>
<CAPTION>

                                                                      Costs
                                                    Initial Cost   Capitalized      Value at          Year
                                       Encum-        to Acquire     Subsequent     December 31,    Construction     Date
               Description            brances         Property    to Acquisition      1995          Completed     Acquired

<S>                                    <C>          <C>               <C>          <C>                <C>         <C>

River Road Distribution Center         $-0-         $ 4,166,787       $-0-         $ 4,166,787        1995        11/22/95
Industrial Building
Fridley, Minnesota (1)

The Greens At Metrowest                 -0-          12,490,895        -0-          12,490,895        1990        12/15/95
Apartments
Orlando, Florida (1)

Butterfield Industrial Park             -0-           4,431,166        -0-           4,431,166        1980        12/22/95
Industrial Building
El Paso, Texas (2)

Brixworth Apartments                    -0-          15,574,647        -0-          15,574,647        1989        12/28/95
Apartments
Atlanta, Georgia (1)

Plantation Grove Shopping Center        -0-           7,326,170        -0-           7,326,170        1995        12/28/95
Shopping Center
Ocoee, Florida (1)
                                       ____         ___________       ____         ____________
          
                                       $-0-         $43,989,665       $-0-         $43,989,665
</TABLE>

(1)  Fee interest
(2)  Leasehold interest


<TABLE>
<CAPTION>

<S>                                                                                <C>
Reconciliation of investment property owned:
Balance at beginning of period                                                     $        --
   Acquisitions                                                                     43,989,665
   Capital improvements and carrying costs                                                  --
Balance at end of period                                                           $43,989,665
</TABLE>
    


                                      S - 2

               DISTRIBUTION AND ADMINISTRATIVE SERVICES AGREEMENT

        THIS  AGREEMENT  made this 29th day of  September,  1995, by and between
Teachers  Insurance  and Annuity  Association  of America,  a nonprofit New York
stock life insurance company ("TIAA"), on its own behalf and with respect to the
TIAA Real Estate Account  ("Real Estate  Account"),  and TIAA-CREF  Individual &
Institutional   Services,   Inc.  ("T-C   Services"),   a  Delaware   non-profit
corporation.

                                   WITNESSETH:

        WHEREAS,  TIAA has  established  the Real  Estate  Account to  segregate
assets funding certain  variable  annuity  contracts issued by TIAA and designed
for use under retirement as tax-deferred annuity plans ("Contracts"), as well as
other contracts that may be offered by TIAA in the future; and

        WHEREAS, a registration  statement for the Contracts has been filed with
the Securities and Exchange Commission  ("Commission")  under the Securities Act
of 1933, as amended (the "1933 Act"),  and sales of the Contracts shall commence
only after such registration statement becomes effective; and

        WHEREAS,  T-C  Services  is  engaged  principally  in  the  business  of
distributing   variable  annuity  contracts  issued  by  TIAA  and  the  College
Retirement  Equities Fund ("CREF"),  and is registered as a broker-dealer  under
the  Securities and Exchange Act of 1934 (the "1934 Act") and is a member of the
National Associations of Securities Dealers, Inc. ("NASD"); and

        WHEREAS, TIAA desires to retain T-C Services to distribute the Contracts
and T-C Services is willing to distribute the Contracts in the manner and on the
terms set forth herein.

        NOW THEREFORE,  in  consideration  of the promises and mutual  covenants
herein contained, the parties hereby agree as follows:

        1.     Distribution of the Contracts

               (a) TIAA hereby grants to T-C Services the right,  subject to the
requirements  of the 1933 Act and the 1934 Act, and the terms set forth  herein,
to distribute  the  Contracts  during the term of this  Agreement.  T-C Services
agrees to use its best efforts to distribute the Contracts, and to advise owners
of Contracts in connection therewith.

               (b) To the extent necessary to offer the Contracts,  T-C Services
shall be duly registered or otherwise qualified

                                        1

<PAGE>



under the  securities  laws of any state or other  jurisdiction  in which  such
Contracts  may  lawfully  be sold and in which  T-C  Services  is  licensed  or
otherwise  authorized to sell the Contracts.  T-C Services shall be responsible
for the training, supervision and control of its registered representatives for
the purpose of the NASD Rules of Fair Practice and federal and state securities
law  requirements  applicable  in  connection  with the  offer  and sale of the
Contracts.  In this connection,  T-C Services shall obtain written  supervisory
procedures in compliance with Section 27 of the NASD Rules of Fair Practice.

               (c) T-C  Services  agrees  to  offer  the  Contracts  for sale in
accordance with the then-current prospectus therefor filed with the Commission.

               (d)  TIAA  shall   furnish  T-C  Services   with  copies  of  all
prospectuses,  financial  statements  and other  documents  which  T-C  Services
reasonably  requires  for  use  in  connection  with  the  distribution  of  the
Contracts.  T-C  Services  will be  entitled  to rely on all  documentation  and
information furnished to it by TIAA's management.

               (e) It is  understood  that no payments  made under the Contracts
shall be paid or remitted to T-C Services.

        2.     Selling Agreements

               T-C Services is hereby  authorized to enter into separate written
agreements,  on such terms and  conditions  as T-C Services  determines  are not
inconsistent with this Agreement,  with such  organizations  that are related to
TIAA or CREF that agree to participate as  broker-dealers in the distribution of
the  Contracts  and to use  their  best  efforts  to  solicit  applications  for
Contracts.  Any such  broker-dealer  shall be both registered as a broker-dealer
under the 1934 Act and a member of the NASD.

        3.     Books and Records

               (a) TIAA  and T-C  Services  shall  cause  to be  maintained  and
preserved  all required  books of account and related  financial  records as are
required  by  the  1934  Act,  the  NASD  and  any  other  applicable  laws  and
regulations.  All the books and  records  maintained  by TIAA (on  behalf of T-C
Services)  in  connection  with the  offer  and sale of the  Contracts  shall be
maintained and preserved in conformity with the  requirements of Rules 17a-3 and
17a-4 under the 1934 Act or the  corresponding  provisions of any future federal
securities  laws or  regulations,  to the  extent  that  such  requirements  and
applicable  to sales of the  Contracts.  All such  books  and  records  shall be
maintained  and held by TIAA on behalf of and as agent for T-C  Services,  whose
property they are and shall remain. Such books and records shall be at all times

                                        2

<PAGE>



subject to inspection by the Commission in accordance with Section 17(a) of  the
1934 Act.

               (b) T-C Services shall have the  responsibility  for  maintaining
the  records  of  sales  representatives  licensed,   registered  and  otherwise
qualified to sell the Contracts.

        4.     Reports

               T-C Services  shall cause TIAA to be furnished  with such reports
as TIAA  may  reasonably  request  for the  purpose  of  meeting  reporting  and
recordkeeping requirements under the insurance laws of the State of New York and
any other applicable states or jurisdictions.

        5.     Administrative Services

               Subject to the supervision, direction and control of the Board of
Trustees of TIAA and its  Mortgage  Committee,  T-C Services  will,  directly or
through its agents,  perform all administrative  services in connection with the
operation of the Real Estate  Account,  other than such services as are provided
in connection  with the management of the Real Estate  Account's  assets.  These
services include allocating  premiums and making annuity payments as they become
due and related functions.

               Nothing  in this  Section  shall be  construed  to  restrict  T-C
Services' ability,  at its own expense, to hire its own employees or to contract
for services to be performed by third parties.

        6.     Staff, Facilities and Services

               TIAA shall provide T-C Services,  at T-C Services'  expense,  the
staff,  facilities  and  services  necessary to meet T-C  Services'  obligations
hereunder in connection with the distribution of the Contracts. TIAA's providing
of staff,  facilities and services for such purpose shall in no way diminish any
obligation or liability of T-C Services hereunder.

        7.     Expenses and Reimbursement

               (a)  T-C  Services  shall  be  responsible  for all  expenses  in
connection with furnishing distribution and administrative services with respect
to the Real Estate Account. The Real Estate Account shall reimburse T-C Services
for the cost of such  services  and the amount of such  expenses  through  daily
payments (as described  below) based on the annual rate agreed upon from time to
time between the Real Estate  Account and T-C Services  reflecting  estimates of
the cost of such  services  and  expenses  with the  objective  of  keeping  the
payments  as close as  possible to actual  expenses.  As soon as is  practicable
after the end of

                                        3

<PAGE>



each  quarter  (usually  within 30 days),  the amount  necessary  to correct any
differences  between the  payments and the expenses  actually  incurred  will be
determined. This amount will be paid by or credited to T-C Services, as the case
may be, in equal daily installments over the remaining days in the quarter.

               (b) T-C Services shall be responsible  for all expenses  relating
to the distribution of the contracts, including but not limited to:

               (i) the costs and expenses of providing the necessary facilities,
personnel, office equipment and supplies,  telephone services, and other utility
services necessary to carry out its obligations hereunder;

               (ii) charges and expenses of outside legal counsel  retained with
respect to activities related to the distribution of the Contracts;

               (iii) the costs and expenses of underwriting  and issuance of the
Contracts;

               (iv) the costs and expenses of printing  definitive  prospectuses
and any supplements thereto for prospective purchasers;

               (v)  expenses   incurred  in   connection   with  T-C   Services'
registration as a broker or dealer or in the  registration or  qualification  of
its officers,  directors or  representatives  under federal or state  securities
laws;

               (vi) the costs of promotional,  sales and  advertising  material,
and

               (vii)  any  other  expenses  incurred  by  T-C  Services  or  its
representative  in connection  with  performing the  obligations of T-C Services
under this Agreement.

               Notwithstanding  any other  provisions of this  Agreement,  it is
understood  and  agreed  that  TIAA  shall  at all  times  retain  the  ultimate
responsibility  for, and control of, all  functions  performed  pursuant to this
Agreement,  and for  marketing  Contracts,  and  reserves  the right to  direct,
approve or disapprove any action hereunder taken on its behalf by T-C Services.

               (c) For the expenses  incurred in connection with distribution of
the  Contracts as provided  herein,  the amount  currently  payable from the net
assets of the Real Estate  Account each  Valuation  Day for each Calendar Day of
the  Valuation   Period   ending  on  that   Valuation  Day  will  by  .0000822%
(corresponding to an annual rate of .03% of average daily net assets).

                                        4

<PAGE>




               (d) For the expenses  incurred in connection with  administrative
services as provided in Section 5 and  otherwise  herein,  the amount  currently
payable from the net assets of each Account each Valuation Day for each Calendar
Day of the  Valuation  Period  ending on that  Valuation  Day will be  .0005753%
(corresponding to an annual rate of 0.21% of average daily net assets).

               For the purposes of this  Agreement,  "Valuation  Day," "Calendar
Day," and  "Valuation  Period"  shall each be defined as  specified  in the Real
Estate Account's current Registration Statement.

        8.     Non-Exclusivity

               TIAA agrees that the services to be provided to TIAA with respect
to the Real  Estate  Account  by T-C  Services  hereunder  are not to be  deemed
exclusive,  and T-C  Services is free to act as  distributor  of other  variable
insurance  products or investment  company shares issued by TIAA or CREF, or any
entity  affiliated  therewith.  T-C Services shall, for all purposes herein,  be
deemed to be an independent  contractor and shall,  unless otherwise approved or
authorized,  have no authority  to act for or represent  TIAA or the Real Estate
Account in any way or  otherwise  be deemed an agent of TIAA or the Real  Estate
Account  other than in  furtherance  of its duties and  responsibilities  as set
forth in this Agreement.

        9.     Liability

               T-C  Services  will not be liable  for any error of  judgment  or
mistake of law or for any loss suffered by the Real Estate Account in connection
with the matters to which this Agreement relates. Nothing herein contained shall
be construed to protect T-C Services  against any liability  resulting  from the
willful  misfeasance,  bad faith,  or gross  negligence  of T-C  Services in the
performance  of its  obligations  and duties or from  reckless  disregard of its
obligations  and duties  under this  Agreement  or by virtue of violation of any
applicable law.

        10.    Regulation

               (a) This Agreement shall be subject to the provisions of the 1933
Act and the 1934 Act, and the rules, regulations and rulings thereunder,  and of
the NASD, as in effect from time to time,  including  such  exemptions and other
relief as the Commission, its staff, or the NASD may grant, and the terms hereof
shall be interpreted and construed in accordance therewith.

               (b)  T-C   Services   shall   submit   to  all   regulatory   and
administrative bodies having jurisdiction over the present and

                                        5

<PAGE>



future operations of the Real Estate Account, any information,  reports or other
material  which any such body by reason of this Agreement may request or require
pursuant to applicable laws or regulations.  Without  limiting the generality of
the foregoing, T-C Services shall furnish the Commission,  the State of New York
Secretary of State and/or the  Superintendent  of Insurance with any information
or  reports   which  the   Commission,   the   Secretary  of  State  and/or  the
Superintendent  of  Insurance  may  request in order to  ascertain  whether  the
operations of the Real Estate Account are being conducted in a matter consistent
with applicable laws or regulations.

        11.    Investigation and Procedures

               (a)  TIAA  and T-C  Services  agree  to  cooperate  fully  in any
insurance  or  securities  regulatory  inspection,   inquiry,  investigation  or
proceeding  or any judicial  proceeding  with  respect to TIAA,  the Real Estate
Account,  or T-C Services,  their  affiliates and their  representatives  to the
extent  that  such  inspection,  inquiry,  investigation,  or  proceeding  is in
connection with the Contracts distributed under this Agreement.

               (b) In the case of a customer  complaint,  TIAA and T-C  Services
will  cooperate in  investigating  such compliant and shall arrive at a mutually
satisfactory response.

        12.    Duration and Termination of the Agreement

               (a) This  Agreement  shall become  effective  with respect to the
Contracts  as of the date first  written  above,  and shall  continue  in effect
indefinitely.

               (b) This Agreement may be terminated,  without the payment of any
penalty, by TIAA or T-C Services on sixty (60) days' written notice to the other
party.  This  Agreement  shall  automatically  terminate  in  the  event  of its
assignment.  Upon termination of this Agreement, all authorizations,  rights and
obligations  shall cease except the obligation to settle accounts  hereunder and
the agreements contained in paragraph 11 hereunder.

        13.    Further Actions

               Each party  agrees to perform  such further acts and execute such
further documents as are necessary to effectuate the purposes hereof.

        14.    Governing Law

               The  provisions  of  this   Agreement   shall  be  construed  and
interpreted in accordance with the laws of the State of New York, as at the time
in effect, and the applicable

                                        6

<PAGE>



provisions  of federal laws and  regulations  which may be  applicable.  To the
extent  that  the  applicable  laws of the  State  of New  York,  or any of the
provisions herein,  conflict with the applicable provisions of federal laws and
regulations which may be applicable, the latter shall control.

        15.    Counterparts

               This  Agreement  may be executed  in any number of  counterparts,
each of which shall be deemed an  original  and all of which shall be deemed one
instrument.

        16.    Notices

               All notices and other communications provided for hereunder shall
be in writing and shall be  delivered  by hand or mailed  first  class,  postage
prepaid, addressed as follows:

        (a)    If to TIAA:
               Teachers Insurance and Annuity
                Association of America
               730 Third Avenue
               New York, New York  10017-3206

               Attention:  Mr. John H. Biggs

        (b)    If to T-C Services:

               TIAA-CREF Individual &
                Institutional Services, Inc.
               730 Third Avenue
               New York, New York  10017-3206

               Attention: Mr. John J. McCormack

or  to  such other address or individual as TIAA or T-C Services shall designate
by written notice to the other.

        17.    Miscellaneous

               (a) Captions in this  Agreement are included for  convenience  or
reference  only and in no way  define or limit any of the  provisions  hereof or
otherwise affect their construction or effect.

               (b) If any  provision  of this  Agreement  shall  be held or made
invalid by a court decision,  statute, rule or otherwise,  the remainder of this
Agreement shall not be affected thereby.




                                        7

<PAGE>


        IN WITNESS WHEREOF,  the parties hereto have caused this Agreement to be
executed in their names and on their behalf by and through their duly authorized
officers on the day and year first above written.

                                        TEACHERS INSURANCE AND ANNUITY
                                        ASSOCIATION OF AMERICA

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

ATTEST:

/s/ Lisa Snow
- ------------------------------
Secretary

                                       TIAA-CREF INDIVIDUAL
                                       & INSTITUTIONAL SERVICES, INC.


                                       By:     /s/ John J. McCormack
                                               ------------------------------
                                               Title: President
ATTEST:

/s/ Lisa Snow
- -------------------------------
Secretary



                                        8

<PAGE>

                        AMENDMENT TO THE DISTRIBUTION AND
                        ADMINISTRATIVE SERVICES AGREEMENT


            Amendment to the Distribution and Administrative  Services Agreement
(the  "Agreement"),  dated September 29, 1995 by and between Teachers  Insurance
and Annuity  Association of America  ("TIAA") on its own behalf and with respect
to  the  TIAA  Real  Estate  Account  ("Real  Estate  Account"),  and  TIAA-CREF
Individual  and  Institional  Services,  Inc.  ("Services").  TIAA and  Services
mutually agree that upon  execution of this  Amendment,  the Agreement  shall be
amended as set forth below:

            Sections 7(c) and 7(d) of the  Agreement are hereby  amended to read
as follows:

            (c)  For the expenses  incurred in connection  with  distribution of
                 the Contracts as provided herein,  the amount currently payable
                 from the net assets of the Real Estate  Account each  Valuation
                 Day for each  Calendar Day of the  Valuation  Period  ending on
                 that  Valuation  Day will by  0.0000822%  (corresponding  to an
                 annual rate of 0.03% of average daily net assets).

            (d)  For the expenses  incurred in  connection  with  administrative
                 services  as provided in Section 5 and  otherwise  herein,  the
                 amount  currently  payable  from the net assets of each Account
                 each  Valuation  Day for  each  Calendar  Day of the  Valuation
                 Period  ending  on  that  Valuation  Day  will  be  0.00005479%
                 (corresponding  to an annual rate of 0.20% of average daily net
                 assets).

            IN WITNESS WHEREOF,  TIAA and Services have caused this Amendment to
the  Agreement  to be  executed  in their  names and on their  behalf as of this
16th day of April, 1996 by and through their duly authorized officers.



ATTEST                                     TEACHERS INSURANCE AND ANNUITY
                                           ASSOCIATION OF AMERICA

/s/Stewart Greene                          By:/s/Peter C. Clapman
- ----------------------------------            ----------------------------------
Assistant Secretary                            Title: Senior Vice President and 
                                                      Chief Counsel, Investments



ATTEST                                     TIAA-CREF INDIVIDUAL &
                                           INSTITUTIONAL SERVICES, INC.

/s/Stewart Greene                          By: /s/Lisa Snow
- ----------------------------------            ----------------------------------
Assistant Secretary                            Title: Secretary





                                     CHARTER

                                       OF

                         TEACHERS INSURANCE AND ANNUITY

                             ASSOCIATION OF AMERICA

                         Originally Filed March 4, 1918
                          As Amended September 29, 1989


                                   ARTICLE ONE

     This corporation shall be named "Teachers Insurance and Annuity Association
of America."

                                   ARTICLE TWO

     The place where the  corporation  is to be located  and have its  principal
office for the  transaction  of business  is the City of New York,  State of New
York.

                                  ARTICLE THREE

     The  corporation  shall  have  power to do any and all  kinds  of  business
specified in  paragraphs  1, 2 and 3 of Section 46 of the  Insurance  Law of the
State of New York,  being Chapter 882 of the Laws of 1939,  as amended,  and any
amendments to such paragraphs or provisions in  substitution  therefor which may
be  hereafter  adopted,   provided  the  corporation  is  qualified  under  such
amendments  to do such kinds of business,  together with any other kind or kinds
of business to the extent  necessarily  or properly  incidental  to the kinds of
insurance business which the corporation is so authorized to do. The corporation
shall also have the general rights,  powers and privileges of a corporation,  as
the same now or hereafter  are declared by the  applicable  laws of the State of
New York and any and all other rights,  powers and  privileges  now or hereafter
granted by the  Insurance  Law of the State of New York or any other law or laws
of the  State of New York to life  insurance  companies  having  power to do the
kinds of business  hereinabove  referred to. The corporation  shall transact its
business exclusively on a non-mutual basis and shall issue only nonparticipating
policies.

                                  ARTICLE FOUR

     The corporate powers of the corporation shall be vested in and exercised by
a board of  trustees,  and by such  officers and agents as the board of trustees
may from time to time elect or appoint.

                                  ARTICLE FIVE

     Section 1. The board of trustees shall consist of four classes of trustees,
each class to consist of five  trustees,  and the trustees of one class shall be
elected at the annual  election  in each year,  each to serve for a term of four
years. The term of office of each trustee so elected shall commence at the close
of the meeting of the board of trustees next succeeding such election, and shall
continue  until a successor  shall take office.  A majority of trustees shall be
citizens and residents of the United  States,  and not 

                                      -1-

<PAGE>

less  than  three  trustees  shall  be  residents  of  the  State of New York. A
trustee need not be a  stockholder.  The number of trustees  shall in no case be
less than the  minimum  number of  incorporators  required  to  organize  a life
insurance corporation.

     Section 2. The annual meeting of stockholders  for the election of trustees
shall  be held  each  year in the  month  of  November  on a date and at an hour
specified by notice  mailed at least thirty days in advance.  Any vacancy in the
board of  trustees  occurring  in an  interval  between  the annual  meetings of
stockholders  may be filled for the unexpired  portion of such trustee's term by
the board of  trustees  in such  manner as the  bylaws  of the  corporation  may
provide.

     Section 3. The board of trustees shall have power to adopt bylaws providing
for the appointment of an executive committee, not less than three in number, to
exercise all the powers of the trustees in the intervals between meetings of the
board of  trustees,  and  prescribing  such  other  rules and  regulations,  not
inconsistent  with law or this  charter,  for the  conduct of the affairs of the
corporation  as may be deemed  expedient,  and such  bylaws  may be  amended  or
repealed by them at  pleasure.  The board of trustees  shall also have all other
powers  usually  vested in boards of directors of life  insurance  companies not
inconsistent  with law or this  charter,  and may at any time accept or exercise
any and all additional  powers and  privileges  which may be conferred upon this
corporation,  or upon life  insurance  companies  in general.  One-third  of the
trustees shall constitute a quorum at all meetings of the board.

                                   ARTICLE SIX

     The board of trustees,  at each annual  meeting,  shall elect the executive
officers of the  corporation  as provided in the bylaws.  Other  officers may be
elected or  appointed  as provided in the bylaws.  One person may hold more than
one office,  except that no person shall be both  president and  secretary.  The
chairman and the  president  shall be members of the board of  trustees,  but no
other officer need be a trustee.

                                  ARTICLE SEVEN

     The capital of the corporation  shall be Two Million Five Hundred  Thousand
Dollars  ($2,500,000)  which shall be divided  into two  thousand  five  hundred
(2,500) shares of One Thousand Dollars ($1,000) each.

                                  ARTICLE EIGHT

     The purpose of the corporation is to aid and strengthen  nonproprietary and
nonprofit-making colleges, universities and other institutions engaged primarily
in education or research by providing  annuities,  life insurance,  and sickness
and  accident  benefits  suited  to the  needs of such  institutions  and of the
teachers  and other  persons  employed by them on terms as  advantageous  to the
holders  and   beneficiaries   of  such  contracts  and  policies  as  shall  be
practicable, and by counselling such institutions and their employees concerning
pension  plans  or  other  measures  of  security,  all  without  profit  to the
corporation or its stockholders.  The corporation may receive gifts and bequests
to aid it in performing such services.

                                  ARTICLE NINE

     The  fiscal  year of the  corporation  shall  commence  on the first day of
January and shall end on the thirty-first day of December.

                                      -2-






                                     BYLAWS

                                       OF

                         TEACHERS INSURANCE AND ANNUITY

                             ASSOCIATION OF AMERICA

                          As Amended November 17, 1993


                                   ARTICLE ONE

                                  Stockholders

     Section 1.  Annual  Meeting.  The annual  meeting of  stockholders  for the
election  of  trustees  and for the  transaction  of such other  business as may
properly  come  before the meeting  shall be held in the month of November  each
year at the office of the Association in the City of New York on a day and at an
hour  specified  by notice  mailed at least  thirty days in advance.  The notice
shall be in writing and shall be signed by the chairman, or the president,  or a
vice president, or the secretary.

     Special  meetings of the stockholders may be held at the said office of the
Association whenever called by the chairman, or by the president, or by order of
the  board  of  trustees,  or by  the  holders  of at  least  one-third  of  the
outstanding  shares of stock of the  Association,  or may be held subject to the
provisions of the emergency bylaws of the Association.

     Section 2. Notice.  It shall be the duty of the secretary not less than ten
nor more than forty days prior to the date of each  meeting of the  stockholders
to cause a notice of the meeting to be mailed to each stockholder.

     Section 3. Voting. At all meetings of stockholders each stockholder shall
be entitled to one vote upon each share of stock owned by him of record on the
books of the Association ten days before the meeting. Stockholders may vote in
person or by proxy appointed in writing.

     Section 4. Quorum. The presence in person or by proxy of the holders of a
majority of the shares in the Association shall be necessary to constitute a
quorum at any meeting of stockholders.

     Section 5. Telephonic Participation. At all meetings of stockholders or any
com-mittee thereof, stockholders may participate by means of a conference
telephone or similar communications equipment allowing all persons participating
in the meeting to hear each other at the same time. Participation by such means
shall constitute presence in person at a meeting.

                                   ARTICLE TWO

                                    Trustees

     Section 1. General  Management.  The general  management  of the  property,
business and affairs of the Association shall be vested in the board of trustees
provided by the charter. A trustee need not be a stockholder.

                                      -1-
<PAGE>

     Section 2. Quorum.  One-third of the trustees shall  constitute a quorum at
all  meetings  of the  board.  If less  than a quorum  shall be  present  at any
meeting,  a majority of those  present may adjourn the meeting from time to time
until a quorum  shall  attend.  In case of a vacancy  among the  trustees of any
class through death,  resignation or other cause, a successor to hold office for
the unexpired  portion of the term may be elected at any meeting of the board at
which a quorum  shall be  present.  Such  successors  shall not take  office nor
exercise  the  duties  thereof  until  ten days  after  written  notice of their
election shall have been filed in the office of the  Superintendent of Insurance
of the State of New York.

     Section  3.  Annual  Meeting.  There  shall be a  meeting  of the  board of
trustees in the month of November each year on a day and at an hour specified in
a notice mailed at least ten days and not more than twenty days in advance. This
shall be known as the annual  meeting of the board of trustees.  At this meeting
the board shall elect  officers,  appoint  committees  and  transact  such other
business as shall properly come before the meeting.

     Section 4. Other  Meetings.  Stated meetings of the board of trustees shall
be held on such dates as the board by standing  resolution may fix. No notice of
such stated meetings need be given.  Special meetings of the board may be called
by order of the chairman,  the president,  or the executive  committee by notice
mailed at least one week prior to the date of such meeting, and any business may
be transacted at the meeting.

     Section  5.  Telephonic  Participation.  At all  meetings  of the  board of
trustees  or any  committee  thereof,  trustees  may  participate  by means of a
conference  telephone or similar  communications  equipment allowing all persons
participating in the meeting to hear each other at the same time.  Participation
by such means shall constitute presence in person at a meeting.

     Section 6. Action Without a Meeting.  Where time is of the essence, but not
in lieu of a regularly  scheduled  meeting of the board of trustees or committee
thereof,  any action  required  or  permitted  to be taken by the board,  or any
committee thereof, may be taken without a meeting if all members of the board or
the committee consent in writing to the adoption of a resolution authorizing the
action.  The resolution and the written  consents  thereto by the members of the
board or  committee  shall be filed with the minutes of the  proceedings  of the
board or committee.

     Section 7. Trustees  Compensation  and  Expenses.  A trustee may be paid an
annual stipend and fees and such other  compensation  or emolument in any amount
first  authorized  by the board in  accordance  with  Section 1 of Article  Five
hereof,  including,  but not limited to, a deferred  compensation  benefit,  for
meetings of the board that he/she  attends and for services that he/she  renders
on or for committees or  subcommittees  of the board;  and each trustee shall be
reimbursed for  transportation and other expenses incurred by him/her in serving
the Association.

     Section 8. Chairman. The chairman, and in his absence the president,  shall
preside at all meetings of the board.

                                  ARTICLE THREE

                                    Officers

     Section 1.  Election.  At each annual  meeting the board of trustees  shall
elect  the  executive  officers  of the  corporation  including  a  chairman,  a
president,  one or more vice  presidents,  and such other executive  officers as
they may  determine.  Each such  executive  officer  shall hold office until the
close of the next  annual  meeting  of the  board  

                                      -2-

<PAGE>

or, if earlier, until his retirement,  death,  resignation or removal. The board
may appoint other officers and agents, assign titles to them and determine their
duties;  such  officers and agents shall hold office  during the pleasure of the
board of trustees.  It may appoint  persons to act  temporarily  in place of any
officers of the Association who may be ab-sent,  incapacitated, or for any other
reason  unable to act or may  delegate  such  authority  to the chief  executive
officer.

     Section  2.  Removal  of  Officers.  Any  officer  elected  by the board of
trustees  may be  removed  by the  affirmative  votes of a  majority  of all the
trustees  holding  office.  Any other officer may be removed by the  affirmative
votes of a majority of all members of the executive committee holding office.

     Section 3. Removal of Other Employees. All other agents and employees shall
hold their  positions  at the  pleasure of the  executive  committee  or of such
executive  officer as the  executive  committee  may  clothe  with the powers of
engaging and dismissing.

     Section 4. Qualifications.  The chairman and the president shall be members
of the board of trustees,  but none of the other officers need be a trustee. One
person  may hold  more than one  office,  except  that no  person  shall be both
president and secretary.

     Section 5. Chief Executive  Officer.  The board of trustees shall designate
either the chairman or the president as chief executive officer.  Subject to the
control of the board of trustees and the  provisions of these bylaws,  the chief
executive  officer  shall be charged with the  management  of the affairs of the
Association,  and shall perform such duties as are not specifically delegated to
other  officers  of the  Association.  He shall be ex  officio  a member  of all
standing  committees  except the  nominating  and  personnel  com-mittee,  audit
committee  and the  committee on  reimbursement  agreements  with CREF. He shall
report  from  time  to time to the  board  of  trustees  on the  affairs  of the
Association.

     Section 6.  Chairman.  The  chairman,  when  present,  shall preside at all
meetings of the  stockholders  and of the board. He shall be ex officio chairman
of the executive  committee.  He may appoint  trustee  committees,  except those
appointed by the board of trustees, and may appoint members to fill vacancies on
trustee  committees  appointed by the board when such occur between  meetings of
the trustees.  If the chairman is not the chief executive officer,  he shall, in
addition to the foregoing, perform such functions as are delegated to him by the
chief executive officer.

     Section  7.  President.  The  president,  in the  event of the  absence  or
disability  of the chairman,  shall  perform the duties of the chairman.  If the
president  is not the  chief  executive  officer,  he  shall  assist  the  chief
executive  officer  in his  duties  and  shall  perform  such  functions  as are
delegated to him by the chief executive officer.

     Section 8. Absence or Disability of Chief Executive Officer. In the absence
or disability of the chief executive  officer,  the president,  if he is not the
chief  executive  officer,  or the  chairman,  if he is not the chief  executive
officer,  or if neither is  available,  a vice  president so  designated  by the
executive  committee or chief executive  officer shall perform the duties of the
chief executive  officer,  unless the board of trustees  otherwise  provides and
subject to the provisions of the emergency bylaws of the Association.

     Section 9.  Secretary.  The  secretary  shall give all required  notices of
meetings of the board of trustees,  and shall attend and act as secretary at all
meetings  of the  board  and of the  executive  committee  and keep the  records
thereof. He shall keep the seal of the corporation, and shall perform all duties
incident to the office of  secretary  and such other duties as from time to time
may be assigned to him by the board of trustees, the executive committee, or the
chief executive officer.

                                      -3-

<PAGE>

     Section 10. Other Officers. The chief executive officer shall determine the
duties  of the  executive  officers  other  than the  chairman,  president,  and
secretary and of all officers other than executive  officers,  and he may assign
titles to and determine the duties of non-officers.

                                  ARTICLE FOUR

                                   Committees

     Section 1.  Appointment.  At each annual  meeting of the board of trustees,
the board shall appoint an executive committee,  a finance committee, a mortgage
committee, a nominating and personnel committee, an audit committee, a committee
on reimbursement agreements with CREF, a committee on products and services, and
a committee on corporate  governance and social  responsibility,  each member of
which shall hold office until the close of the next annual  meeting of the board
and until a successor shall be appointed or until the member shall cease to be a
trustee except that for the audit  committee,  the board may specify a different
period of membership.  The board of trustees,  the executive  committee,  or the
chairman may appoint such other trustee committees and subcommittees as may from
time to time be found  necessary  or  convenient  for the proper  conduct of the
business of the  Association,  and designate  their duties.  No committee  shall
include more than two officers or salaried employees of the Association.

     Section 2. Executive Committee. The executive committee shall consist of at
least seven  trustees  including the chairman and the  president.  Three members
shall  constitute a quorum,  among whom only one salaried officer may be counted
for that purpose.  The executive  committee  shall meet in regular meeting as it
may from time to time determine,  and in special meeting  whenever called by the
chairman,  and shall be vested with full powers of the board of trustees  during
intervals  between  the  meetings  of the board in all  cases in which  specific
instructions  shall  not have  been  given  by the  board of  trustees  and,  in
particular, said committee:

     (a)  shall  have  general  supervision  of  the  contracts  issued  by  the
Association,  and  of all  matters  relating  to the  selection  of  risks,  the
determination  of premium  rates,  and of any other  questions  of detail in the
conduct of the  business  which may be referred to the  executive  committee  by
resolutions of the board of trustees.

     (b) Shall have  supervision  of the rules and  methods  for  recording  the
vouchers, accounts, receipts and disbursements of the Association.

     (c)  Shall,  in the event of an acute  emergency,  as  defined  by  Article
Seven-A--Insurance,  of the New York State Defence Emergency Act, (Section 9177,
Unconsolidated  Laws of New York) and any amendments thereof, be responsible for
the emergency  management of the Association as provided in the emergency bylaws
of the Association.

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

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

                                      -4-

<PAGE>

     (b) The finance  committee  shall  supervise the investment of the funds of
the  Association -- other than  investments in real estate and real estate loans
- -- including  purchase,  sale, exchange or conversion of securities and loans on
collateral.  No loan or investment other than policy loans, real estate and real
estate mortgages shall be made or disposed of without  authorization or approval
by the finance committee.

     Section 4. Mortgage Committee.  The mortgage committee shall consist of the
chief executive officer, of three other trustees,  and such additional trustees,
if any, as the board of trustees or the  executive  committee  may appoint.  Two
members shall  constitute a quorum,  among whom only one salaried officer of the
Association may be counted for that purpose.

     Subject  to the  provision  of  Article  Four,  Section 3 (a) the  mortgage
committee  shall  supervise the  investment of the funds of the  Association  in
loans secured by real estate  mortgages and in real estate.  No such  investment
shall be made or disposed of without  authorization  or approval by the mortgage
committee.

     Section 5. Nominating and Personnel Committee. The nominating and personnel
committee  shall  consist of five  trustees  who are not  officers  or  salaried
employees of the Association and whose terms do not expire in the year following
their  appointment.  Three  members  shall  constitute  a  quorum.  In the  year
following their appointment the committee shall nominate  executive officers and
the standing  committees for the annual meeting of the board of trustees,  shall
designate  the principal  officers of the  Association,  shall  recommend to the
board of trustees the annual  compensation of the principal  officers and of any
salaried  employee if the level of  compensation  to be paid to such employee is
equal to, or greater than,  the  compensation  received or to be received by any
principal officer, nominate trustees to fill interim vacancies and; if requested
by the TIAA  Board of  Overseers,  shall  recommend  the  names of  persons  for
election as trustees at the annual meeting of the stockholders. In addition, the
committee  shall approve the titles and base salaries of all appointed  officers
and the base  salaries of executive  officers,  other than those  designated  as
principal  officers or those officers to be paid on an equal or greater level of
compensation with principal officers,  and shall recommend the provisions of any
incentive  salary  compensation  program(s)  and  determine  the  amounts of any
incentive  salary payments for those officers  included in any incentive  salary
plan.

     Section 6. Audit  Committee.  The audit committee shall consist of at least
three,  and not more  than  five,  trustees  who are not  officers  or  salaried
employees  of the  Association.  Two  members  shall  constitute  a quorum.  The
committee shall itself,  or through public  accountants or otherwise,  make such
audits and  examinations of the records and affairs of the Association as it may
deem necessary.

     Section  7.  Committee  on  Reimbursement  Agreements.   The  committee  on
reimbursement agreements shall consist of three trustees who are not officers or
employees of the  Association.  The  committee  shall  review the  reimbursement
agreements  among TIAA,  CREF,  TIAA-CREF  Individual & Institutional  Services,
Inc.,  and  TIAA-CREF  Investment  Management,  Inc.,  and make  recommendations
regarding them to the board of trustees.

     Section 8. Committee on Products and Services. The members of the committee
on products  and services  shall  consist of at least seven  trustees.  A quorum
shall consist of a majority of the members and not less than a quorum shall meet
jointly  with the CREF  Committee on Products and Services to review and oversee
the design, development, improvement, and marketing of new and existing products
and services. In addition, the committee shall review the specifications for and
oversee the implementation stages of new technology-based  services and computer
programs at participating institutions.

                                      -5-

<PAGE>

     Section 9. Committee on Corporate Governance and Social Responsibility. The
committee on corporate governance and social responsibility shall consist of not
less than five  trustees and such  additional  trustees as the board of trustees
may appoint. No such trustee shall be an officer or salaried employee of TIAA.

     A  committee  quorum  shall  consist  of a  majority  of the  members.  The
committee is responsible for addressing all corporate social  responsibility and
corporate  governance  issues  including  the  voting  of  TIAA  shares  and the
initiation of appropriate  shareholder  resolutions.  In addition, the committee
will  develop  and  recommend  specific  corporate  policy  in these  areas  for
consideration by the TIAA board of trustees.

     Section 10. Reports.  Within a reasonable  time after their  meetings,  all
such  committees  and  subcommittees  shall  report their  transactions  to each
trustee.

                                  ARTICLE FIVE

                       Salaries, Compensation and Pensions
                       to Trustees, Officers and Employees

     Section 1. Salaries and Pensions. The Association shall not pay any salary,
compensation or emolument in any amount to any officer, deemed by a committee or
committees of the board to be a principal  officer pursuant to subsection (b) of
Section 1202 of the  Insurance  Law of the State of New York, or to any salaried
employee  of the  Association  if the level of  compensation  to be paid to such
employee is equal to, or greater than, the  compensation  received by any of its
principal  officers,  or to any trustee  thereof,  unless such  payment be first
authorized  by a  vote  of  the  board  of  trustees  of  the  Association.  The
Association  shall not make any  agreement  with any of its officers or salaried
employees  whereby it agrees that for any services rendered or to be rendered he
shall receive any salary,  compensation  or emolument  that will extend beyond a
period  of  thirty-six  months  from  the  date of  such  agreement,  except  as
specifically  permitted  by the  Insurance  Law of the  State  of New  York.  No
principal  officer or employee of the class  described in the first  sentence of
this  section,  who is paid a salary for his  services  shall  receive any other
compensation,  bonus or emolument from the Association,  directly or indirectly,
except  in  accordance  with a plan  recommended  by a  committee  of the  board
pursuant to subsection  (b) of Section 1202 of the Insurance Law of the State of
New York and approved by the board of trustees.  The Association shall not grant
any pension to any officer or trustee,  or to any member of his family after his
death,  except that the  Association  may  pursuant to the terms of a retirement
plan and other  appropriate staff benefit plans adopted by the board provide for
any person who is or has been a salaried officer or employee,  a pension payable
at the  time  of  retirement  by  reason  of age or  disability  and  also  life
insurance, health insurance and disability benefits.

     Section 2.  Prohibitions.  No trustee or officer of the  Association  shall
receive,  in addition  to fixed  salary or  compensation,  any money or valuable
thing, either directly or indirectly,  or though any substantial interest in any
other corporation or business unit, for negotiating,  procuring, recommending or
aiding in any purchase or sale of property,  or loan, made by the Association or
any affiliate or subsidiary  thereof,  nor be pecuniarily  interested  either as
principal,  coprincipal, agent or beneficiary, either directly or indirectly, or
through any substantial  interest in any other  corporation or business unit, in
any such purchase,  sale or loan;  provided that nothing herein  contained shall
prevent the  Association  from  making a loan upon a policy held  therein by the
borrower not in excess of the net reserve value thereof.

                                      -6-
<PAGE>

                                   ARTICLE SIX

               Indemnification of Trustees, Officers and Employees

     The  Association  shall  indemnify,  in the manner  and to the full  extent
permitted  by law,  each  person  made or  threatened  to be made a party to any
action,  suit  or  proceeding,  whether  or  not  by  or in  the  right  of  the
Association,  and whether  civil,  criminal,  administrative,  investigative  or
otherwise,  by reason of the fact that he or his testator or intestate is or was
a trustee,  officer or employee of the Association or, while a trustee,  officer
or employee of the Association,  served any other corporation or organization of
any type or kind,  domestic  or foreign,  in any  capacity at the request of the
Association.  To the full extent  permitted  by law such  indemnification  shall
include judgments,  fines, amounts paid in settlement,  and expenses,  including
attorneys' fees. No payment of  indemnification,  advance or allowance under the
foregoing  provisions  shall be made unless a notice  shall have been filed with
the  Superintendent  of  Insurance of the State of New York not less than thirty
days prior to such payment  specifying the persons to be paid, the amounts to be
paid,  the manner in which payment is authorized  and the nature and status,  at
the time of such notice, of the litigation or threatened litigation.

                                  ARTICLE SEVEN

                            Execution of Instruments

     The board of trustees or the  executive  committee  shall  designate who is
authorized to execute certificates of stock, proxies, powers of attorney, deeds,
leases,  releases of mortgages,  satisfaction pieces, checks, drafts,  contracts
for  insurance  or  annuity  and  instruments  relating  thereto,  and all other
contracts  and  instruments  in writing  necessary  for the  Association  in the
management of its affairs, and to attach the Association's seal thereto; and may
further  authorize  the extent to which such  execution may be done by facsimile
signature.

                                  ARTICLE EIGHT

                                  Disbursements

     No disbursements of $100 or more shall be made unless the same be evidenced
by a voucher signed by or on behalf of the person, firm or corporation receiving
the money and correctly describing the consideration for the payment, and if the
same be for services and disbursements,  setting forth the services rendered and
an itemized statement of the disbursements made, and if it be in connection with
any  matter  pending  before  any  legislative  or public  body,  or before  any
department or officer of any  government,  correctly  describing in addition the
nature of the matter and of the interest of such corporation therein, or if such
voucher  cannot be obtained,  by an affidavit  stating the reasons  therefor and
setting forth the particulars above mentioned.

                                  ARTICLE NINE

                                 Corporate Seal

     The seal of the Association shall be circular in form and shall contain the
words  "Teachers  Insurance  and  Annuity  Association  of  America,  New  York,
Corporate Seal,  1918," which seal shall be kept in the custody of the secretary
of the Association  and be affixed to all  instruments  requiring such corporate
seal.

                                      -7-
<PAGE>

                                   ARTICLE TEN

                                   Amendments

     Article  One of  these  bylaws  can be  amended  or  repealed  only  by the
affirmative  vote of the holders of a majority of the outstanding  shares of the
capital  stock of the  Association,  such vote being cast at a meeting held upon
notice stating that such meeting is to vote upon a proposed  amendment or repeal
of such bylaw.

     Any other  bylaw may be amended or  repealed at any meeting of the board of
trustees  provided  notice of the  proposed  amendment or repeal shall have been
mailed to each  trustee  at least one week and not more than two weeks  prior to
the date of such meeting.


                                      -8-


                                                                    EXHIBIT 4(A)


Page 1 of 10


                   TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                   730 Third Avenue, New York, N.Y. 10017-3206
                             Telephone: 800-842-2733

              Endorsement to Your TIAA Retirement Annuity Contract

                        Effective Date: [October 2, 1995]

        This document,  called an "endorsement,"  changes some of the provisions
of your TIAA  Retirement  Annuity  Contract  and becomes part of it. It does not
take away any of the rights  established  under  your  current  contract.  It is
important that you read the endorsement, and attach it to your current contract.

        In addition to the fixed-dollar  Traditional Annuity previously provided
under  your  Retirement  Annuity  contract,  TIAA now  offers  you the option of
accumulating  funds in the Real Estate  Account.  The Real  Estate  Account is a
Separate  Account  of TIAA and is  available  as of the  effective  date of this
endorsement.  Its  investment  objective is a favorable  rate of return over the
long term  primarily  through  rental  income and capital  appreciation  of real
estate  investments  owned by the Account.  The Real Estate Account holds mainly
income-producing   real  estate   properties   and  other  real   estate-related
investments.  The annual  charge for the Real Estate  Account  will never exceed
2.50% of the Account's average net assets.

        From now on,  unless  we  indicate  otherwise,  any  references  in your
contract  to your TIAA  "Accumulation"  should be  understood  to mean the total
amount you have in the Traditional Annuity and the Real Estate Account combined.
When we're referring to one or the other,  we'll specify it as your "Traditional
Annuity Accumulation" or your "Real Estate Account Accumulation".

        You can  allocate  your future TIAA  premiums to either the  Traditional
Annuity or the Real Estate  Account as described in this  endorsement.  When you
apply a premium to your Real  Estate  Account  Accumulation,  you'll  purchase a
number of Accumulation  Units  representing a share in the Real Estate Account's
investment  portfolio.  You can  transfer or  withdraw  some or all of your Real
Estate  Account  Accumulation  subject  to the  limitations  described  in  this
endorsement.

        Your Traditional Annuity  Accumulation will continue to be credited with
a guaranteed interest rate and any Additional Amounts declared by the TIAA Board
of Trustees. The earnings on your Real Estate Account Accumulation, if any, will
vary  depending on investment  results.  Neither  earnings nor the value of your
invested  principal in the Real Estate Account are guaranteed,  and the value of
the units you own may at any time be more or less than you paid for them.

If you have any questions about this contract or need help to resolve a problem,
you can contact us at the address or phone number above.

(Signature of John H. Biggs)
     (Specimen Stamped)
       Chairman and
 Chief Executive Officer

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

993-DA                         INDEX ON NEXT PAGE                        Page E1
TIAA DA                                                                Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Retirement Annuity Contract                                         Page 2 of 10
- --------------------------------------------------------------------------------

                     INDEX OF IMPORTANT TERMS AND PROVISIONS

                                                               Page
Accumulations
         Real Estate Account.....................................E5
         Traditional Annuity.....................................E3
Accumulation Units
         Number of...............................................E5
         Definition..............................................E5
Additional Amounts...............................................E4
Business Day.....................................................E3
Compliance with Laws and Regulations.............................E8
Death Benefit
         Amount of...............................................E6
         Payment of..............................................E6
Funding Vehicle..................................................E3
General Account..................................................E3
Income Benefit - Amount of.......................................E6
Income Options...................................................E6
Interest Payment and Retirement Annuity..........................E6
Net Investment Factor............................................E5

Premiums - Allocation of.........................................E4
Rate Schedule
         Benefits bought under...................................E9
         Change in...............................................E8
         Definition..............................................E4
Retirement Plan..................................................E3
Separate Account
         Charge..................................................E5
         Definition..............................................E3
         Deletion of.............................................E8
         Insulation of...........................................E8
Transfers
         Real Estate Account.....................................E7
         Traditional Annuity.....................................E7
Valuation Day and Valuation Period ..............................E3
Spouse's Rights..................................................E8

- --------------------------------------------------------------------------------
Page E2                                                                   993-DA
Ed. 10-95                                                                TIAA DA

<PAGE>

                                                        Endorsement to Your TIAA
Page 3 of 10                                         Retirement Annuity Contract
- --------------------------------------------------------------------------------

The term Accumulation is replaced with the following two terms:

        Your  Accumulation  is  equal  to the  sum of your  Traditional  Annuity
        Accumulation and your Real Estate Account Accumulation. Your Traditional
        Annuity  Accumulation  is  guaranteed  to  earn  interest  at the  rates
        described in your  contract's  Rate  Schedule.  Your Real Estate Account
        Accumulation  is not guaranteed and you bear its investment  risk.  Your
        Accumulation will provide the benefits described in your contract.

        Your Traditional Annuity Accumulation is the sum of:

               A)     all premiums  allocated to the  Traditional  Annuity under
                      your contract; plus

               B)     interest  credited to the  Traditional  Annuity  under the
                      terms of your contract; plus

               C)     any Additional Amounts credited to the Traditional Annuity
                      under your contract; plus

               D)     any  Transfers  to  the  Traditional  Annuity  under  your
                      contract; less

               E)     the amount of any Traditional  Annuity  Accumulation moved
                      to a Transfer Payout Annuity; less

               F)     any charge for expenses and contingencies set forth in the
                      Rate Schedule.

The following Terms Used in This Contract are added:

        The General Account consists of all of TIAA's assets other than those in
        Separate Accounts.

        Separate  Account.  All  premiums  credited to the Real  Estate  Account
        become part of a Separate  Account.  The Real Estate Separate Account is
        designated as VA-2 and was  established  by TIAA in accordance  with New
        York law to provide benefits under this and other contracts.  The assets
        and liabilities of Separate  Account VA-2 are segregated from the assets
        and liabilities of the General Account.

        A Business  Day is any day that the New York Stock  Exchange is open for
        trading.  A Business Day ends at 4:00 p.m. Eastern time, or when trading
        closes on the New York Stock Exchange, if earlier.

        A Valuation Day is any business day, as well as the last calendar day of
        each month.  A Valuation  Period is the time from the end of a valuation
        day to the end of the next valuation day.

        A Retirement Plan is an employer's  plan,  qualifying  under IRC Section
        401(a),   403(a),  or  403(b)  for  providing  retirement  benefits  for
        employees.

        A Funding  Vehicle is an annuity or an investment  fund  established  to
        provide  retirement  benefits  from monies  remitted  under a Retirement
        Plan.

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

993-DA                                                                   Page E3
TIAA DA                                                                Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Retirement Annuity Contract                                         Page 4 of 10
- --------------------------------------------------------------------------------

The Additional Amounts provision is replaced with the following:

        Additional   Amounts.   TIAA  may  credit  Additional   Amounts  to  the
        Traditional  Annuity under your  contract.  TIAA does not guarantee that
        there will be Additional Amounts.  TIAA will determine at least annually
        if Additional Amounts will be credited.

               Any  Additional  Amounts  credited  to your  Traditional  Annuity
        Accumulation  will buy  benefits  for you based on the Rate  Schedule in
        effect  on the day  the  Additional  Amounts  are  credited.  Additional
        Amounts may also be paid with any Traditional  Annuity  benefits payable
        to you or your beneficiary.

               Any  Additional  Amounts  will be  credited  under a schedule  of
        Additional  Amount rates  declared by TIAA.  For a  Traditional  Annuity
        Accumulation  in force as of the effective date of such a schedule,  the
        Additional  Amount  rates  will not be  modified  for a period of twelve
        months  following the schedule's  effective date. For any premiums,  any
        Additional Amounts, and any transfers applied to the Traditional Annuity
        during the twelve-month period described in the preceding sentence, TIAA
        may declare  Additional  Amounts at rates which remain in effect through
        the end of such twelve-month period.  Thereafter,  any Additional Amount
        rates declared for such premiums,  Additional Amounts and transfers will
        remain in effect for periods of twelve months or more.

The term Rate Schedule is replaced with the following:

        The Rate  Schedule is the part of the contract that sets forth the bases
        for computing the Traditional  Annuity  Accumulation  and the Income and
        Death Benefits arising from it. To the extent permitted by law, TIAA may
        change the Rate  Schedule,  after no less than three  months'  notice to
        you, for any premiums,  Additional  Amounts, or transfers applied to the
        Traditional  Annuity  after the change.  No change of Rate Schedule will
        affect benefits  bought by premiums,  Additional  Amounts,  or transfers
        applied to the Traditional Annuity prior to the change.

A provision on Allocation of Premiums is added:

        Allocation  of  Premiums.  You  can  allocate  premiums  to  either  the
        Traditional Annuity or the Real Estate Account. If you allocate premiums
        to the  Traditional  Annuity  they  increase  your  Traditional  Annuity
        Accumulation.  If you allocate  premiums to the Real Estate Account they
        purchase  Accumulation Units in the Real Estate Account.  You may change
        your  allocation at any time. TIAA will allocate  premiums  according to
        the most  recent  valid  instructions  we have  received  from you in an
        acceptable form.

               A  Retirement  Plan may limit  your  right to  allocate  premiums
        remitted under that plan to the Real Estate Account.

               TIAA may stop accepting premiums and transfers to the Real Estate
        Account at any time.

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

Page E4                                                                   993-DA
Ed. 10-95                                                                TIAA DA

<PAGE>

                                                        Endorsement to Your TIAA
Page 5 of 10                                         Retirement Annuity Contract
- --------------------------------------------------------------------------------

Part B-2: Real Estate Account Accumulations and Units is added to your contract:

              PART B-2: REAL ESTATE ACCOUNT ACCUMULATIONS AND UNITS

Accumulation  Unit. The value of one Accumulation  Unit is calculated at the end
of each  Valuation  Day.  The  value  of an  Accumulation  Unit is  equal to the
previous day's value multiplied by the Net Investment Factor for the Real Estate
Account.

Your Real Estate  Account  Accumulation  is equal to the number of  Accumulation
Units you own  multiplied  by the value of one  Accumulation  Unit.  Real Estate
Account Accumulations are variable and are not guaranteed.  They may increase or
decrease depending on investment results.

Net Investment Factor. The net investment factor for the Real Estate Account for
a valuation  period is based on the amount of accrued real estate net  operating
income, dividends,  interest and other income accrued during the current period,
a deduction of expense charges,  and both realized and unrealized  capital gains
and losses incurred  during the current period.  The precise formula for the net
investment factor is A divided by B, as follows:

               A:     The value of the Real Estate  Account's  net assets at the
                      end of the current  valuation  period,  less any  premiums
                      received during the current period.

               B:     The value of the Real Estate  Account's  net assets at the
                      end of the previous valuation period,  plus the net effect
                      of transactions (e.g. transfers, benefit payments) made by
                      the start of the current valuation period.

The Separate Account Charge covers  mortality and expense risk,  liquidity risk,
and  administrative and investment  advisory services.  TIAA, at its discretion,
can increase or decrease  the  Separate  Account  Charge.  The Separate  Account
Charge is  guaranteed  not to exceed 2.50% per year of net assets.  The Separate
Account Charge as of the effective date of this  endorsement will be [0.75%] per
year of the Real Estate Account's average net assets.

Number of Accumulation Units. Each premium and each transfer applied to the Real
Estate Account on your behalf buys a number of  Accumulation  Units equal to the
amount of the premium or transfer divided by the value of one Accumulation  Unit
as of the end of the  Business Day in which the premium or transfer is credited.
The number of  Accumulation  Units under your  contract will be decreased by the
application of any Accumulation Units to any benefits or transfers paid from the
Real Estate Account  Accumulation  under your contract.  Such  transactions will
decrease the number of Accumulation Units under your contract by an amount equal
to the dollar value of the transaction  divided by the value of one Accumulation
Unit  as of the  end of the  Valuation  Day on  which  the  transaction  becomes
effective.

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

993-DA                                                                   Page E5
TIAA DA                                                                Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Retirement Annuity Contract                                         Page 6 of 10
- --------------------------------------------------------------------------------

The following is added to the Income Options provision:

        The income  options  described in your contract are available  from your
        Traditional  Annuity  Accumulation only. You can transfer some or all of
        your  Real  Estate  Account  Accumulation  to your  Traditional  Annuity
        Accumulation to receive income benefits under these options.

The Interest  Payment and  Retirement  Annuity  provision of the Income  Options
section is replaced with the following:

        Interest Payment and Retirement  Annuity.  A payment will be made to you
        each month until you die or convert to another Income Option. The amount
        of the payment will be equal to the interest  that TIAA would  otherwise
        credit to your Traditional Annuity Accumulation.

               You must convert to another  Income Option no later than the date
        on which your  Accumulation  becomes  subject to any applicable  minimum
        distribution requirements of the federal tax law.

               If you die  before  converting,  a Death  Benefit  equal  to your
        Accumulation  plus any  accrued  interest  on your  Traditional  Annuity
        Accumulation  since the last payment will be paid to the Beneficiary you
        name when electing this option.

               This option is only available if you are at least age 55, but not
        older than age 69 1/2. The value of the Traditional Annuity Accumulation
        placed under this option must be at least $10,000.

Items A) and B) of the  Amount of Your  Monthly  Income  Benefit  provision  are
replaced respectively with the following:

        A)     the amount of your Traditional Annuity Accumulation at that time;

        B)     the  Rate  Schedule  or  Schedules  under  which  premiums,   any
               Additional  Amounts,  and  any  Transfers  were  applied  to your
               Traditional Annuity Accumulation;

The first  sentence of the Payment of the Death  Benefit  provision  is replaced
with the following:

        If you  die  before  the  Annuity  Starting  Date,  TIAA  will  pay  the
        Traditional  Annuity  Accumulation  portion of the Death Benefit to your
        Beneficiary under one of the Methods of Payment set forth in the Methods
        of Payment provision of your contract. The Single- sum payment method is
        the  only  method  available  for  payment  of the Real  Estate  Account
        Accumulation  portion  of your  Death  Benefit.  Your  beneficiary  can,
        however,  transfer some or all of your Real Estate Account  Accumulation
        to the Traditional Annuity in order to receive that portion of the Death
        Benefit  under a  Method  of  Payment  available  from  the  Traditional
        Annuity.  Your  beneficiary  can also  transfer some or all of your Real
        Estate Account  Accumulation to CREF in order to receive that portion of
        the Death Benefit under a Method of Payment offered by CREF.

Items A) and B) of the Amount of Death Benefit  Payments  provision are replaced
respectively with the following:

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

Page E6                                                                   993-DA
Ed. 10-95                                                                TIAA DA

<PAGE>

                                                        Endorsement to Your TIAA
Page 7 of 10                                         Retirement Annuity Contract
- --------------------------------------------------------------------------------

        A)     the amount of your  Traditional  Annuity  Accumulation  as of the
               date of your death;

        B)     the  Rate  Schedule  or  Schedules  under  which  premiums,   any
               Additional  Amounts,  and  any  Transfers  were  applied  to your
               Traditional Annuity Accumulation;

The provision on Transfers is replaced with the following two provisions:

        Traditional   Annuity  Transfers.   You  can  choose  to  transfer  your
        Traditional  Annuity  Accumulation to CREF or to the Real Estate Account
        under a Transfer  Payout  Annuity.  For the portion of your  Traditional
        Annuity  Accumulation  purchased by premiums remitted under a Retirement
        Plan,  the Plan may limit  your  right to  transfer  to the Real  Estate
        Account.

               Transfer   Payout  Annuity   payments  to  your  CREF  Retirement
        Unit-Annuity  certificate  or to your Real Estate  Account  Accumulation
        will be made over a ten year period.  The amount of each annuity payment
        will be determined as of the Annuity Starting Date by:

               A)     the amount of your Traditional  Annuity  Accumulation; and

               B)     the interest rate(s) in the Rate  Schedule(s)  under which
                      premiums,  any Additional Amounts,  and any Transfers were
                      credited to the Traditional Annuity Accumulation.

               Your  request  for a  Transfer  Payout  Annuity  must  be made by
        written notice to TIAA. If you die before all annuity payments have been
        made, any remaining  payments will continue to the  beneficiary you name
        when electing this option.  Alternatively,  a death benefit equal to the
        commuted value of any remaining annuity payments may be elected.

               Each  payment  to CREF  is  subject  to the  terms  of your  CREF
        certificate and CREF's Rules of the Fund.

        Real Estate Account Transfers. You can choose to transfer some or all of
        your  Real  Estate   Account   Accumulation   Units:   (a)  to  purchase
        Accumulation  Units  in one of  the  CREF  Accounts,  (b) to  your  TIAA
        Traditional Annuity Accumulation,  (c) to provide a cash withdrawal,  or
        (d) to a Funding  Vehicle not offered by TIAA or CREF.  Any  transfer to
        CREF is subject to the terms of your CREF  certificate  and CREF's Rules
        of the Fund.

               For Real Estate Account  Accumulation Units purchased by premiums
        remitted  under a  Retirement  Plan,  the plan may limit your right to a
        cash  withdrawal or to transfer to a Funding Vehicle not offered by TIAA
        or CREF.

               If you are married and your Real Estate Account  Accumulation  is
        subject to ERISA,  your right to receive a cash withdrawal is subject to
        the rights of your spouse as described in your contract. Federal tax law
        may  restrict  distributions  before  age 59 1/2,  as  described  in the
        Restrictions  on  Distribution  of  Accumulation  Arising from  Elective
        Deferrals provision of your contract.

               If  you  choose  to  transfer  from  your  Real  Estate   Account
        Accumulation,  the minimum  amount you may  transfer  is $1,000,  or the
        entire Real Estate Account Accumulation  eligible for transfer, if it is
        less than $1,000.  TIAA will  determine  all values as of the end of the
        Business Day on which we receive, in an acceptable form:

               A)     your request for a transfer; and

               B)     verification of your  eligibility for a cash withdrawal or
                      transfer to a Funding

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

993-DA                                                                   Page E7
TIAA DA                                                                Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Retirement Annuity Contract                                         Page 8 of 10
- --------------------------------------------------------------------------------

                      Vehicle  not offered by TIAA or CREF for those Real Estate
                      Account  Accumulation Units purchased by premiums remitted
                      on your behalf under a Retirement Plan; and

               C)     if your Real Estate Account Accumulation is subject to the
                      ERISA  requirements  described  in the  Spouse's  Right to
                      Benefits provision in your contract,  a Waiver of Spouse's
                      Rights or proof that you aren't married.

               You can choose to defer the effective  date of the transfer until
        any  Valuation  Day  following  the date on which we  receive  the above
        requirements.  TIAA  will  determine  all  values  as of the end of such
        effective  date.  You cannot  revoke a request for a transfer  after its
        effective date. TIAA reserves the right to limit transfers from the Real
        Estate Account to not more than one in a calendar quarter.

The following is added to the Spouse's Rights to Benefits provision:

        If your Real Estate Account Accumulation is subject to the provisions of
        the IRC and ERISA,  your spouse  must  consent to a waiver of his or her
        right to survivor benefits before you can choose:

               A)     a  Real  Estate   Account   Transfer  to  provide  a  cash
                      withdrawal; or

               B)     to the extent  required  by law,  a transfer  to a Funding
                      Vehicle not offered by TIAA or CREF.

The following General Provisions are added:

        Deletion of the Separate Account.  TIAA reserves the right to delete the
        Real Estate Account.  If you own  Accumulation  Units in the Real Estate
        Account and it is  deleted,  you must  transfer  them to CREF or to your
        Traditional Annuity Accumulation.

        Insulation of Separate Account. TIAA owns the assets in Separate Account
        VA-2. To the extent permitted by law, the assets of the Separate Account
        will not be charged with  liabilities  arising out of any other business
        TIAA may conduct. All income, gains and losses, whether or not realized,
        of the Separate Account will be credited to or charged against only that
        Account without regard to TIAA's other income, gains or losses.

The first  paragraph of the Compliance  with Laws and  Regulations  provision is
replaced with the following:

        TIAA will  administer  your contract to comply with the  restrictions of
        all laws and regulations  pertaining to the terms and conditions of your
        contract.  You cannot elect any benefit or exercise any right under your
        contract if the  election  of that  benefit or exercise of that right is
        prohibited under an applicable state or federal law or regulation.

The Change of Rate Schedule provision is replaced with the following:

        Change  of Rate  Schedule.  We may,  at any time and from  time to time,
        substitute a new Rate Schedule for the one in your current  contract.  A
        new Rate Schedule will apply only

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

Page E8                                                                   993-DA
Ed. 10-95                                                                TIAA DA

<PAGE>

                                                        Endorsement to Your TIAA
Page 9 of 10                                         Retirement Annuity Contract
- --------------------------------------------------------------------------------

        to benefits arising from any premiums, Additional Amounts, and transfers
        applied  to the  Traditional  Annuity  while  such Rate  Schedule  is in
        effect.  Any change in the Rate  Schedule  will not affect the amount of
        benefits  purchased  prior to the  change  by any  premiums,  Additional
        Amounts,  and transfers applied to the Traditional  Annuity. A change in
        the Rate  Schedule  will be made  only  after we have  given  you  three
        months' written notice of the change.  Any such change will also be made
        to all other  Retirement  Annuity  contracts of this form. Any change in
        the interest  rate  credited  before the Annuity  Starting  Date or your
        prior death is subject to the minimum rate  specified in the  applicable
        state  nonforfeiture  law, if any, or if none, the  applicable  National
        Association  of Insurance  Commissioners  model  nonforfeiture  law. Any
        change in the charge for expenses or contingencies  must comply with any
        applicable state nonforfeiture law.

        Any new Rate Schedule will specify:

               A)     the charges for expenses and contingencies; and

               B)     the  interest  rates  and the  mortality  bases  used  for
                      determining  benefits  arising from amounts applied to the
                      Traditional Annuity.

Amounts applied to the Traditional  Annuity (including your Traditional  Annuity
Accumulation as of the effective date of this  endorsement)  continue to receive
the same  guarantees  specified  by the Rate  Schedule  in  effect  prior to the
effective date of this endorsement.  The text of the Rate Schedule  provision is
replaced with the following.

        Rate  Schedule.  The  benefits  bought  by  premiums  allocated  to  the
        Traditional  Annuity  while  this Rate  Schedule  is in  effect  will be
        computed on this basis:

               (1)    no deduction for expenses or contingencies;

               (2)    interest at the effective annual rate of 3% from the first
                      day of the  month  in  which  the  premium  is paid to the
                      Annuity  Starting  Date or your  prior  death,  and at the
                      effective annual rate of 2 1/2 % thereafter; and

               (3)    mortality  according to 1983 Table a (TIAA  Merged  Gender
                      Mod A).

        The benefits  bought by Additional  Amounts  credited to the Traditional
        Annuity  while this Rate  Schedule  is in effect will be computed on the
        same basis as for premiums.

        The benefits bought by transfers from CREF or the Real Estate Account to
        the  Traditional  Annuity  will be  computed  on the  same  basis as for
        premiums  except  that  interest  will be  credited  from the day TIAA's
        General  Account  receives  the  funds  transferred  which  is  the  day
        following  the date the  funds are  transferred  out of CREF or the Real
        Estate Account.

        When  Traditional  Annuity payments start to you, or to your beneficiary
        under an income method involving life contingencies, we will compute any
        benefits provided by the portion of the Traditional Annuity Accumulation
        resulting  from amounts  applied to the  Traditional  Annuity while this
        Rate  Schedule is in effect on  whichever  of these bases  produces  the
        larger payments:

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

993-DA                                                                   Page E9
TIAA DA                                                                Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Retirement Annuity Contract                                        Page 10 of 10
- --------------------------------------------------------------------------------

               (1)    the  applicable  interest  rate and  mortality  tables  as
                      stated above; or

               (2)    the interest rate and  mortality  table in use by TIAA for
                      any individual  single premium  immediate  annuities being
                      offered when the payments start.

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

Page E10                                                                  993-DA
Ed. 10-95                                                                TIAA DA


<PAGE>

Page 1 of 10


                   TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                  730 Third Avenue, New York, N.Y. 10017-3206
                            Telephone: 800-842-2733

          Endorsement to Your TIAA Group Retirement Annuity Certificate

                        Effective Date: [October 2, 1995]

        This document,  called an "endorsement,"  changes some of the provisions
of your TIAA Group  Retirement  Annuity  Certificate  and becomes part of it. It
does not take away any of the rights established under your current certificate.
It is  important  that you read the  endorsement,  and attach it to your current
certificate.

        In addition to the fixed-dollar  Traditional Annuity previously provided
under your Group Retirement Annuity certificate,  TIAA now offers you the option
of accumulating  funds in the Real Estate Account.  The Real Estate Account is a
Separate  Account  of TIAA and is  available  as of the  effective  date of this
endorsement.  Its  investment  objective is a favorable  rate of return over the
long term  primarily  through  rental  income and capital  appreciation  of Real
Estate  investments  owned by the Account.  The Real Estate Account holds mainly
income-producing   real  estate   properties   and  other  real   estate-related
investments.  The annual  charge for the Real Estate  Account  will never exceed
2.50% of the Account's average net assets.

        From now on,  unless  we  indicate  otherwise,  any  references  in your
certificate to your TIAA  "Accumulation"  should be understood to mean the total
amount you have in the Traditional Annuity and the Real Estate Account combined.
When we're referring to one or the other,  we'll specify it as your "Traditional
Annuity Accumulation" or your "Real Estate Account Accumulation".

        You can  allocate  your future TIAA  premiums to either the  Traditional
Annuity or the Real Estate  Account as described in this  endorsement.  When you
apply a premium to your Real  Estate  Account  Accumulation,  you'll  purchase a
number of Accumulation  Units  representing a share in the Real Estate Account's
investment  portfolio.  You can  transfer or  withdraw  some or all of your Real
Estate  Account  Accumulation  subject  to the  limitations  described  in  this
endorsement.

        Your Traditional Annuity  Accumulation will continue to be credited with
a guaranteed interest rate and any Additional Amounts declared by the TIAA Board
of Trustees. The earnings on your Real Estate Account Accumulation, if any, will
vary  depending on investment  results.  Neither  earnings nor the value of your
invested  principal in the Real Estate Account are guaranteed,  and the value of
the units you own may at any time be more or less than you paid for them.

If you have any questions about this contract or
need help to resolve a problem, you can contact
us at the address or phone number above.           

(Signature of John H. Biggs)
    (Specimen Stamped)
      Chairman and
  Chief Executive Officer

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

G993 - GRA                     INDEX ON NEXT PAGE                        Page E1
TIAA GRA                                                               Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Group Retirement Annuity Certificate                               Page 2 of 10
- --------------------------------------------------------------------------------


                     INDEX OF IMPORTANT TERMS AND PROVISIONS



                                                                           Page
                                                                           ----



Accumulations
         Real Estate Account.................................................E5
         Traditional Annuity.................................................E3
Accumulation Unit
         Number..............................................................E5
         Definition..........................................................E5
Additional Amounts...........................................................E4
Business Day.................................................................E3
Compliance with Laws and Regulations.........................................E8
Death Benefit
         Amount of...........................................................E6
         Payment of..........................................................E6
Funding Vehicle..............................................................E3
General Account..............................................................E3
Income Benefit - Amount of...................................................E6
Income Options...............................................................E6
Interest Payment and Retirement Annuity......................................E6
Lump-sum Benefits
         Availability of.....................................................E7
         Payment of..........................................................E7
Net Investment Factor........................................................E5
Premiums - Allocation of.....................................................E4
Rate Schedule
         Benefits bought under...............................................E10
         Change in...........................................................E9
         Definition..........................................................E4
         Surrender charge....................................................E10
Separate Account
         Charge..............................................................E5
         Definition..........................................................E3
         Deletion of.........................................................E8
         Insulation of.......................................................E9
Transfers
         Real Estate Account.................................................E8
         Traditional Annuity.................................................E8
Valuation Day or Valuation Period............................................E3

===============================================================================

Page E2                                                              G993 - GRA
ED. 10-95                                                              TIAA GRA

<PAGE>

                                                      Endorsement to Your TIAA
Page 3 of 10                               Group Retirement Annuity Certificate
===============================================================================
The term Accumulation is replaced with the following two terms:

        Your  Accumulation  is  equal  to the  sum of your  Traditional  Annuity
        Accumulation and your Real Estate Account Accumulation. Your Traditional
        Annuity  Accumulation  is  guaranteed  to  earn  interest  at the  rates
        described in the  Contract's  Rate  Schedule.  Your Real Estate  Account
        Accumulation  is not guaranteed and you bear its investment  risk.  Your
        Accumulation will provide the benefits described in your certificate.

        Your Traditional Annuity Accumulation is the sum of:

               A)   all premiums allocated to the Traditional Annuity under
                    your certificate; plus

               B)   interest credited to the Traditional Annuity under the 
                    terms of your certificate; plus

               C)   any Additional Amounts credited to the Traditional
                    Annuity under your certificate; plus

               D)   any Transfers to the Traditional Annuity under your
                    certificate; less

               E)   any charge for expenses and contingencies set forth in
                    the Rate Schedule; less

               F)   the amount of any Traditional Annuity Accumulation moved
                    to a Transfer Payout Annuity; less

               G)   the amount of any Lump-sum Benefit paid from the
                    Traditional Annuity, plus any Surrender Charge.

The following Terms Used in This Certificate are added:

        The General Account consists of all of TIAA's assets other than those in
        Separate Accounts.

        The term  Lump-sum  Benefits  is renamed  Traditional  Annuity  Lump-sum
        Benefits.

        Separate  Account.  All  premiums  credited to the Real  Estate  Account
        become part of a Separate Account. The Real Estate Account is designated
        as VA-2 and was  established by TIAA in accordance  with New York law to
        provide  benefits  under  this  and  other  contracts.  The  assets  and
        liabilities of Separate  Account VA-2 are segregated from the assets and
        liabilities of the General Account.

        A Business  Day is any day that the New York Stock  Exchange is open for
        trading.  A Business Day ends at 4:00 P.M. Eastern time, or when trading
        closes on the New York Stock Exchange, if earlier.

        A Valuation Day is any business day, as well as the last calendar day of
        each month.  A Valuation  Period is the time from the end of a valuation
        day to the end of the next valuation day.

        A Funding  Vehicle is an annuity or an investment  fund  established  to
        provide  retirement  benefits  from monies  remitted  under a Retirement
        Plan.


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

G993 - GRA                                                              Page E3
TIAA GRA                                                              Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Group Retirement Annuity Certificate                                Page 4 of 10
- --------------------------------------------------------------------------------

The Additional Amounts provision is replaced with the following:

        Additional   Amounts.   TIAA  may  credit  Additional   Amounts  to  the
        Traditional Annuity under your certificate. TIAA does not guarantee that
        there will be Additional Amounts.  TIAA will determine at least annually
        if Additional Amounts will be credited.

               Any  Additional  Amounts  credited  to your  Traditional  Annuity
        Accumulation  will buy  benefits  for you based on the Rate  Schedule in
        effect  on the day  the  Additional  Amounts  are  credited.  Additional
        Amounts may also be paid with any Traditional  Annuity  benefits payable
        to you or your beneficiary.

               Any  Additional  Amounts  will be  credited  under a schedule  of
        Additional  Amount rates  declared by TIAA.  For a  Traditional  Annuity
        Accumulation  in force as of the effective date of such a schedule,  the
        Additional  Amount  rates  will not be  modified  for a period of twelve
        months  following the schedule's  effective date. For any premiums,  any
        Additional Amounts, and any transfers applied to the Traditional Annuity
        during the twelve-month period described in the preceding sentence, TIAA
        may declare  Additional  Amounts at rates which remain in effect through
        the end of such twelve-month period.  Thereafter,  any Additional Amount
        rates declared for such premiums,  Additional Amounts and transfers will
        remain in effect for periods of twelve months or more.

The term Rate Schedule is replaced with the following:

        The Rate  Schedule is the part of the Contract that sets forth the bases
        for computing the Traditional  Annuity  Accumulation  and the Income and
        Death Benefits arising from it. To the extent permitted by law, TIAA may
        change the Rate Schedule, after no less than three months' notice to you
        and  the  Contractholder,  for  any  premiums,  Additional  Amounts,  or
        transfers applied to the Traditional Annuity after the change. No change
        of Rate Schedule  will affect  benefits  bought by premiums,  Additional
        Amounts,  or transfers  applied to the Traditional  Annuity prior to the
        change.

A provision on Allocation of Premiums is added:

        Allocation  of  Premiums.  You  can  allocate  premiums  to  either  the
        Traditional Annuity or the Real Estate Account. If you allocate premiums
        to the  Traditional  Annuity  they  increase  your  Traditional  Annuity
        Accumulation.  If you allocate  premiums to the Real Estate Account they
        purchase  Accumulation Units in the Real Estate Account.  You may change
        your  allocation at any time. TIAA will allocate  premiums  according to
        the most  recent  valid  instructions  we have  received  from you in an
        acceptable form.

               Your Employer's  Retirement Plan may limit your right to allocate
        premiums to the Real Estate Account.

               TIAA may stop accepting premiums and transfers to the Real Estate
        Account at any time.

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

Page E4                                                               G993 - GRA
Ed. 10-95                                                              TIAA GRA

<PAGE>


                                                        Endorsement to Your TIAA
Page 5 of 10                                Group Retirement Annuity Certificate
- --------------------------------------------------------------------------------

Part  B-2:  Real  Estate  Account  Accumulations  and  Units  is  added  to your
certificate:

              PART B-2: REAL ESTATE ACCOUNT ACCUMULATIONS AND UNITS

Accumulation  Unit. The value of one Accumulation  Unit is calculated at the end
of each  Valuation  Day.  The  value  of an  Accumulation  Unit is  equal to the
previous day's value multiplied by the Net Investment Factor for the Real Estate
Account.

Your Real Estate  Account  Accumulation  is equal to the number of  Accumulation
Units you own  multiplied  by the value of one  Accumulation  Unit.  Real Estate
Account Accumulations are variable and are not guaranteed.  They may increase or
decrease depending on investment results.

Net Investment Factor. The net investment factor for the Real Estate Account for
a valuation  period is based on the amount of accrued real estate net  operating
income, dividends,  interest and other income accrued during the current period,
a deduction of expense charges,  and both realized and unrealized  capital gains
and losses incurred  during the current period.  The precise formula for the net
investment factor is A divided by B, as follows:

               A:     The value of the Real Estate  Account's  net assets at the
                      end of the current  valuation  period,  less any  premiums
                      received during the current period.

               B:     The value of the Real Estate  Account's  net assets at the
                      end of the previous valuation period,  plus the net effect
                      of transactions (e.g. transfers, benefit payments) made by
                      the start of the current valuation period.

The Separate Account Charge covers  mortality and expense risk,  liquidity risk,
and  administrative and investment  advisory services.  TIAA, at its discretion,
can increase or decrease  the  Separate  Account  Charge.  The Separate  Account
Charge is  guaranteed  not to exceed 2.50% per year of net assets.  The Separate
Account Charge as of the effective date of this  endorsement will be [0.75%] per
year of the Real Estate Account's average net assets.

Number of Accumulation Units. Each premium and each transfer applied to the Real
Estate Account on your behalf buys a number of  Accumulation  Units equal to the
amount of the premium or transfer divided by the value of one Accumulation  Unit
as of the end of the  Business Day in which the premium or transfer is credited.
The number of Accumulation Units under your certificate will be decreased by the
application of any Accumulation Units to any benefits or transfers paid from the
Real Estate Account Accumulation under your certificate.  Such transactions will
decrease the number of  Accumulation  Units under your  certificate by an amount
equal  to the  dollar  value  of the  transaction  divided  by the  value of one
Accumulation  Unit as of the end of the Valuation  Day on which the  transaction
becomes effective.

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

G993 - GRA                                                              Page E5
TIAA GRA                                                              Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Group Retirement Annuity Certificate                                Page 6 of 10
- --------------------------------------------------------------------------------

The following is added to the Income Options provision:

        The income options described in your certificate are available from your
        Traditional  Annuity  Accumulation only. You can transfer some or all of
        your  Real  Estate  Account  Accumulation  to your  Traditional  Annuity
        Accumulation to receive income benefits under these options.

The Interest  Payment and  Retirement  Annuity  provision of the Income  Options
section is replaced with the following:

        Interest Payment and Retirement  Annuity.  A payment will be made to you
        each month until you die or convert to another Income Option. The amount
        of the payment will be equal to the interest  that TIAA would  otherwise
        credit to your Traditional Annuity Accumulation.

               You must convert to another  Income Option no later than the date
        on which your  Accumulation  becomes  subject to any applicable  minimum
        distribution requirements of the federal tax law.

               If you die  before  converting,  a Death  Benefit  equal  to your
        Accumulation  plus any  accrued  interest  on your  Traditional  Annuity
        Accumulation  since the last payment will be paid to the Beneficiary you
        name when electing this option.

               This option is only available if you are at least age 55, but not
        older than age 69 1/2. The value of the Traditional Annuity Accumulation
        placed under this option must be at least $10,000.

Items A) and B) of the Amount of Your Monthly Income Benefit provision are
replaced respectively with the following:

        A) the amount of your Traditional Annuity Accumulation at that time;

        B) the Rate Schedule or Schedules under which premiums, any Additional
           Amounts, and any Transfers were applied to your Traditional Annuity
           Accumulation;

The first  sentence of the Payment of the Death  Benefit  provision  is replaced
with the following:

        If you  die  before  the  Annuity  Starting  Date,  TIAA  will  pay  the
        Traditional  Annuity  Accumulation  portion of the Death Benefit to your
        Beneficiary under one of the Methods of Payment set forth in the Methods
        of Payment provision of your contract. The Single- sum payment method is
        the  only  method  available  for  payment  of the Real  Estate  Account
        Accumulation  portion  of your  Death  Benefit.  Your  beneficiary  can,
        however,  transfer some or all of your Real Estate Account  Accumulation
        to the Traditional Annuity in order to receive that portion of the Death
        Benefit  under a  Method  of  Payment  available  from  the  Traditional
        Annuity.  Your  beneficiary  can also  transfer some or all of your Real
        Estate Account  Accumulation to CREF in order to receive that portion of
        the Death Benefit under a Method of Payment offered by CREF.

Items A) and B) of the Amount of Death Benefit Payments provision are replaced 
respectively with the following:

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

Page E6                                                              G993 - GRA
Ed. 10-95                                                              TIAA GRA

<PAGE>

                                                       Endorsement to Your TIAA
Page 7 of 10                               Group Retirement Annuity Certificate
- -------------------------------------------------------------------------------

        A)  the amount of your Traditional  Annuity  Accumulation as of the date
            of your death;

        B)  the Rate Schedule or Schedules under which premiums,  any Additional
            Amounts,  and any Transfers were applied to your Traditional Annuity
            Accumulation;

The Availability of Lump-sum Benefits provision is replaced with the following:

        Availability of Lump-sum Benefits.  Within 120 days after Termination of
        Employment  and before the  commencement  of annuity  payments,  you can
        choose to withdraw some or all of your Traditional Annuity  Accumulation
        as a Lump-sum Benefit.  After the 120-day period expires the election of
        a Lump-sum Benefit from your Traditional Annuity Accumulation will never
        again be  available.  At any time you can choose to withdraw some or all
        of your Real Estate Account  Accumulation  as a Lump-sum  Benefit.  TIAA
        reserves  the right to limit  Lump-sum  Benefits  from your Real  Estate
        Account Accumulation to not more than one in a calendar quarter.

               For both the Traditional Annuity and the Real Estate Account, the
        portion of your Accumulation  available to you as a Lump-sum Benefit may
        be limited by your Employer's Retirement Plan.

               If you  are  married  and  some or all of  your  Accumulation  is
        subject to ERISA, your right to receive a Lump-sum Benefit is subject to
        the rights of your spouse as described in your certificate.  Federal tax
        law may restrict  distributions  before age 59 1/2, as described in your
        certificate.

The Payment of the Lump-sum Benefit provision is replaced with the following:

        Payment of the Lump-sum Benefit. If you choose the Lump-sum Benefit, the
        minimum amount you may withdraw is $1,000,  unless the Lump-sum  Benefit
        is for  the  entire  Real  Estate  Account  Accumulation  or the  entire
        Traditional  Annuity  Accumulation  available  to  you  for  withdrawal.
        Lump-sum Benefits paid from the Traditional Annuity Accumulation will be
        reduced by any surrender  charge in accordance  with the applicable Rate
        Schedule or Schedules.  TIAA will  determine all values as of the end of
        the Business Day on which we receive, in an acceptable form:

               A) your request for a Lump-sum Benefit;

               B) verification  from your  Employer  of your  eligibility  for a
                  Lump-sum   Benefit,   and   certification  of  Termination  of
                  Employment  if the  Lump-sum  Benefit  is  requested  from the
                  Traditional Annuity Accumulation; and

               C) if your  Accumulation  is  subject  to the ERISA  requirements
                  described in your  certificate,  a Waiver of Spouses's Rights,
                  or proof that you aren't married.

               You can choose to defer the effective date of a Lump-sum  Benefit
        until any Valuation Day following the date on which we receive the above
        requirements.  In no event,  however,  can a Lump-sum  Benefit  from the
        Traditional  Annuity  Accumulation  be  effective  before  the  date  of
        Termination  of  Employment or more than 120 days after  Termination  of
        Employment.  TIAA  will  determine  all  values  as of  the  end  of the
        effective date. You cannot revoke a request for a Lump-sum Benefit after
        its effective date.

               Payment of a Lump-sum Benefit reduces the accumulation from which
               it is paid by

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

G993 - GRA                                                              Page E7
TIAA GRA                                                              Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Group Retirement Annuity Certificate                                Page 8 of 10
- --------------------------------------------------------------------------------

        the amount chosen. If you choose a Lump-sum Benefit from the Traditional
        Annuity  Accumulation  and different Rate  Schedules  apply to different
        parts of the  Traditional  Annuity  Accumulation,  the reduction will be
        allocated among the parts on a pro rata basis.
 
              If your entire  Accumulation is paid as a Lump-sum  Benefit,  all
        obligations of TIAA to you under the Contract are fulfilled.

               TIAA may defer the  payment  of a  Traditional  Annuity  Lump-sum
        Benefit for up to six months.

The provision on Transfers is replaced with the following two provisions:

        Traditional   Annuity  Transfers.   You  may  choose  to  transfer  your
        Traditional  Annuity  Accumulation to CREF or to the Real Estate Account
        under a Transfer  Payout Annuity.  Your  Employer's  Retirement Plan may
        limit your right to transfer to the Real Estate Account.

               Transfer  Payout Annuity  payments to your CREF Group  Retirement
        Unit-Annuity  certificate  or to your Real Estate  Account  Accumulation
        will be made over a ten year period.

        The amount of each annuity  payment will be determined as of the Annuity
        Starting Date by:

               A) the amount of your Traditional  Annuity  Accumulation;  and 

               B) the  interest  rate(s)  in the Rate  Schedule(s)  under  which
                  premiums,  any  Additional  Amounts,  and any  Transfers  were
                  credited to your Traditional Annuity Accumulation.

               Each  payment  to CREF  is  subject  to the  terms  of your  CREF
        certificate  and CREF's  Rules of the Fund.  Your request for a Transfer
        Payout Annuity must be made by written notice to TIAA.

               If you die  before  all  annuity  payments  have been  made,  any
        remaining  payments  will  continue  to the  beneficiary  you name  when
        electing  this  option.  Alternatively,  a death  benefit  equal  to the
        commuted value of any remaining annuity payments may be elected.

        Real Estate  Account  Transfers.  You can choose to transfer your entire
        Real  Estate  Account  Accumulation,  or any  part of it not  less  than
        $1,000,  to your TIAA  Traditional  Annuity  Accumulation or to purchase
        Accumulation Units in one of the CREF Accounts.

               A transfer will be effective, and TIAA will determine all values,
        as of the  business  day in  which  TIAA  receives  your  request  for a
        transfer in an  acceptable  form.  You can choose to defer the effective
        date of the transfer until any Valuation Day following the date on which
        we receive your request. TIAA will determine all values as of the end of
        such  effective  date.  You cannot revoke a request for a transfer after
        its effective  date. TIAA reserves the right to limit transfers from the
        Real Estate Account to not more than one in a calendar quarter.

The following General Provisions are added or revised:

        Deletion of the Separate Account. TIAA reserves the right to delete the
         Real Estate Account.  If you own Accumulation  Units in the Real Estate
         Account and it is deleted, you

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

Page E8                                                              G993 - GRA
Ed. 10-95                                                              TIAA GRA

<PAGE>


                                                       Endorsement to Your TIAA
Page 9 of 10                               Group Retirement Annuity Certificate
- -------------------------------------------------------------------------------

        must transfer them to your Traditional Annuity Accumulation or to CREF.

        Insulation of Separate Account. TIAA owns the assets in Separate Account
        VA-2. To the extent permitted by law, the assets of the Separate Account
        will not be charged with  liabilities  arising out of any other business
        TIAA may conduct. All income, gains and losses, whether or not realized,
        of the Separate Account will be credited to or charged against only that
        Account without regard to TIAA's other income, gains or losses.

The first  paragraph of the Compliance  with Laws and  Regulations  provision is
replaced with the following:

        TIAA will  administer  your contract to comply with the  restrictions of
        all laws and regualations pertaining to the terms and conditions of your
        contract.  You cannot  elect any benefit or exerise any right under your
        contract if the  election  of that  benefit or exercise of that right is
        prohibited under an applicable state or federal law or regulation.

The Change of Rate Schedule provision is replaced with the following:

        Change  of Rate  Schedule.  We may,  at any time and from  time to time,
        substitute a new Rate Schedule for the one in your current  certificate.
        A new  Rate  Schedule  will  apply  only to  benefits  arising  from any
        premiums,  Additional Amounts,  and transfers applied to the Traditional
        Annuity  while such Rate  Schedule is in effect.  Any change in the Rate
        Schedule will not affect the amount of benefits  purchased  prior to the
        change by any premiums, Additional Amounts, and transfers applied to the
        Traditional  Annuity.  A change in the Rate  Schedule  will be made only
        after we have given you and the  Contractholder  three  months'  written
        notice of the change.  Any change in the interest rate  credited  before
        the Annuity  Starting Date or your prior death is subject to the minimum
        rate specified in the applicable state  nonforfeiture law, if any, or if
        none, the  applicable  National  Association of Insurance  Commissioners
        model  nonforfeiture  law.  Any  change in the charge  for  expenses  or
        contingencies must comply with any applicable state nonforfeiture law.

        Any new Rate Schedule will specify:

              A) the charges for expenses and contingencies;

              B) the interest rates and the mortality bases used for determining
                 benefits  arising  from  amounts  applied  to  the  Traditional
                 Annuity; and

              C) any  applicable  Surrender Charges on Lump-sum Benefits arising
                 from amounts applied to the Traditional Annuity.

Amounts applied to the Traditional  Annuity (including your Traditional  Annuity
Accumulation as of the effective date of this  endorsement)  continue to receive
the same  guarantees  specified  by the Rate  Schedule  in  effect  prior to the
effective date of this endorsement.  The text of the Rate Schedule  provision is
replaced with the following.

        Rate  Schedule.  The  benefits  bought  by  premiums  allocated  to  the
        Traditional  Annuity  while  this Rate  Schedule  is in  effect  will be
        computed on this basis:

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

G993 - GRA                                                              Page E9
TIAA GRA                                                              Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Group Retirement Annuity Certificate                              Page 10 of 10
- --------------------------------------------------------------------------------


             (1) no deduction for expenses or contingencies;

             (2) interest  at the  effective  annual  rate of 3 % from  the
                 first day of the month in which the premium is paid to the
                 Annuity  Starting  Date or your  prior  death,  and at the
                 effective annual rate of 2 1/2 % thereafter; and

             (3) mortality according to 1983 Table a (TIAA Merged Gender Mod A).

        The benefits  bought by Additional  Amounts  credited to the Traditional
        Annuity  while this Rate  Schedule  is in effect will be computed on the
        same basis as for premiums.

        The benefits bought by transfers from CREF or the Real Estate Account to
        the  Traditional  Annuity  while this Rate Schedule is in effect will be
        computed on the same basis as for premiums  except that interest will be
        credited  from  the  day  TIAA's  General  Account  receives  the  funds
        transferred   which  is  the  day  following  the  date  the  funds  are
        transferred out of CREF or the Real Estate Account.

        When  Traditional  Annuity payments start to you, or to your beneficiary
        under an income method involving life contingencies, we will compute any
        benefits provided by the portion of the Traditional Annuity Accumulation
        resulting  from amounts  applied to the  Traditional  Annuity while this
        Rate  Schedule is in effect on  whichever  of these bases  produces  the
        larger payments:

             (1) the applicable  interest rate and mortality  tables as stated
                 above;  or 

             (2) the interest  rate and  mortality  table in use by TIAA for any
                 individual  single  premium  immediate  annuities being offered
                 when the payments start.

        A Surrender  Charge of 2.5% will be deducted  from any Lump-sum  Benefit
        from  the  Traditional  Annuity  arising  from  amounts  applied  to the
        Traditional Annuity while this Rate Schedule is in effect.

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

Page E10                                                             G993 - GRA
Ed. 10-95                                                              TIAA GRA

<PAGE>

Page 1 of 10

                   TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                   730 Third Avenue, New York, N.Y. 10017-3206
                             Telephone: 800-842-2733

   Endorsement to Your TIAA Group Supplemental Retirement Annuity Certificate

                        Effective Date: [October 2, 1995]

        This document,  called an "endorsement,"  changes some of the provisions
of your TIAA Group Supplemental  Retirement Annuity Certificate and becomes part
of it. It does not take away any of the rights  established  under your  current
certificate.  It is important  that you read the  endorsement,  and attach it to
your current certificate.

        In addition to the fixed-dollar  Traditional Annuity previously provided
under your Group Supplemental  Retirement Annuity  certificate,  TIAA now offers
you the option of accumulating funds in the Real Estate Account. The Real Estate
Account is a Separate  Account of TIAA and is available as of the effective date
of this endorsement. Its investment objective is a favorable rate of return over
the long term primarily  through rental income and capital  appreciation of Real
Estate  investments  owned by the Account.  The Real Estate Account holds mainly
income-producing   real  estate   properties   and  other  real   estate-related
investments.  The annual  charge for the Real Estate  Account  will never exceed
2.50% of the Account's average net assets.

        From now on,  unless  we  indicate  otherwise,  any  references  in your
certificate to your TIAA  "Accumulation"  should be understood to mean the total
amount you have in the Traditional Annuity and the Real Estate Account combined.
When we're referring to one or the other,  we'll specify it as your "Traditional
Annuity Accumulation" or your "Real Estate Account Accumulation".

        You can  allocate  your future TIAA  premiums to either the  Traditional
Annuity or the Real Estate  Account as described in this  endorsement.  When you
apply a premium to your Real  Estate  Account  Accumulation,  you'll  purchase a
number of Accumulation  Units  representing a share in the Real Estate Account's
investment  portfolio.  You can  transfer or  withdraw  some or all of your Real
Estate  Account  Accumulation  subject  to the  limitations  described  in  this
endorsement.  Loans  will  not  be  available  from  your  Real  Estate  Account
Accumulation.

        Your Traditional Annuity  Accumulation will continue to be credited with
a guaranteed interest rate and any Additional Amounts declared by the TIAA Board
of Trustees. The earnings on your Real Estate Account Accumulation, if any, will
vary  depending on investment  results.  Neither  earnings nor the value of your
invested  principal in the Real Estate Account are guaranteed,  and the value of
the units you own may at any time be more or less than you paid for them.

If you have any questions about this contract or need help to resolve a problem,
you can contact us at the address or phone number above.

(Signature of John H. Biggs)
    (Specimen Stamped)
       Chairman and
  Chief Executive Officer

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

G993 - GSRA                  INDEX ON NEXT PAGE                          Page E1
TIAA GSRA                                                              Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Group Supplemental Retirement Annuity Certificate                   Page 2 of 10
- --------------------------------------------------------------------------------

                     INDEX OF IMPORTANT TERMS AND PROVISIONS


                                                 Page
Accumulations
         Available.................................E3
         Real Estate Account.......................E5
         Traditional Annuity.......................E3
Accumulation Unit
         Number....................................E6
         Definition................................E5
Additional Amounts.................................E4
Business Day.......................................E3
Compliance with Laws and Regulations...............E8
Death Benefit
         Amount of.................................E7
         Payment of................................E6
General Account....................................E3
Income Benefit - Amount of.........................E6
Income Options.....................................E6
Loan
         Amount of.................................E7
         Collateral................................E4
Lump-sum Benefits
         Definition................................E4
         Availability of...........................E7
         Payment of................................E7

Net Investment Factor..............................E5
Premiums - Allocation of...........................E5
Rate Schedule
         Benefits bought under.....................E9
         Change in.................................E9
         Definition................................E4
         Surrender charge..........................E9
Separate Account
         Charge....................................E6
         Definition................................E3
         Deletion of...............................E8
         Insulation of.............................E8
Surrender Charge - Defined.........................E5
Transfers..........................................E8
Valuation Day and Valuation Period.................E3

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

Page E2                                                              G993 - GSRA
Ed. 10-95                                                              TIAA GSRA

<PAGE>

                                                        Endorsement to Your TIAA
Page 3 of 10                   Group Supplemental Retirement Annuity Certificate
- --------------------------------------------------------------------------------

The term Accumulation is replaced with the following two terms:

        Your  Accumulation  is  equal  to the  sum of your  Traditional  Annuity
        Accumulation and your Real Estate Account Accumulation. Your Traditional
        Annuity  Accumulation  is  guaranteed  to  earn  interest  at the  rates
        described in the  Contract's  Rate  Schedule.  Your Real Estate  Account
        Accumulation  is not guaranteed and you bear its investment  risk.  Your
        Accumulation will provide the benefits described in your certificate.

        Your Traditional Annuity Accumulation is the sum of:

               A)     all premiums  allocated to the  Traditional  Annuity under
                      your certificate; plus

               B)     interest  credited to the  Traditional  Annuity under your
                      certificate; plus

               C)     any Additional Amounts credited to the Traditional Annuity
                      under the terms of your certificate; plus

               D)     any  Transfers  to  the  Traditional  Annuity  under  your
                      certificate; less

               E)     any charges for  expenses and  contingencies  set forth in
                      the Rate Schedule; less

               F)     the  amount  of  any  Lump-sum   Benefits  paid  from  the
                      Traditional Annuity; less

               G)     upon  foreclosure  by TIAA, the amount of any Loan Default
                      including  any accrued  interest  thereon,  or unpaid Loan
                      (described in Section 43 of your certificate); less

               H)     any  Surrender  Charge  assessed in the case of a Lump-sum
                      Benefit or a foreclosure  on all or part of a Loan Default
                      or  unpaid   Loan   (described   in  Section  43  of  your
                      certificate).

The term Available Accumulation is replaced with the following:

               Your  Available   Accumulation   is  your   Traditional   Annuity
               Accumulation  less the Loan Collateral for any outstanding  Loans
               under this certificate.

The following Terms Used in This Certificate are added:

        The General Account consists of all of TIAA's assets other than those in
        Separate Accounts.

        Separate  Account.  All  Premiums  credited to the Real  Estate  Account
        become part of a Separate Account. The Real Estate Account is designated
        as "VA-2" and was established by TIAA in accordance with New York law to
        provide  benefits  under  this  and  other  contracts.  The  assets  and
        liabilities of Separate  Account VA-2 are segregated from the assets and
        liabilities of the General Account.

        A Business  Day is any day that the New York Stock  Exchange is open for
        trading.  A Business Day ends at 4:00 P.M. Eastern time, or when trading
        closes on the New York Stock Exchange, if earlier.

        A Valuation Day is any business day, as well as the last calendar day of
        each month.  A Valuation  Period is the time from the end of a valuation
        day to the end of the next valuation day.

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

G993 - GSRA                                                              Page E3
TIAA GSRA                                                              Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Group Supplemental Retirement Annuity Certificate                   Page 4 of 10
- --------------------------------------------------------------------------------

The Additional Amounts provision is replaced with the following:

        Additional   Amounts.   TIAA  may  credit  Additional   Amounts  to  the
        Traditional Annuity under your certificate. TIAA does not guarantee that
        there will be Additional Amounts.  TIAA will determine at least annually
        if Additional Amounts will be credited.

               Any  Additional  Amounts  credited  to your  Traditional  Annuity
        Accumulation  will buy  benefits  for you based on the Rate  Schedule in
        effect  on the day  the  Additional  Amounts  are  credited.  Additional
        Amounts may also be paid with any Traditional  Annuity  benefits payable
        to you or your beneficiary.

               Any  Additional  Amounts  will be  credited  under a schedule  of
        Additional  Amount rates  declared by TIAA.  For a  Traditional  Annuity
        Accumulation  in force as of the effective date of such a schedule,  the
        Additional  Amount  rates  will not be  modified  for a period of twelve
        months  following the schedule's  effective date. For any premiums,  any
        Additional Amounts, and any transfers applied to the Traditional Annuity
        during the twelve-month period described in the preceding sentence, TIAA
        may declare  Additional  Amounts at rates which remain in effect through
        the end of such twelve-month period.  Thereafter,  any Additional Amount
        rates declared for such premiums,  Additional Amounts and transfers will
        remain in effect for periods of twelve months or more.

The term Loan Collateral is replaced with the following:

        The Loan Collateral for a Loan under this  certificate is the portion of
        your Traditional  Annuity  Accumulation equal to 110% of the Outstanding
        Loan  Balance  and  must  be  maintained  in  the  Traditional   Annuity
        Accumulation  under this  certificate at all times.  The Loan Collateral
        will not be available to provide Income, Death, or Lump-sum Benefits, or
        other distributions while the Loan remains unpaid.

The term Lump-sum Benefit is replaced with the following:

        A  Lump-sum  Benefit is a  withdrawal  in a single sum of all or part of
        your Available  Accumulation  or your Real Estate Account  Accumulation.
        Federal  tax law  may  restrict  distributions  before  age 59  1/2,  as
        outlined  in  Section 51 of your  certificate.  The amount of a Lump-sum
        Benefit  paid  from  your  Available  Accumulation  will  be the  amount
        withdrawn,  less a Surrender  Charge in accordance  with the  applicable
        Rate Schedule or Schedules.  The provisions concerning Lump-sum Benefits
        are set forth in Part E of your certificate.

The term Rate Schedule is replaced with the following:

        The Rate  Schedule is the part of the Contract that sets forth the bases
        for  computing  the  Traditional  Annuity  Accumulation  and the Income,
        Death,  and  Lump-sum  Benefits  arising  from it and the amount of Loan
        Collateral  used to foreclose on all or part of a Loan Default or unpaid
        Loan  (described  in  Section  43 of your  certificate).  To the  extent
        permitted by law, TIAA can change the Rate Schedule,  after no less than
        three months'  notice to you and the  Contractholder,  for any premiums,
        Additional  Amounts,  or transfers  applied to the  Traditional  Annuity
        after the change. No change of Rate Schedule will affect

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

Page E4                                                              G993 - GSRA
Ed. 10-95                                                              TIAA GSRA

<PAGE>

                                                        Endorsement to Your TIAA
Page 5 of 10                   Group Supplemental Retirement Annuity Certificate
- --------------------------------------------------------------------------------

        benefits bought by premiums, Additional Amounts, or transfers applied to
        the Traditional Annuity prior to the change.

               The  provisions  concerning  changes in the Rate Schedule are set
        forth in Section 60 of your certificate.

The term Surrender Charge is replaced with the following:

        A  Surrender  Charge  will  be  assessed  against  the  portion  of your
        Traditional  Annuity  Accumulation  withdrawn  to provide  any  Lump-sum
        Benefit and the portion of the Loan  Collateral used to foreclose on all
        or part of any Loan Default or unpaid Loan  (described  in Section 43 of
        your certificate), as shown in the Rate Schedule.

A provision on Allocation of Premiums is added:

        Allocation  of  Premiums.  You  can  allocate  premiums  to  either  the
        Traditional Annuity or the Real Estate Account. If you allocate premiums
        to the  Traditional  Annuity  they  increase  your  Traditional  Annuity
        Accumulation.  If you allocate  premiums to the Real Estate Account they
        purchase  Accumulation Units in the Real Estate Account.  You may change
        your  allocation at any time. TIAA will allocate  premiums  according to
        the most  recent  valid  instructions  we have  received  from you in an
        acceptable form.

               Your Employer's Tax Deferred Annuity Plan may limit your right to
        allocate premiums to the Real Estate Account.

               TIAA may stop accepting premiums and transfers to the Real Estate
        Account at any time.

Part  B-2:  Real  Estate  Account  Accumulations  and  Units  is  added  to your
certificate:

              PART B-2: REAL ESTATE ACCOUNT ACCUMULATIONS AND UNITS


Accumulation  Unit. The value of one Accumulation  Unit is calculated at the end
of each  Valuation  Day.  The  value  of an  Accumulation  Unit is  equal to the
previous day's value multiplied by the Net Investment Factor for the Real Estate
Account.

Your Real Estate  Account  Accumulation  is equal to the number of  Accumulation
Units you own  multiplied  by the value of one  Accumulation  Unit.  Real Estate
Account Accumulations are variable and are not guaranteed.  They may increase or
decrease depending on investment results.

Net Investment Factor. The net investment factor for the Real Estate Account for
a valuation  period is based on the amount of accrued real estate net  operating
income, dividends,  interest and other income accrued during the current period,
a deduction of expense charges,  and both realized and unrealized  capital gains
and losses incurred  during the current period.  The precise formula for the net
investment factor is A divided by B, as follows:

               A:     The value of the Real Estate  Account's  net assets at the
                      end of the current  valuation  period,  less any  premiums
                      received during the current period.

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

G993 - GSRA                                                              Page E5
TIAA GSRA                                                              Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Group Supplemental Retirement Annuity Certificate                   Page 6 of 10
- --------------------------------------------------------------------------------

               B:     The value of the Real Estate  Account's  net assets at the
                      end of the previous valuation period,  plus the net effect
                      of transactions (e.g. transfers, benefit payments) made by
                      the start of the current valuation period.

The Separate Account Charge covers  mortality and expense risk,  liquidity risk,
and  administrative and investment  advisory services.  TIAA, at its discretion,
can increase or decrease  the  Separate  Account  Charge.  The Separate  Account
Charge is  guaranteed  not to exceed 2.50% per year of net assets.  The Separate
Account Charge as of the effective date of this  endorsement will be [0.75%] per
year of the Real Estate Account's average net assets.

Number of Accumulation Units. Each premium and each transfer applied to the Real
Estate Account on your behalf buys a number of  Accumulation  Units equal to the
amount of the premium or transfer divided by the value of one Accumulation  Unit
as of the end of the  Business Day in which the premium or transfer is credited.
The number of Accumulation Units under your certificate will be decreased by the
application of any Accumulation Units to any benefits or transfers paid from the
Real Estate Account Accumulation under your certificate.  Such transactions will
decrease the number of  Accumulation  Units under your  certificate by an amount
equal  to the  dollar  value  of the  transaction  divided  by the  value of one
Accumulation  Unit as of the end of the Valuation  Day on which the  transaction
becomes effective.

The following is added to the Income Options provision:

        The income options described in your certificate are available from your
        Traditional  Annuity  Accumulation only. You can transfer some or all of
        your  Real  Estate  Account  Accumulation  to your  Traditional  Annuity
        Accumulation to receive income benefits under these options.

Item B) of the Amount of Your Monthly Income Benefit  provision is replaced with
the following:

        B)  the Rate Schedule or Schedules under which premiums,  any Additional
            Amounts,  and any Transfers were applied to your Traditional Annuity
            Accumulation;

The first  sentence of the Payment of the Death  Benefit  provision  is replaced
with the following:

        If you  die  before  the  Annuity  Starting  Date,  TIAA  will  pay  the
        Traditional  Annuity  Accumulation  portion of the Death Benefit to your
        Beneficiary under one of the Methods of Payment set forth in the Methods
        of Payment provision of your contract. The Single-sum payment method  is
        the  only  method  available  for  payment  of the Real  Estate  Account
        Accumulation  portion  of your  Death  Benefit.  Your  beneficiary  can,
        however,  transfer some or all of your Real Estate Account  Accumulation
        to the Traditional Annuity in order to receive that portion of the Death
        Benefit  under a  Method  of  Payment  available  from  the  Traditional
        Annuity.  Your  beneficiary  can also  transfer some or all of your Real
        Estate Account  Accumulation to CREF in order to receive that portion of
        the Death Benefit under a Method of Payment offered by CREF.

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

Page E6                                                              G993 - GSRA
Ed. 10-95                                                              TIAA GSRA

<PAGE>

                                                        Endorsement to Your TIAA
Page 7 of 10                   Group Supplemental Retirement Annuity Certificate
- --------------------------------------------------------------------------------


Items A) and B) of the Amount of Death Benefit  Payments  provision are replaced
respectively with the following:

        A)  the  amount  of  your  Traditional  Annuity  Accumulation  less  the
            Outstanding Loan Balance for any outstanding Loan;

        B)  the Rate Schedule or Schedules under which premiums,  any Additional
            Amounts,  and any Transfers were applied to your Traditional Annuity
            Accumulation;

The first  paragraph  of the  Availability  of  Lump-sum  Benefit  provision  is
replaced with the following:

        Availability  of  Lump-sum  Benefit.  You can  choose to  withdraw  as a
        Lump-sum  Benefit all or part of your Available  Accumulation  or all or
        part of your Real Estate Account Accumulation.  A withdrawal must be for
        at least $1,000 unless it is for your entire  Available  Accumulation or
        your  entire  Real  Estate  Account  Accumulation  available  to you for
        withdrawal. TIAA reserves the right to limit Lump-sum Benefits from your
        Real  Estate  Account  Accumulation  to not more than one in a  calendar
        quarter.

The Payment of the Lump-sum Benefit provision is replaced with the following:

        Payment of the Lump-sum Benefit. If you choose the Lump-sum Benefit from
        your Real Estate Account Accumulation we will pay the amount you choose.
        If you choose the Lump-sum  Benefit from your Available  Accumulation we
        will pay the amount you choose less any  Surrender  Charge in accordance
        with the applicable Rate Schedule or Schedules.

               Payment  of a  Lump-sum  Benefit  will  be  made as of the day we
        receive in an acceptable form:

               A)     your request for a Lump-sum Benefit; and

               B)     if your Accumulation is subject to the ERISA  requirements
                      in Part G of your certificate, a Waiver of Spouse's Rights
                      or proof that you aren't married.

               You can  choose  to  defer  the  effective  date of the  Lump-sum
        Benefit  until any  Valuation Day following the date on which we receive
        the above requirements.  TIAA will determine all values as of the end of
        such effective date. You cannot revoke a request for a Lump-sum  benefit
        after its effective date.

               Payment of a Lump-sum Benefit reduces the accumulation from which
        it is paid by the amount chosen.  If you choose a Lump-sum  Benefit from
        your  Available  Accumulation  and  different  Rate  Schedules  apply to
        different  parts of the Available  Accumulation,  the reduction  will be
        allocated among the parts on a pro rata basis.

               If your entire  Accumulation is paid as a Lump-sum  Benefit,  all
        obligations of TIAA to you under the Contract are fulfilled.

               TIAA may defer the  payment  of a  Traditional  Annuity  Lump-sum
        Benefit for up to six months.

The first  sentence  of the  Amount of a Loan  provision  is  replaced  with the
following:

        The  Amount  of a Loan  cannot be less  than  $1,000,  nor more than the
        excess of 90% of

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

G993 - GSRA                                                              Page E7
TIAA GSRA                                                              Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Group Supplemental Retirement Annuity Certificate                   Page 8 of 10
- --------------------------------------------------------------------------------

        your Traditional  Annuity  Accumulation  under this certificate over the
        Outstanding Loan Balance for any other Loans from this certificate.

A provision on Transfers is added:

        Transfers.   You  can  choose  to  transfer   between   your   Available
        Accumulation and your Real Estate Account  Accumulation.  Such transfers
        can be for all of an  accumulation or for any part thereof not less than
        $1,000.  Your Employer's Tax Deferred  Annuity Plan may limit your right
        to transfer from your Available Accumulation to the Real Estate Account.
        If you choose to transfer from your Available Accumulation we will apply
        to the  Real  Estate  Account  the  amount  to be  transferred  less any
        Surrender  Charge in  accordance  with the  applicable  Rate Schedule or
        Schedules.  No surrender  charge  applies to any transfer from your Real
        Estate Accumulation.

               TIAA will  determine all values as of the end of the Business Day
        on which we receive your request for a transfer in an  acceptable  form.
        You can,  however,  choose to defer the  effective  date of the transfer
        until any  Valuation  Day  following  the date on which we receive  your
        request.  In that case TIAA will  determine  all values as of the end of
        such  effective  date.  You cannot revoke a request for a transfer after
        its effective  date.  TIAA reserves the right to limit  transfers to not
        more than one in a calendar quarter.

               A transfer reduces the accumulation  from which it is paid by the
        amount transferred. If you transfer from your Available Accumulation and
        different  Rate  Schedules  apply to  different  parts of the  Available
        Accumulation,  the reduction will be allocated  among the parts on a pro
        rata basis.

The following General Provisions are added:

        Deletion of the Real Estate  Account.  TIAA reserves the right to delete
        the  Real  Estate  Account.  If you own  Accumulation  Units in the Real
        Estate  Account  and it is  deleted,  you  must  transfer  them  to your
        Traditional Annuity Accumulation or to CREF.

        Insulation of Separate Account. TIAA owns the assets in Separate Account
        VA-2. To the extent permitted by law, the assets of the Separate Account
        will not be charged with  liabilities  arising out of any other business
        TIAA may conduct. All income, gains and losses, whether or not realized,
        of the Separate Account will be credited to or charged against only that
        Account without regard to TIAA's other income, gains or losses.

The first  paragraph of the Compliance  with Laws and  Regulations  provision is
replaced with the following:

        TIAA will  administer  your contract to comply with the  restrictions of
        all laws and regulations  pertaining to the terms and conditions of your
        contract.  You cannot elect any benefit or exercise any right under your
        contract if the  election  of that  benefit or exercise of that right is
        prohibited under an applicable state or federal law or regulation.

The Change of Rate Schedule provision is replaced with the following:

        Change  of Rate  Schedule.  We may,  at any time and from  time to time,
        substitute a new

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

Page E8                                                              G993 - GSRA
Ed. 10-95                                                              TIAA GSRA

<PAGE>

                                                        Endorsement to Your TIAA
Page 9 of 10                   Group Supplemental Retirement Annuity Certificate
- --------------------------------------------------------------------------------

        Rate  Schedule  for the  one in your  current  certificate.  A new  Rate
        Schedule  will  apply  only  to  benefits  arising  from  any  premiums,
        Additional  Amounts,  and transfers  applied to the Traditional  Annuity
        while such Rate  Schedule is in effect.  Any change in the Rate Schedule
        will not affect the amount of benefits  purchased prior to the change by
        any  premiums,   Additional  Amounts,   and  transfers  applied  to  the
        Traditional  Annuity.  A change in the Rate  Schedule  will be made only
        after we have given you and the  Contractholder  three  months'  written
        notice of the change.  Any change in the interest rate  credited  before
        the Annuity  Starting Date or your prior death is subject to the minimum
        rate specified in the applicable state  nonforfeiture law, if any, or if
        none, the  applicable  National  Association of Insurance  Commissioners
        model  nonforfeiture  law.  Any  change in the charge  for  expenses  or
        contingencies,  or  in  the  Surrender  Charge,  must  comply  with  any
        applicable state nonforfeiture law.

         Any new Rate Schedule will specify:

               A)     the charges for expenses and contingencies;

               B)     the  interest  rates  and the  mortality  bases  used  for
                      determining  Traditional  Annuity  benefits  arising  from
                      amounts applied to the Traditional Annuity; and

               C)     any  applicable  Surrender  Charges on  Lump-sum  Benefits
                      arising from amounts  applied to the  Traditional  Annuity
                      and on the amount of Loan  Collateral used to foreclose on
                      all or part of a Loan Default or unpaid Loan (described in
                      Section 43 of your certificate).

Amounts applied to the Traditional  Annuity (including your Traditional  Annuity
Accumulation as of the effective date of this  endorsement)  continue to receive
the same  guarantees  specified  by the Rate  Schedule  in  effect  prior to the
effective date of this endorsement.  The text of the Rate Schedule  provision is
replaced with the following.

        Rate Schedule. The benefits bought by  premiums,Additional  Amounts, and
        transfers applied to the Traditional Annuity while this Rate Schedule is
        in effect will be computed on this basis:

               (1)    no deduction for expenses or contingencies;

               (2)    interest at the effective  annual rate of 3 % from the day
                      on which the premium is paid or the  Additional  Amount or
                      transfer is credited to the Annuity  Starting Date or your
                      prior death,  and at the effective  annual rate of 2 1/2 %
                      thereafter; and

               (3)    mortality  according to 1983 Table a (TIAA  Merged  Gender
                      Mod C).

        A Surrender  Charge of 0% will be  assessed  against the portion of your
        Traditional  Annuity  Accumulation  withdrawn  to provide  any  Lump-sum
        Benefit (whether paid as cash, as a transfer,  as a rollover,  or in any
        other form),  and the amount of Loan Collateral used to foreclose on all
        or part of a Loan  Default or unpaid  Loan  (described  in Section 43 of
        your  certificate)   arising  from   premiums,Additional   Amounts,  and
        transfers applied to the Traditional Annuity while this Rate Schedule is
        in effect.

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

G993 - GSRA                                                              Page E9
TIAA GSRA                                                              Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Group Supplemental Retirement Annuity Certificate                  Page 10 of 10
- --------------------------------------------------------------------------------

        When  Traditional  Annuity payments start to you, or to your beneficiary
        under an income method involving life contingencies, we will compute any
        benefits provided by the portion of the Traditional Annuity Accumulation
        resulting from premiums,  Additional  Amounts,  and transfers applied to
        the  Traditional  Annuity  while  this  Rate  Schedule  is in  effect on
        whichever of these bases produces the largest payments:

               (1) the applicable  interest rate and mortality  tables as stated
               above;  or 

               (2) the  interest  rate and  mortality  table in  use by TIAA for
               any individual single premium immediate annuities  being offered 
               when the payments start.

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

Page E10                                                             G993 - GSRA
Ed. 10-95                                                              TIAA GSRA

<PAGE>

Page 1 of 9

                   TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                   730 Third Avenue, New York, N.Y. 10017-3206
                             Telephone: 800-842-2733

        Endorsement to Your TIAA Supplemental Retirement Annuity Contract

                        Effective Date: [October 2, 1995]

        This document,  called an "endorsement,"  changes some of the provisions
of your TIAA Supplemental Retirement Annuity Contract and becomes part of it. It
does not take away any of the rights established under your current contract. It
is  important  that you read the  endorsement,  and  attach  it to your  current
contract.

        In addition to the fixed-dollar  Traditional Annuity previously provided
under your Supplemental  Retirement  Annuity  contract,  TIAA now offers you the
option of accumulating funds in the Real Estate Account. The Real Estate Account
is a Separate  Account of TIAA and is available as of the effective date of this
endorsement.  Its  investment  objective is a favorable  rate of return over the
long term  primarily  through  rental  income and capital  appreciation  of Real
Estate  investments  owned by the Account.  The Real Estate Account holds mainly
income-producing   real  estate   properties   and  other  real   estate-related
investments.  The annual  charge for the Real Estate  Account  will never exceed
2.50% of the Account's average net assets.

        From now on,  unless  we  indicate  otherwise,  any  references  in your
contract  to your TIAA  "Accumulation"  should be  understood  to mean the total
amount you have in the Traditional Annuity and the Real Estate Account combined.
When we're referring to one or the other,  we'll specify it as your "Traditional
Annuity Accumulation" or your "Real Estate Account Accumulation".

        You can  allocate  your future TIAA  premiums to either the  Traditional
Annuity  or the Real  Estate  Account as  described  in the  provisions  of this
endorsement.  When you apply a premium to your Real Estate Account Accumulation,
you'll purchase a number of Accumulation  Units representing a share in the Real
Estate Account's investment portfolio.  You can transfer or withdraw some or all
of your Real Estate Account Accumulation subject to the limitations described in
this endorsement.

        Your Traditional Annuity  Accumulation will continue to be credited with
a guaranteed interest rate and any Additional Amounts declared by the TIAA Board
of Trustees. The earnings on your Real Estate Account Accumulation, if any, will
vary  depending on investment  results.  Neither  earnings nor the value of your
invested  principal in the Real Estate Account are guaranteed,  and the value of
the units you own may at any time be more or less than you paid for them.

If you have any questions about this contract or
need help to resolve a problem, you can contact
us at the address or phone number above.

(Signature of John H. Biggs)
     (Specimen Stamped)
        Chairman and
  Chief Executive Officer

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

993 - SRA                     INDEX ON NEXT PAGE                        Page E1
TIAA SRA                                                              Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Supplemental Retirement Annuity Contract                            Page 2 of 9
- --------------------------------------------------------------------------------


                     INDEX OF IMPORTANT TERMS AND PROVISIONS


                                                                          Page
                                                                          ----
Accumulations
         Real Estate Account................................................E5
         Traditional Annuity................................................E3
Accumulation Unit
         Number.............................................................E5
         Definition.........................................................E5
Additional Amounts..........................................................E4
Business Day................................................................E3
Compliance with Laws and Regulations........................................E8
Death Benefit
         Amount of..........................................................E6
         Payment of.........................................................E6
General Account.............................................................E3
General Description.........................................................E3
Income Benefit - Amount of..................................................E6
Income Options..............................................................E6
Lump-sum Benefits
         Availability of....................................................E6
         Payment of.........................................................E7
Net Investment Factor.......................................................E5
Premiums - Allocation of....................................................E4
Rate Schedule
         Benefits bought under..............................................E9
         Change in..........................................................E8
         Definition.........................................................E4
Separate Account
         Charge.............................................................E5
         Definition.........................................................E3
         Deletion of........................................................E8
         Insulation of......................................................E8
Transfers...................................................................E7
Valuation Day and Valuation Period..........................................E3


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

Page E2                                                                993 - SRA
Ed. 10-95                                                               TIAA SRA

<PAGE>

                                                        Endorsement to Your TIAA
Page 3 of 9                             Supplemental Retirement Annuity Contract
- --------------------------------------------------------------------------------

The first sentence of the General Description is replaced with the following:

        All premiums  for this  contract  must be remitted  under the terms of a
        plan that qualifies under Section 403(b) of the Internal Revenue Code of
        1986 as amended or hereafter amended.

The term Accumulation is replaced with the following two terms:

        Your  Accumulation  is  equal  to the  sum of your  Traditional  Annuity
        Accumulation and your Real Estate Account Accumulation. Your Traditional
        Annuity  Accumulation  is  guaranteed  to  earn  interest  at the  rates
        described in your  contract's  Rate  Schedule.  Your Real Estate Account
        Accumulation  is not guaranteed and you bear its investment  risk.  Your
        Accumulation will provide the benefits described in your contract.

        Your Traditional Annuity Accumulation is the sum of:

           A) all premiums allocated to the Traditional Annuity under your
              contract; plus

           B) interest credited to the Traditional Annuity under the terms of 
              your contract; plus

           C) any Additional Amounts credited to the Traditional Annuity under
              your contract; plus

           D) any Transfers to the Traditional Annuity under your contract; less

           E) any  charges for expenses and contingencies set forth in the Rate 
              Schedule; less

           F) the amount of any Lump-sum Benefits paid from the Traditional 
              Annuity.

The following Terms Used in This Contract are added:

        The General Account consists of all of TIAA's assets other than those in
        Separate Accounts.

        Separate  Account.  All  Premiums  credited to the Real  Estate  Account
        become part of a Separate Account. The Real Estate Account is designated
        as "VA-2" and was established by TIAA in accordance with New York law to
        provide  benefits  under  this  and  other  contracts.  The  assets  and
        liabilities of Separate  Account VA-2 are segregated from the assets and
        liabilities of the General Account.

        A Business  Day is any day that the New York Stock  Exchange is open for
        trading.  A Business Day ends at 4:00 P.M. Eastern time, or when trading
        closes on the New York Stock Exchange, if earlier.

        A Valuation Day is any business day, as well as the last calendar day of
        each month.  A Valuation  Period is the time from the end of a valuation
        day to the end of the next valuation day.


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

993 - SRA                                                               Page E3
TIAA SRA                                                              Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Supplemental Retirement Annuity Contract                             Page 4 of 9
- --------------------------------------------------------------------------------


The Additional Amounts provision is replaced with the following:

        Additional   Amounts.   TIAA  may  credit  Additional   Amounts  to  the
        Traditional  Annuity under your  contract.  TIAA does not guarantee that
        there will be Additional Amounts.  TIAA will determine at least annually
        if Additional Amounts will be credited.

               Any  Additional  Amounts  credited  to your  Traditional  Annuity
        Accumulation  will buy  benefits  for you based on the Rate  Schedule in
        effect  on the day  the  Additional  Amounts  are  credited.  Additional
        Amounts may also be paid with any Traditional  Annuity  benefits payable
        to you or your beneficiary.

               Any  Additional  Amounts  will be  credited  under a schedule  of
        Additional  Amount rates  declared by TIAA.  For a  Traditional  Annuity
        Accumulation  in force as of the effective date of such a schedule,  the
        Additional  Amount  rates  will not be  modified  for a period of twelve
        months  following the schedule's  effective date. For any premiums,  any
        Additional Amounts, and any transfers applied to the Traditional Annuity
        during the twelve-month period described in the preceding sentence, TIAA
        may declare  Additional  Amounts at rates which remain in effect through
        the end of such twelve-month period.  Thereafter,  any Additional Amount
        rates declared for such premiums,  Additional Amounts and transfers will
        remain in effect for periods of twelve months or more.

The term Rate Schedule is replaced with the following:

        The Rate Schedule is the part of your contract that sets forth the bases
        for computing the Traditional  Annuity  Accumulation  and the Income and
        Death Benefits arising from it. To the extent permitted by law, TIAA may
        change the Rate  Schedule,  after no less than three  months'  notice to
        you, for any premiums,  Additional  Amounts, or transfers applied to the
        Traditional  Annuity  after the change.  No change of Rate Schedule will
        affect benefits  bought by premiums,  Additional  Amounts,  or transfers
        applied to the Traditional Annuity prior to the change.

A provision on Allocation of Premiums is added:

        Allocation  of  Premiums.  You  can  allocate  premiums  to  either  the
        Traditional Annuity or the Real Estate Account. If you allocate premiums
        to the  Traditional  Annuity  they  increase  your  Traditional  Annuity
        Accumulation.  If you allocate  premiums to the Real Estate Account they
        purchase  Accumulation Units in the Real Estate Account.  You may change
        your  allocation at any time. TIAA will allocate  premiums  according to
        the most  recent  valid  instructions  we have  received  from you in an
        acceptable form.

               TIAA may stop accepting premiums and transfers to the Real Estate
        Account at any time.


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

Page E4                                                               993 - SRA
Ed. 10-95                                                              TIAA SRA

<PAGE>


                                                       Endorsement to Your TIAA
Page 5 of 9                            Supplemental Retirement Annuity Contract
- -------------------------------------------------------------------------------


Part B-2: Real Estate Account Accumulations and Units is added to your contract:

              PART B-2: REAL ESTATE ACCOUNT ACCUMULATIONS AND UNITS


Accumulation  Unit. The value of one Accumulation  Unit is calculated at the end
of each  Valuation  Day.  The  value  of an  Accumulation  Unit is  equal to the
previous day's value multiplied by the Net Investment Factor for the Real Estate
Account.

Your Real Estate  Account  Accumulation  is equal to the number of  Accumulation
Units you own  multiplied  by the value of one  Accumulation  Unit.  Real Estate
Account Accumulations are variable and are not guaranteed.  They may increase or
decrease depending on investment results.

Net Investment Factor. The net investment factor for the Real Estate Account for
a valuation  period is based on the amount of accrued real estate net  operating
income, dividends,  interest and other income accrued during the current period,
a deduction of expense charges,  and both realized and unrealized  capital gains
and losses incurred  during the current period.  The precise formula for the net
investment factor is A divided by B, as follows:

          A: The  value  of  the Real Estate Account's net assets at the end of 
             the current valuation  period, less  any  premiums  received during
             the current period.

          B: The value of the Real  Estate  Account's  net assets  at the end of
             the previous valuation period, plus the net effect of transactions
             (e.g. transfers, benefit payments) made by the start of the current
             valuation period.

The Separate Account Charge covers  mortality and expense risk,  liquidity risk,
and  administrative and investment  advisory services.  TIAA, at its discretion,
can increase or decrease  the  Separate  Account  Charge.  The Separate  Account
Charge is  guaranteed  not to exceed 2.50% per year of net assets.  The Separate
Account Charge as of the effective date of this  endorsement will be [0.75%] per
year of the Real Estate Account's average net assets.

Number of Accumulation Units. Each premium and each transfer applied to the Real
Estate Account on your behalf buys a number of  Accumulation  Units equal to the
amount of the premium or transfer divided by the value of one Accumulation  Unit
as of the end of the  Business Day in which the premium or transfer is credited.
The number of  Accumulation  Units under your  contract will be decreased by the
application of any Accumulation Units to any benefits or transfers paid from the
Real Estate Account  Accumulation  under your contract.  Such  transactions will
decrease the number of Accumulation Units under your contract by an amount equal
to the dollar value of the transaction  divided by the value of one Accumulation
Unit  as of the  end of the  Valuation  Day on  which  the  transaction  becomes
effective.



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

993 - SRA                                                               Page E5
TIAA SRA                                                              Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Supplemental Retirement Annuity Contract                             Page 6 of 9
- --------------------------------------------------------------------------------


The following is added to the Income Options provision:

        The income  options  described in your contract are available  from your
        Traditional  Annuity  Accumulation only. You can transfer some or all of
        your  Real  Estate  Account  Accumulation  to your  Traditional  Annuity
        Accumulation to receive income benefits under these options.

Items  A)  and  B)  of  the Amount of Your Monthly Income Benefit  provision are
replaced respectively with the following:

        A) the amount of your Traditional Annuity  Accumulation  at  that  time;

        B) the Rate  Schedule or Schedules under which  premiums, any Additional
           Amounts, and any Transfers  were applied to your Traditional  Annuity
           Accumulation;

The first  sentence of the Payment of the Death  Benefit  provision  is replaced
with the following:

        If you  die  before  the  Annuity  Starting  Date,  TIAA  will  pay  the
        Traditional  Annuity  Accumulation  portion of the Death Benefit to your
        Beneficiary under one of the Methods of Payment set forth in the Methods
        of Payment provision of your contract. The Single- sum payment method is
        the  only  method  available  for  payment  of the Real  Estate  Account
        Accumulation  portion  of your  Death  Benefit.  Your  beneficiary  can,
        however,  transfer some or all of your Real Estate Account  Accumulation
        to the Traditional Annuity in order to receive that portion of the Death
        Benefit  under a  Method  of  Payment  available  from  the  Traditional
        Annuity.  Your  beneficiary  can also  transfer some or all of your Real
        Estate Account  Accumulation to CREF in order to receive that portion of
        the Death Benefit under a Method of Payment offered by CREF.

Items A) and B) of the Amount of Death Benefit  Payments  will be  determined by
provision are replaced respectively with the following:

        A) the amount of your Traditional Annuity Accumulation as of the date of
           your death;

        B) the Rate Schedule or Schedules  under which  premiums, any Additional
           Amounts, and any  Transfers were applied to your  Traditional Annuity
           Accumulation;

The  Cash  Surrender  provision,  the  Withdrawals  provision,  and the  Date of
Surrender  or   Withdrawal   provision  are  replaced  with  the  following  two
provisions:

        Availability  of Lump-sum  Benefits.  You can choose to  withdraw,  as a
        Lump-sum  Benefit,   all  or  a  portion  of  your  Traditional  Annuity
        Accumulation or your Real Estate Account  Accumulation.  If you withdraw
        your entire Accumulation all of our obligations under this contract will
        be fulfilled.

               TIAA   reserves  the  right  to  limit   withdrawals   from  your
        Accumulation  to not more than one in a calendar  quarter.  A withdrawal
        must be for at least  $1,000  unless  it is for the  entire  Traditional
        Annuity  Accumulation  or the entire  Real Estate  Account  Accumulation
        available to you for withdrawal.

               If you are  married  and your  Accumulation  is subject to ERISA,
        your  right to  receive a  Lump-sum  Benefit is subject to the rights of
        your spouse as described in your contract.

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

Page E6                                                               993 - SRA
Ed. 10-95                                                              TIAA SRA

<PAGE>


                                                       Endorsement to Your TIAA
Page 7 of 9                            Supplemental Retirement Annuity Contract
- --------------------------------------------------------------------------------


        Federal  tax law  may  restrict  distributions  before  age 59  1/2,  as
        described in the  Restrictions on  Distribution of Accumulation  Arising
        from Elective Deferrals provision of your contract.

        Payment of the Lump-sum Benefit. TIAA  will  determine all values as of
        the end of the Business Day on which we receive, in an acceptable form:

          A) your request for a Lump-sum Benefit;

          B) if your Accumulation is subject to the ERISA requirements described
             in your contract, a Waiver of Spouses's Rights  and consent to that
             waiver by your spouse, or proof that you aren't married.

               Payment of a Lump-sum Benefit reduces the accumulation from which
        it is paid by the amount chosen.  If you choose a Lump-sum  Benefit from
        your Traditional Annuity Accumulation and different Rate Schedules apply
        to  different  parts  of  the  Traditional  Annuity  Accumulation,   the
        reduction will be allocated among the parts on a pro rata basis.

               You can  choose  to  defer  the  effective  date of the  Lump-sum
        Benefit  until any  Valuation Day following the date on which we receive
        the above requirements.  TIAA will determine all values as of the end of
        such effective date. You cannot revoke a request for a Lump-sum  benefit
        after its effective date.

               TIAA may defer the  payment  of a  Traditional  Annuity  Lump-sum
        Benefit for up to six months.  If we defer  payment for ten working days
        or  more,  interest  will  be  credited  to the  amount  to be  paid  in
        accordance  with the Rate  Schedule or Schedules  that apply,  but in no
        event at a total rate less than the rate then applicable to the Interest
        Payments Method of paying Death Benefits.

A provision on Transfers is added:

        Transfers.  On or before the  commencement  of annuity  payments you can
        choose to transfer  between your  Traditional  Annuity  Accumulation and
        your Real Estate Account Accumulation.  Such transfers can be for all of
        an accumulation or for any part thereof not less than $1,000.

               TIAA will  determine all values as of the end of the Business Day
        on which we receive your request for a transfer in an  acceptable  form.
        You can,  however,  choose to defer the  effective  date of the transfer
        until  Valuation Day following the date on which we receive your request
        for a transfer.  In that case,  TIAA will determine all values as of the
        end of such  effective  date. You cannot revoke a request for a transfer
        after its effective  date. TIAA reserves the right to limit transfers to
        not more than one in a calendar quarter.

               A transfer reduces the accumulation  from which it is paid by the
        amount  transferred.  If you  transfer  from  your  Traditional  Annuity
        Accumulation  and different Rate Schedules  apply to different  parts of
        the Traditional  Annuity  Accumulation,  the reduction will be allocated
        among the parts on a pro rata basis.


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

993 - SRA                                                               Page E7
TIAA SRA                                                              Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Supplemental Retirement Annuity Contract                             Page 8 of 9
- --------------------------------------------------------------------------------

The following General Provisions are added:

        Deletion of the Real Estate  Account.  TIAA reserves the right to delete
        the  Real  Estate  Account.  If you own  Accumulation  Units in the Real
        Estate  Account  and it is  deleted,  you  must  transfer  them  to your
        Traditional Annuity Accumulation or to CREF.

        Insulation of Separate Account. TIAA owns the assets in Separate Account
        VA-2. To the extent permitted by law, the assets of the Separate Account
        will not be charged with  liabilities  arising out of any other business
        TIAA may conduct. All income, gains and losses, whether or not realized,
        of the Separate Account will be credited to or charged against only that
        Account without regard to TIAA's other income, gains or losses.

The first  paragraph of the Compliance  with Laws and  Regulations  provision is
replaced with the following:

        TIAA will  administer  your contract to comply with the  restrictions of
        all laws and regulations  pertaining to the terms and conditions of your
        contract.  You cannot elect any benefit or exercise any right under your
        contract if the  election  of that  benefit or exercise of that right is
        prohibited under an applicable state or federal law or regulation.

The Change of Rate Schedule provision is replaced with the following:

        Change  of Rate  Schedule.  We may,  at any time and from  time to time,
        substitute a new Rate Schedule for the one in your current  contract.  A
        new Rate Schedule will apply only to benefits arising from any premiums,
        Additional  Amounts,  and transfers  applied to the Traditional  Annuity
        while such Rate  Schedule is in effect.  Any change in the Rate Schedule
        will not affect the amount of benefits  purchased prior to the change by
        any  premiums,   Additional  Amounts,   and  transfers  applied  to  the
        Traditional  Annuity.  A change in the Rate  Schedule  will be made only
        after we have given you three months' written notice of the change.  Any
        such change will also be made to all other Retirement  Annuity contracts
        of this  form.  Any  change in the  interest  rate  credited  before the
        Annuity Starting Date or your prior death is subject to the minimum rate
        specified in the applicable state nonforfeiture law, if any, or if none,
        the applicable  National  Association of Insurance  Commissioners  model
        nonforfeiture   law.   Any  change  in  the  charge  for   expenses   or
        contingencies must comply with any applicable state nonforfeiture law.

         Any new Rate Schedule will specify:

           A) the charges for expenses and contingencies; and

           B) the  interest rates and the mortality  bases used  for determining
              Traditional
              Annuity  benefits  arising from amounts applied to the Traditional
              Annuity.

Amounts applied to the Traditional  Annuity (including your Traditional  Annuity
Accumulation as of the effective date of this  endorsement)  continue to receive
the same  guarantees  specified  by the Rate  Schedule  in  effect  prior to the
effective date of this endorsement.  The text of the Rate Schedule  provision is
replaced with the following.

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

Page E8                                                               993 - SRA
Ed. 10-95                                                              TIAA SRA

<PAGE>


                                                        Endorsement to Your TIAA
Page 9 of 9                             Supplemental Retirement Annuity Contract
- --------------------------------------------------------------------------------

        Rate  Schedule.  The  benefits  bought  by  premiums  allocated  to  the
        Traditional  Annuity  while  this Rate  Schedule  is in  effect  will be
        computed on this basis:

            (1) no deduction for expenses or contingencies;

            (2) interest  at the  effective  annual  rate of 3 % from  the
                first day of the month in which the premium is paid to the
                Annuity  Starting  Date or your  prior  death,  and at the
                effective annual rate of 2 1/2 % thereafter; and

            (3) mortality according to 1983 Table a (TIAA Merged Gender Mod C).

        The benefits  bought by Additional  Amounts  credited to the Traditional
        Annuity  while this Rate  Schedule  is in effect will be computed on the
        same basis as for premiums.

        The benefits bought by transfers from CREF or the Real Estate Account to
        the  Traditional  Annuity  while this Rate Schedule is in effect will be
        computed on the same basis as for premiums  except that interest will be
        credited  from  the  day  TIAA's  General  Account  receives  the  funds
        transferred   which  is  the  day  following  the  date  the  funds  are
        transferred out of CREF or the Real Estate Account.

        When  Traditional  Annuity  payments  start to you, or your  beneficiary
        under an income method involving life contingencies, we will compute any
        benefits provided by the portion of the Traditional Annuity Accumulation
        resulting  from amounts  applied to the  Traditional  Annuity while this
        Rate  Schedule is in effect on  whichever  of these bases  produces  the
        larger payments:

            (1) the applicable  interest rate and mortality  tables as stated
                above; or 

            (2) the  interest rate and mortality table in use by TIAA for any
                individual  single premium  immediate annuities being offered
                when the payments start.


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

993 - SRA                                                               Page E9
TIAA SRA                                                              Ed. 10-95

<PAGE>

Page 1 of 9

                  TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                730 Third Avenue,   New York,  N.Y.  10017-3206
                           Telephone:  800-842-2733

      Endorsement to Your Rollover Individual Retirement Annuity Contract

                     Effective Date:  [October 2, 1995]

     This document,  called an "endorsement,"  changes some of the provisions of
your TIAA Rollover  Individual  Retirement  Annuity Contract and becomes part of
it. It does not take  away any of the  rights  established  under  your  current
contract.  It is important that you read the endorsement,  and attach it to your
current contract.

     In addition to the fixed-dollar  Traditional  Annuity  previously  provided
under your Rollover Individual Retirement Annuity contract,  TIAA now offers you
the option of  accumulating  funds in the Real Estate  Account.  The Real Estate
Account is a Separate  Account of TIAA and is available as of the effective date
of this endorsement. Its investment objective is a favorable rate of return over
the long term primarily  through rental income and capital  appreciation of Real
Estate  investments  owned by the Account.  The Real Estate Account holds mainly
income-producing   real  estate   properties   and  other  real   estate-related
investments.  The annual  charge for the Real Estate  Account  will never exceed
2.50% of the Account's average net assets.

     From now on, unless we indicate otherwise,  any references in your contract
to your TIAA  "Accumulation"  should be  understood to mean the total amount you
have in the Traditional Annuity and the Real Estate Account combined. When we're
referring to one or the other,  we'll  specify it as your  "Traditional  Annuity
Accumulation" or your "Real Estate Account Accumulation".

     You can  allocate  your  future  TIAA  premiums  to either the  Traditional
Annuity  or the Real  Estate  Account as  described  in the  provisions  of this
endorsement.  When you apply a premium to your Real Estate Account Accumulation,
you'll purchase a number of Accumulation  Units representing a share in the Real
Estate Account's investment portfolio.  You can transfer or withdraw some or all
of your Real Estate Account Accumulation subject to the limitations described in
this endorsement.

     Your Traditional  Annuity  Accumulation will continue to be credited with a
guaranteed  interest rate and any Additional  Amounts declared by the TIAA Board
of Trustees. The earnings on your Real Estate Account Accumulation, if any, will
vary  depending on investment  results.  Neither  earnings nor the value of your
invested  principal in the Real Estate Account are guaranteed,  and the value of
the units you own may at any time be more or less than you paid for them.

If you have any questions about this contract or
need  help to resolve a problem, you can contact
us at the address or phone number above.            


(Signature of John H. Biggs)
     (Specimen Stamped)
       Chairman and
 Chief Executive Officer

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

993 - IRA                     INDEX ON NEXT PAGE                         Page E1
TIAA Rollover IRA                                                       Ed.10-95

<PAGE>

Endorsement to Your TIAA
Rollover Individual Retirement Annuity Contract                     Page 2 of 9
- -------------------------------------------------------------------------------


                   INDEX OF IMPORTANT TERMS AND PROVISIONS

                                                                           Page
Accumulations
      Real Estate Account...................................................E5
      Traditional Annuity...................................................E3
Accumulation Unit
      Number................................................................E5
      Definition............................................................E5
Additional Amounts..........................................................E3
Business Day................................................................E3
Compliance with Laws and Regulations........................................E7
Death Benefit
      Amount of.............................................................E6
      Payment of............................................................E6
General Account.............................................................E3
Income Benefit - Amount of..................................................E6
Income Options..............................................................E6
Lump-sum Benefits
      Availability of.......................................................E6
      Payment of............................................................E6
Net Investment Factor.......................................................E5
Premiums - Allocation of....................................................E4
Rate Schedule
      Benefits bought under.................................................E8
      Change in.............................................................E8
      Definition............................................................E4
      Surrender charge......................................................E8
Separate Account
      Charge................................................................E5
      Definition............................................................E3
      Deletion of...........................................................E7
      Insulation of.........................................................E7
Surrender Charge - Defined..................................................E4
Transfers...................................................................E7
Valuation Day or Valuation period...........................................E3


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

Page E2                                                               993 - IRA
Ed. 10-95                                                     TIAA Rollover IRA

<PAGE>

                                                        Endorsement to Your TIAA
Page 3 of 9                      Rollover Individual Retirement Annuity Contract
- --------------------------------------------------------------------------------

The term Accumulation is replaced with the following two terms:

     Your  Accumulation  is  equal  to  the  sum  of  your  Traditional  Annuity
     Accumulation  and your Real Estate Account  Accumulation.  Your Traditional
     Annuity  Accumulation is guaranteed to earn interest at the rates described
     in the Contract's Rate Schedule.  Your Real Estate Account  Accumulation is
     not guaranteed and you bear its investment  risk.  Your  Accumulation  will
     provide the benefits described in your contract.

     Your Traditional Annuity Accumulation is equal to:

        A) all premiums allocated to the Traditional Annuity under your 
           contract; plus

        B) interest credited to the Traditional Annuity under the terms of your
           contract; plus

        C) any Additional Amounts credited to the Traditional Annuity under your
           contract; plus

        D) any Transfers to the Traditional  Annuity  under your contract;  less

        E) any charges for expenses  and contingencies  set  forth  in  the Rate
           Schedule; less

        F) the amount of any Lump-sum Benefits paid from the Traditional Annuity
           Accumulation; less

        G) any Surrender Charge assessed.

The following Terms Used in This Contract are added:

     The General  Account  consists of all of TIAA's  assets other than those in
     Separate Accounts.

     Separate  Account.  All Premiums credited to the Real Estate Account become
     part of a Separate Account. The Real Estate Account is designated as "VA-2"
     and was  established  by TIAA in  accordance  with New York law to  provide
     benefits  under  this  contract  and  other   contracts.   The  assets  and
     liabilities  of Separate  Account VA-2 are  segregated  from the assets and
     liabilities of the General Account.

     A  Business  Day is any day that the New York  Stock  Exchange  is open for
     trading.  A Business Day ends at 4:00 P.M.  Eastern  time,  or when trading
     closes on the New York Stock Exchange, if earlier.

     A Valuation  Day is any business  day, as well as the last  calendar day of
     each month. A Valuation  Period is the time from the end of a valuation day
     to the end of the next valuation day.

The Additional Amounts provision is replaced with the following:

     Additional  Amounts.  TIAA may credit Additional Amounts to the Traditional
     Annuity under your  contract.  TIAA does not  guarantee  that there will be
     Additional  Amounts.  TIAA will  determine at least  annually if Additional
     Amounts will be credited.

          Any  Additional   Amounts   credited  to  your   Traditional   Annuity
     Accumulation will buy benefits for you based on the Rate Schedule in effect
    on the day the Additional Amounts 

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

993 - IRA                                                              Page E3
TIAA Rollover IRA                                                    Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Rollover Individual Retirement Annuity Contract                     Page 4 of 9
- --------------------------------------------------------------------------------

     are credited. Additional Amounts may also be paid  with  any  Traditional 
     Annuity  benefits  payable  to you or your  beneficiary.
     
          Any Additional Amounts will be credited under a schedule of Additional
     Amount rates declared by TIAA. For a Traditional  Annuity  Accumulation  in
     force as of the effective date of such a schedule,  the  Additional  Amount
     rates will not be  modified  for a period of twelve  months  following  the
     schedule's  effective date. For any premiums,  any Additional Amounts,  and
     any transfers  applied to the Traditional  Annuity during the  twelve-month
     period  described in the preceding  sentence,  TIAA may declare  Additional
     Amounts  at  rates  which  remain  in  effect   through  the  end  of  such
     twelve-month period.  Thereafter,  any Additional Amount rates declared for
     such premiums,  Additional  Amounts and transfers will remain in effect for
     periods of twelve months or more.

The term Rate Schedule is replaced with the following:

     The Rate  Schedule is the part of your  contract  that sets forth the bases
     for computing the Traditional Annuity Accumulation,  and the Income, Death,
     and Lump-sum Benefits arising from it. To the extent permitted by law, TIAA
     may change the Rate  Schedule,  after no less than three months'  notice to
     you, for any  premiums,  Additional  Amounts,  or transfers  applied to the
     Traditional  Annuity  after the  change.  No change of Rate  Schedule  will
     affect  benefits  bought by  premiums,  Additional  Amounts,  or  transfers
     applied to the Traditional Annuity prior to the change.

          The provisions  concerning  changes in the Rate Schedule are set forth
     in Section 52 of your contract.

The term Surrender Charge is replaced with the following:

     A Surrender Charge will be assessed against the portion of your Traditional
     Annuity Accumulation withdrawn to provide any Lump-sum benefit, as shown in
     the Rate Schedule.

A provision on Allocation of Premiums is added:

     Allocation of Premiums. You can allocate premiums to either the Traditional
     Annuity  or the  Real  Estate  Account.  If you  allocate  premiums  to the
     Traditional Annuity they increase your Traditional Annuity Accumulation. If
     you allocate premiums to the Real Estate Account they purchase Accumulation
     Units in the Real Estate  Account.  You may change your  allocation  at any
     time.  TIAA will  allocate  premiums  according  to the most  recent  valid
     instructions we have received from you in an acceptable form.

          TIAA may stop  accepting  premiums  and  transfers  to the Real Estate
     Account at any time.

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

Page E4                                                               993 - IRA
Ed. 10-95                                                     TIAA Rollover IRA

<PAGE>

                                                        Endorsement to Your TIAA
Page 5 of 9                      Rollover Individual Retirement Annuity Contract
- --------------------------------------------------------------------------------

Part B-2: Accumulations and Real Estate Account Unit-Annuities is added to your
Contract:

             PART B-2: ACCUMULATIONS AND REAL ESTATE ACCOUNT UNITS

Accumulation  Unit. The value of one Accumulation  Unit is calculated at the end
of each  Valuation  Day.  The  value  of an  Accumulation  Unit is  equal to the
previous day's value multiplied by the Net Investment Factor for the Real Estate
Account.

Your Real Estate  Account  Accumulation  is equal to the number of  Accumulation
Units you own  multiplied  by the value of one  Accumulation  Unit.  Real Estate
Account Accumulations are variable and are not guaranteed.  They may increase or
decrease  depending  on  investment  results.

Net Investment Factor. The net investment factor for the Real Estate Account for
a valuation  period is based on the amount of accrued real estate net  operating
income, dividends,  interest and other income accrued during the current period,
a deduction of expense charges,  and both realized and unrealized  capital gains
and losses incurred  during the current period.  The precise formula for the net
investment factor is A divided by B, as follows:

      A: The value of the Real Estate Account's net assets at the end of the
         current valuation period, less any premiums received during the
         current period.

      B: The value of the Real Estate Account's net assets at the end of the 
         previous valuation period,  plus the  net  effect of transactions (e.g.
         transfers, benefit payments) made by the start of the current valuation
         period.

The Separate Account Charge covers  mortality and expense risk,  liquidity risk,
and  administrative and investment  advisory services.  TIAA, at its discretion,
can increase or decrease  the  Separate  Account  Charge.  The Separate  Account
Charge is  guaranteed  not to exceed 2.50% per year of net assets.  The Separate
Account Charge as of the effective date of this  endorsement will be [0.75%] per
year of the Real Estate Account's average net assets.

Number of Accumulation Units. Each premium and each transfer applied to the Real
Estate Account on your behalf buys a number of  Accumulation  Units equal to the
amount of the premium or transfer divided by the value of one Accumulation  Unit
as of the end of the  Business Day in which the premium or transfer is credited.
The number of  Accumulation  Units under your  contract will be decreased by the
application of any Accumulation Units to any benefits or transfers paid from the
Real Estate Account  Accumulation  under your contract.  Such  transactions will
decrease the number of Accumulation Units under your contract by an amount equal
to the dollar value of the transaction  divided by the value of one Accumulation
Unit  as of the  end of the  Valuation  Day on  which  the  transaction  becomes
effective.

The following is added to the Income Options provision:

     The income  options  described  in your  contract are  available  from your
     Traditional Annuity Accumulation only. You can transfer some or all of your
     Real Estate Account  Accumulation to your Traditional Annuity  Accumulation
     to receive income benefits under these options.

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

993 - IRA                                                                Page E5
TIAA Rollover IRA                                                      Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Rollover Individual Retirement Annuity Contract                      Page 6 of 9
- --------------------------------------------------------------------------------

Items A) and B) of the  Amount of Your  Monthly  Income  Benefit  provision  are
replaced respectively with the following:

     A)   the amount of your Traditional Annuity Accumulation;

     B)   the Rate Schedule or Schedules under which premiums,  any Additional
          Amounts,  and any Transfers were applied to your Traditional Annuity
          Accumulation;

The first  sentence of the Payment of the Death  Benefit  provision  is replaced
with the following:

     If you die before the Annuity  Starting Date, TIAA will pay the Traditional
     Annuity Accumulation portion of the Death Benefit to your Beneficiary under
     one of the Methods of Payment set forth in the Methods of Payment provision
     of  your  contract.  The  Single-sum  payment  method  is the  only  method
     available for payment of the Real Estate  Account  Accumulation  portion of
     your Death Benefit. Your beneficiary can, however,  transfer some or all of
     your Real Estate Account  Accumulation to the Traditional  Annuity in order
     to  receive  that  portion of the Death  Benefit  under a Method of Payment
     available from the Traditional Annuity.  Your beneficiary can also transfer
     some or all of your Real Estate  Account  Accumulation  to CREF in order to
     receive that portion of the Death Benefit under a Method of Payment offered
     by CREF.

Items A) and B) of the Amount of Death Benefit Payments provision are replaced
respectively with the following:

     A)   the amount of your Traditional Annuity Accumulation;

     B)   the Rate Schedule or Schedules under which premiums,  any Additional
          Amounts,  and any Transfers were applied to your Traditional Annuity
          Accumulation;

The Availability of Lump-sum Benefit provision is replaced with the following:

     Availability of Lump-sum Benefit.  You can choose to withdraw as a Lump-sum
     Benefit all of your  Traditional  Annuity  Accumulation or all of your Real
     Estate  Account  Accumulation  or any part of either not less than  $1,000.
     TIAA  reserves the right to limit  Lump-sum  Benefits from your Real Estate
     Account Accumulation to not more than one in a calendar quarter.

The Payment of the Lump-sum Benefit provision is replaced with the following:

     Payment of the Lump-sum  Benefit.  If you choose the Lump-sum  Benefit from
     your Real Estate Account Accumulation we will pay the amount you choose. If
     you choose the Lump-sum Benefit from your Traditional Annuity  Accumulation
     we will pay the amount you choose less any  Surrender  Charge in accordance
     with the applicable Rate Schedule or Schedules.

          Payment  of a Lump-sum  Benefit  will be made as of the day we receive
     your request for a Lump-sum  Benefit in an acceptable  form. You can choose
     to defer the effective date of the Lump-sum Benefit until any Valuation Day
     following  the date on which we receive your request.  TIAA will  determine
     all  values  as of the end of such  effective  date.  You  cannot  revoke a
     request for a Lump-sum benefit after its effective date.

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

Page E6                                                                993 - IRA
Ed. 10-95                                                      TIAA Rollover IRA

<PAGE>

                                                       Endorsement to Your TIAA
Page 7 of 9                     Rollover Individual Retirement Annuity Contract
- -------------------------------------------------------------------------------

          Payment of a Lump-sum Benefit reduces the  accumulation  from which it
     is paid by the amount  chosen.  If you choose a Lump-sum  Benefit from your
     Traditional  Annuity  Accumulation  and different Rate  Schedules  apply to
     different parts of your  Traditional  Annuity  Accumulation,  the reduction
     will be allocated among the parts on a pro rata basis.

          If your entire  Accumulation is withdrawn as a Lump-sum  Benefit,  all
     obligations of TIAA to you under your contract are fulfilled. TIAA reserves
     the right to defer the payment of a Lump-sum  Benefit from your Traditional
     Annuity Accumulation for up to six months.

A provision on Transfers is added:

     Transfers.  You can choose to transfer  between  your  Traditional  Annuity
     Accumulation and your Real Estate Account Accumulation.  Such transfers can
     be for all of an accumulation or for any part thereof not less than $1,000.
     If you choose to transfer from your  Traditional  Annuity  Accumulation  we
     will apply to the Real Estate Account the amount to be transferred less any
     Surrender  Charge  in  accordance  with the  applicable  Rate  Schedule  or
     Schedules.  No  surrender  charge  applies to any  transfer  from your Real
     Estate Accumulation.

          TIAA will  determine  all values as of the end of the  Business Day on
     which we receive your  request for a transfer in an  acceptable  form.  You
     can, however,  choose to defer the effective date of the transfer until any
     Valuation Day following the date on which we receive your request.  In that
     case,  TIAA will determine all values as of the end of such effective date.
     You cannot revoke a request for a transfer after its effective  date.  TIAA
     reserve  the right to limit  transfers  to not more than one in a  calendar
     quarter.

          A  transfer  reduces  the  accumulation  from  which it is paid by the
     amount   transferred.   If  you  transfer  from  your  Traditional  Annuity
     Accumulation and different Rate  Schedules  apply  to  different  parts  of
     the  Traditional  Annuity Accumulation, the reduction will be allocated 
     among the parts on a pro rata  basis.

The following General Provisions are added:

     Deletion of the Real Estate Account.  TIAA reserves the right to delete the
     Real  Estate  Account.  If you own  Accumulation  Units in the Real  Estate
     Account  and it is  deleted,  you must  transfer  them to your  Traditional
     Annuity Accumulation or to CREF.

     Insulation of Separate  Account.  TIAA owns the assets in Separate  Account
     VA-2.  To the extent  permitted by law, the assets of the Separate  Account
     will not be charged with liabilities arising out of any other business TIAA
     may conduct. All income, gains and losses,  whether or not realized, of the
     Separate  Account will be credited to or charged  against only that Account
     without regard to TIAA's other income, gains or losses.

The first  paragraph of the Compliance  with Laws and  Regulations  provision is
replaced with the following:

     TIAA will administer  your contract to comply with the  restrictions of all
     laws  and  regulations  pertaining  to the  terms  and  conditions  of your
     contract.  You cannot  elect any benefit or  exercise  any right under your
     contract if the election of that benefit or exercise

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

993 - IRA                                                              Page E7
TIAA Rollover IRA                                                    Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Rollover Individual Retirement Annuity Contract                 Page 8 of 9
- ------------------------------------------------------------------------------

     of that right is  prohibited  under an  applicable  state or federal law or
     regulation.

The Change of Rate Schedule provision is replaced with the following:

     Change  of Rate  Schedule.  We may,  at any  time  and  from  time to time,
     substitute a new Rate Schedule for the one in your current contract.  A new
     Rate  Schedule  will  apply only to  benefits  arising  from any  premiums,
     Additional Amounts , and transfers applied to the Traditional Annuity while
     such Rate  Schedule is in effect.  Any change in the Rate Schedule will not
     affect  the  amount  of  benefits  purchased  prior  to the  change  by any
     premiums,  Additional  Amounts,  and transfers  applied to the  Traditional
     Annuity.  A change in the Rate  Schedule  will be made  only  after we have
     given you three  months'  written  notice of the change.  Any change in the
     interest rate credited before the Annuity Starting Date or your prior death
     is  subject  to  the  minimum  rate  specified  in  the  applicable   state
     nonforfeiture law, if any, or if none, the applicable National  Association
     of  Insurance  Commissioners  model  nonforfeiture  law.  Any change in the
     charge for expenses or  contingencies,  or in the  Surrender  Charge,  must
     comply with any applicable state nonforfeiture law.

     Any new Rate Schedule will specify:

       A)   the charges for expenses and contingencies;

       B)   the interest rates and  the mortality bases used for determining
            Traditional Annuity benefits arising from amounts applied to the
            Traditional Annuity; and

       C)   any applicable Surrender Charges on Lump-sum Benefits arising from
            amounts applied to the Traditional Annuity.

Amounts applied to the Traditional  Annuity (including your Traditional  Annuity
Accumulation as of the effective date of this  endorsement)  continue to receive
the same  guarantees  specified  by the Rate  Schedule  in  effect  prior to the
effective date of this endorsement.  The text of the Rate Schedule  provision is
replaced with the following.

     Rate Schedule.  The benefits bought by premiums,  Additional  Amounts,  and
     transfers applied to the Traditional Annuity while this Rate Schedule is in
     effect will be computed on this basis:

          (1)  no deduction for expenses or contingencies;

          (2)  interest  at the  effective  annual  rate of 3 % from  the day on
               which the premium is paid or the Additional Amount or transfer is
               credited to the Annuity Starting Date or your prior death, and at
               the effective annual rate of 2 1/2 % thereafter; and

          (3)  mortality according to 1983 Table a (TIAA Merged Gender Mod C).

     A  Surrender  Charge of 0% will be  assessed  against  the  portion of your
     Traditional Annuity Accumulation  withdrawn to provide any Lump-sum Benefit
     (whether paid as cash, as a transfer,  as a rollover, or in any other form)
     arising from premiums,  Additional  Amounts,  and transfers  applied to the
     Traditional Annuity while this Rate Schedule is in 

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

Page E8                                                               993 - IRA
Ed. 10-95                                                     TIAA Rollover IRA


<PAGE>


                                                       Endorsement to Your TIAA
Page 9 of 9                      Rollover Individual Retirement Annuity Contract
- --------------------------------------------------------------------------------

effect.

     When Traditional  Annuity payments start to you, or your beneficiary  under
     an income method involving life contingencies, we will compute any benefits
     provided by the portion of the Traditional Annuity  Accumulation  resulting
     from  all  premiums,  Additional  Amounts,  and  transfers  applied  to the
     Traditional  Annuity  while this Rate Schedule is in effect on whichever of
     these bases produces the largest payments:

          (1) the  applicable  interest  rate and  mortality  tables,  as stated
              above; or

          (2) the interest  rate  and  mortality  table  in use by TIAA for  any
              individual ingle premium  immediate  annuities  being offered when
              the payments start.

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

993 - IRA                                                               Page E9
TIAA Rollover IRA                                                     Ed. 10-95



                                                                    EXHIBIT 4(B)

                   Teachers Insurance and Annuity Association
                     730 Third Avenue, New York, N.Y. 10017
                             Telephone: 800-842-2733

                    Real Estate Account Unit-Annuity Certain

<TABLE>
<CAPTION>

Contract      Date of Issue      Frequency of      Date of First Payment      Date of Last Payment
 Number       Mo.  Day  Yr.        Payment         Mo.  Day  Yr.              Mo.  Day  Yr.
<S>           <C>                  <C>             <C>                        <C>
[Y000000-R    10 02 1995           Monthly         10 02 1995                 10 02 2015]

Annuitant     [DOE, JANE M]

                                      [1.256]         [$100.00]
                                   Annuity Units   Amount of First
                                      Payable      Annuity Payment
</TABLE>

        This is a contract between you, as its owner and Annuitant, and Teachers
Insurance and Annuity  Association of America (TIAA).  The main features of your
contract are described  here.  The next pages detail the rights and  obligations
the contract establishes for both you and TIAA.

                   PLEASE READ YOUR CONTRACT. IT IS IMPORTANT.

                                GENERAL DESCRIPTION

        Your  contract  creates a  unit-annuity  that will  provide  you with an
income,  while you are living,  for a specified  period.  If you die within this
period, unit-annuity payments will continue to your beneficiary until the end of
the period;  or your beneficiary can take the "commuted"  (discounted)  value of
the remaining  unit-annuity  payments in one sum (unless otherwise  indicated on
page 5).  Unit-annuity  payments  start as of the  date of first  payment  shown
above.

        You or, after your death, your beneficiary(ies),  will be paid an income
based on the  number of annuity  units  payable.  The  number of  annuity  units
payable as of the date of issue is shown above.  The amount  payable per annuity
unit will vary depending on the investment  results of the Real Estate  Account.
Initial payments are calculated using an assumed net annual investment return of
4%. If net annual  investment  returns exceed 4%, the amount payable per annuity
unit will  increase.  If net  annual  investment  returns  are less than 4%, the
amount payable per annuity unit will decrease.  Expense  charges will reduce the
net annual investment  return. The annual expense charge will never exceed 2.50%
of the average net annual assets of the Real Estate Account.

This  contract does not  guarantee  any specific  dollar amount of  unit-annuity
payments.  It  cannot  be  assigned  to  anyone  else and you  cannot  use it as
collateral for a loan.

If you have any questions about this contract or need help to resolve a problem,
you can contact us at the address or phone number above.

  (Specimen Stamped)
     John H. Biggs
     Chairman and
Chief Executive Officer

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

901 - REA                     INDEX ON NEXT PAGE                          Page 1
TIAA REA AC                                                            Ed. 10-95

<PAGE>

Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

                     INDEX OF IMPORTANT TERMS AND PROVISIONS

                                                                         Section

Amount of Unit-Annuity Payments...............................................19
Annuity Unit Values...........................................................20
Assignment - No provision for.................................................23
Business day...................................................................5
Claims of Creditors - Protection against......................................27
Commuted Values...............................................................16
Consideration.............................................................Page 3
Correspondence and Requests for Benefits......................................30
Deletion of the Real Estate Account...........................................29
Endorsements and Amendments...................................................25
Final Payment..................................................................9
First Payment..................................................................8
Frequency of Payment..........................................................10
Annuity Units.................................................................18
General Account................................................................3
Loans - No provision for......................................................24
Naming Beneficiaries..........................................................14
Net Investment Factor..........................................................7
Ownership.....................................................................22
Payments
  -- to an Estate, Trustee, etc...............................................28
  -- to Annuitant.............................................................11
  -- to Beneficiary...........................................................13
Procedure for Elections and Changes...........................................21
Proof of Survival.............................................................15
Real Estate Account............................................................1
Separate Account
  -- defined...................................................................2
  -- Charge...............................................................Page 3
  -- Insulation of.............................................................4
Service of Process upon TIAA..................................................26
Unit-Annuity..................................................................17
Valuation Day or Valuation Period..............................................6

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

Page 2                                                                 901 - REA
Ed 10-95                                                             TIAA REA AC

<PAGE>

                     Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

                             PART A: Annuitant Data

<TABLE>
<CAPTION>

 Contract            Date of Issue         Frequency of      Date of First Payment       Date of Last payment
  Number            Mo.  Day    Yr.           Payment           Mo.  Day    Yr.             Mo.  Day    Yr.
  ------            ---------------           -------           ---------------             ---------------
<S>                <C>                        <C>              <C>                         <C> 
[Y000000-R         10    02    1995           Monthly          10    02    1995            10    02    2015]


                                                               Date of Birth
                                                               Mo.  Day    Yr.

Annuitant          [DOE, JANE M]                               [03     01     1927]

Amount of First Unit-Annuity Payment: $[100.00]

Annuitant's Social Security Number: [999-99-9999]

Number of Annuity Units Payable: [1.256]

</TABLE>

Consideration.  TIAA has issued  this  contract  in  exchange  for  proceeds  of
[$10,000] from your accumulating  ("pay-in") annuity under [TIAA contract number
x-xxxxxxx-x].  This fulfills all obligations  under that contract for the amount
converted.  TIAA has accepted the  consideration  for your  contract at its home
office in New York, New York.

(following text bracketed in document)

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

or, for issues arising from post-retirement transfers:

Consideration.  TIAA has issued this contract in exchange for applying the value
of [4.758]  annuity units payable  [monthly] from the CREF [Stock] Account under
your CREF Unit- Annuity Certain Certificate number  [x-xxxxxx-x].  This fulfills
all obligations of CREF under that certificate for those annuity units. TIAA has
accepted the consideration for your contract at its home office in New York, New
York.

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

(end of bracketed text)

Separate  Account  Charge.  The separate  account  charge  covers  mortality and
expense  risk,   liquidity  risk  and  administrative  and  investment  advisory
services. TIAA, at its discretion, can increase or decrease the separate account
charge.  The separate  account charge is guaranteed not to exceed 2.50% per year
of net assets.  The separate  account  charge as of the  effective  date of this
contract is [0.75%] per year of the Real Estate Account's average net assets.

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

901 - REA                                                                 Page 3
TIAA REA AC                                                             Ed 10-95

<PAGE>

Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------







                        This page is intentionally blank.







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

Page 4                                                                 901 - REA
Ed 10-95                                                             TIAA REA AC

<PAGE>


                     Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

Beneficiary  Designation.   You  have  named  the  following   beneficiary(ies),
effective as of your contract's date of issue. If you die before the end of your
contract's  guaranteed  period,  your  beneficiary(ies)  are entitled to receive
continuing  unit-annuity  payments  through the date of last  payment or to take
their commuted value in one sum unless  otherwise  specified  below. See section
for more information.

                            PRIMARY BENEFICIARY(IES)

             NAME          RELATIONSHIP TO YOU        SOCIAL SECURITY NUMBER

             [John Doe           Husband                    999-99-9999]



                           CONTINGENT BENEFICIARY(IES)

             NAME          RELATIONSHIP TO YOU        SOCIAL SECURITY NUMBER

             [Jim Doe             Son                        999-99-9999]
             [Jane Doe            Daughter                   999-99-9999]


[The  following  provision  will  appear  if  the  annuitant  does  not  want  a
beneficiary to be able to choose a lump sum.]

No  Commuted  Values:  No  beneficiary  can elect a  commuted  value  under this
contract.

[The following  provision will appear if the beneficiary must receive a lump sum
- - generally for an estate or institution as beneficiary.]

Automatic  Commuted Value: Each beneficiary under this contract will receive his
or her share of the commuted value of any unit-annuity payments remaining due on
the death of the annuitant.

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

901 - REA                                                                 Page 5
TIAA REA AC                                                             Ed 10-95

<PAGE>

Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

                              Additional Provisions

It is understood and agreed that if you designate a  testamentary  trustee or an
inter vivos trustee as beneficiary:

(A)      TIAA will not be obliged  to  inquire  into the terms of any will or of
         any trust affecting this contract or its death benefits and will not be
         charged with knowledge of terms thereof.

(B)      If benefits become payable to a testamentary trustee and:

                  (I)      the will is not presented for probate within 90 days
                           following the date of your death;

                  (II)     the will has been  presented  for probate  within the
                           aforesaid  90 days  and no  qualified  trustee  makes
                           claim for the benefits  within nine months after your
                           death; or

                  (III)    if evidence  satisfactory  to TIAA is furnished  TIAA
                           within  such  nine-month  period  that no trustee can
                           qualify to receive the benefits,

         payment will be made to the successor  beneficiary(ies)  you designated
         on page 5, if any such beneficiary(ies) are designated and survive you;
         otherwise to the executors or administrators of your estate.

(C)      If benefits become payable to an inter vivos trustee and:

                  (I)      the trust agreement is not in effect;

                  (II)     no trustee can qualify to receive the benefits; or

                  (III)    the qualified trustee is not willing to accept the
                           benefits,

         payment will be made to the successor  beneficiary(ies)  you designated
         on page 5, if any such beneficiary(ies) are designated and survive you;
         otherwise to the executors or administrators of your estate.

(D)      Payment to and receipt by a trustee,  successor beneficiary,  executor,
         or  administrator,  as  provided  for in (B) or (C)  above,  will fully
         discharge  TIAA from all liability to the extent of such payment.  TIAA
         will have no obligations as to the  application of funds so paid.  TIAA
         will,  in all  dealings  with a  trustee,  executor  or  administrator,
         including  but  not  limited  to any  consent,  release  or  waiver  of
         interest, be fully protected against the claims or demands of any other
         person or persons.

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

Page 6                                                                 901 - REA
Ed 10-95                                                             TIAA REA AC

<PAGE>

                     Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

                         PART B: The Real Estate Account

1.       Real Estate Account.  The Real Estate Account is a Separate  Account of
         TIAA. Its  investment  objective is a favorable rate of return over the
         long term primarily  through rental income and capital  appreciation of
         real estate  investments owned by the Account.  The Real Estate Account
         holds mainly  income-producing  real estate  properties  and other real
         estate-related  investments.  The  annual  charge  for the Real  Estate
         Account will never exceed 2.50% of the Account's average net assets.

2.       Separate  Account.  All  considerations  credited  to the  Real  Estate
         Account become part of a separate  account.  The Real Estate Account is
         designated as VA-2 and was  established by TIAA in accordance  with New
         York law to provide  benefits  under this  contract  and other  similar
         contracts.  The assets and  liabilities  of separate  account  VA-2 are
         segregated from the assets and liabilities of the general account.

3.       General Account.  The  general account consists of all of TIAA's assets
         other than those in separate accounts.

4.       Insulation  of  Separate  Account.  TIAA owns the  assets  in  separate
         account  VA-2.  To the  extent  permitted  by law,  the  assets  of the
         separate  account will not be charged with  liabilities  arising out of
         any other  business  TIAA may  conduct.  All income,  gains and losses,
         whether or not realized, of the separate account will be credited to or
         charged  against  only that  Account  without  regard  to TIAA's  other
         income, gains or losses.

5.       Business  Day.  A  business  day is any day  that  the New  York  Stock
         Exchange is open for trading.  A business day ends at 4:00 p.m. Eastern
         time,  or when  trading  closes  on the New  York  Stock  Exchange,  if
         earlier.

6.       Valuation Day. A valuation day is any business day, as well as the last
         calendar day of each month. A Valuation Period is the time from the end
         of a valuation day to the end of the next valuation day.

7.       Net Investment  Factor.  The net investment  factor for the Real Estate
         Account for a valuation  period is based on the amount of accrued  real
         estate net  operating  income,  dividends,  interest  and other  income
         accrued during the current period, a deduction of expense charges,  and
         both realized and unrealized  capital gains and losses  incurred during
         the current period.  The precise formula for the net investment  factor
         is A divided by B, as follows:

                  A:       The value of the Real Estate  Account's net assets at
                           the end of the  current  valuation  period,  less any
                           premiums received during the current period.

                  B:       The value of the Real Estate  Account's net assets at
                           the end of the previous  valuation  period,  plus the
                           net effect of transactions (e.g.

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

901 - REA                                                                 Page 7
TIAA REA AC                                                             Ed 10-95

<PAGE>

Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

                           transfers, benefit payments) made by the start of the
                           current valuation period.

                   PART C: When Unit-Annuity Payments Are Made

8.       First Payment. This contract is effective as of the date of issue shown
         on page 3, if you are then alive. Your unit-annuity payments will begin
         as of the date of first payment shown on page 3.

9.       Final Payment.  The final unit-annuity payment under this contract will
         be the one due on the date of last payment  shown on page 3, unless you
         die before that date, and your beneficiary(ies) take the commuted value
         of the remaining unit-annuity payments in one sum.

10.      Frequency of Payment.  The frequency of  unit-annuity  payments,  as of
         your  contract's  date of issue,  appears on page 3. You or, after your
         death,  your  beneficiary(ies)  can  ask to  change  the  frequency  of
         unit-annuity  payments  -- the  choices  are  annually,  semi-annually,
         quarterly,  or monthly.  However,  TIAA can decline  changes that would
         result in fewer  unit-annuity  payments per year. TIAA can also decline
         any change that would result in unit-annuity payments of less than $25.

                 PART D: To Whom Unit-Annuity Payments Are Made

11.      Payments Made to Annuitant.  We will make unit-annuity  payments to you
         until the date of last payment, as long as you are alive.

12.      Surrender  Right.  Unless  otherwise  specified  on  page  5,  you  may
         surrender  this  contract for a one-sum  payment.  This payment will be
         equal to the commuted value of all remaining  unit-annuity  payments. A
         surrender   may  be  made  without   regard  to  the  interest  of  any
         beneficiary.

13.      Payments  Made to  Beneficiaries.  If you die  before  the date of last
         payment,  we will make  unit-annuity  payments to your  beneficiary  or
         beneficiaries until the date of last payment. Or in place of continuing
         unit-annuity payments, beneficiaries can take the commuted (discounted)
         value of the remaining  unit-annuity  payments in one sum (unless noted
         otherwise  on page 5).

                  If you die before the date of last  payment but have  outlived
         all your beneficiaries, we will pay the commuted value of the remaining
         unit-annuity  payments  to your  estate.  If you die and a  beneficiary
         subsequently  dies  before  the date of last  payment,  we will pay the
         commuted value of the remaining unit-annuity payments due to him or her
         to any other surviving person or persons named to receive it. If no one
         has been named or no one so named is then living,  the  commuted  value
         will go to such beneficiary's estate.

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

Page 8                                                                 901 - REA
Ed 10-95                                                             TIAA REA AC

<PAGE>

                     Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

14.      Naming   Beneficiaries.   You  can  name  two  kinds  or  "classes"  of
         beneficiaries,  primary and contingent, which set the order of payment.
         If  a  class  contains  more  than  one  person,   any  payments  still
         outstanding  at your death will go in equal  shares to the then  living
         persons in the class,  unless you have explicitly  provided  otherwise.
         For  example,  if you name your spouse as primary  beneficiary  and "my
         children"  as  contingent  beneficiaries,  your  spouse  would  get any
         payments  remaining if you die before the date of last payment.  But if
         your spouse had died before you,  then your  surviving  children  would
         receive equal shares of your unit-annuity's remaining payments.

                  You can use the  terms  "children"  or "my  children"  to name
         either  primary  or  contingent   beneficiaries.   Unless  you  specify
         otherwise, we will interpret this to mean all children born of all your
         marriages,  as well as any  children  legally  adopted by you. The term
         "children"  also has the same  inclusive  meaning if you use it to name
         the children of your spouse, your child, your brother or your sister as
         your beneficiaries.

                  The beneficiaries you named as of your unit-annuity contract's
         date of issue  appear on page 5. Unless you have made your  beneficiary
         designation  irrevocable,  you can change, add, or delete beneficiaries
         as explained in section 21.

15.      Proof of  Survival.  TIAA  reserves  the right to require  satisfactory
         proof  that  anyone  you have  named to  receive  payments  under  your
         unit-annuity  contract is alive on the date each  payment is due. If we
         do not receive such proof after we have requested it in writing, we can
         withhold payments entirely until it has been provided.

16.      Commuted Values.  The commuted value of your  unit-annuity is an amount
         paid at once  instead  of as a series of  payments.  We  calculate  the
         commuted  value of a  unit-annuity  as of the end of a valuation day as
         the present  value,  on the basis of interest at the  effective  annual
         rate of 4%,  of the  unit-annuity  payments  due until the date of last
         payment.  The dollar  values used for the  payments in the  calculation
         assume that the annuity unit value will remain at the current level.

             PART E: How Are Unit-Annuity Payment Amounts Determined

17.      Unit-Annuity.  A  Real  Estate  Account  unit-annuity  is a  series  of
         payments  based on a number of annuity  units whose value changes based
         on the investment  performance of the Real Estate  Account.  The actual
         mortality and expense  experience  of the Real Estate  Account will not
         reduce the amount payable per annuity unit.

18.      Annuity Units. The annuity unit is the basic unit of payment for a Real
         Estate Account  unit-annuity.  As of your contract's date of issue, the
         number of annuity units payable to you in each unit-annuity  payment as
         of the date of issue is shown on page 3.

19.      Amount of Unit-Annuity Payments. The dollar amount of each unit-annuity
         payment will be based on the number of annuity units payable under your
         contract. The initial amount of your unit-annuity payments, as shown on
         page 3, is equal to the  number of  annuity  units  payable  under your
         contract, as of its date of issue, multiplied by the

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

901 - REA                                                                 Page 9
TIAA REA AC                                                             Ed 10-95

<PAGE>

Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

         annuity unit value  calculated  as of the day before the date of issue.
         Thereafter,  the amount  payable per annuity unit will be  redetermined
         each year.  Each May 1, the unit- annuity  payment amount will be reset
         to equal the  number of  annuity  units  payable  under  your  contract
         multiplied  by the annuity unit value  calculated  as of the  preceding
         March 31. The amount  payable per annuity unit will then remain at that
         level through the following April 30.

20.      Annuity Unit Values. The Real Estate Account's annuity unit value as of
         the end of each month will be  determined  by  multiplying  the annuity
         unit  value  at the  end of  the  previous  month  by the  Real  Estate
         Account's net investment  factor for the month, and dividing the result
         by the value of $1.00  accumulated  with  interest over the month at an
         effective  annual  rate of 4%.  The  resulting  value  is then  further
         adjusted  to  account  for  the  difference  between  the  unit-annuity
         payments the Real Estate  Account will  actually make the next day, and
         the unit-annuity payments that would have been made if all unit-annuity
         payments were based on the current annuity unit value.

                           PART F: General Provisions

21.      Procedure  for  Elections  and Changes.  You (or your  beneficiary(ies)
         after you've died) have to make any choice or changes  available  under
         your  contract in a form  acceptable  to TIAA at our home office in New
         York, NY. If you (or your beneficiary(ies) after you've died) send us a
         notice  changing  your  beneficiary  or other  persons named to receive
         payments,  it will take effect as of the date it was signed even if you
         (or other signer)  should then die before the notice  actually  reaches
         TIAA.  Any other  notice will take effect as of the date TIAA  receives
         it.  If TIAA  takes any  action in good  faith  before  receiving  your
         notice,  we will not be  subject  to  liability  even if our acts  were
         contrary to what you told us in the notice.

22.      Ownership. You own this contract. During your lifetime you can exercise
         every right given by it without the consent of any other person, to the
         extent permitted by law.

23.      No Assignment.  Neither you nor any other person may assign, pledge, or
         transfer  ownership of this  contract or any benefits  under its terms.
         Any such action will be void and of no effect.

24.      No Loans.  You cannot use this contract to secure a loan.

25.      Endorsements  and  Amendments.  Any  endorsement  or  amendment of this
         contract  or waiver of any of its  provisions  will be valid only if in
         writing and signed by an Executive Officer or Registrar of TIAA.

26.      Service of  Process  upon TIAA.  We will  accept  service of process in
         actions or suits  against us on this contract in any court of competent
         jurisdiction  in the United  States or Puerto Rico provided the process
         is properly made. We will also accept process sent to

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

Page 10                                                                901 - REA
Ed 10-95                                                             TIAA REA AC

<PAGE>

                     Your TIAA Real Estate Account Unit-Annuity Certain Contract
- --------------------------------------------------------------------------------

         us by  registered  mail if the  plaintiff  is a resident  of the state,
         district,  territory,  or  province  in  which  the  action  or suit is
         brought.  This section does not waive any of our rights,  including the
         right to remove such action or suit to another court.

27.      Protection Against Claims of Creditors.  Your benefits and rights under
         your  contract are exempt from the claims of creditors or legal process
         to the fullest extent permitted by law.

28.      Payment to an Estate,  Trustee,  etc. TIAA reserves the right to pay in
         one sum the commuted value of any unit-annuity  payments due an estate,
         corporation, partnership, trustee or other entity not a natural person.
         TIAA will not be responsible  for the acts or neglects of any executor,
         trustee,  guardian,  or other third party receiving payments under your
         contract.

29.      Deletion of the Real Estate  Account.  TIAA  reserves the right to stop
         providing  unit-  annuities  in the Real  Estate  Account.  If the Real
         Estate  Account  stops  providing  unit  -  annuities,   any  remaining
         unit-annuity  payments due under this  contract  must be converted to a
         TIAA fixed-dollar  Annuity Certain or a CREF Unit-Annuity  Certain with
         the same date of last payment as under this contract.

30.      Correspondence   and  Requests  for  Benefits.   TIAA  deems   notices,
         applications,  forms,  or requests for  benefits as received  only when
         they  reach our home  office.  Please  send any  questions  about  your
         contract or TIAA products and services to:

                                      TIAA
                                730 Third Avenue
                             New York, NY 10017-3206

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

901 - REA                                                                Page 11
TIAA REA AC                                                             Ed 10-95

<PAGE>

                   Teachers Insurance and Annuity Association
                     730 Third Avenue, New York, N.Y. 10017
                             Telephone: 800-842-2733

                    Real Estate Account One-Life Unit-Annuity

 Contract    Date of Issue     Frequency of  Guaranteed  Date of First Payment
  Number     Mo.  Day    Yr.     Payment       Period        Mo.  Day    Yr.

[Y000000-R   10   02   1995      Monthly        NONE          10  02   1995]

Annuitant     [DOE, JANE M]

                           [1.256]                    [$100.00]
                        Annuity Units              Amount of First
                           Payable                 Annuity Payment

        This is a contract between you, as its owner and annuitant, and Teachers
Insurance and Annuity  Association of America (TIAA).  The main features of your
contract are described  here.  The next pages detail the rights and  obligations
the contract establishes for both you and TIAA.

                   PLEASE READ YOUR CONTRACT. IT IS IMPORTANT.

                               GENERAL DESCRIPTION

        Your  contract  creates a  unit-annuity  that will  provide  you with an
income for life.  Unit-annuity  payments  start  as of the date of first payment
shown above.  If you've  opted for a  guaranteed  period and you die before it's
over,  unit-annuity  payments will continue to your beneficiary until the end of
the period;  or your beneficiary can take the "commuted"  (discounted)  value of
the remaining  unit-annuity  payments in one sum (unless otherwise  indicated on
page 5). If your contract doesn't have a guaranteed  period, no further payments
will go to anyone after your death.

        You (or,  after  your  death,  your  beneficiary(ies)) will be  paid  an
income based on the number of annuity units payable. The number of annuity units
payable as of the date of issue is shown above.  The amount  payable per annuity
unit will vary depending on the investment  results of the Real Estate  Account.
Initial payments are calculated using an assumed net annual investment return of
4%. If net annual  investment  returns exceed 4%, the amount payable per annuity
unit will  increase.  If net  annual  investment  returns  are less than 4%, the
amount payable per annuity unit will decrease.  Expense  charges will reduce the
net annual investment  return.  The annual expense charge will never exceed 2.5%
of the average net annual assets of the Real Estate Account.

This  contract does not  guarantee  any specific  dollar amount of  unit-annuity
payments.  It  cannot  be  assigned  to  anyone  else and you  cannot  use it as
collateral for a loan.

If you have any questions about this contract or need help to resolve a problem,
you can contact us at the address or phone number above.

(Signature of John H. Biggs)
   (Specimen Stamped)
      Chairman and
 Chief Executive Officer

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

1009 - REA                  INDEX ON NEXT PAGE                            Page 1
TIAA REA OLA                                                           Ed. 10-95

<PAGE>

Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                               INDEX OF PROVISIONS

                                                                         Section

Amount of Unit-Annuity Payments...............................................19
Annuity Unit Values...........................................................20
Assignment - No provision for.................................................24
Business day.................................................................. 5
Claims of Creditors - Protection against......................................28
Commuted Values...............................................................16
Consideration.............................................................Page 3
Correspondence and Requests for Benefits......................................31
Deletion of the Real Estate Account...........................................30
Endorsements and Amendments...................................................26
Final Payment.................................................................10
First Payment................................................................. 8
Frequency of Payment..........................................................11
Annuity Units.................................................................18
General Account............................................................... 3
Guaranteed Period............................................................. 9
Loans - No provision for......................................................25
Naming Beneficiaries..........................................................14
Net Investment Factor......................................................... 7
Ownership.....................................................................23
Payments
  -- Based on Incorrect Data..................................................21
  -- to an Estate, Trustee, etc...............................................29
  -- to Annuitant.............................................................12
  -- to Beneficiary...........................................................13
Procedure for Elections and Changes...........................................22
Proof of Survival.............................................................15
Real Estate Account........................................................... 1
Separate Account
  -- defined.................................................................. 2
  -- Charge...............................................................Page 3
  -- Insulation of............................................................ 4
Service of Process upon TIAA..................................................27
Unit-Annuity..................................................................17
Valuation Day or Valuation Period............................................. 6

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

Page 2                                                                1009 - REA
Ed 10-95                                                            TIAA REA OLA

<PAGE>

                    Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                             PART A: Annuitant Data


 Contract     Date of Issue    Frequency of   Guaranteed   Date of First Payment
  Number      Mo.  Day  Yr.      Payment        Period        Mo.  Day   Yr.

[Y000000-R    10   02 1995       Monthly         NONE         10   02  1995]

                                                              Date of Birth
                                                              Mo.  Day   Yr.

Annuitant [DOE, JANE M]                                       [03  01  1927]

Amount of First Unit-Annuity Payment: [$    100.00]

Annuitant's Social Security Number: [999-99-9999]

Number of Annuity Units Payable: [1.256]

Consideration.  TIAA has issued  this  contract  in  exchange  for  proceeds  of
[$10,000] from your accumulating  ("pay-in") annuity under [TIAA contract number
x-xxxxxx-x].  This fulfills all  obligations  under that contract for the amount
converted.  TIAA has accepted the  consideration  for your  contract at its home
office in New York, New York.

(following text bracketed in document)

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

or, for issues arising from post-retirement transfers:

Consideration.  TIAA has  issued  this  contract  in  exchange  for the value of
[4.758] annuity units payable [monthly] from the CREF [Stock] Account under your
CREF One Life Unit-Annuity Certificate number  [x-xxxxxx-x].   This fulfills all
obligations of CREF under that  certificate  for those annuity  units.  TIAA has
accepted the consideration for your contract at its home office in New York, New
York.

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

(end of bracketed text)

Separate  Account  Charge.  The separate  account  charge  covers  mortality and
expense  risk,   liquidity  risk  and  administrative  and  investment  advisory
services. TIAA, at its discretion, can increase or decrease the separate account
charge.  The separate  account charge is guaranteed not to exceed 2.50% per year
of net assets.  The separate  account  charge as of the  effective  date of this
contract is [0.75%] per year of the Real Estate Account's average net assets.

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

1009 - REA                                                                Page 3
TIAA REA OLA                                                            Ed 10-95

<PAGE>


Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------





                        This page is intentionally blank.

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

Page 4                                                                1009 - REA
Ed 10-95                                                            TIAA REA OLA

<PAGE>


                    Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

Beneficiary Designation. Because your contract doesn't have a guaranteed period,
no beneficiary designation is applicable.

[If there is no guaranteed period the rest of the page will not appear]

Beneficiary Designation. You've named the following beneficiary(ies),  effective
as of  your  contract's  date  of  issue.  If you  die  before  the  end of your
contract's  guaranteed  period,  your  beneficiary(ies)  are entitled to receive
continuing  unit-annuity  payments until the end of the guaranteed period, or to
take their  commuted  value in one sum unless  otherwise  specified  below.  See
section for more information.

                            PRIMARY BENEFICIARY(IES)

NAME         RELATIONSHIP TO YOU                SOCIAL SECURITY NUMBER

[John Doe          Husband                            999-99-9999]

                           CONTINGENT BENEFICIARY(IES)

NAME         RELATIONSHIP TO YOU                SOCIAL SECURITY NUMBER

[Jim Doe     Son                                      999-99-9999]
[Jane Doe    Daughter                                 999-99-9999]

[The  following  provision  will  appear  if  the  annuitant  does  not  want  a
beneficiary to be able to choose a lump sum.]

No  Commuted  Values:  No  beneficiary  can elect a  commuted  value  under this
contract.

[The following  provision will appear if the beneficiary must receive a lump sum
- - generally for an estate or institution as beneficiary.]

Automatic  Commuted Value: Each beneficiary under this contract will receive his
or her share of the commuted value of any unit-annuity payments remaining due on
the death of the annuitant.

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

1009 - REA                                                                Page 5
TIAA REA OLA                                                            Ed 10-95

<PAGE>


Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

(this page will not appear if there is no guaranteed period)

                              Additional Provisions

It is understood and agreed that if you designate a  testamentary  trustee or an
inter vivos trustee as beneficiary:

(A)      TIAA will not be obliged  to  inquire  into the terms of any will or of
         any trust affecting this contract or its death benefits and will not be
         charged with knowledge of terms thereof.

(B)      If benefits become payable to a testamentary trustee and:

                  (I)      the will is not presented for probate within 90  days
                           following the date of your death;

                  (II)     the will has been  presented  for probate  within the
                           aforesaid  90 days  and no  qualified  trustee  makes
                           claim for the benefits  within nine months after your
                           death; or

                  (III)    if evidence  satisfactory  to TIAA is furnished  TIAA
                           within  such  nine-month  period  that no trustee can
                           qualify to receive the benefits,

         payment will be made to the successor  beneficiary(ies)  you designated
         on page 5, if any such beneficiary(ies) are designated and survive you;
         otherwise to the executors or administrators of your estate.

(C) If benefits become payable to an inter vivos trustee and:

                  (I)      the trust agreement is not in effect;

                  (II)     no trustee can qualify to receive the benefits; or

                  (III)    the  qualified  trustee is not willing to accept  the
                           benefits,

         payment will be made to the successor  beneficiary(ies)  you designated
         on page 5, if any such beneficiary(ies) are designated and survive you;
         otherwise to the executors or administrators of your estate.

(D)      Payment to, and receipt by, a trustee, successor beneficiary, executor,
         or  administrator,  as  provided  for in (B) or (C)  above,  will fully
         discharge  TIAA from all liability to the extent of such payment.  TIAA
         will have no obligations as to the  application of funds so paid.  TIAA
         will,  in all  dealings  with a  trustee,  executor  or  administrator,
         including  but  not  limited  to any  consent,  release  or  waiver  of
         interest, be fully protected against the claims or demands of any other
         person or persons.

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

Page 6                                                                1009 - REA
Ed 10-95                                                            TIAA REA OLA

<PAGE>


                    Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                         PART B: The Real Estate Account

1.       Real Estate Account.  The Real Estate Account is a Separate  Account of
         TIAA. Its  investment  objective is a favorable rate of return over the
         long term primarily  through rental income and capital  appreciation of
         real estate  investments owned by the Account.  The Real Estate Account
         holds mainly  income-producing  real estate  properties  and other real
         estate-related  investments.  The  annual  charge  for the Real  Estate
         Account will never exceed 2.50% of the Account's average net assets.

2.       Separate  Account.  All  considerations  credited  to the  Real  Estate
         Account become part of a separate  account.  The Real Estate Account is
         designated as VA-2 and was  established by TIAA in accordance  with New
         York law to provide  benefits  under this  contract  and other  similar
         contracts.  The assets and  liabilities  of separate  account  VA-2 are
         segregated from the assets and liabilities of the general account.

3.       General  Account.  The general account consists of all of TIAA's assets
         other than those in separate accounts.

4.       Insulation  of  Separate  Account.  TIAA owns the  assets  in  separate
         account  VA-2.  To the  extent  permitted  by law,  the  assets  of the
         separate  account will not be charged with  liabilities  arising out of
         any other  business  TIAA may  conduct.  All income,  gains and losses,
         whether or not realized, of the separate account will be credited to or
         charged  against  only that  Account  without  regard  to TIAA's  other
         income, gains or losses.

5.       Business  Day.  A  business  day is any day  that  the New  York  Stock
         Exchange is open for trading.  A business day ends at 4:00 p.m. Eastern
         time,  or when  trading  closes  on the New  York  Stock  Exchange,  if
         earlier.

6.       Valuation Day. A valuation day is any business day, as well as the last
         calendar day of each month. A Valuation Period is the time from the end
         of a valuation day to the end of the next valuation day.

7.       Net Investment  Factor.  The net investment  factor for the Real Estate
         Account for a valuation  period is based on the amount of accrued  real
         estate net  operating  income,  dividends,  interest  and other  income
         accrued during the current period, a deduction of expense charges,  and
         both realized and unrealized  capital gains and losses  incurred during
         the current period.  The precise formula for the net investment  factor
         is A divided by B, as follows:

                  A:       The value of the Real Estate  Account's net assets at
                           the end of the  current  valuation  period,  less any
                           premiums received during the current period.

                  B:       The value of the Real Estate  Account's net assets at
                           the end of the previous  valuation  period,  plus the
                           net effect of transactions (e.g.

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

1009 - REA                                                                Page 7
TIAA REA OLA                                                            Ed 10-95

<PAGE>


Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                           transfers, benefit payments) made by the start of the
                           current valuation period.

                   PART C: When Unit-Annuity Payments Are Made

8.       First Payment. This contract is effective as of the date of issue shown
         on page 3, if you are then alive. Your unit-annuity payments will begin
         as of the date of first payment shown on page 3.

9.       Guaranteed  Period. A guaranteed period is the period of time for which
         unit-annuity  payments under your contract will continue  regardless of
         whether you are alive. It begins on the contract's  date of issue.  The
         guaranteed period you've chosen, if any, appears on page 3.

10.      Final Payment.  The final unit-annuity payment under this contract will
         be the last one due on or before the date of your death, unless you die
         before  the  end of a  guaranteed  period.  In that  case  unit-annuity
         payments will continue to your beneficiary(ies),  and the final payment
         will be the last one due on or before the end of the guaranteed period.
         Unit-annuity payments to a beneficiary will stop if he or she takes the
         commuted value of the remaining unit-annuity payments in one sum.

11.      Frequency of Payment.  The frequency of  unit-annuity  payments,  as of
         your  contract's  date  of  issue,  appears  on page  3.  You (or  your
         beneficiary(ies),  if you've  died) can ask to change the  frequency of
         unit-annuity  payments  -- the  choices  are  annually,  semi-annually,
         quarterly,  or monthly.  However,  TIAA can decline  changes that would
         result in fewer  unit-annuity  payments per year. TIAA can also decline
         any change that would result in unit-payments of less than $25.

                 PART D: To Whom Unit-Annuity Payments Are Made

12.      Payments Made to Annuitant. We'll make unit-annuity payments to you for
         as long as you live.

13.      Payments  Made  to  Beneficiaries.  If  you  die  before  the  end of a
         guaranteed   period,   we'll  make   unit-annuity   payments   to  your
         beneficiary(ies)  until the  guaranteed  period  ends.  Or, in place of
         continuing  unit-annuity  payments,  your beneficiary(ies) can take the
         commuted  (discounted) value of the remaining  unit-annuity payments in
         one sum (unless noted otherwise on page 5).

                  If you die  before  the end of a  guaranteed  period  but have
         outlived all your  beneficiaries,  we'll pay the commuted  value of any
         remaining  unit-annuity  payments  to  your  estate.  If you  die and a
         beneficiary  subsequently  dies before the end of a guaranteed  period,
         we'll pay the commuted value of any remaining unit-annuity payments due
         to him or her to any other surviving person or persons named to receive
         it. If no one has been

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

Page 8                                                                1009 - REA
Ed 10-95                                                            TIAA REA OLA

<PAGE>

                    Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

         named or no one so named is then living,  the commuted value will go to
         such beneficiary's estate.

14.      Naming   Beneficiaries.   You  can  name  two  kinds  or  "classes"  of
         beneficiaries,  primary and contingent, which set the order of payment.
         If  a  class  contains  more  than  one  person,   any  payments  still
         outstanding  at your death will go in equal  shares to the then  living
         persons in the class, unless you've explicitly provided otherwise.  For
         example,  if you  name  your  spouse  as  primary  beneficiary  and "my
         children"  as  contingent  beneficiaries,  your  spouse  would  get any
         payments  remaining if you die before the end of a  guaranteed  period.
         But if your spouse had died before you,  then your  surviving  children
         would receive equal shares of your unit-annuity's remaining payments.

                  You can use the  terms  "children"  or "my  children"  to name
         either  primary  or  contingent   beneficiaries.   Unless  you  specify
         otherwise,  we'll  interpret this to mean all children born of all your
         marriages,  as well as any  children  legally  adopted by you. The term
         "children"  also has the same  inclusive  meaning if you use it to name
         the children of your spouse, your child, your brother or your sister as
         your beneficiaries.

                  The beneficiaries you named as of your unit-annuity contract's
         date of issue  appear on page 5. Unless  you've  made your  beneficiary
         designation  irrevocable,  you can change, add, or delete beneficiaries
         as explained in section 22.

15.      Proof of  Survival.  TIAA  reserves  the right to require  satisfactory
         proof  that  anyone  you've  named  to  receive   payments  under  your
         unit-annuity  contract is alive on the date each  payment is due. If we
         don't  receive such proof after we've  requested it in writing,  we can
         withhold payments entirely until it has been provided.

16.      Commuted Values.  The commuted value of your  unit-annuity is an amount
         paid at once instead of as a series of  payments.  The option of taking
         the commuted value of future unit-annuity payments is available only to
         your beneficiary after your death. We calculate the commuted value of a
         unit-annuity  as of the end of a valuation day as the present value, on
         the  basis of  interest  at the  effective  annual  rate of 4%,  of the
         unit-annuity  payments due for the remainder of the guaranteed  period.
         The dollar values used for the payments in the calculation  assume that
         the annuity unit value will remain at the current level.

             PART E: How Are Unit-Annuity Payment Amounts Determined

17.      Unit-Annuity.  A  Real  Estate  Account  unit-annuity  is a  series  of
         payments  based on a number of annuity  units whose value changes based
         on the investment  performance of the Real Estate  Account.  The actual
         mortality and expense  experience  of the Real Estate  Account will not
         reduce the amount payable per annuity unit.

18.      Annuity Units. The annuity unit is the basic unit of payment for a Real
         Estate Account  unit-annuity.  As of your contract's date of issue, the
         number of annuity units payable to you in each unit-annuity  payment as
         of the date of issue is shown on page 3.

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

1009 - REA                                                                Page 9
TIAA REA OLA                                                            Ed 10-95

<PAGE>


Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

19.      Amount of Unit-Annuity Payments. The dollar amount of each unit-annuity
         payment will be based on the number of annuity units payable under your
         contract. The initial amount of your unit-annuity payments, as shown on
         page 3, is equal to the  number of  annuity  units  payable  under your
         contract, as of its date of issue, multiplied by the annuity unit value
         calculated  as of the day  before  the date of issue.  Thereafter,  the
         amount payable per annuity unit will be  redetermined  each year.  Each
         May 1, the  unit-annuity  payment  amount  will be  reset  to equal the
         number of annuity units  payable under your contract  multiplied by the
         annuity unit value  calculated as of the preceding March 31. The amount
         payable  per annuity  unit will then  remain at that level  through the
         following April 30.

20.      Annuity Unit Values. The Real Estate Account's annuity unit value as of
         the end of each month will be  determined  by  multiplying  the annuity
         unit  value  at the  end of  the  previous  month  by the  Real  Estate
         Account's net investment  factor for the month, and dividing the result
         by the value of $1.00  accumulated  with  interest over the month at an
         effective  annual  rate of 4%.  The  resulting  value  is then  further
         adjusted  to  account  for  the  difference  between  the  unit-annuity
         payments the Real Estate  Account will  actually make the next day, and
         the unit-annuity payments that would have been made if all unit-annuity
         payments were based on the current annuity unit value.

                           PART F: General Provisions

21.      Payments Based on Incorrect Data. If any information  about your age or
         any other factor that we use to determine  the amount of your  payments
         turns  out  to  be  incorrect,   we'll  recalculate  your  payments  as
         necessary.  TIAA  will make up for any  underpayments  as soon as we've
         recalculated  based  on  accurate  information;  overpayments  will  be
         charged  against  payments  due  after  the  correction  is  made.  Any
         corrections to be paid or charged will include  interest  compounded at
         an effective annual rate of 6 percent.

22.      Procedure for Elections and Changes. You (or the beneficiary(ies) after
         you've  died) have to make any choice or changes  available  under your
         contract in a form  acceptable  to TIAA at our home office in New York,
         NY. If you (or your beneficiary(ies),  if you've died) send us a notice
         changing your  beneficiary or other persons named to receive  payments,
         it will take  effect as of the date it was signed even if you (or other
         signer)  should then die before the notice  actually  reaches TIAA. Any
         other notice will take effect as of the date TIAA  receives it. If TIAA
         takes any action in good faith before  receiving your notice,  we won't
         be subject to liability even if our acts were contrary to what you told
         us in the notice.

23.      Ownership. You own this contract. During your lifetime you can exercise
         every right given by it without the consent of any other person, to the
         extent permitted by law.

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

Page 10                                                               1009 - REA
Ed 10-95                                                            TIAA REA OLA

<PAGE>


                    Your TIAA Real Estate Account One-Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

24.      No Assignment.  Neither you nor any other person may assign, pledge, or
         transfer  ownership of this  contract or any benefits  under its terms.
         Any such action will be void and of no effect.

25.      No Loans.  You can't use this contract to secure a loan.

26.      Endorsements  and  Amendments.  Any  endorsement  or  amendment of this
         contract  or waiver of any of its  provisions  will be valid only if in
         writing and signed by an Executive Officer or Registrar of TIAA.

27.      Service  of  Process  upon  TIAA.  We'll  accept  service of process in
         actions or suits  against us on this contract in any court of competent
         jurisdiction  in the United  States or Puerto Rico provided the process
         is properly  made.  We'll also accept  process sent to us by registered
         mail if the plaintiff is a resident of the state, district,  territory,
         or  province  in which the  action  or suit is  brought.  This  section
         doesn't  waive any of our  rights,  including  the right to remove such
         action or suit to another court.

28.      Protection Against Claims of Creditors.  Your benefits and rights under
         your  contract are exempt from the claims of creditors or legal process
         to the fullest extent permitted by law.

29.      Payment to an Estate,  Trustee,  etc. TIAA reserves the right to pay in
         one sum the commuted value of any unit-annuity  payments due an estate,
         corporation, partnership, trustee or other entity not a natural person.
         TIAA won't be  responsible  for the acts or neglects  of any  executor,
         trustee,  guardian,  or other third party receiving payments under your
         contract.

30.      Deletion of the Real Estate  Account.  TIAA  reserves the right to stop
         providing unit-annuities in the Real Estate Account. If the Real Estate
         Account stops  providing  unit-annuities,  any  remaining  unit-annuity
         payments  due  under  this   contract  must  be  converted  to  a  TIAA
         fixed-dollar annuity or to a CREF unit-annuity.  The conversion must be
         to a One-Life annuity or unit-annuity with same annuitant and remaining
         guaranteed period, if any.

31.      Correspondence   and  Requests  for  Benefits.   TIAA  deems   notices,
         applications,  forms,  or requests for  benefits as received  only when
         they  reach our home  office.  Please  send any  questions  about  your
         contract or TIAA products and services to:

                                      TIAA
                                730 Third Avenue
                             New York, NY 10017-3206

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

1009 - REA                                                               Page 11
TIAA REA OLA                                                            Ed 10-95

<PAGE>

                   Teachers Insurance and Annuity Association
                     730 Third Avenue, New York, N.Y. 10017
                             Telephone: 800-842-2733

            Real Estate Account Joint and Survivor Life Unit-Annuity

  Contract    Date of Issue  Frequency of  Guaranteed    Date of First Payment
   Number    Mo.  Day    Yr.    Payment      Period         Mo.  Day    Yr.
 [Y000000-R    10 02 1995       Monthly       NONE            10 02 1995]

First Annuitant       [DOE, JANE M]
Second Annuitant      [DOE, JOHN]

             [1.256]                   [0.628]                   [$100.00]
      Annuity Units Payable     Annuity Units Payable         Amount of First
      While Both Annuitants     to Surviving Annuitant        Annuity Payment
            are Alive             or to Beneficiary

     This is a contract  between you, as its owner and Annuitant,  and Teachers
Insurance and Annuity  Association of America (TIAA). The main features of your
contract are described  here. The next pages detail the rights and  obligations
the contract establishes for both you and TIAA

                   PLEASE READ YOUR CONTRACT. IT IS IMPORTANT.

                               GENERAL DESCRIPTION

     Your ontract  creates a  unit-annuity  that will provide you with an income
for life. It will also provide an income to the second  annuitant for as long as
he or she survives  you.  Unit- annuity  payments  start as of the date of first
payment  shown above.  If you've opted for a guaranteed  period and both you and
the second annuitant die before it's over,  unit-annuity  payments will continue
to your  beneficiary  until the end of the period;  or your beneficiary can take
the "commuted"  (discounted) value of the remaining unit-annuity payments in one
sum (unless  otherwise  indicated  on page 5). If your  contract  doesn't have a
guaranteed  period, no further payments will go to anyone after both you and the
second annuitant have died.

     You,  your  second  annuitant,  or your  beneficiary(ies)  will be paid an
income based on the number of annuity  units  payable.  As of the date of issue
the  number of  annuity  units  payable  to you while  both you and the  second
annuitant  are alive  or,  after  the  death of one of the  annuitants,  to the
surviving  annuitant  or your  beneficiary(ies),  is shown  above.  The  amount
payable per annuity unit will vary depending on the  investment  results of the
Real Estate  Account.  Initial  payments  are  calculated  using an assumed net
annual investment return of 4%. If net annual investment returns exceed 4%, the
amount payable per annuity unit will increase. If net annual investment returns
are less than 4%, the amount  payable per annuity unit will  decrease.  Expense
charges will reduce the net annual investment return. The annual expense charge
will never exceed 2.5% of the average net assets of the Real Estate Account.

This contract does not  guarantee  any specific  dollar amount of  unit-annuity
payments.  It  cannot  be  assigned  to anyone  else and you  cannot  use it as
collateral for a loan.

If you have any  questions  about  this  contract  or need  help to  resolve  a
problem, you can contact us at the address or phone number above.

(Signature of John H. Biggs)
  (Specimen Stamped)
     Chairman and
Chief Executive Officer


- ------------------------------------------------------------------------------
 
1019 - REA                      INDEX ON NEXT PAGE                       Page 1
TIAA REA JS                                                           Ed. 10-95


<PAGE>

Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- ------------------------------------------------------------------------------

                               INDEX OF PROVISIONS

                                                                        Section

Amount of Unit-Annuity Payments..............................................19
Annuity Unit Values..........................................................20
Assignment - No provision for................................................24
Business day..................................................................5
Claims of Creditors - Protection against.....................................28
Commuted Values..............................................................16
Consideration............................................................Page 3
Correspondence and Requests for Benefits.....................................31
Deletion of the Real Estate Account..........................................30
Endorsements and Amendments..................................................26
Final Payment................................................................10
First Payment.................................................................8
Frequency of Payment.........................................................11
Annuity Units................................................................18
General Account...............................................................3
Guaranteed Period.............................................................9
Loans - No provision for.....................................................25
Naming Beneficiaries.........................................................14
Net Investment Factor.........................................................7
Ownership....................................................................23
Payments
  -- Based on Incorrect Data.................................................21
  -- to an Estate, Trustee, etc..............................................29
  -- to Annuitant............................................................12
  -- to Beneficiary..........................................................13
Procedure for Elections and Changes..........................................22
Proof of Survival............................................................15
Real Estate Account...........................................................1
Separate Account
  -- defined..................................................................2
  -- Charge..............................................................Page 3
  -- Insulation of............................................................4
Service of Process upon TIAA.................................................27
Unit-Annuity.................................................................17
Valuation Day or Valuation Period.............................................6


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

Page 2                                                               1019 - REA
Ed 10-95                                                            TIAA REA JS

<PAGE>

     Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                             PART A: Annuitant Data

 Contract     Date of Issue   Frequency of  Guaranteed  Date of First Payment
  Number     Mo.  Day    Yr.     Payment      Period       Mo.  Day    Yr.

[Y0000000-R    10 02 1995        Monthly       NONE          10 02 1995]

                                                      Date of Birth
                                                      Mo.  Day    Yr.

Annuitant                  [DOE, JANE M]              [03    01   1927]

Second Annuitant           [DOE, JOHN]                [04    01   1926]

Amount of First Annuity Payment:           [$    100.00]

First Annuitant's Social Security Number: [999-99-9999]
Second Annuitant's Social Security Number: [999-99-9999]

Number of Annuity Units Payable to First Annuitant While Both Annuitants 
are Alive:                                                              [1.256]

Number of Annuity Units Payable to Surviving Annuitant (or Beneficiary) 
After the Death of Either Annuitant:                                    [0.837]

Consideration.  TIAA has issued  this  contract  in  exchange  for  proceeds of
[$10,000] from your accumulating ("pay-in") annuity under [TIAA contract number
x-xxxxxxx-x].  This fulfills all obligations under that contract for the amount
converted.  TIAA has accepted the  consideration  for your contract at its home
office in New York, New York.

(following text bracketed in document)

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

or, for issues arising from post-retirement transfers:

Consideration. TIAA has issued this contract in exchange for applying the value
of [4.758] annuity units payable [monthly] from the CREF [Stock] Account under
your CREF Joint and Survivor Life Unit-Annuity Certificate number [x-xxxxxx-x].
This fulfills all obligations of CREF under that certificate for those annuity
units. TIAA has accepted the consideration for your contract at its home office
in New York, New York.

- -------------------------------------------------------------------------------
               
(end of bracketed text)

Separate  Account  Charge.  The separate  account  charge covers  mortality and
expense  risk,  liquidity  risk  and  administrative  and  investment  advisory
services.  TIAA,  at its  discretion,  can  increase or decrease  the  separate
account charge.  The separate  account charge is guaranteed not to exceed 2.50%
per year of net assets. The separate account charge as of the effective date of
this  contract  is [0.75%] per year of the Real  Estate  Account's  average net
assets.

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

1019 - REA                                                               Page 3
TIAA REA JS                                                            Ed 10-95

<PAGE>
Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- -------------------------------------------------------------------------------




                        This page is intentionally blank.




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

Page 4                                                               1019 - REA
Ed 10-95                                                            TIAA REA JS

<PAGE>
     Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

Beneficiary  Designation.  Because  your  contract  doesn't  have a  guaranteed
period, no beneficiary designation is applicable.

[If there is no guaranteed period the rest of the page will not appear]

Beneficiary Designation. You've named the following beneficiary(ies), effective
as of your contract's  date of issue. If both you and the second  annuitant die
before the end of your contract's  guaranteed period, your beneficiary(ies) are
entitled to receive  continuing  unit-  annuity  payments  until the end of the
guaranteed  period, or to take their commuted value in one sum unless otherwise
specified below. See section for more information.



                            PRIMARY BENEFICIARY(IES)

         NAME     RELATIONSHIP TO YOU         SOCIAL SECURITY NUMBER

         [Jim Doe      Son                          999-99-9999]
         [Jane Doe     Daughter                     999-99-9999]


                           CONTINGENT BENEFICIARY(IES)

         NAME     RELATIONSHIP TO YOU        SOCIAL SECURITY NUMBER




[The  following  provision  will  appear  if  the  annuitant  does  not  want a
beneficiary to be able to choose a lump sum.]

No  Commuted  Values:  No  beneficiary  can elect a commuted  value  under this
contract.

[The following provision will appear if the beneficiary must receive a lump sum
- - generally for an estate or institution as beneficiary.]

Automatic Commuted Value: Each beneficiary under this contract will receive his
or her share of the commuted value of any unit-annuity  payments  remaining due
on the death of the survivor of the annuitant and the second annuitant.



- -------------------------------------------------------------------------------
1019 - REA                                                               Page 5
TIAA REA JS                                                            Ed 10-95

<PAGE>

Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- -------------------------------------------------------------------------------

(this page will not appear if there is no guaranteed period)

                             Additional Provisions

It is understood and agreed that if you designate a testamentary  trustee or an
inter vivos trustee as beneficiary:

(A)     TIAA  will  not be obliged  to inquire into the terms of any will or of
        any trust affecting this contract or its death benefits and will not be
        charged with knowledge of terms thereof.

(B)     If benefits become payable to a testamentary trustee and:

                  (I)      the will is not presented for probate within 90 days
                           following the date of the last surviving annuitant's
                           death;

                  (II)     the will has been presented for  probate within  the
                           aforesaid 90 days and  no  qualified  trustee  makes
                           claim for the benefits  within nine months after the
                           last surviving annuitant's death; or

                  (III)    if evidence satisfactory  to  TIAA is furnished TIAA
                           within such nine-month  period  that  no trustee can
                           qualify to receive the benefits,

        payment will be made to the successor  beneficiary(ies) you  designated
        on page 5, if any such beneficiary(ies) are designated and  survive the
        last surviving annuitant; otherwise to the executors or  administrators
        of the estate of the last surviving annuitant.

(C)     If benefits become payable to an inter vivos trustee and:

                  (I)      the trust agreement is not in effect;

                  (II)     no trustee can qualify to receive the benefits; or

                  (III)    the  qualified  trustee is not willing to accept the
                           benefits,

        payment will be made to the successor  beneficiary(ies)  you designated
        on page 5, if any such  beneficiary(ies) are designated and survive the
        last surviving annuitant;  otherwise to the executors or administrators
        of the estate of the last surviving annuitant.

(D)     Payment to and receipt by a trustee,  successor beneficiary,  executor,
        or  administrator,  as  provided  for in (B) or (C)  above,  will fully
        discharge  TIAA from all liability to the extent of such payment.  TIAA
        will have no obligations as to the  application of funds so paid.  TIAA
        will,  in all  dealings  with a  trustee,  executor  or  administrator,
        including  but  not  limited  to any  consent,  release  or  waiver  of
        interest, be fully protected against the claims or demands of any other
        person or persons.

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

Page 6                                                               1019 - REA
Ed 10-95                                                            TIAA REA JS

<PAGE>


     Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                        PART B: The Real Estate Account

1.       Real Estate Account.  The Real Estate Account is a Separate Account of
         TIAA. Its investment  objective is a favorable rate of return over the
         long term primarily through rental income and capital  appreciation of
         real estate investments owned by the Account.  The Real Estate Account
         holds mainly  income-producing  real estate  properties and other real
         estate-related  investments.  The annual  charge  for the Real  Estate
         Account will never exceed 2.50% of the Account's average net assets.

2.       Separate  Account.  All  considerations  credited  to the Real  Estate
         Account become part of a separate account.  The Real Estate Account is
         designated as VA-2 and was  established by TIAA in accordance with New
         York law to provide  benefits  under this  contract and other  similar
         contracts.  The assets and  liabilities  of separate  account VA-2 are
         segregated from the assets and liabilities of the general account.

3.       General Account.  The general account consists of all of TIAA's assets
         other than those in separate accounts.

4.       Insulation  of  Separate  Account.  TIAA owns the  assets in  separate
         account  VA-2.  To the  extent  permitted  by law,  the  assets of the
         separate account will not be charged with  liabilities  arising out of
         any other  business  TIAA may conduct.  All income,  gains and losses,
         whether or not realized,  of the separate  account will be credited to
         or charged  against only that Account  without  regard to TIAA's other
         income, gains or losses.

5.       Business  Day.  A  business  day is any day that  the New  York  Stock
         Exchange is open for trading. A business day ends at 4:00 p.m. Eastern
         time,  or when  trading  closes  on the New York  Stock  Exchange,  if
         earlier.

6.       Valuation  Day. A valuation  day is any  business  day, as well as the
         last calendar day of each month.  A Valuation  Period is the time from
         the end of a valuation day to the end of the next valuation day.

7.       Net Investment  Factor.  The net investment factor for the Real Estate
         Account for a valuation  period is based on the amount of accrued real
         estate net  operating  income,  dividends,  interest  and other income
         accrued during the current period, a deduction of expense charges, and
         both realized and unrealized  capital gains and losses incurred during
         the current period.  The precise formula for the net investment factor
         is A divided by B, as follows:

                  A:       The value of the Real Estate Account's net assets at
                           the end of the current  valuation  period,  less any
                           premiums received during the current period.

                  B:       The value of the Real Estate Account's net assets at
                           the end of the previous  valuation period,  plus the
                           net effect of transactions (e.g.

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

1019 - REA                                                               Page 7
TIAA REA JS                                                            Ed 10-95

<PAGE>

Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- -------------------------------------------------------------------------------

                           transfers,  benefit  payments)  made by the start of
                           the current valuation period.

                  PART C: When Unit-Annuity Payments Are Made

8.       First  Payment.  This  contract is  effective  as of the date of issue
         shown on page 3, if both you and the second  annuitant are then alive.
         Your unit-annuity  payments will begin as of the date of first payment
         shown on page 3.

9.       Guaranteed Period. A guaranteed period is the period of time for which
         unit-annuity  payments under your contract will continue regardless of
         whether  you or the  second  annuitant  are  alive.  It  begins on the
         contract's date of issue. The guaranteed period you've chosen, if any,
         appears on page 3.

10.      Final Payment. The final unit-annuity payment under this contract will
         be the last one due on or before  the later of the date of your  death
         or the date of the second annuitant's  death,  unless both you and the
         second  annuitant die before the end of a guaranteed  period.  In that
         case unit-annuity payments will continue to your beneficiary(ies), and
         the final payment will be the last one due on or before the end of the
         guaranteed period. Unit-annuity payments to a beneficiary will stop if
         he or she  takes  the  commuted  value of the  remaining  unit-annuity
         payments in one sum.

11.      Frequency of Payment.  The frequency of unit-annuity  payments,  as of
         your contract's  date of issue,  appears on page 3. You (or after your
         death, the second annuitant, or your beneficiary(ies), if both you and
         the second  annuitant  have died) can ask to change the  frequency  of
         payments -- the choices are  annually,  semi-annually,  quarterly,  or
         monthly.  However, TIAA can decline changes that would result in fewer
         unit-annuity  payments per year. TIAA can also decline any change that
         would result in unit-annuity payments of less than $25.

               PART D: To Whom Unit-Annuity Payments Are Made

12.      Payments Made to Annuitant.  We'll make  unit-annuity  payments to you
         for as long as you live.  After  you've  died we'll make  unit-annuity
         payments  to the second  annuitant  for as long as he or she  survives
         you.

13.      Payments Made to  Beneficiaries.  If both you and the second annuitant
         die before the end of a  guaranteed  period,  we'll make  unit-annuity
         payments to your beneficiary(ies) until the guaranteed period ends. Or
         in place of continuing  unit-annuity payments,  beneficiaries can take
         the commuted (discounted) value of the remaining unit-annuity payments
         in one sum (unless  noted  otherwise  on page 5) . If both you and the
         second  annuitant  die before the end of a guaranteed  period but have
         outlived all your  beneficiaries,  we'll pay the commuted value of any
         remaining unit- annuity  payments to your estate.  If both you and the
         second annuitant die and a

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

Page 8                                                               1019 - REA
Ed 10-95                                                            TIAA REA JS

<PAGE>


     Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

         beneficiary  subsequently dies before the end of a guaranteed  period,
         we'll pay the commuted  value of any remaining  unit-annuity  payments
         due to him or her to any other  surviving  person or persons  named to
         receive  it.  If no one has  been  named  or no one so  named  is then
         living, the commuted value will go to such beneficiary's estate.

14.      Naming  Beneficiaries.   You  can  name  two  kinds  or  "classes"  of
         beneficiaries, primary and contingent, which set the order of payment.
         If  a  class  contains  more  than  one  person,  any  payments  still
         outstanding  at your death will go in equal  shares to the then living
         persons in the class, unless you've explicitly provided otherwise. For
         example,  if you name  your  spouse  as  primary  beneficiary  and "my
         children"  as  contingent  beneficiaries,  your  spouse  would get any
         payments remaining if both you and the second annuitant die before the
         end of a guaranteed period. But if your spouse had died before you and
         the second annuitant had both died, then your surviving children would
         receive equal shares of your unit-annuity's  remaining  payments.

              You can use the terms  "children" or "my children" to name either
         primary or  contingent  beneficiaries.  Unless you specify  otherwise,
         we'll  interpret this to mean all children born of all your marriages,
         as well as any children  legally  adopted by you. The term  "children"
         also has the same inclusive meaning if you use it to name the children
         of your  spouse,  your  child,  your  brother  or your  sister as your
         beneficiaries.

              The beneficiaries you named as of your annuity contract's date of
         issue  appear  on  page  5.  Unless   you've  made  your   beneficiary
         designation   irrevocable,   you,  or  after  your  death  the  second
         annuitant,  can change,  add, or delete  beneficiaries as explained in
         section 22.

15.      Proof of Survival.  TIAA  reserves  the right to require  satisfactory
         proof  that  anyone  you've  named  to  receive  payments  under  your
         unit-annuity  contract is alive on the date each payment is due. If we
         don't receive such proof after we've  requested it in writing,  we can
         withhold payments entirely until it has been provided.

16.      Commuted Values.  The commuted value of your unit-annuity is an amount
         paid at once instead of as a series of payments.  The option of taking
         the commuted value of future  unit-annuity  payments is available only
         to your  beneficiary  after  your  death and the  death of the  second
         annuitant. We calculate the commuted value of a unit-annuity as of the
         end of a valuation day as the present value,  on the basis of interest
         at the effective annual rate of 4%, of the  unit-annuity  payments due
         for the remainder of the guaranteed period. The dollar values used for
         the  payments in the  calculation  assume that the annuity  unit value
         will remain at the current level.

            PART E: How Are Unit-Annuity Payment Amounts Determined

17.      Unit-Annuity.  A Real  Estate  Account  unit-annuity  is a  series  of
         payments  based on a number of annuity units whose value changes based
         on the investment  performance of the Real Estate Account.  The actual
         mortality and expense  experience of the Real Estate  Account will not
         reduce the amount payable per annuity unit.

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

1019 - REA                                                               Page 9
TIAA REA JS                                                            Ed 10-95

<PAGE>

Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- -------------------------------------------------------------------------------

18.      Annuity  Units.  The  annuity  unit is the basic unit of payment for a
         Real Estate Account unit-annuity. As of your contract's date of issue,
         the number of annuity  units payable in each  unit-annuity  payment to
         you while both annuitants are alive, to the surviving  annuitant after
         one of the annuitants has died, or to the  beneficiary  after both you
         and the second annuitant have died is shown on page 3.

19.      Amount  of   Unit-Annuity   Payments.   The  dollar   amount  of  each
         unit-annuity  payment  will be based on the  number of  annuity  units
         payable under your contract.  The initial amount of your  unit-annuity
         payments,  as shown on page 3, is equal to the number of annuity units
         payable under your  contract,  as of its date of issue,  multiplied by
         the  annuity  unit value  calculated  as of the day before the date of
         issue.  Thereafter,  the  amount  payable  per  annuity  unit  will be
         redetermined  each year.  Each May 1, the unit- annuity payment amount
         will be reset to equal the number of annuity  units payable under your
         contract  multiplied  by the annuity unit value  calculated  as of the
         preceding  March 31. The amount  payable  per  annuity  unit will then
         remain at that level through the following April 30.

20.      Annuity Unit Values.  The Real Estate Account's  annuity unit value as
         of the end of each month will be determined by multiplying the annuity
         unit  value  at the  end of the  previous  month  by the  Real  Estate
         Account's net investment factor for the month, and dividing the result
         by the value of $1.00  accumulated  with interest over the month at an
         effective  annual  rate of 4%.  The  resulting  value is then  further
         adjusted  to  account  for the  difference  between  the  unit-annuity
         payments the Real Estate  Account will actually make the next day, and
         the   unit-annuity   payments   that  would  have  been  made  if  all
         unit-annuity payments were based on the current annuity unit value.

                           PART F: General Provisions

21.      Payments Based on Incorrect Data. If any information about your age or
         any other factor that we use to determine  the amount of your payments
         turns  out  to  be  incorrect,  we'll  recalculate  your  payments  as
         necessary.  TIAA will make up for any  underpayments  as soon as we've
         recalculated  based  on  accurate  information;  overpayments  will be
         charged  against  payments  due  after  the  correction  is made.  Any
         corrections to be paid or charged will include interest  compounded at
         an effective annual rate of 6 percent.

22.      Procedure for Elections and Changes.  You, the second  annuitant after
         your  death,  (or the  beneficiary(ies)  after both you and the second
         annuitant  have  died) have to make any  choices or changes  available
         under your contract in a form acceptable to TIAA at our home office in
         New York, NY. If you or the second annuitant after your death (or your
         beneficiary(ies)  if you've both died) send us a notice  changing your
         beneficiary or other persons named to receive  payments,  it will take
         effect  as of the date it was  signed  even if you (or  other  signer)
         should then die before the notice  actually  reaches  TIAA.  Any other
         notice will take effect as of the date TIAA receives it. If TIAA takes
         any action in

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

Page 10                                                              1019 - REA
Ed 10-95                                                            TIAA REA JS

<PAGE>

    Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- -------------------------------------------------------------------------------

         good  faith  before  receiving  the  notice,  we won't be  subject  to
         liability  even if our acts were  contrary  to what you told us in the
         notice.

23.      Ownership.  You own this contract.  If the second  annuitant  survives
         you, he or she becomes  the owner of the  contract at your death.  The
         owner can,  during his or her lifetime,  exercise every right given by
         it without the consent of any other person, to the extent permitted by
         law.

24.      No Assignment. Neither you nor any other person may assign, pledge, or
         transfer  ownership of this contract or any benefits  under its terms.
         Any such action will be void and of no effect.

25.      No Loans.  You can't use this contract to secure a loan.

26.      Endorsements  and  Amendments.  Any  endorsement  or amendment of this
         contract or waiver of any of its  provisions  will be valid only if in
         writing and signed by an Executive Officer or Registrar of TIAA.

27.      Service  of  Process  upon TIAA.  We'll  accept  service of process in
         actions or suits against us on this contract in any court of competent
         jurisdiction  in the United States or Puerto Rico provided the process
         is properly  made.  We'll also accept process sent to us by registered
         mail if the plaintiff is a resident of the state, district, territory,
         or  province  in which the  action or suit is  brought.  This  section
         doesn't  waive any of our rights,  including  the right to remove such
         action or suit to another court.

28.      Protection Against Claims of Creditors.  Your benefits and rights, and
         those of any other person under your annuity contract, are exempt from
         the  claims  of  creditors  or legal  process  to the  fullest  extent
         permitted by law.

29.      Payment to an Estate,  Trustee, etc. TIAA reserves the right to pay in
         one sum the commuted value of any unit-annuity payments due an estate,
         corporation,  partnership,  trustee  or  other  entity  not a  natural
         person.  TIAA won't be  responsible  for the acts or  neglects  of any
         executor,  trustee,  guardian, or other third party receiving payments
         under your contract.

30.      Deletion of the Real Estate  Account.  TIAA reserves the right to stop
         providing  unit-annuities  in the  Real  Estate  Account.  If the Real
         Estate  Account  stops  providing  unit-   annuities,   any  remaining
         unit-annuity  payments due under this  contract must be converted to a
         TIAA fixed-dollar  annuity or to a CREF  unit-annuity.  The conversion
         must be to a Joint and Survivor Life annuity or unit-annuity  with the
         same first annuitant,  second annuitant,  remaining  guaranteed period
         (if any) and ratio of annuity  payments or annuity units payable while
         both  annuitants  are alive to those  payable  after one annuitant has
         died.

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

1019 - REA                                                              Page 11
TIAA REA JS                                                            Ed 10-95

<PAGE>

Your TIAA Real Estate Account Joint and Survivor Life Unit-Annuity Contract
- -------------------------------------------------------------------------------

31.      Correspondence   and  Requests  for  Benefits.   TIAA  deems  notices,
         applications,  forms,  or requests for benefits as received  only when
         they  reach our home  office.  Please  send any  questions  about your
         contract or TIAA products and services to:

                                      TIAA
                                730 Third Avenue
                            New York, NY 10017-3206

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

Page 12                                                              1019 - REA
Ed 10-95                                                            TIAA REA JS

<PAGE>


                   Teachers Insurance and Annuity Association
                     730 Third Avenue, New York, N.Y. 10017
                             Telephone: 800-842-2733

               Real Estate Account Last Survivor Life Unit-Annuity

 Contract     Date of Issue     Frequency of   Guaranteed  Date of First Payment
  Number      Mo.  Day    Yr.     Payment        Period    Mo.  Day    Yr.
[Y000000-R    10   02   1995      Monthly       10 Years   10   02   1995]

First Annuitant       [DOE, JANE M]
Second Annuitant      [DOE, JOHN]

       [1.256]                         [0.628]                      [$100.00]
Annuity Units Payable           Annuity Units Payable            Amount of First
While First Annuitant      After Death of First Annuitant        Annuity Payment
      is Alive                   to Second Annuitant
                                  or to Beneficiary

        This is a contract between you, as its owner and annuitant, and Teachers
Insurance and Annuity  Association of America (TIAA).  The main features of your
contract are described  here.  The next pages detail the rights and  obligations
the contract establishes for both you and TIAA.
                   PLEASE READ YOUR CONTRACT. IT IS IMPORTANT.

                               GENERAL DESCRIPTION

        Your  contract  creates a  unit-annuity  that will  provide  you with an
income for life.  It will also  provide an income after your death to the second
annuitant for as long as he or she survives you.  Unit-annuity payments start as
of the date of first  payment  shown  above.  If you've  opted for a  guaranteed
period and both you and the second annuitant die before it's over,  unit-annuity
payments will continue to your beneficiary  until the end of the period; or your
beneficiary  can  take  the  "commuted"  (discounted)  value  of  the  remaining
unit-annuity payments in one sum (unless otherwise indicated on page 5). If your
contract doesn't have a guaranteed period, no further payments will go to anyone
after both you and the second annuitant have died.

        You, your second  annuitant,  or your  beneficiary(ies)  will be paid an
income based on the number of annuity units payable. The number of annuity units
payable as of the date of issue to you or,  after  your  death,  to your  second
annuitant  or your  beneficiary(ies),  is shown  above.  The amount  payable per
annuity unit will vary  depending on the  investment  results of the Real Estate
Account.  Initial payments are calculated using an assumed net annual investment
return of 4%. If net annual investment returns exceed 4%, the amount payable per
annuity unit will increase.  If net annual investment  returns are less than 4%,
the amount payable per annuity unit will decrease.  Expense  charges will reduce
the net annual  investment  return.  The annual expense charge will never exceed
2.5% of the average net assets of the Real Estate Account.

This  contract does not  guarantee  any specific  dollar amount of  unit-annuity
payments.  It  cannot  be  assigned  to  anyone  else and you  cannot  use it as
collateral for a loan.

If you have any  questions  about this  contract  or  Chairman  and need help to
resolve a problem,  you can contact Chief Executive Officer us at the address or
phone number above.

(Signature of John H. Biggs)
    (Specimen Stamped)
       Chairman and
 Chief Executive Officer


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

1024 - REA                     INDEX ON NEXT PAGE                         Page 1
TIAA REA LS                                                            Ed. 10-95

<PAGE>


Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                               INDEX OF PROVISIONS

                                                                         Section

Amount of Unit-Annuity Payments...............................................19
Annuity Unit Values...........................................................20
Assignment - No provision for.................................................24
Business day.................................................................. 5
Claims of Creditors - Protection against......................................28
Commuted Values...............................................................16
Consideration.............................................................Page 3
Correspondence and Requests for Benefits......................................31
Deletion of the Real Estate Account...........................................30
Endorsements and Amendments...................................................26
Final Payment.................................................................10
First Payment................................................................. 8
Frequency of Payment..........................................................11
Annuity Units.................................................................18
General Account............................................................... 3
Guaranteed Period............................................................. 9
Loans - No provision for......................................................25
Naming Beneficiaries..........................................................14
Net Investment Factor......................................................... 7
Ownership.....................................................................23
Payments
  -- Based on Incorrect Data..................................................21
  -- to an Estate, Trustee, etc...............................................29
  -- to Annuitant.............................................................12
  -- to Beneficiary...........................................................13
Procedure for Elections and Changes...........................................22
Proof of Survival.............................................................15
Real Estate Account........................................................... 1
Separate Account
  -- defined.................................................................. 2
  -- Charge...............................................................Page 3
  -- Insulation of............................................................ 4
Service of Process upon TIAA..................................................27
Unit-Annuity..................................................................17
Valuation Day or Valuation Period............................................. 6

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

Page 2                                                                1024 - REA
Ed 10-95                                                             TIAA REA LS

<PAGE>


          Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                             PART A: Annuitant Data

 Contract     Date of Issue    Frequency of   Guaranteed  Date of First Payment
  Number      Mo.  Day   Yr.     Payment        Period       Mo.  Day    Yr.

[Y000000-R    10   02   1995     Monthly         NONE     10   02   1995]

                                                    Date of Birth
                                                    Mo.  Day    Yr.

Annuitant  [DOE, JANE M]                            [03  01   1927]

Second Annuitant  [DOE, JOHN]                       [04  01   1926]

Amount of First Annuity Payment: [$    100.00]

First Annuitant's Social Security Number: [999-99-9999]
Second Annuitant's Social Security Number: [999-99-9999]

Number of Annuity Units Payable to First Annuitant: [1.256]

Number of Annuity Units Payable to Second Annuitant (or Beneficiary) after death
of First Annuitant [0.628]

Consideration.  TIAA has issued  this  contract  in  exchange  for  proceeds  of
[$10,000] from your accumulating  ("pay-in") annuity under [TIAA contract number
x-xxxxxxx-x].  This fulfills all obligations  under that contract for the amount
converted.  TIAA has accepted the  consideration  for your  contract at its home
office in New York, New York.

(following text in brackets)

- --------------------------------------------------------------------------------
or, for issues arising from post-retirement transfers:

Consideration.  TIAA has  issued  this  contract  in  exchange  for the value of
[4.758] annuity units payable [monthly] from the CREF [Stock] Account under your
CREF Last Survivor  Life  Unit-Annuity  Certificate  number  [x-xxxxxx-x].  This
fulfills all obligations of CREF under that certificate for those annuity units.
TIAA has accepted the  consideration for your contract at its home office in New
York, New York.
- --------------------------------------------------------------------------------

(end of bracketed text)

Separate  Account  Charge.  The separate  account  charge  covers  mortality and
expense  risk,   liquidity  risk  and  administrative  and  investment  advisory
services. TIAA, at its discretion, can increase or decrease the separate account
charge.  The separate  account charge is guaranteed not to exceed 2.50% per year
of net assets.  The separate  account  charge as of the  effective  date of this
contract is [0.75%] per year of the Real Estate Account's average net assets.

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

1024 - REA                                                                Page 3
TIAA REA LS                                                             Ed 10-95

<PAGE>


Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------






                        This page is intentionally blank.

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

Page 4                                                                1024 - REA
Ed 10-95                                                             TIAA REA LS

<PAGE>


          Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

Beneficiary Designation. Because your contract doesn't have a guaranteed period,
no beneficiary designation is applicable.

[If there is no guaranteed period the rest of the page will not appear]

Beneficiary Designation. You've named the following beneficiary(ies),  effective
as of your contract's  date of issue.  If both you and the second  annuitant die
before the end of your contract's  guaranteed period, your  beneficiary(ies) are
entitled  to receive  continuing  unit-  annuity  payments  until the end of the
guaranteed  period,  or to take their commuted value in one sum unless otherwise
specified below. See section for more information.

                            PRIMARY BENEFICIARY(IES)

NAME                 RELATIONSHIP TO YOU                SOCIAL SECURITY NUMBER

[Jim Doe             Son                                     999-99-9999]
[Jane Doe            Daughter                                999-99-9999]

                                    CONTINGENT BENEFICIARY(IES)

NAME                 RELATIONSHIP TO YOU                SOCIAL SECURITY NUMBER

[The  following  provision  will  appear  if  the  annuitant  does  not  want  a
beneficiary to be able to choose a lump sum.]

No  Commuted  Values:  No  beneficiary  can elect a  commuted  value  under this
contract.

[The following  provision will appear if the beneficiary must receive a lump sum
- - generally for an estate or institution as beneficiary.]

Automatic  Commuted Value: Each beneficiary under this contract will receive his
or her share of the commuted value of any unit-annuity payments remaining due on
the death of the survivor of the annuitant and the second annuitant.

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

1024 - REA                                                                Page 5
TIAA REA LS                                                             Ed 10-95

<PAGE>


Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

(this page will not appear if there is no guaranteed period)

                              Additional Provisions


It is understood and agreed that if you designate a  testamentary  trustee or an
inter vivos trustee as beneficiary:

(A)      TIAA will not be obliged  to  inquire  into the terms of any will or of
         any trust affecting this contract or its death benefits and will not be
         charged with knowledge of terms thereof.

(B)      If benefits become payable to a testamentary trustee and:

                  (I)      the will is not presented for probate  within 90 days
                           following the date of the last surviving  annuitant's
                           death;

                  (II)     the will has been  presented  for probate  within the
                           aforesaid  90 days  and no  qualified  trustee  makes
                           claim for the  benefits  within nine months after the
                           last surviving annuitant's death; or

                  (III)    if evidence  satisfactory  to TIAA is furnished  TIAA
                           within  such  nine-month  period  that no trustee can
                           qualify to receive the benefits,

         payment will be made to the successor  beneficiary(ies)  you designated
         on page 5, if any such  beneficiary(ies) are designated and survive the
         last surviving annuitant;  otherwise to the executors or administrators
         of the estate of the last surviving annuitant.

(C)      If benefits become payable to an inter vivos trustee and:

                  (I)      the trust agreement is not in effect;

                  (II)     no trustee can qualify to receive the benefits; or

                  (III)    the  qualified  trustee is not  willing to accept the
                           benefits,

         payment will be made to the successor  beneficiary(ies)  you designated
         on page 5, if any such  beneficiary(ies) are designated and survive the
         last surviving annuitant;  otherwise to the executors or administrators
         of the estate of the last surviving annuitant.

(D)      Payment to and receipt by a trustee,  successor beneficiary,  executor,
         or  administrator,  as  provided  for in (B) or (C)  above,  will fully
         discharge  TIAA from all liability to the extent of such payment.  TIAA
         will have no obligations as to the  application of funds so paid.  TIAA
         will,  in all  dealings  with a  trustee,  executor  or  administrator,
         including  but  not  limited  to any  consent,  release  or  waiver  of
         interest, be fully protected against the claims or demands of any other
         person or persons.

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

Page 6                                                                1024 - REA
Ed 10-95                                                             TIAA REA LS

<PAGE>


          Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                         PART B: The Real Estate Account

1.       Real Estate Account.  The Real Estate Account is a Separate  Account of
         TIAA. Its  investment  objective is a favorable rate of return over the
         long term primarily  through rental income and capital  appreciation of
         real estate  investments owned by the Account.  The Real Estate Account
         holds mainly  income-producing  real estate  properties  and other real
         estate-related  investments.  The  annual  charge  for the Real  Estate
         Account will never exceed 2.50% of the Account's average net assets.

2.       Separate  Account.  All  considerations  credited  to the  Real  Estate
         Account become part of a separate  account.  The Real Estate Account is
         designated as VA-2 and was  established by TIAA in accordance  with New
         York law to provide  benefits  under this  contract  and other  similar
         contracts.  The assets and  liabilities  of separate  account  VA-2 are
         segregated from the assets and liabilities of the general account.

3.       General  Account.  The general account consists of all of TIAA's assets
         other than those in separate accounts.

4.       Insulation  of  Separate  Account.  TIAA owns the  assets  in  separate
         account  VA-2.  To the  extent  permitted  by law,  the  assets  of the
         separate  account will not be charged with  liabilities  arising out of
         any other  business  TIAA may  conduct.  All income,  gains and losses,
         whether or not realized, of the separate account will be credited to or
         charged  against  only that  Account  without  regard  to TIAA's  other
         income, gains or losses.

5.       Business  Day.  A  business  day is any day  that  the New  York  Stock
         Exchange is open for trading.  A business day ends at 4:00 p.m. Eastern
         time,  or when  trading  closes  on the New  York  Stock  Exchange,  if
         earlier.

6.       Valuation Day. A valuation day is any business day, as well as the last
         calendar day of each month. A Valuation Period is the time from the end
         of a valuation day to the end of the next valuation day.

7.       Net Investment  Factor.  The net investment  factor for the Real Estate
         Account for a valuation  period is based on the amount of accrued  real
         estate net  operating  income,  dividends,  interest  and other  income
         accrued during the current period, a deduction of expense charges,  and
         both realized and unrealized  capital gains and losses  incurred during
         the current period.  The precise formula for the net investment  factor
         is A divided by B, as follows:

                  A:       The value of the Real Estate  Account's net assets at
                           the end of the  current  valuation  period,  less any
                           premiums received during the current period.

                  B:       The value of the Real Estate  Account's net assets at
                           the end of the previous  valuation  period,  plus the
                           net effect of transactions (e.g.

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

1024 - REA                                                                Page 7
TIAA REA LS                                                             Ed 10-95

<PAGE>


Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

                           transfers, benefit payments) made by the start of the
                           current valuation period.

                   PART C: When Unit-Annuity Payments Are Made

8.       First Payment. This contract is effective as of the date of issue shown
         on page 3, if both you and the second  annuitant  are then alive.  Your
         unit-annuity  payments will begin as of the date of first payment shown
         on page 3.

9.       Guaranteed  Period. A guaranteed period is the period of time for which
         unit-annuity  payments under your contract will continue  regardless of
         whether  you or the  second  annuitant  are  alive.  It  begins  on the
         contract's date of issue. The guaranteed  period you've chosen, if any,
         appears on page 3.

10.      Final Payment.  The final unit-annuity payment under this contract will
         be the last one due on or before the later of the date of your death or
         the  date of the  second  annuitant's  death,  unless  both you and the
         second  annuitant  die before the end of a guaranteed  period.  In that
         case unit-annuity payments will continue to your beneficiary(ies),  and
         the final  payment will be the last one due on or before the end of the
         guaranteed period.  Unit-annuity payments to a beneficiary will stop if
         he or she  takes  the  commuted  value  of the  remaining  unit-annuity
         payments in one sum.

11.      Frequency of Payment.  The frequency of  unit-annuity  payments,  as of
         your  contract's  date of issue,  appears on page 3. You (or after your
         death, the second annuitant, or your beneficiary(ies),  if both you and
         the second  annuitant  have died) can ask to change  the  frequency  of
         payments -- the  choices are  annually,  semi-annually,  quarterly,  or
         monthly.  However,  TIAA  can  decline  changes  that  result  in fewer
         unit-annuity  payments per year.  TIAA can also decline any change that
         would result in unit-annuity payments of less than $25.

                 PART D: To Whom Unit-Annuity Payments Are Made

12.      Payments Made to Annuitant. We'll make unit-annuity payments to you for
         as long as you live. After you've died we'll make unit-annuity payments
         to the second annuitant for as long as he or she survives you.

13.      Payments Made to  Beneficiaries.  If both you and the second  annuitant
         die  before the end of a  guaranteed  period,  we'll make  unit-annuity
         payments to your beneficiary(ies)  until the guaranteed period ends. Or
         in place of continuing  unit-annuity  payments,  beneficiaries can take
         the commuted (discounted) value of the remaining  unit-annuity payments
         in one sum  (unless  noted  otherwise  on page 5) . If both you and the
         second  annuitant  die before the end of a  guaranteed  period but have
         outlived all your  beneficiaries,  we'll pay the commuted  value of any
         remaining  unit- annuity  payments to your estate.  If both you and the
         second annuitant die and a

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

Page 8                                                                1024 - REA
Ed 10-95                                                             TIAA REA LS

<PAGE>


          Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

         beneficiary  subsequently  dies before the end of a guaranteed  period,
         we'll pay the commuted value of any remaining unit-annuity payments due
         to him or her to the  surviving  person or persons named to receive it.
         If no one  has  been  named  or no one so  named  is then  living,  the
         commuted value will go to such beneficiary's estate.

14.      Naming   Beneficiaries.   You  can  name  two  kinds  or  "classes"  of
         beneficiaries,  primary and contingent, which set the order of payment.
         If  a  class  contains  more  than  one  person,   any  payments  still
         outstanding  at your death will go in equal  shares to the then  living
         persons in the class, unless you've explicitly provided otherwise.  For
         example,  if you  name  your  spouse  as  primary  beneficiary  and "my
         children"  as  contingent  beneficiaries,  your  spouse  would  get any
         payments  remaining if both you and the second annuitant die before the
         end of a guaranteed  period. But if your spouse had died before you and
         the second annuitant had both died, then your surviving  children would
         receive equal shares of your unit-annuity's remaining payments.

                  You can use the  terms  "children"  or "my  children"  to name
         either  primary  or  contingent   beneficiaries.   Unless  you  specify
         otherwise,  we'll  interpret this to mean all children born of all your
         marriages,  as well as any  children  legally  adopted by you. The term
         "children"  also has the same  inclusive  meaning if you use it to name
         the children of your spouse, your child, your brother or your sister as
         your beneficiaries.

                  The beneficiaries you named as of your annuity contract's date
         of  issue  appear  on page  5.  Unless  you've  made  your  beneficiary
         designation irrevocable, you, or after your death the second annuitant,
         can change, add, or delete beneficiaries as explained in section 22.

15.      Proof of  Survival.  TIAA  reserves  the right to require  satisfactory
         proof  that  anyone  you've  named  to  receive   payments  under  your
         unit-annuity  contract is alive on the date each  payment is due. If we
         don't  receive such proof after we've  requested it in writing,  we can
         withhold payments entirely until it has been provided.

16.      Commuted Values.  The commuted value of your  unit-annuity is an amount
         paid at once instead of as a series of  payments.  The option of taking
         the commuted value of future unit-annuity payments is available only to
         your  beneficiary  after  your  death  and  the  death  of  the  second
         annuitant.  We calculate the commuted value of a unit-annuity as of the
         end of a valuation day as the present  value,  on the basis of interest
         at the effective  annual rate of 4%, of the  unit-annuity  payments due
         for the remainder of the guaranteed  period. The dollar values used for
         the payments in the calculation assume that the annuity unit value will
         remain at the current level.

             PART E: How Are Unit-Annuity Payment Amounts Determined

17.      Unit-Annuity.  A  Real  Estate  Account  unit-annuity  is a  series  of
         payments  based on a number of annuity  units whose value changes based
         on the investment  performance of the Real Estate  Account.  The actual
         mortality and expense  experience  of the Real Estate  Account will not
         reduce the amount payable per annuity unit.

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

1024 - REA                                                                Page 9
TIAA REA LS                                                             Ed 10-95

<PAGE>


Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

18.      Annuity Units. The annuity unit is the basic unit of payment for a Real
         Estate Account  unit-annuity.  As of your contract's date of issue, the
         number of annuity units payable in each unit-annuity payment to you, to
         the second annuitant after your death, or to the beneficiary after both
         you and the second annuitant have died is shown on page 3.

19.      Amount of Unit-Annuity Payments. The dollar amount of each unit-annuity
         payment will be based on the number of annuity units payable under your
         contract. The initial amount of your unit-annuity payments, as shown on
         page 3, is equal to the  number of  annuity  units  payable  under your
         contract, as of its date of issue, multiplied by the annuity unit value
         calculated  as of the day  before  the date of issue.  Thereafter,  the
         amount payable per annuity unit will be  redetermined  each year.  Each
         May 1, the  unit-  annuity  payment  amount  will be reset to equal the
         number of annuity units  payable under your contract  multiplied by the
         annuity unit value  calculated as of the preceding March 31. The amount
         payable  per annuity  unit will then  remain at that level  through the
         following April 30.

20.      Annuity Unit Values. The Real Estate Account's annuity unit value as of
         the end of each month will be  determined  by  multiplying  the annuity
         unit  value  at the  end of  the  previous  month  by the  Real  Estate
         Account's net investment  factor for the month, and dividing the result
         by the value of $1.00  accumulated  with  interest over the month at an
         effective  annual  rate of 4%.  The  resulting  value  is then  further
         adjusted  to  account  for  the  difference  between  the  unit-annuity
         payments the Real Estate  Account will  actually make the next day, and
         the unit-annuity payments that would have been made if all unit-annuity
         payments were based on the current annuity unit value.

                           PART F: General Provisions

21.      Payments Based on Incorrect Data. If any information  about your age or
         any other factor that we use to determine  the amount of your  payments
         turns  out  to  be  incorrect,   we'll  recalculate  your  payments  as
         necessary.  TIAA  will make up for any  underpayments  as soon as we've
         recalculated  based  on  accurate  information;  overpayments  will  be
         charged  against  payments  due  after  the  correction  is  made.  Any
         corrections to be paid or charged will include  interest  compounded at
         an effective annual rate of 6 percent.

22.      Procedure for Elections and Changes.  You, the second  annuitant  after
         your  death,  (or the  beneficiary(ies)  after  both you and the second
         annuitant  have  died) have to make any  choices  or changes  available
         under your contract in a form  acceptable to TIAA at our home office in
         New York, NY. If you, or the second annuitant after your death (or your
         beneficiary(ies)  if you've both died) send us a notice  changing  your
         beneficiary  or other persons named to receive  payments,  it will take
         effect  as of the  date it was  signed  even if you (or  other  signer)
         should  then die before the notice  actually  reaches  TIAA.  Any other
         notice will take effect as of the date TIAA  receives it. If TIAA takes
         any action in good  faith  before  receiving  the  notice,  we won't be
         subject to liability even if our acts were contrary to what you told us
         in the notice.

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

Page 10                                                               1024 - REA
Ed 10-95                                                             TIAA REA LS

<PAGE>

          Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

23.      Ownership. You own this contract. If the second annuitant survives you,
         he or she  becomes the owner of the  contract at your death.  The owner
         can,  during his or her  lifetime,  exercise  every  right  given by it
         without the consent of any other  person,  to the extent  permitted  by
         law.

24.      No Assignment.  Neither you nor any other person may assign, pledge, or
         transfer  ownership of this  contract or any benefits  under its terms.
         Any such action will be void and of no effect.

25.      No Loans.  You can't use this contract to secure a loan.

26.      Endorsements  and  Amendments.  Any  endorsement  or  amendment of this
         contract  or waiver of any of its  provisions  will be valid only if in
         writing and signed by an Executive Officer or Registrar of TIAA.

27.      Service  of  Process  upon  TIAA.  We'll  accept  service of process in
         actions or suits  against us on this contract in any court of competent
         jurisdiction  in the United  States or Puerto Rico provided the process
         is properly  made.  We'll also accept  process sent to us by registered
         mail if the plaintiff is a resident of the state, district,  territory,
         or  province  in which the  action  or suit is  brought.  This  section
         doesn't  waive any of our  rights,  including  the right to remove such
         action or suit to another court.

28.      Protection  Against Claims of Creditors.  Your benefits and rights, and
         those of any other  person  under your  contract,  are exempt  from the
         claims of creditors or legal process to the fullest extent permitted by
         law.

29.      Payment to an Estate,  Trustee,  etc. TIAA reserves the right to pay in
         one sum the commuted value of any unit-annuity  payments due an estate,
         corporation, partnership, trustee or other entity not a natural person.
         TIAA won't be  responsible  for the acts or neglects  of any  executor,
         trustee,  guardian,  or other third party receiving payments under your
         contract.

30.      Deletion of the Real Estate  Account.  TIAA  reserves the right to stop
         providing  unit-  annuities  in the Real  Estate  Account.  If the Real
         Estate  Account  stops   providing  unit-   annuities,   any  remaining
         unit-annuity  payments due under this  contract  must be converted to a
         TIAA  fixed-dollar  annuity or to a CREF  unit-annuity.  The conversion
         must be to a Last-Survivor  Life annuity or unit-annuity  with the same
         first annuitant, second annuitant, remaining guaranteed period (if any)
         and ratio of annuity  payments or annuity units payable while the first
         annuitant is alive to those payable after the first annuitant has died.

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

1024 - REA                                                               Page 11
TIAA REA LS                                                             Ed 10-95

<PAGE>


Your TIAA Real Estate Account Last Survivor Life Unit-Annuity Contract
- --------------------------------------------------------------------------------

31.      Correspondence   and  Requests  for  Benefits.   TIAA  deems   notices,
         applications,  forms,  or requests for  benefits as received  only when
         they  reach our home  office.  Please  send any  questions  about  your
         contract or TIAA products and services to:

                                      TIAA
                                730 Third Avenue
                             New York, NY 10017-3206

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


Page 12                                                               1024 - REA
Ed 10-95                                                             TIAA REA LS

<PAGE>


                   Teachers Insurance and Annuity Association
                     730 Third Avenue, New York, N.Y. 10017
                             Telephone: 800-842-2733

             Real Estate Account Accumulation Unit Deposit Contract

 Contract                  Issue Date               Maturity Date
  Number                 Mo.  Day    Yr.           Mo.  Day    Yr.
[Y000000-R               10   02    1995           03   01   2005]

Annuitant     [DOE, JANE M]

Accumulation
Units on Deposit
At Issue           [100.00]

         This is a  contract  between  you,  as its  owner  and  annuitant,  and
Teachers Insurance and Annuity  Association of America (TIAA). The main features
of your  contract  are  described  here.  The next  pages  detail the rights and
obligations the contract establishes for both you and TIAA.

                   PLEASE READ YOUR CONTRACT. IT IS IMPORTANT.

                               GENERAL DESCRIPTION

         Under this contract, TIAA will provide a payment to you on the maturity
date,  if you are then living.  If you die before the maturity date payment will
be made to your beneficiary.

         The amount payable will be the value of your  accumulation  units as of
the date of payment.  The amount of dollars payable per  accumulation  unit will
change with the changes in the value of the Real Estate  Account's  investments.
Neither  earnings  nor the value of your  invested  principal in the Real Estate
Account  are  guaranteed,  and the value of the units you own may at any time be
more or less than their value as of the issue date.

         Prior to the maturity date you can (unless otherwise  indicated on page
5) choose  to  withdraw  some or all of your  accumulation  units.  You may also
transfer some or all of your  accumulation  units to your CREF Accumulation Unit
Deposit Certificate.

         On or before the  maturity  date you can apply the value of some or all
of your  accumulation  units to the purchase of any form of pay-out annuity then
available for the payment of death benefits from TIAA or CREF.

This  contract  cannot  be  assigned  to  anyone  else and you  can't  use it as
collateral for a loan.

If you have any  questions  about this  contract  or  Chairman  and need help to
resolve a problem,  you can contact Chief Executive Officer us at the address or
phone number above.

(Signature of John H. Biggs)
   (Specimen Stamped)
      Chairman and
  Chief Executive Oficer

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

1029 - REA                    INDEX ON NEXT PAGE                          Page 1
TIAA REA AUDO                                                          Ed. 10-95

<PAGE>


Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

                               INDEX OF PROVISIONS

                                                                         Section
Accumulation.................................................................. 8
Accumulation Unit Value....................................................... 9
Assignment - No provision for.................................................18
Beneficiaries ................................................................14
Business Day.................................................................. 5
Claims of Creditors - Protection against......................................22
Compliance with Laws and Regulations .........................................25
Consideration.............................................................Page 3
Correspondence and Requests for Benefits......................................26
Deletion of the Real Estate Account...........................................24
Endorsements and Amendments...................................................20
General Account............................................................... 3
Loans - No provision for .....................................................19
Net Investment Factor......................................................... 7
Number of Accumulation Units..................................................10
Ownership.....................................................................17
Payment at Maturity or Death..................................................11
Payment to an Estate, Trustee, etc. ..........................................23
Procedure for Elections and Changes...........................................16
Proof of Survival ............................................................15
Real Estate Account........................................................... 1
Separate Account
  -- defined.................................................................. 2
  -- Charge...............................................................Page 3
  -- Insulation of............................................................ 4
Service of Process upon TIAA..................................................21
Valuation Day or Valuation Period............................................. 6
Withdrawals Applied to Purchase Annuity Benefits..............................13
Withdrawals and Transfers to Your CREF Audo Certificate.......................12

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

Page 2                                                                1029 - REA
Ed. 10-95                                                          TIAA REA AUDO

<PAGE>


                Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

                             PART A: Annuitant Data

Contract             Date of Issue             Maturity Date
Number              Mo.  Day    Yr.           Mo.  Day    Yr.

[Y000000-R          10   02    1995           03   01   2005]

                                                                 Date of Birth
                                                                 Mo.  Day    Yr.

Annuitant         [DOE, JANE M]                                  [10  31   1927]

Annuitant's Social Security Number: [999-99-9999]

          ACCUMULATION
                 UNITS
            ON DEPOSIT
              AT ISSUE              [100.00]

Consideration.  TIAA has issued  this  contract  in  exchange  for  proceeds  of
[$10,000] from your accumulating  ("pay-in") annuity under [TIAA contract number
x-xxxxxxx-x].  This fulfills all obligations  under that contract for the amount
converted.  TIAA has accepted the  consideration  for your  contract at its home
office in New York, New York.


Separate  Account  Charge.  The separate  account  charge  covers  mortality and
expense  risk,   liquidity  risk  and  administrative  and  investment  advisory
services. TIAA, at its discretion, can increase or decrease the separate account
charge.  The separate  account charge is guaranteed not to exceed 2.50% per year
of net assets.  The separate  account  charge as of the  effective  date of this
contract is [0.75%] per year of the Real Estate Account's average net assets.

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

1029 - REA                                                                Page 3
TIAA REA AUDO                                                          Ed. 10-95

<PAGE>


Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------





                        This page is intentionally blank.

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

Page 4                                                                1029 - REA
Ed. 10-95                                                          TIAA REA AUDO

<PAGE>

                Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

                            PRIMARY BENEFICIARY(IES)

NAME         RELATIONSHIP TO YOU                SOCIAL SECURITY NUMBER

[John Doe          Husband                            999-99-9999]

                           CONTINGENT BENEFICIARY(IES)

NAME         RELATIONSHIP TO YOU                SOCIAL SECURITY NUMBER

[Jim Doe             Son                               999-99-9999]
[Jane Doe          Daughter                            999-99-9999]

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

1029 - REA                                                                Page 5
TIAA REA AUDO                                                          Ed. 10-95

<PAGE>


Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

                              Additional Provisions

It is understood and agreed that if you designate a  testamentary  trustee or an
inter vivos trustee as beneficiary:

(A)      TIAA will not be obliged  to  inquire  into the terms of any will or of
         any trust affecting this contract or its death benefits and will not be
         charged with knowledge of terms thereof.

(B)      If benefits become payable to a testamentary trustee and:

               (I)    the  will is not  presented  for  probate  within  90 days
                      following the date of your death;

               (II)   the  will  has  been  presented  for  probate  within  the
                      aforesaid 90 days and no qualified trustee makes claim for
                      the benefits within nine months after your death; or

               (III)  if evidence  satisfactory to TIAA is furnished TIAA within
                      such  nine-month  period  that no trustee  can  qualify to
                      receive the benefits,

         payment will be made to the successor  beneficiary(ies)  you designated
         on page 5, if any such beneficiary(ies) are designated and survive you;
         otherwise to the executors or administrators of your estate.

(C)      If benefits become payable to an inter vivos trustee and:

               (I)    the trust agreement is not in effect;

               (II)   no trustee can qualify to receive the benefits; or

               (III)  the  qualified  trustee  is  not  willing  to  accept  the
                      benefits,

         payment will be made to the successor  beneficiary(ies)  you designated
         on page 5, if any such beneficiary(ies) are designated and survive you;
         otherwise to the executors or administrators of your estate.

(D)      Payment to, and receipt by, a trustee, successor beneficiary, executor,
         or  administrator,  as  provided  for in (B) or (C)  above,  will fully
         discharge  TIAA from all liability to the extent of such payment.  TIAA
         will have no obligations as to the  application of funds so paid.  TIAA
         will,  in all  dealings  with a  trustee,  executor  or  administrator,
         including  but  not  limited  to any  consent,  release  or  waiver  of
         interest, be fully protected against the claims or demands of any other
         person or persons.

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

Page 6                                                                1029 - REA
Ed. 10-95                                                          TIAA REA AUDO

<PAGE>


                Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

                         PART B: The Real Estate Account

1.    Real  Estate  Account.  The Real Estate  Account is a Separate  Account of
      TIAA. Its investment objective is a favorable rate of return over the long
      term  primarily  through  rental income and capital  appreciation  of real
      estate  investments  owned by the Account.  The Real Estate  Account holds
      mainly   income-producing   real   estate   properties   and  other   real
      estate-related investments.  The annual charge for the Real Estate Account
      will never exceed 2.50% of the Account's average net assets.

2.    Separate Account.  All considerations  credited to the Real Estate Account
      become part of a separate  account.  The Real Estate Account is designated
      as VA-2 and was  established  by TIAA in  accordance  with New York law to
      provide  benefits  under this  contract and other similar  contracts.  The
      assets and  liabilities of separate  account VA-2 are segregated  from the
      assets and liabilities of the general account.

3.    General  Account.  The general  account  consists of all of TIAA's  assets
      other than those in separate accounts.

4.    Insulation of Separate  Account.  TIAA owns the assets in separate account
      VA-2. To the extent  permitted by law, the assets of the separate  account
      will not be charged  with  liabilities  arising out of any other  business
      TIAA may conduct. All income,  gains and losses,  whether or not realized,
      of the separate  account will be credited to or charged  against only that
      Account without regard to TIAA's other income, gains or losses.

5.    Business  Day. A business day is any day that the New York Stock  Exchange
      is open for trading. A business day ends at 4:00 p.m. Eastern time, or, if
      earlier,  the time trading on the New York Stock Exchange  closes for that
      day.

6.    Valuation  Day. A valuation  day is any business  day, as well as the last
      calendar day of each month. A Valuation Period is the time from the end of
      a valuation day to the end of the next valuation day.

7.    Net  Investment  Factor.  The net  investment  factor for the Real  Estate
      Account  for a  valuation  period is based on the amount of  accrued  real
      estate net operating income, dividends,  interest and other income accrued
      during the  current  period,  a  deduction  of expense  charges,  and both
      realized  and  unrealized  capital  gains and losses  incurred  during the
      current  period.  The precise  formula for the net investment  factor is A
      divided by B, as follows:

         A:   The value of the Real  Estate  Account's  net assets at the end of
              the current  valuation  period,  less any premiums received during
              the current period.

         B:   The value of the Real  Estate  Account's  net assets at the end of
              the previous valuation period, plus the net effect of transactions
              (e.g.  transfers,  benefit  payments)  made  by the  start  of the
              current valuation period.

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

1029 - REA                                                                Page 7
TIAA REA AUDO                                                          Ed. 10-95

<PAGE>


Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

                      PART C: Accumulation Units and Values


8.    Accumulation.  Your  accumulation  is equal to the number of  accumulation
      units on  deposit  under  your  contract  multiplied  by the  value of one
      accumulation unit. Real Estate Account  accumulations are variable and are
      not  guaranteed.  They may increase or decrease  depending  on  investment
      results.

9.    Accumulation  Unit Value. The value of one accumulation unit is calculated
      at the end of each  valuation  day. The value of an  accumulation  unit is
      equal to the previous day's value multiplied by the net investment  factor
      for the Real Estate Account.

10.   Number of Accumulation  Units. The number of accumulation units on deposit
      at issue are shown on Page 3. Any  transfer  from CREF to the Real  Estate
      Account will buy a number of accumulation units equal to the amount of the
      transfer  divided by the value of one  accumulation  unit as of the end of
      the  business  day in which  the  transfer  is  credited.  The  number  of
      accumulation units on deposit under your contract will be decreased by the
      application of any accumulation  units to any benefits or transfers.  Such
      transactions  will  decrease the number of  accumulation  units on deposit
      under  your  contract  by an  amount  equal  to the  dollar  value  of the
      transaction divided by the value of one accumulation unit as of the end of
      the valuation day on which the transaction becomes effective.

                                PART D: Benefits

11.   Payment at Maturity or Death.  If you are living on the  maturity  date, a
      one-sum  payment  will be made to you.  If you die  before  that  date,  a
      one-sum  payment will be made as a death benefit to the beneficiary or, if
      no  beneficiary is then living,  to your estate.  The dollar amount of the
      one-sum payment will be the value of your  accumulation.  A payment of the
      death benefit will be made after TIAA receives  satisfactory proof of your
      death.  Payments  are  subject to any method of payment  agreement  or the
      provisions of any beneficiary designation in effect under this contract.

12.   Transfers to Your CREF AUDO Certificate and  Withdrawals.  You can, at any
      time before the maturity  date,  transfer  some or all of your Real Estate
      Account  accumulation  units  to  purchase  accumulation  units  in a CREF
      account,  at their then  current  value,  under a CREF  Accumulation  Unit
      Deposit  Certificate  issued  to you.  If the right of  withdrawal  is not
      restricted  on Page 5, you can,  at any time  before  the  maturity  date,
      withdraw some or all of your Real Estate Account  accumulation  units.  

          If you choose to make a transfer  to a CREF  account or a  withdrawal,
      the minimum amount you can transfer or withdraw is $1,000,  or your entire
      Real Estate Account accumulation if it is less than $1,000. In addition, a
      partial transfer or withdrawal may be denied if the amount would cause the
      value of the remaining  accumulation  units on deposit under this contract
      to fall below $5,000.

          A transfer or a withdrawal will be effective,  and TIAA will determine
     all values,  as of the business day in which TIAA receives your request for
     a transfer or withdrawal in an acceptable form. You can choose to defer the
     effective  date of the  transfer  or  withdrawal  until any  valuation  day
     following  the date on which  we  receive  your  request  and  prior to the

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

Page 8                                                                1029 - REA
Ed. 10-95                                                          TIAA REA AUDO

<PAGE>


                Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

      maturity  date.  TIAA  will  determine  all  values  as of the end of such
      effective  date.  You cannot revoke a request for a transfer or withdrawal
      after its effective date.

          TIAA  reserves  the  right to  limit  transfers  from the Real  Estate
      Account to not more than one in a calendar quarter.

13.   Transfers  Applied to  Purchase  Annuity  Benefits.  You can,  at any time
      before the maturity  date and subject to federal tax law,  apply the value
      of some or all of your  accumulation  units to the purchase of any form of
      pay-out annuity then available for the payment of death benefits from TIAA
      or CREF. The minimum amount you can apply is $10,000,  or your entire Real
      Estate Account  accumulation if it is less than $10,000.  If,  however,  a
      TIAA Interest Payment contract is to be purchased with the amount applied,
      the transfer  must be at least $5,000.  Any such amount  applied to a TIAA
      fixed-dollar  pay-out annuity contract will purchase  benefits at the same
      rates as new premiums to a Retirement Annuity contract are then receiving.
      The TIAA  contract or CREF  certificate  purchased  will give you the same
      rights as any person then  applying  for a similar  TIAA  contract or CREF
      certificate.
   
          Federal  pension law may  restrict  the options  available to you from
      TIAA or CREF.  TIAA reserves the right to limit such transfers to not more
      than one in a calendar  quarter.  In addition,  a partial  transfer may be
      denied if the amount would cause the value of the  remaining  accumulation
      units on deposit under this contract to fall below $5,000.

          A transfer will be effective,  and TIAA will determine all values,  as
      of the last day of the month in which TIAA  receives  your  request  for a
      transfer in an acceptable form. You can choose to defer the effective date
      of the  transfer  until the last day of any future  month and prior to the
      maturity  date.  TIAA  will  determine  all  values  as of the end of such
      effective  date.  You cannot  revoke a request  for a  transfer  after its
      effective date.

                           PART E: General Provisions

14.   Beneficiaries.  Beneficiaries are persons you name, in a form satisfactory
      to TIAA, to receive any payments remaining due at your death. You can name
      two kinds or "classes" of beneficiaries, primary and contingent, which set
      the  order of  payment.  If a class  contains  more than one  person,  any
      payments  still  outstanding  at your death will go in equal shares to the
      then  living  persons  in the class,  unless  you've  explicitly  provided
      otherwise. For example, if you name your spouse as primary beneficiary and
      "my children" as contingent beneficiaries, your spouse would get the death
      benefit if you die before the maturity  date.  But if your spouse had died
      before you, then your surviving children would receive equal shares of the
      death benefit.

          You can use the  terms  "children"  or "my  children"  to name  either
      primary or contingent beneficiaries.  Unless you specify otherwise,  we'll
      interpret this to mean all children born of all your marriages, as well as
      any children legally adopted by you. The term "children" also has the same
      inclusive meaning if you use it to name the children of your spouse,  your
      child,   your   brother  or  your  sister  as  your   beneficiaries.  

          The beneficiaries you named as of your contract's date of issue appear
      on page 5. Unless you've made your  beneficiary  designation  irrevocable,
      you can change, add, or delete beneficiaries as explained in section 16.

15.   Proof of Survival.  TIAA reserves the right to require  satisfactory proof
      that  anyone  you've  named to  receive  benefits  under the terms of your
      contract is alive on the date any payment

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

1029 - REA                                                                Page 9
TIAA REA AUDO                                                          Ed. 10-95

<PAGE>


Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

      is due.  If we don't  receive  such  proof  after  we've  requested  it in
      writing, we can withhold payments entirely until it has been provided.

16.   Procedure for Elections and Changes.  You (or the  beneficiary(ies)  after
      you've  died)  have to make any  choice or  changes  available  under your
      contract in a form  acceptable to TIAA at our home office in New York, NY.
      If you (or your beneficiary(ies) if you've died) send us a notice changing
      your beneficiary or other persons named to receive payments,  it will take
      effect as of the date it was signed even if you (or other  signer)  should
      then die before the notice  actually  reaches TIAA.  Any other notice will
      take effect as of the date TIAA  receives  it. If TIAA takes any action in
      good faith before receiving your notice,  we won't be subject to liability
      even if our acts were contrary to what you told us in the notice.

17.   Ownership.  You own this  contract.  During your lifetime you can exercise
      every right given by it without  the consent of any other  person,  to the
      extent permitted by law.

18.   No  Assignment.  Neither you nor any other person may assign,  pledge,  or
      transfer  ownership of this contract or any benefits under its terms.  Any
      such action will be void and of no effect.

19.   No Loans. You can't use this contract to secure a loan.

20.   Endorsements and Amendments. Any endorsement or amendment of this contract
      or waiver of any of its  provisions  will be valid only if in writing  and
      signed by an Executive Officer or Registrar of TIAA

21.   Service of Process upon TIAA.  We'll accept  service of process in actions
      or  suits   against  us  on  this  contract  in  any  court  of  competent
      jurisdiction  in the United  States or Puerto Rico provided the process is
      properly made.  We'll also accept process sent to us by registered mail if
      the plaintiff is a resident of the state, district, territory, or province
      in which the action or suit is brought.  This section doesn't waive any of
      our rights,  including  the right to remove such action or suit to another
      court.

22.   Protection  Against  Claims of  Creditors.  Your benefits and rights under
      your  contract are exempt from the claims of creditors or legal process to
      the fullest extent permitted by law.

23.   Payment to an Estate, Trustee, etc. TIAA won't be responsible for the acts
      or  neglects  of any  executor,  trustee,  guardian,  or other third party
      receiving payments under your contract.

24.   Deletion of the Real Estate Account. TIAA reserves the right to delete the
      Real  Estate  Account.  If you own  accumulation  units in the Real Estate
      Account and it is deleted, you must withdraw or transfer them as described
      in parts D.

25.   Compliance with Laws and  Regulations.  TIAA will administer this contract
      to  comply  with all laws and  regulations  pertaining  to the  terms  and
      conditions of this certificate. If the rights provided under this contract
      are restricted by any applicable law or regulation,  the  restrictions  of
      such law or regulation will prevail.

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

Page 10                                                               1029 - REA
Ed. 10-95                                                          TIAA REA AUDO

<PAGE>

                Your TIAA Real Estate Account Accumulation Unit Deposit Contract
- --------------------------------------------------------------------------------

26.   Correspondence   and   Requests   for   Benefits.   TIAA  deems   notices,
      applications,  forms,  or requests for benefits as received only when they
      reach our home office.  Please send any  questions  about your contract or
      TIAA products and services to:

                                      TIAA
                                730 Third Avenue
                               New York, NY 10017.

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

1029 - REA                                                               Page 11
TIAA REA AUDO                                                          Ed. 10-95

<PAGE>

Page 1 of 7

                   TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                   730 Third Avenue, New York, N.Y. 10017-3206
                             Telephone: 800-842-2733

         Endorsement to Your TIAA Minimum Distribution Annuity Contract

                        Effective Date: [October 2, 1995]

        This document,  called an "endorsement,"  changes some of the provisions
of your TIAA Minimum  Distribution  Annuity  Contract and becomes part of it. It
does not take away any of the rights established under your current contract. It
is  important  that you read the  endorsement,  and  attach  it to your  current
contract.

        In addition to the fixed-dollar  Traditional Annuity previously provided
under your Minimum Distribution Annuity Contract, TIAA now offers you the option
of accumulating  funds in the Real Estate Account.  The Real Estate Account is a
separate  account  of TIAA and is  available  as of the  effective  date of this
endorsement.  Its  investment  objective is a favorable  rate of return over the
long term  primarily  through  rental  income and capital  appreciation  of real
estate  investments  owned by the Account.  The Real Estate Account holds mainly
income-producing   real  estate   properties   and  other  real   estate-related
investments.  The annual  charge for the Real Estate  Account  will never exceed
2.50% of the Account's average net assets.

        From now on,  unless  we  indicate  otherwise,  any  references  in your
contract  to your TIAA  "Accumulation"  should be  understood  to mean the total
amount you have in the Traditional Annuity and the Real Estate Account combined.
When  we are  referring  to one  or  the  other,  we  will  specify  it as  your
"Traditional Annuity Accumulation" or your "Real Estate Account Accumulation".

        You can allocate  any future  considerations  to either the  Traditional
Annuity or the Real Estate  Account as described in this  endorsement.  When you
apply a consideration to your Real Estate Account Accumulation,  you'll purchase
a number of Accumulation Units representing a share in the Real Estate Account's
investment  portfolio.  You can  transfer or  withdraw  some or all of your Real
Estate  Account  Accumulation  subject  to the  limitations  described  in  this
endorsement.

        Your Traditional Annuity  Accumulation will continue to be credited with
a guaranteed interest rate and any Additional Amounts declared by the TIAA Board
of Trustees. The earnings on your Real Estate Account Accumulation, if any, will
vary  depending on investment  results.  Neither  earnings nor the value of your
invested  principal in the Real Estate Account are guaranteed,  and the value of
the units you own may at any time be more or less than you paid for them.

If you have any  questions  about this  contract  or  Chairman  and need help to
resolve a problem,  you can contact Chief Executive Officer us at the address or
phone number above.

(Signature of John H. Biggs)
    (Specimen Stamped)
       Chairman and
   Chief Executive Officer


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

993C - MDO                     INDEX ON NEXT PAGE                        Page E1
TIAA MDO-Cash                                                          Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Minimum Distribution Annuity Contract                                Page 2 of 7
- --------------------------------------------------------------------------------

                     INDEX OF IMPORTANT TERMS AND PROVISIONS

                                                                            Page
Accumulation
         Real Estate Account..................................................E5
         Traditional Annuity..................................................E3
Accumulation Unit
         Number of............................................................E5
         Definition...........................................................E5
Additional Amounts............................................................E4
Annual Payments - Allocation of...............................................E6
Business Day..................................................................E3
Companion CREF Certificate....................................................E4
Compliance With Laws and Regulations..........................................E7
Considerations
         Allocation of........................................................E4
         Definition...........................................................E4
General Account...............................................................E3
Interest......................................................................E4
Lump-sum Benefits.............................................................E6
Net Investment Factor.........................................................E5
Separate Account
         Charge...............................................................E5
         Definition...........................................................E3
         Deletion of..........................................................E7
         Insulation of........................................................E7
Surrender Charge..............................................................E6
Tax Deferred Annuity Plan.....................................................E3
Transfers.....................................................................E7
Valuation Day and Valuation Period............................................E3

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

Page E2                                                               993C - MDO
Ed. 10-95                                                          TIAA MDO-Cash

<PAGE>


                                                        Endorsement to Your TIAA
Page 3 of 7                                Minimum Distribution Annuity Contract
- --------------------------------------------------------------------------------



The term Accumulation is replaced with the following two terms:

        Your  Accumulation  is  equal  to the  sum of your  Traditional  Annuity
        Accumulation and your Real Estate Account Accumulation. Your Traditional
        Annuity  Accumulation  is  guaranteed  to  earn  interest  at the  rates
        described in your contract. Your Real Estate Account Accumulation is not
        guaranteed  and you bear its investment  risk.  Your  Accumulation  will
        provide the benefits described in your contract.

        Your Traditional Annuity Accumulation is the sum of:

               A)     all  considerations  allocated to the Traditional  Annuity
                      under your contract; plus

               B)     interest  credited to the  Traditional  Annuity  under the
                      terms of your contract; plus

               C)     any Additional Amounts credited to the Traditional Annuity
                      under your contract; plus

               D)     any  Transfers  of  funds  from the  Real  Estate  Account
                      credited to the  Traditional  Annuity under your contract;
                      less

               E)     any Initial and Annual Payments; less

               F)     any charges for expenses and contingencies; less

               G)     the  amount  of  any  Lump-sum   Benefits  paid  from  the
                      Traditional Annuity, plus any Surrender Charge.

The following Terms Used in This Contract are added:

        The General Account consists of all of TIAA's assets other than those in
        separate accounts.

        Separate Account. All considerations credited to the Real Estate Account
        become part of a Separate Account. The Real Estate Account is designated
        as "VA-2" and was established by TIAA in accordance with New York law to
        provide  benefits  under  this  and  other  contracts.  The  assets  and
        liabilities of Separate  Account VA-2 are segregated from the assets and
        liabilities of the General Account.

        A Business  Day is any day that the New York Stock  Exchange is open for
        trading.  A Business Day ends at 4:00 P.M. Eastern time, or when trading
        closes on the New York Stock Exchange, if earlier.

        A Valuation Day is any business day, as well as the last calendar day of
        each month.  A Valuation  Period is the time from the end of a valuation
        day to the end of the next valuation day.

        A Tax Deferred  Annuity Plan is an employee  benefit plan established by
        your Employer under IRC Section 403(b),  under which you may make salary
        reduction contributions to an annuity contract.

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

993C - MDO                                                               Page E3
TIAA MDO-Cash                                                          Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Minimum Distribution Annuity Contract                                Page 4 of 7
- --------------------------------------------------------------------------------

The term Additional Amounts is replaced with the following:

        Additional   Amounts.   TIAA  may  credit  Additional   Amounts  to  the
        Traditional  Annuity under your  contract.  TIAA does not guarantee that
        there will be Additional Amounts.  TIAA will determine at least annually
        if Additional Amounts will be credited.

               Any  Additional  Amounts  credited  to your  Traditional  Annuity
        Accumulation  will buy  benefits  for you based on the Rate  Schedule in
        effect  on the day  the  Additional  Amounts  are  credited.  Additional
        Amounts may also be paid with any Traditional  Annuity  benefits payable
        to you or your beneficiary.

               Any  Additional  Amounts  will be  credited  under a schedule  of
        Additional  Amount rates  declared by TIAA.  For a  Traditional  Annuity
        Accumulation  in force as of the effective date of such a schedule,  the
        Additional  Amount  rates  will not be  modified  for a period of twelve
        months following the schedule's  effective date. For any considerations,
        any Additional  Amounts,  and any transfers  applied to the  Traditional
        Annuity  during  the  twelve-month  period  described  in the  preceding
        sentence,  TIAA may declare  Additional Amounts at rates which remain in
        effect  through the end of such  twelve-month  period.  Thereafter,  any
        Additional  Amount rates  declared for such  considerations,  Additional
        Amounts and transfers will remain in effect for periods of twelve months
        or more.

The term Interest is replaced with the following:

        Interest will be credited to your  Traditional  Annuity  Accumulation at
        the  effective  annual  rate  shown  on  page 3 of  your  contract.  All
        considerations,  any Additional  Amounts,  and any transfers  applied to
        your Traditional Annuity Accumulation are credited interest from the day
        they are received.  Transfers  from CREF or the Real Estate  Account are
        received by the  Traditional  Annuity on the day  following  the day the
        funds are transferred from CREF or the Real Estate Account.

The term Companion CREF Certificate is added to Part B:

        Companion CREF Certificate.  Your Companion CREF Certificate is the CREF
        Minimum  Distribution  Annuity Certificate issued to you, if any, on the
        same  date  with  the  same  annuitant,   calculation  beneficiary,  and
        calculation methods as this contract.

The Considerations provision is replaced with the following two provisions:

        Considerations. Considerations are all amounts paid to purchase benefits
        under this contract.  Considerations must be transferred directly from a
        TIAA Supplemental Retirement Annuity Contract, a TIAA Group Supplemental
        Retirement Annuity  Certificate,  a TIAA Rollover Individual  Retirement
        Annuity  Contract,  or from your Companion CREF  Certificate.  TIAA will
        accept considerations at any time while this contract is in force.

        Allocation of Considerations. You can allocate a consideration to either
        the  Traditional  Annuity or the Real Estate  Account.  If you  allocate
        considerations to the Traditional Annuity they increase your Traditional
        Annuity Accumulation.  If you allocate considerations to the Real Estate
        Account they purchase accumulation units in the Real Estate Account. You
        may change your allocation at any time. TIAA will allocate

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

Page E4                                                               993C - MDO
Ed. 10-95                                                          TIAA MDO-Cash

<PAGE>


                                                        Endorsement to Your TIAA
Page 5 of 7                                Minimum Distribution Annuity Contract
- --------------------------------------------------------------------------------

        considerations  according to the most recent valid  instructions we have
        received from you in an acceptable form.

               A Tax  Deferred  Annuity Plan may limit your right to allocate to
        the Real  Estate  Account any  considerations  that arose from a TIAA or
        CREF Group Supplemental  Retirement Annuity  Certificate.  TIAA may stop
        accepting considerations to the Real Estate Account at any time.

Part B-2: Real Estate Account Accumulations and Units is added to your contract:

              PART B-2: REAL ESTATE ACCOUNT ACCUMULATIONS AND UNITS

Accumulation  Unit. The value of one Accumulation  Unit is calculated at the end
of each  Valuation  Day.  The  value  of an  Accumulation  Unit is  equal to the
previous day's value multiplied by the Net Investment Factor for the Real Estate
Account.

Your Real Estate  Account  Accumulation  is equal to the number of  Accumulation
Units you own  multiplied  by the value of one  Accumulation  Unit.  Real Estate
Account Accumulations are variable and are not guaranteed.  They may increase or
decrease depending on investment results.

Net Investment Factor. The net investment factor for the Real Estate Account for
a valuation  period is based on the amount of accrued real estate net  operating
income, dividends,  interest and other income accrued during the current period,
a deduction of expense charges,  and both realized and unrealized  capital gains
and losses incurred  during the current period.  The precise formula for the net
investment factor is A divided by B, as follows:

               A:     The value of the Real Estate  Account's  net assets at the
                      end  of   the   current   valuation   period,   less   any
                      considerations received during the current period.

               B:     The value of the Real Estate  Account's  net assets at the
                      end of the previous valuation period,  plus the net effect
                      of transactions (e.g. transfers, benefit payments) made at
                      the start of the current valuation period.

The Separate Account Charge covers  mortality and expense risk,  liquidity risk,
and  administrative and investment  advisory services.  TIAA, at its discretion,
can increase or decrease  the  Separate  Account  Charge.  The Separate  Account
Charge is  guaranteed  not to exceed 2.50% per year of net assets.  The Separate
Account Charge as of the effective date of this  endorsement will be [0.75%] per
year of the Real Estate Account's average net assets.

Number of Accumulation  Units. Each  consideration  allocated to the Real Estate
Account on your behalf buys a number of  Accumulation  Units equal to the amount
of the consideration divided by the value of one Accumulation Unit as of the end
of the  Business  Day in which the  consideration  is  credited.  The  number of
Accumulation  Units under your contract will be decreased by the  application of
Accumulation  Units to the Annual  Payment or to any other benefits or transfers
paid  from the Real  Estate  Account  Accumulation  under  your  contract.  Such
transactions will decrease the number of Accumulation  Units under your contract
by an amount

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

993C - MDO                                                               Page E5
TIAA MDO-Cash                                                          Ed. 10-95

<PAGE>


Endorsement to Your TIAA
Minimum Distribution Annuity Contract                                Page 6 of 7
- --------------------------------------------------------------------------------

equal  to the  dollar  value  of the  transaction  divided  by the  value of one
Accumulation  Unit as of the end of the Valuation  Day on which the  transaction
becomes effective.

A provision on Allocation of Annual Payments is added:

        Allocation of Annual Payments.  Your Accumulation will be reduced by the
        amount  of each  Annual  Payment.  You may tell us how to  allocate  the
        reduction  between your Traditional  Annuity  Accumulation and your Real
        Estate Account Accumulation.  This allocation may be in any whole number
        percentage of the Annual  Payment.  You may change your  allocation from
        time to time as described in the  Procedure  for  Elections  and Changes
        provision of your contract.  If we do not have a valid  allocation or if
        the value of either of the  accumulations  under  your  contract  is not
        sufficient to cover the allocated  portion of the Annual  Payment,  your
        Traditional   Annuity   Accumulation   and  your  Real  Estate   Account
        Accumulation will be reduced on a pro rata basis.

The Lump-sum Benefit provision is replaced with the following:

        Lump-sum Benefits.  You can choose to withdraw as a Lump-sum Benefit all
        of your  Traditional  Annuity  Accumulation  or all of your Real  Estate
        Account  Accumulation or any part of either not less than $1,000. If you
        withdraw  your entire  Accumulation  all of our  obligations  under this
        contract will be fulfilled.

               If you  are  married  and  some or all of  your  Accumulation  is
        subject to ERISA, your right to receive a Lump-sum Benefit is subject to
        the rights of your spouse as described in your contract.

                If you choose the Lump-sum Benefit from your Traditional Annuity
        Accumulation we will pay the amount chosen less any applicable Surrender
        Charge.  Payment of a Lump-sum  Benefit  reduces the  accumulation  from
        which it is paid by the amount  chosen.  No surrender  charge applies to
        any  Lump-sum  Benefit  from your Real  Estate  Accumulation.  TIAA will
        determine  all  values  as of the end of the  Business  Day on  which we
        receive, in an acceptable form:

               A)     your request for a Lump-sum Benefit; and

               B)     if your Accumulation is subject to the ERISA  requirements
                      described in your contract,  a Waiver of Spouse's  Rights,
                      or proof that you aren't married.

               You can  choose  to  defer  the  effective  date of the  Lump-sum
        Benefit  until any  Valuation Day following the date on which we receive
        the above requirements.  TIAA will determine all values as of the end of
        such effective date. You cannot revoke a request for a Lump-sum  Benefit
        after its effective date.

               TIAA may  defer  the  payment  of a  Lump-sum  Benefit  from your
        Traditional Annuity for up to six months.

The Surrender Charge provision is replaced with the following:

        Surrender  Charge.  If you choose to  receive a  Lump-sum  Benefit or to
        transfer from your  Traditional  Annuity  Accumulation,  the amount paid
        will  be  equal  to the  amount  chosen  less a  Surrender  Charge.  The
        Surrender Charge rate is shown on page 3 of your contract.

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

Page E6                                                               993C - MDO
Ed. 10-95                                                          TIAA MDO-Cash

<PAGE>

                                                        Endorsement to Your TIAA
Page 7 of 7                                Minimum Distribution Annuity Contract
- --------------------------------------------------------------------------------

               No  Surrender  Charge  will  apply  to any  Lump-sum  Benefit  or
        transfer paid from the Real Estate Account.

A provision on Transfers is added:

        Transfers.  You  may  at  any  time  choose  to  transfer  between  your
        Traditional   Annuity   Accumulation   and  your  Real  Estate   Account
        Accumulation.  In  addition,  you can  choose  to  transfer  all of your
        Traditional  Annuity  Accumulation  or all of your Real  Estate  Account
        Accumulation or a portion of either to your Companion CREF  Certificate.
        Your right to  transfer  to the Real  Estate  Account,  any part of your
        Accumulation  attributable to premiums  remitted to a TIAA or CREF Group
        Supplemental  Retirement  Annuity  Contract,  may be  limited by the Tax
        Deferred Annuity Plan.

               If you  choose to make a  transfer,  the  minimum  amount you can
        transfer is $1,000, or an entire accumulation if it is less than $1,000.
        A transfer reduces the accumulation  from which it is paid by the amount
        chosen.  If you transfer from your Traditional  Annuity  Accumulation we
        will transfer the amount chosen less any applicable Surrender Charge. No
        Surrender  Charge applies to any transfer from the Real Estate  Account.
        If you transfer your entire  Accumulation to CREF all of our obligations
        under this contract will be fulfilled.

               A transfer will be effective, and TIAA will determine all values,
        as of the  business  day in  which  TIAA  receives  your  request  for a
        transfer in an  acceptable  form.  You can choose to defer the effective
        date of the transfer until any Valuation Day following the date on which
        we receive your request. TIAA will determine all values as of the end of
        such  effective  date.  You cannot revoke a request for a transfer after
        its effective date.

The following General Provisions are added:

        Deletion of the Real Estate  Account.  TIAA reserves the right to delete
        the  Real  Estate  Account.  If you own  Accumulation  Units in the Real
        Estate  Account and it is deleted,  you must transfer them to CREF or to
        your Traditional Annuity Accumulation.

        Insulation of Separate Account. TIAA owns the assets in Separate Account
        VA-2. To the extent permitted by law, the assets of the Separate Account
        will not be charged with  liabilities  arising out of any other business
        TIAA may conduct. All income, gains and losses, whether or not realized,
        of the Separate Account will be credited to or charged against only that
        Account without regard to TIAA's other income, gains or losses.

The first  paragraph of the Compliance  with Laws and  Regulations  provision is
replaced with the following:

        TIAA will  administer  your contract to comply with the  restrictions of
        all laws and regulations  pertaining to the terms and conditions of your
        contract.  You cannot elect any benefit or exercise any right under your
        contract if the  election  of that  benefit or exercise of that right is
        prohibited under an applicable state or federal law or regulation.

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

993C - MDO                                                               Page E7
TIAA MDO-Cash                                                          Ed. 10-95

<PAGE>

Page 1 of 7

                   TEACHERS INSURANCE AND ANNUITY ASSOCIATION
                   730 Third Avenue, New York, N.Y. 10017-3206
                             Telephone: 800-842-2733

         Endorsement to Your TIAA Minimum Distribution Annuity Contract

                        Effective Date: [October 2, 1995]

        This document,  called an "endorsement,"  changes some of the provisions
of your TIAA Minimum  Distribution  Annuity  Contract and becomes part of it. It
does not take away any of the rights established under your current contract. It
is  important  that you read the  endorsement,  and  attach  it to your  current
contract.

        In addition to the fixed-dollar  Traditional Annuity previously provided
under your Minimum Distribution Annuity Contract, TIAA now offers you the option
of accumulating  funds in the Real Estate Account.  The Real Estate Account is a
separate  account  of TIAA and is  available  as of the  effective  date of this
endorsement.  Its  investment  objective is a favorable  rate of return over the
long term  primarily  through  rental  income and capital  appreciation  of real
estate  investments  owned by the Account.  The Real Estate Account holds mainly
income-producing   real  estate   properties   and  other  real   estate-related
investments.  The annual  charge for the Real Estate  Account  will never exceed
2.50% of the Account's average net assets.

        From now on,  unless  we  indicate  otherwise,  any  references  in your
contract  to your TIAA  "Accumulation"  should be  understood  to mean the total
amount you have in the Traditional Annuity and the Real Estate Account combined.
When  we are  referring  to one  or  the  other,  we  will  specify  it as  your
"Traditional Annuity Accumulation" or your "Real Estate Account Accumulation".

        You can allocate  any future  considerations  to either the  Traditional
Annuity or the Real Estate  Account as described in this  endorsement.  When you
apply a consideration to your Real Estate Account Accumulation,  you'll purchase
a number of Accumulation Units representing a share in the Real Estate Account's
investment  portfolio.  You can  transfer or  withdraw  some or all of your Real
Estate  Account  Accumulation  subject  to the  limitations  described  in  this
endorsement.

        Your Traditional Annuity  Accumulation will continue to be credited with
a guaranteed interest rate and any Additional Amounts declared by the TIAA Board
of Trustees. The earnings on your Real Estate Account Accumulation, if any, will
vary  depending on investment  results.  Neither  earnings nor the value of your
invested  principal in the Real Estate Account are guaranteed,  and the value of
the units you own may at any time be more or less than you paid for them.

If you have any  questions  about this  contract  or  Chairman  and need help to
resolve a problem,  you can contact Chief Executive Officer us at the address or
phone number above.

(Signature of John H. Biggs)
    (Specimen stamped)
       Chairman and 
   Chief Executive Officer

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

993N - MDO                     INDEX ON NEXT PAGE                        Page E1
TIAA MDO-NonCash                                                       Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Minimum Distribution Annuity Contract                                Page 2 of 7
- --------------------------------------------------------------------------------

                     INDEX OF IMPORTANT TERMS AND PROVISIONS

                                                                            Page
Accumulation
         Real Estate Account..................................................E5
         Traditional Annuity..................................................E3
Accumulation Unit
         Number of............................................................E5
         Definition...........................................................E5
Additional Amounts............................................................E4
Annual Payments - Allocation of...............................................E6
Business Day..................................................................E3
Companion CREF Certificate....................................................E4
Compliance With Laws and Regulations..........................................E7
Considerations
         Allocation of........................................................E4
         Definition...........................................................E4
Funding Vehicle...............................................................E3
General Account...............................................................E3
Interest......................................................................E4
Net Investment Factor.........................................................E5
Retirement Plan...............................................................E3
Separate Account
         Charge...............................................................E5
         Definition...........................................................E3
         Deletion of..........................................................E7
         Insulation of........................................................E7
Spouse's Rights
         Additions to.........................................................E7
         Definition...........................................................E4
Transfers.....................................................................E6
Valuation Day and Valuation Period............................................E3

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

Page E2                                                               993N - MDO
Ed. 10-95                                                       TIAA MDO-NonCash

<PAGE>


                                                        Endorsement to Your TIAA
Page 3 of 7                                Minimum Distribution Annuity Contract
- --------------------------------------------------------------------------------

The term Accumulation is replaced with the following:

        Your  Accumulation  is  equal  to the  sum of your  Traditional  Annuity
        Accumulation and your Real Estate Account Accumulation. Your Traditional
        Annuity  Accumulation  is  guaranteed  to  earn  interest  at the  rates
        described in your contract. Your Real Estate Account Accumulation is not
        guaranteed  and you bear its investment  risk.  Your  Accumulation  will
        provide the benefits described in your contract.

        Your Traditional Annuity Accumulation is the sum of:

               A)     all considerations allocated to the Traditional Annuity
                      under your contract; plus

               B)     interest credited to the Traditional Annuity under the
                      terms of your contract; plus

               C)     any Additional Amounts credited to the Traditional Annuity
                      under your contract; plus

               D)     any Transfers of funds from the Real Estate Account
                      credited to the Traditional Annuity under your contract;
                      less

               E)     any Initial and Annual Payments; less

               F)     any charges for expenses and contingencies.

The following Terms Used in This Contract are added:

        The General Account consists of all of TIAA's assets other than those in
        separate accounts.

        Separate Account. All considerations credited to the Real Estate Account
        become part of a Separate Account. The Real Estate Account is designated
        as "VA-2" and was established by TIAA in accordance with New York law to
        provide  benefits  under  this  and  other  contracts.  The  assets  and
        liabilities of Separate  Account VA-2 are segregated from the assets and
        liabilities of the General Account.

        A Business  Day is any day that the New York Stock  Exchange is open for
        trading.  A Business Day ends at 4:00 P.M. Eastern time, or when trading
        closes on the New York Stock Exchange, if earlier.

        A Valuation Day is any business day, as well as the last calendar day of
        each month.  A Valuation  Period is the time from the end of a valuation
        day to the end of the next valuation day.

        A Retirement Plan is an employer's  plan,  qualifying  under IRC Section
        401(a),   403(a),  or  403(b)  for  providing  retirement  benefits  for
        employees.

        A Funding  Vehicle is an annuity or an investment  fund  established  to
        provide  retirement  benefits  from monies  remitted  under a Retirement
        Plan.

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

993N - MDO                                                               Page E3
TIAA MDO-NonCash                                                       Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Minimum Distribution Annuity Contract                                Page 4 of 7
- --------------------------------------------------------------------------------

The term Additional Amounts is replaced with the following:

        Additional   Amounts.   TIAA  may  credit  Additional   Amounts  to  the
        Traditional  Annuity under your  contract.  TIAA does not guarantee that
        there will be Additional Amounts.  TIAA will determine at least annually
        if Additional Amounts will be credited.

               Any  Additional  Amounts  credited  to your  Traditional  Annuity
        Accumulation  will buy  benefits  for you based on the Rate  Schedule in
        effect  on the day  the  Additional  Amounts  are  credited.  Additional
        Amounts may also be paid with any Traditional  Annuity  benefits payable
        to you or your beneficiary.

               Any  Additional  Amounts  will be  credited  under a schedule  of
        Additional  Amount rates  declared by TIAA.  For a  Traditional  Annuity
        Accumulation  in force as of the effective date of such a schedule,  the
        Additional  Amount  rates  will not be  modified  for a period of twelve
        months following the schedule's  effective date. For any considerations,
        any Additional  Amounts,  and any transfers  applied to the  Traditional
        Annuity  during  the  twelve-month  period  described  in the  preceding
        sentence,  TIAA may declare  Additional Amounts at rates which remain in
        effect  through the end of such  twelve-month  period.  Thereafter,  any
        Additional  Amount rates  declared for such  considerations,  Additional
        Amounts and transfers will remain in effect for periods of twelve months
        or more.

The term Interest is replaced with the following:

        Interest will be credited to your  Traditional  Annuity  Accumulation at
        the  effective  annual  rate  shown  on  page 3 of  your  contract.  All
        considerations,  any Additional  Amounts,  and any transfers  applied to
        your Traditional Annuity Accumulation are credited interest from the day
        they are received.  Transfers  from CREF or the Real Estate  Account are
        received by the  Traditional  Annuity on the day  following  the day the
        funds are transferred from CREF or the Real Estate Account.

The term Spouse's Rights is replaced with the following:

        Spouse's Rights.  If your  Accumulation is subject to ERISA, your spouse
        may have rights to a Survivor Retirement Benefit, as explained in Part F
        of your  contract.  Your  spouse's  right to this benefit may limit your
        choice of annuity benefit, beneficiary, or Transfer.

The term Companion CREF Certificate is added to Part B:

        Companion  CREF  Certificate.  Your  Companion  CREF  Certificate is the
        non-cashable  CREF Minimum  Distribution  Annuity  Certificate,  if any,
        issued  to you on the same  date  with the same  annuitant,  calculation
        beneficiary, and calculation methods as this contract.

The Considerations provision is replaced with the following two provisions:

        Considerations. Considerations are all amounts paid to purchase benefits
        under this contract.  Considerations  must be transferred  directly from
        another  TIAA  contract  or  certificate  or from  your  Companion  CREF
        Certificate.  TIAA will  accept  considerations  at any time  while this
        contract is in force.

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

Page E4                                                               993N - MDO
Ed. 10-95                                                       TIAA MDO-NonCash

<PAGE>

                                                        Endorsement to Your TIAA
Page 5 of 7                                Minimum Distribution Annuity Contract
- --------------------------------------------------------------------------------

        Allocation  of  Considerations.  You can allocate any  consideration  to
        either  the  Traditional  Annuity  or the Real  Estate  Account.  If you
        allocate  considerations  to the Traditional  Annuity they increase your
        Traditional Annuity Accumulation.  If you allocate considerations to the
        Real Estate Account they purchase  accumulation units in the Real Estate
        Account.  You may change your allocation at any time. TIAA will allocate
        considerations  according to the most recent valid  instructions we have
        received from you in an acceptable form.

               A Retirement Plan may limit your right to allocate considerations
        to the Real Estate Account.  TIAA may stop accepting  considerations  to
        the Real Estate Account at any time.


Part B-2: Real Estate Account Accumulations and Units is added to your contract:

              PART B-2: REAL ESTATE ACCOUNT ACCUMULATIONS AND UNITS


Accumulation  Unit. The value of one Accumulation  Unit is calculated at the end
of each  Valuation  Day.  The  value  of an  Accumulation  Unit is  equal to the
previous day's value multiplied by the Net Investment Factor for the Real Estate
Account.

Your Real Estate  Account  Accumulation  is equal to the number of  Accumulation
Units you own  multiplied  by the value of one  Accumulation  Unit.  Real Estate
Account Accumulations are variable and are not guaranteed.  They may increase or
decrease depending on investment results.

Net Investment Factor. The net investment factor for the Real Estate Account for
a valuation  period is based on the amount of accrued real estate net  operating
income, dividends,  interest and other income accrued during the current period,
a deduction of expense charges,  and both realized and unrealized  capital gains
and losses incurred  during the current period.  The precise formula for the net
investment factor is A divided by B, as follows:

               A:     The value of the Real Estate  Account's  net assets at the
                      end  of   the   current   valuation   period,   less   any
                      considerations received during the current period.

               B:     The value of the Real Estate  Account's  net assets at the
                      end of the previous valuation period,  plus the net effect
                      of transactions (e.g. transfers, benefit payments) made at
                      the start of the current valuation period.

The Separate Account Charge covers  mortality and expense risk,  liquidity risk,
and  administrative and investment  advisory services.  TIAA, at its discretion,
can increase or decrease  the  Separate  Account  Charge.  The Separate  Account
Charge is  guaranteed  not to exceed 2.50% per year of net assets.  The Separate
Account Charge as of the effective date of this  endorsement will be [0.75%] per
year of the Real Estate Account's average net assets.

Number of Accumulation  Units. Each  consideration  allocated to the Real Estate
Account on your behalf buys a number of  Accumulation  Units equal to the amount
of the consideration divided by the value of one Accumulation Unit as of the end
of the  Business  Day in which the  consideration  is  credited.  The  number of
Accumulation Units under your contract will be

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

993N - MDO                                                               Page E5
TIAA MDO-NonCash                                                       Ed. 10-95

<PAGE>

Endorsement to Your TIAA
Minimum Distribution Annuity Contract                                Page 6 of 7
- --------------------------------------------------------------------------------

decreased by the application of  Accumulation  Units to the Annual Payment or to
any other benefits or transfers  paid from the Real Estate Account  Accumulation
under your contract.  Such transactions will decrease the number of Accumulation
Units  under  your  contract  by an  amount  equal  to the  dollar  value of the
transaction  divided by the value of one Accumulation  Unit as of the end of the
Valuation Day on which the transaction becomes effective.

A provision on Allocation of Annual Payments is added:

        Allocation of Annual Payments.  Your Accumulation will be reduced by the
        amount  of each  Annual  Payment.  You may tell us how to  allocate  the
        reduction  between your Traditional  Annuity  Accumulation and your Real
        Estate Account Accumulation.  This allocation may be in any whole number
        percentage of the Annual  Payment.  You may change your  allocation from
        time to time as described in the  Procedure  for  Elections  and Changes
        provision of your contract.  If we do not have a valid  allocation or if
        the value of either of the  accumulations  under  your  contract  is not
        sufficient to cover the allocated  portion of the Annual  Payment,  your
        Traditional   Annuity   Accumulation   and  your  Real  Estate   Account
        Accumulation will be reduced on a pro rata basis.

A provision on Transfers is added:

        Transfers.  You can, on or before the commencement of annuity  payments,
        transfer some or all of your Real Estate Account Accumulation Units: (a)
        to your Companion CREF Certificate, (b) to your TIAA Traditional Annuity
        Accumulation,  (c) to  provide  a cash  withdrawal,  or (d) to a Funding
        Vehicle not offered by TIAA or CREF.  Any transfer to CREF is subject to
        the terms of your CREF certificate and CREF's Rules of the Fund.

               For Real Estate Account  Accumulation Units purchased by premiums
        remitted  under a  Retirement  Plan,  the plan may limit your right to a
        cash  withdrawal or to transfer to a Funding Vehicle not offered by TIAA
        or CREF.

               If you are married and your Real Estate Account  Accumulation  is
        subject to ERISA,  your right to receive a cash withdrawal is subject to
        the rights of your spouse as described in your contract.

               If  you  choose  to  transfer  from  your  Real  Estate   Account
        Accumulation,  the minimum  amount you may  transfer  is $1,000,  or the
        entire Real Estate Account Accumulation  eligible for transfer, if it is
        less than $1,000.  TIAA will  determine  all values as of the end of the
        Business Day on which we receive, in an acceptable form:

               A)     your request for a transfer; and

               B)     verification of your  eligibility for a cash withdrawal or
                      transfer to a Funding  Vehicle not offered by TIAA or CREF
                      for those Real Estate Account Accumulation Units purchased
                      by premiums  remitted on your  behalf  under a  Retirement
                      Plan; and

               C)     if your Real Estate Account Accumulation is subject to the
                      ERISA  requirements  described in the  Spouse's  Rights to
                      Benefits provision of your contract,  a Waiver of Spouse's
                      Rights or proof that you aren't married.

               You can choose to defer the effective  date of the transfer until
        any  Valuation  Day  following  the date on which we  receive  the above
        requirements. TIAA will determine all

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

Page E6                                                               993N - MDO
Ed. 10-95                                                       TIAA MDO-NonCash

<PAGE>


                                                        Endorsement to Your TIAA
Page 7 of 7                                Minimum Distribution Annuity Contract
- --------------------------------------------------------------------------------

        values  as of the end of such  effective  date.  You  can not  revoke  a
        request for a transfer after its effective date.

The following is added to the Spouse's Rights to Benefits provision:

        If your Real Estate Account Accumulation is subject to the provisions of
        the IRC and ERISA as described in this section, your spouse must consent
        to a waiver  of his or her right to  survivor  benefits  before  you can
        choose:

               A)     a  Real  Estate   Account   Transfer  to  provide  a  cash
                      withdrawal; or

               B)     to the extent  required  by law,  a transfer  to a Funding
                      Vehicle not offered by TIAA or CREF.

The following General Provisions are added:

        Deletion of the Real Estate  Account.  TIAA reserves the right to delete
        the  Real  Estate  Account.  If you own  Accumulation  Units in the Real
        Estate  Account and it is deleted,  you must transfer them to CREF or to
        your Traditional Annuity Accumulation.

        Insulation of Separate Account. TIAA owns the assets in Separate Account
        VA-2. To the extent permitted by law, the assets of the Separate Account
        will not be charged with  liabilities  arising out of any other business
        TIAA may conduct. All income, gains and losses, whether or not realized,
        of the Separate Account will be credited to or charged against only that
        Account without regard to TIAA's other income, gains or losses.

The first  paragraph of the Compliance  with Laws and  Regulations  provision is
replaced with the following:

        TIAA will  administer  your contract to comply with the  restrictions of
        all laws and regulations  pertaining to the terms and conditions of your
        contract.  You cannot elect any benefit or exercise any right under your
        contract if the  election  of that  benefit or exercise of that right is
        prohibited under an applicable state or federal law or regulation.

- --------------------------------------------------------------------------------
993N - MDO                                                               Page E7
TIAA MDO-NonCash                                                       Ed. 10-95




                    Teacher Insurance and Annuity Association
                                730 Third Avenue
                          New York, New York 10017-3206
                                  212 490-9000



                                                          April 24, 1996


Board of Trustees of
Teachers Insurance and Annuity Association
730 Third Avenue
New York, New York  10017-3206

Ladies and Gentlemen:

               This  opinion is  furnished  in  connection  with  Post-Effective
Amendment No. 2 to the  Registration  Statement on Form S-1 (File No.  33-92990)
(the  "Amendment") of the TIAA Real Estate Account (the  "Account")  being filed
with the  Securities and Exchange  Commission  under the Securities Act of 1933.
Interests in the Account are offered through endorsements to certain individual,
group and tax-deferred  annuity  contracts and through  income-paying  contracts
(collectively,  the  "Contracts")  issued  by  Teachers  Insurance  and  Annuity
Association of America ("TIAA").

               I have examined the Charter,  Bylaws and other corporate  records
of TIAA, including TIAA's Plan of Operations for Separate Account Business,  and
other  organizational  records of the  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  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.     The  Contracts have been duly authorized by TIAA and, when
                      issued  as  contemplated  by  the  Registration Statement,
                      constitute  legal,  validly issued and binding obligations
                      of TIAA enforceable in accordance with their terms.



<PAGE>


April 24, 1996
Page 2


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

                                                      Sincerely,

                                                      /s/ Charles H. Stamm

                                                      Charles H. Stamm
                                                      Executive Vice President
                                                      and General Counsel




                    TEACHER INSURANCE AND ANNUITY ASSOCIATION
                                730 Third Avenue
                          New York, New York 10017-3206
                                 (212) 490-9000


                                              June 9, 1995


Institutional Property Consultants, Inc.
4330 La Jolla Village Drive,  Suite 310
San Diego, California   92122


                  RE:  Teachers Insurance and Annuity
                       Association of America
                       Real Estate Separate Account;
                       ERISA Independent Fiduciary


Dear Sirs:

               This  letter  sets forth the terms and  conditions  under  which
        Teachers  Insurance and Annuity  Association of America (the "Company")
        offers to appoint Institutional  Property Consultants,  Inc. ("IPC") to
        serve  as the  Independent  Fiduciary,  as  defined  below,  under  the
        Employee  Retirement  Income Security Act of 1974, as amended ("ERISA")
        for a new real estate pooled separate account (the "Account")  designed
        primarily for investment by participants in defined  contribution plans
        qualified  under (section sign) 401(a) and (section sign) 403(a) of the
        Internal  Revenue Code of 1986,  as amended,  ("Code"),  Code  (section
        sign) 403(b) plans, and certain individual  retirement  annuities under
        (section sign) 408 of the Code.


1.      Background

               On  December  22,  1994 the Company  filed an  application  (the
        "Application")  with the Department of Labor ("DOL") for exemption from
        certain potential  prohibited  transactions under (section sign) 406 of
        ERISA and  (section  sign)  4975 of the Code with  respect  to  certain
        transactions or classes of transactions involving the establishment and
        subsequent  administration  by the Company of the Account.  Among other
        features, the Account offers a stand-by liquidity mechanism under which
        units of interest in the Account  ("Units") may be purchased or sold by
        the Company. The Application contemplates that various


<PAGE>


Institutional Property Consultants, Inc.                                Page 2
June 9, 1995


        aspects  of  the Account's operation will be subject to the oversight of
        an  independent  fiduciary  ("Independent  Fiduciary")  which  will be a
        business organization with substantial real estate investment experience
        and which will be familiar with the responsibilities of a fiduciary with
        respect to benefit plans under ERISA. The Independent Fiduciary will act
        for the exclusive benefit of the plan participants who elect to
        participate in the Account.

             As of this date, the Application has yet to be approved by the DOL,
        although on the basis of discussions to date with the representatives of
        the DOL,  the Company has no reason to believe  that an  exemption  with
        respect to the Account will not be issued in due course.  However, prior
        to the final  disposition  of the  Application  by the DOL,  the Company
        intends  to  appoint  an   Independent   Fiduciary  who  will  undertake
        responsibility  for such  activities and such classes of transactions as
        are  described  in the  Application,  pages  16-33,  and for such  other
        matters as the  Company may from time to time  request.  Included in the
        Application are descriptions of the  responsibilities of the Independent
        Fiduciary.  The proposed valuation  procedures and rules for the Account
        are described in the Application and in Exhibit A to this Agreement.


2.      Compensation

               Compensation  for  services  rendered  by IPC  pursuant  to  this
        Agreement   shall  be  paid  from  the  Account  in  the  amounts and in
        accordance  with  the  terms  and  conditions  set  forth  in Schedule 1
        attached hereto.


3.      Duties and Responsibilities of the Company

               The Company is an investment manager, as defined in Section 3(38)
        of  ERISA,  with  respect  to  the  Account,   and  shall  be  primarily
        responsible,  as a  fiduciary  under  ERISA,  for  all  aspects  of  the
        establishment and administration of the Account. The Company alone shall
        be responsible for making determinations with respect to the acquisition
        and  disposition  of properties by the Account and for all other aspects
        of  the  investment  of  Account  assets,  subject  to  the  duties  and
        responsibilities  of IPC  specifically  set forth in the Application and
        paragraph 4 hereof.




<PAGE>


Institutional Property Consultants, Inc.                                Page 3
June 9, 1995




4.      Duties and Responsibilities of IPC

        A.     IPC's duties and responsibilities under this Agreement
               shall be those set forth in the Application and as
               described below:

                (1)   IPC will review and approve the  valuation  of the Account
                      and of the  properties  held in the Account as outlined on
                      pages 24-27 of the  Application  and as more  specifically
                      described in Valuation Procedures and Rules which shall be
                      adopted  for the Account by the Company and which shall be
                      subject to the  approval  of IPC.  (A copy of the  current
                      draft  of the  valuation  procedures  and  rules  for  the
                      Account is attached as Exhibit A.)

               (2)    IPC  will  approve  the  appointment  of  all  independent
                      appraisers  retained  by the  Company to perform  periodic
                      valuations of Account  properties.  For this purpose,  the
                      Company  will forward to IPC  information  provided to the
                      Company  with  respect to the  background,  education  and
                      experience of each such independent appraiser.

               (3)    IPC   may  require  an  appraisal  in  addition  to  those
                      conducted  by  an  independent   appraiser   appointed  as
                      provided in clause (2) above,  when it  believes  that the
                      characteristics  of a  particular  property  have  changed
                      materially or with respect to any property  where it deems
                      an additional  appraisal to be necessary or appropriate in
                      order to  assure a  correct  Account  valuation.  IPC will
                      perform  such  reviews  of  Account  properties  as it may
                      determine to be necessary or desirable in establishing the
                      necessity of such  additional  appraisals.  IPC shall have
                      the  authority to designate  independent  appraisers to be
                      hired  by the  Company  to  perform  any  such  additional
                      appraisals,  but the Company hereby  reserves the right to
                      disapprove  any such  selection.  Accordingly,  IPC  shall
                      notify the  Company at least  fourteen  (14) days prior to
                      the  anticipated  hiring of any appraiser  not  previously
                      approved by the Company. Any such appraiser will be deemed
                      approved  by the  Company if the  Company  fails to object
                      within  fourteen  (14) days of  receipt  of the  aforesaid
                      notice  and  the  Company  will,   thereupon,   hire  such
                      appraiser. The Company may in its sole discretion withdraw
                      its approval


<PAGE>


Institutional Property Consultants, Inc.                                Page 4
June 9, 1995




                      of an appraiser at any time prior to hiring such appraiser
                      for future  appraisals by giving a notice of withdrawal of
                      its approval.

               (4)    IPC  shall  review purchases and sales of Units by Account
                      participants  and  the  Company  to  assure  that  correct
                      Account  values are  applied.  IPC shall  also  review the
                      fixed repayment  schedule  applicable to the redemption of
                      Seed Money Units during the Start Up Period, as defined in
                      the  Application,  as approved  by the New York  Insurance
                      Department.  With respect to the  foregoing,  IPC may rely
                      upon  the   truth,   completeness   and   correctness   of
                      information  provided  to  it by  the  Company  or by  the
                      independent auditor designated by the Company with respect
                      to the Account.

               (5)    After (and, if necessary, during) the Start Up Period,  as
                      defined in the  Application,  IPC will  determine with the
                      Company the appropriate  "trigger"  guidelines relating to
                      the level of the Company's  ongoing ownership of Liquidity
                      Units in the Account,  as defined in the Application,  and
                      the  manner  in  which  any  reduction  of  the  Company's
                      participation  in  excess  of  such  guidelines  is  to be
                      effected as contemplated under the Application. If IPC and
                      the  Company  agree that asset  sales may be  required  in
                      order to reduce the  Company's  ownership  of Units in the
                      Account,  IPC will participate in the planning of any such
                      program  of  sales,   including   the   selection  of  the
                      properties to be sold and the guidelines to be followed in
                      making such sales.

               (6)    In  the  event  of  the  termination  of  the  Account  as
                      described  on  pages  27-29 of the  Application,  IPC will
                      approve  the  sale of  Account  properties  and  supervise
                      Account  operation during the Wind Down Period (as defined
                      in the  Application).  Such period will  commence with the
                      Company's   notice   to   Account   participants   of  its
                      termination  of the  Account and will end on the date that
                      no Units are held by any Participant  (and, if applicable,
                      Participating Plans), as defined in the Application.


               (7)    IPC will review and approve the investment


<PAGE>


Institutional Property Consultants, Inc.                               Page 5
June 9, 1995




                      guidelines  established by the Company for the Account and
                      will monitor the  conformity of all property  acquisitions
                      and sales with the requirements of such guidelines.

               (8)    With respect to any other transaction or  matter involving
                      the Account that is  submitted to IPC by the Company,  IPC
                      will  review  said  transaction  or  matter  in  order  to
                      determine  whether  it is fair to the  Account  and in the
                      Account's best interests.

          B.   In  the  event   that  the   Company   or  the  DOL  or any other
               governmental   agency   requires  or  requests   IPC  to  perform
               additional  functions  reasonably  related  to the type of review
               described  herein,  or to  undertake  duties with  respect to the
               Account  beyond  those  specifically   enumerated  herein,  these
               additional  duties and  functions  shall be deemed to be included
               among the duties of IPC under this Agreement, provided that:

               (1)    The  Company  requests  IPC  to  perform such  activity in
                      writing; and

               (2)    IPC and the Company determine the nature and amount of any
                      additional  compensation  that  may  be  appropriate  with
                      respect to such additional  duties. If IPC and the Company
                      are not able to agree  upon the  nature  and amount of any
                      additional compensation,  IPC and the Company hereby agree
                      to submit any  disputed  issues to  arbitration  and to be
                      bound by the results thereof; provided,  however, that IPC
                      shall nevertheless perform the additional duties described
                      above during the time  required for a final  determination
                      to be made with respect to the nature and/or amount of any
                      additional compensation that it may receive.

        C.     IPC will meet with the Company on a quarterly basis to review the
               activities  of the  Account  and the  actions  that IPC has taken
               under this  Agreement.  IPC will  submit to the Company a summary
               report from time to time as it may deem necessary or appropriate,
               but no less  frequently  than  annually.  Such report  shall be a
               written  report  that  summarizes  and  explains  all actions and
               activities  that IPC has  undertaken  since the submission of the
               last such report or the  commencement of its terms,  except those
               actions and  activities  that IPC in its judgment deems to be not
               material. All or


<PAGE>


Institutional Property Consultants, Inc.                               Page 6
June 9, 1995




               any part of any such report may, after  consultation with IPC, be
               provided by the Company to any Account  participant or to the DOL
               or any other governmental  agency. IPC shall maintain appropriate
               records of its actions and  activities  under this  Agreement and
               will  allow the  Company to review  such  records  during  normal
               business hours upon reasonable prior request by the Company,  and
               the Company, after consultation with IPC, may provide the results
               of any  such  review  to the  DOL  or to any  other  governmental
               agency.

         D.    IPC  may  make all reasonable inquiries, consult with whomever it
               reasonably  deems  necessary,  do all acts  that  are  reasonably
               necessary  to the  performance  of its  duties,  and review  such
               Company documents as are reasonably  appropriate for carrying out
               its  responsibilities  under  this  Agreement.  All  work  to  be
               performed  pursuant to this paragraph 5, may be performed  during
               normal  business  hours at the Company's  Home Office,  730 Third
               Avenue,  New York,  New York 10017 or such other  place as may be
               reasonably designated by IPC, including IPC's offices.


5.      Representations

        IPC represents and agrees that:

        A.     IPC  has  at  least  five  years  of  experience  with respect to
               commercial real estate investments.

        B.     The gross income which is received by IPC (or any partnership  or
               corporation  of which  IPC is a 10  percent  or more  partner  or
               shareholder)  from the Company and its  affiliates (as defined in
               any  proposed  exemption  issued with respect to the Account) for
               any fiscal year ending  during the term of this  Agreement  shall
               not exceed 5 percent of its annual  gross income from all sources
               for the  preceding  fiscal  year.  Such  income  limitation  will
               include  services  rendered  to the  Account  as the  Independent
               Fiduciary under any prohibited  transaction  exemption granted by
               the DOL. IPC will provide,  on an annual  basis,  a report to the
               Company of the gross  income it  receives  from the  Company as a
               percentage  of the gross  income  received  during the  preceding
               fiscal year.

        C.     IPC shall not (i) acquire any property from, sell any


<PAGE>


Institutional Property Consultants, Inc.                               Page 7
June 9, 1995




               property to or borrow any funds  from,  the Company or any of its
               affiliates   during   the  period  for  which  it  serves  as  an
               Independent  Fiduciary  under this  Agreement and for a period of
               six months  thereafter,  or (ii)  negotiate any such  transaction
               described  in (i)  during  the  period  that  IPC  serves  as the
               Independent Fiduciary.

        D.     In  the  event  that the DOL requires additional  representations
               by IPC,  it is  agreed  that  IPC will  make any such  reasonably
               required representations that are true in fact.


6.      Independent Status

               As the  Independent  Fiduciary,  IPC shall not be an agent of the
        Company.  In keeping with this status,  IPC shall be free to control its
        method of fulfilling  its  responsibilities  within the framework of its
        obligations  to  the  Participants  and  their  beneficiaries  (and,  if
        applicable,  Participating Plans), as defined in the Application, and to
        the Company.


7.      Fiduciary Standards/Confidentiality

               Notwithstanding  any other  provision  of this  Agreement,  it is
        understood that IPC will act as a fiduciary,  as defined in ERISA,  with
        respect to the Participants and their beneficiaries (and, if applicable,
        Participating  Plans)  that  invest  in the  Account,  and that IPC will
        perform its duties under this  Agreement  for the  exclusive  benefit of
        such Participants,  their  beneficiaries and Participating  Plans and in
        conformity with the legal requirements imposed upon it by ERISA.

               It is understood  that IPC will not  unnecessarily  engage in any
        activity  in  connection  with this  appointment  that is adverse to the
        interest of the Company.  IPC may provide similar independent  fiduciary
        services with respect to other benefit plans subject to ERISA;  provided
        that IPC does not use or  disclose  in such  relationships  confidential
        information  obtained by it in the course of  providing  services  under
        this Agreement.

               Upon  termination  of this  Agreement,  IPC will  disclose to the
        Company all material in its possession that has been


<PAGE>



Institutional Property Consultants, Inc.                               Page 8
June 9, 1995




        released    to   it   by  the  Company  or  produced  pursuant  to  this
        Agreement.  Such  material  may be  retained  by IPC  if it  deems  such
        retention to be necessary to protect its  interests or the  interests of
        the   Participants   and  their   beneficiaries   (and,  if  applicable,
        Participating  Plans) that have invested in the Account.  If IPC retains
        any such material,  it shall  promptly  notify the Company in writing of
        such action.  The aforesaid notice shall include an itemized list of all
        retained  documents and other  materials.  Upon receipt of the aforesaid
        notice,  or at any  time  thereafter,  the  Company  may at its  option,
        require  that IPC deliver all such  retained  material to the person who
        succeeds to its  position as  Independent  Fiduciary.  However,  IPC may
        retain any materials  that it deems  necessary to protect its interests,
        provided  that  copies of said  materials  are  furnished  to either the
        Company or IPC's successor as Independent  Fiduciary,  upon request. IPC
        will not at any time  during the term of this  Agreement  or  thereafter
        disclose  any of the  Company's  trade  secrets,  confidential  business
        methods,  or any  other  confidential  information  which  it  may  have
        acquired  during  its  service  as  Independent   fiduciary  under  this
        Agreement.


8.      Personnel

               IPC agrees that, without limiting its responsibilities under this
        Agreement or under ERISA, primary  responsibility for the performance of
        the  services  contemplated  under this  Agreement  shall be assigned to
        Barbara R.  Cambon and that it will use its best  efforts to assure that
        Barbara R. Cambon  continues to act in such capacity  during the term of
        this  Agreement.  In the event that  Barbara R. Cambon does not, for any
        reason,  continue  to serve in such  capacity,  IPC agrees  that it will
        assign primary  responsibility  for the duties  contemplated  under this
        Agreement to a senior employee of similar experience and ability.


9.      Effective Date/Termination/Notice

        A.     This Agreement shall become effective on the  date  of receipt by
               the Company of a copy of this Agreement that has been executed by
               IPC and by an authorized officer of the Company.

        B.     IPC's  appointment  shall  commence  on  the  date this Agreement
               becomes effective for a five year term, and


<PAGE>


Institutional Property Consultants, Inc.                               Page 9
June 9, 1995




               shall be renewable by the Company,  from time to time and without
               limitation on the number of renewals,  for  additional  three (3)
               year terms. Upon expiration of IPC's appointment  without renewal
               this Agreement shall terminate.  IPC may terminate this Agreement
               at any time but must give at least 180 days prior written  notice
               to the Company.  The Company may  terminate  this  Agreement  and
               IPC's  appointment  prior  to the  expiration  of the term of its
               appointment  if:  (1) a  special  subcommittee  of the  Company's
               Mortgage Committee,  after an annual revue,  decides to terminate
               the Agreement upon 180 days prior written  notice;  or (2) if the
               Company  determines that IPC has breached any  representation set
               forth in  paragraph  5 or that IPC has  failed  to carry  out its
               responsibilities  under this Agreement in an effective manner, or
               is unable to do so. The Company may terminate  this  agreement if
               it determines that a merger or  restructuring of IPC with or into
               another entity may cause a conflict of interest that shall impair
               IPC's  ability  to  carry  out its  responsibilities  under  this
               Agreement in an effective manner.  The Company may terminate this
               Agreement  at any  time  prior to the  date on  which  Units  are
               acquired  by a  Participant  (or,  if  applicable,  Participating
               Plan).  In the event that IPC's term shall terminate as described
               in this paragraph 9B, IPC shall be compensated  only for services
               performed by it prior to the date of such termination.

        C.     Unless otherwise expressly provided herein, any notice, demand or
               request  under  this  Agreement  shall  be  deemed  to have  been
               properly  given and served by  depositing  the same in the United
               States  mail,   addressed  as  provided   herein,   postpaid  and
               registered or certified with return receipt  requested.  Any such
               notice, demand or request shall be effective upon being deposited
               in the United  States mail.  However,  the time period in which a
               response or action to any such notice,  demand or request must be
               given or taken shall  commence to run from the date of receipt on
               the  return  receipt  of the  notice,  demand or  request  by the
               addressee  thereof.  Rejection or other  refusal to accept or the
               inability  to  deliver  because  of  changed  address of which no
               notice was given  shall be deemed to be  receipt  of the  notice,
               demand or request.  Notice to the Company  shall be  addressed to
               Joan  H.  Fallon,   Director,   Teachers  Insurance  and  Annuity
               Association  of America,  730 Third Avenue,  New York,  New York,
               10017-3206, with a copy to


<PAGE>


Institutional Property Consultants, Inc.                              Page 10
June 9, 1995




               Jeanne  Cullinan Ray, Vice President and Chief Counsel,  Teachers
               Insurance and Annuity  Association of America,  730 Third Avenue,
               New York, New York, 10017-3206,  (or such other person or persons
               as the Company may  designate).  Notice to IPC shall be addressed
               to Barbara R. Cambon,  Institutional Property Consultants,  Inc.,
               4330 La Jolla  Village  Drive,  Suite 310, San Diego,  California
               92122.


10.     Indemnification and Insurance

        A.     Subject  to the limitations in clause C of this paragraph 10, IPC
               shall be  indemnified  and saved harmless by the Account from and
               against  any and all claims of  liability  arising in  connection
               with the  exercise  of its  duties  and  responsibilities  to the
               Account by reason of any act or omission,  including all expenses
               reasonably  incurred  in the  defense  of such  act or  omission,
               unless (1) it shall be established by final  judgement of a court
               of competent  jurisdiction  that such act or omission  involved a
               violation of the duties  imposed by Part 4 of Title I of ERISA on
               the  part of IPC or (2) in the  event  of a  settlement  or other
               disposition of such claim involving the Account, it is determined
               by written  opinion of  independent  counsel  acceptable  to both
               parties  that such act or omission  involved a  violation  of the
               duties imposed by Part 4 of Title I of ERISA on the part of IPC.

        B.     Subject to the  limitation in clause C of this  paragraph 10, the
               Account shall pay expenses (including  reasonable attorneys' fees
               and  disbursements),   judgments,   fines  and  amounts  paid  in
               settlement  incurred  by  IPC  in  connection  with  any  of  the
               proceedings  described above, in advance of the final disposition
               of such  proceedings,  provided  that (1) IPC  shall  repay  such
               advances  to the  Account,  plus  reasonable  interest,  if it is
               established   by  a  final  judgment  of  a  court  of  competent
               jurisdiction,  or by written opinion of independent counsel under
               the circumstances described in section A above, that IPC violated
               its duties  under Part 4 of Title I of ERISA,  and (2) IPC shall,
               in the discretion and upon the request of the Company,  provide a
               bond or make other  appropriate  arrangements  for  repayment  of
               advances.  Notwithstanding the foregoing,  no such advances shall
               be made in connection with any claim against IPC that


<PAGE>


Institutional Property Consultants, Inc.                              Page 11
June 9, 1995




               is made by the  Account or the  Company,  provided  that upon the
               final   disposition  of  such  claim,  the  expenses   (including
               reasonable attorneys' fees and disbursements),  judgments,  fines
               and  amounts  paid  in  settlement   incurred  by  IPC  shall  be
               reimbursed by the Account to the extent provided above.

        C.     The  indemnification  provided  under  clauses  A  and  B of this
               paragraph 10 shall apply only to claims and expenses not actually
               covered  by  insurance.   IPC  agrees  to  maintain  professional
               liability    coverage    that    includes    coverage   for   its
               responsibilities under this Agreement, with limits of at least $1
               million, throughout the term of this Agreement.


11.     Entire Agreement

               This letter  contains the entire  agreement  between the parties.
        However,  where the text of this Agreement contains express reference to
        the Application,  or specific  paragraphs of the Application,  it is the
        intention of the parties that the  Application be  incorporated  in this
        Agreement  for the purpose of  construing  the  meaning of such  express
        references.  This  Agreement may not be changed orally or by conduct but
        only by agreement in writing signed by both parties.


12.     No Waiver

               Failure to insist upon strict  compliance  with any of the terms,
        covenants,  or conditions of this Agreement shall not be deemed a waiver
        of  such  term,  covenant,  or  condition,   nor  shall  any  waiver  or
        relinquishment  of any right or power hereunder at any one or more times
        be deemed a waiver or relinquishment of such right or power at any other
        time or times.


13.     Severability

               The  invalidity  or  unenforceability  of any  provision  of this
        Agreement shall in no way affect the validity or  enforceability  of any
        other provision.



<PAGE>


Institutional Property Consultants, Inc.                              Page 12
June 9, 1995




14.     Choice of Law

               This  Agreement  and  performance  hereunder is subject to ERISA.
        However, to the extent that this Agreement and performance  hereunder is
        not governed by ERISA or other  applicable  federal law, the laws of the
        State of New York  shall  apply.  The  choice  of law  embodied  in this
        paragraph  15 shall be effective  irrespective  of the  jurisdiction  in
        which any suit, action or proceeding may be instituted.


        Please signify your acceptance by signing below and returning a copy of
this letter to the Company.

                                          Sincerely,


                                          TEACHERS INSURANCE AND ANNUITY
                                          ASSOCIATION OF AMERICA



                                          By   /s/ Joan H. Fallon
                                              -----------------------
                                                   Joan H. Fallon



Accepted:

Institutional Property Consultants, Inc.



By: /s/ Barbara R. Cambon                   Date:  June 9, 1995
   ------------------------                       -------------
        Barbara R. Cambon


<PAGE>


                                   SCHEDULE 1


              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA


                         FIDUCIARY COMPENSATION SCHEDULE
                        FOR REAL ESTATE SEPARATE ACCOUNT


        The  annual  fee  payable  to IPC  shall be  $100,000  per year plus its
reasonable  direct  out-of-pocket   expenses.  The  annual  fee  shall  be  paid
quarterly,  on first  business day of each quarter,  in advance,  with the first
quarterly  payment due on July 3, 1995. Direct  out-of-pocket  expenses shall be
reimbursed  as  incurred  and  shall be  limited  to  reasonable  travel-related
expenses,   including   transportation,   hotels,  and  meals  incurred  in  the
performance of IPC's duties. IPC shall,  however, bear the cost of all operating
and  administrative  expenses relating to the performance of its obligations and
duties under this Agreement.


<PAGE>


                                    EXHIBIT A

              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA


                         VALUATION PROCEDURES AND RULES
                             FOR REAL ESTATE ACCOUNT


        This outline  summarizes the basic elements of the valuation  procedures
and rules for the Account.


Basic Principles

1.      The valuation of equity real estate holdings is not an exact
        science; it requires appraisals which are independent
        estimates of market value.

        A.     Sales  are  the  best  measure of the value of equity real estate
               holdings,  but since they don't occur frequently,  appraisals are
               generally  believed  to be the best  estimate of value at a given
               point in time.

        B.     Independent appraisals are expensive, and a balance  is  required
               between the accuracy of the estimate of value and the cost to the
               Account of additional appraisals.


2.      The  Account's  valuation  procedures  and  rules  are  under the direct
        supervision  of  an  Independent Fiduciary and operate within guidelines
        and limits established by the Independent Fiduciary.


Valuation Procedures for the Account

1.      Independent Fiduciary.  The valuation of Account properties is conducted
        under the supervision of the Independent Fiduciary.

        A.     The  valuation  procedures  and  rules  will  be approved by  the
               Independent Fiduciary. They cannot be changed without the consent
               of the Independent Fiduciary.

        B.     The rules will limit the extent to which  a  property's value can
               change  without the prior approval of the  Independent Fiduciary.

        C.     The Independent Fiduciary may require a new independent appraisal
               of any property at any time.


<PAGE>


2.      Initial Valuation.  The initial value of each property will be the price
        at  which  it is acquired (including all expenses relating to  purchase,
        such  as  acquisition  fees,  legal fees and expenses, and other closing
        costs).


3.      Scheduled Valuations.

        A.     Independent Appraisals.  Each  property  will  be  valued  by  an
               independent appraiser at least once per year.

               (i)    The appraisal cycle will be set up so that properties will
                      be  independently  appraised  in  as  even  a  pattern  as
                      practical over the course of a calendar year. This will be
                      done  by  assigning  to  each  property, at the time it is
                      purchased,  the  month  in which its independent appraisal
                      will occur each year.

              (ii)    The  independent  appraisers  selected  by  TIAA  must  be
                      approved by the Independent Fiduciary.

             (iii)    The  following   would  be  among  the  factors  generally
                      considered in the annual appraisal:

                      -   description and condition of the property

                      -   regional and local market conditions

                      -   current and projected occupancy levels

                      -   highest and best use of the property

                      -   cost approach

                      -   sales comparison approach

                      -   income approach including discounted cash
                          flow analysis


        B.     Quarterly  Updates.  TIAA's  staff  will  update  the independent
               appraisals on a quarterly basis.

               (i)    Appraisal  assumption  (e.g.  discount rates and rates  of
                      inflation) will be reviewed and revised as necessary.

              (ii)    Occupancy levels, cash flow, etc. will be reviewed as well
                      as regional and local market conditions.


<PAGE>

        C.     Accruals. The Accumulation, Seed and Liquidity Unit Values of the
               Account  may change by a daily  accrual of  projected  income and
               expenses  during a given  month.  The Annuity  Unit values of the
               Account may change on the last  calendar day of each month by the
               accrual of projected income and expenses for that month.


4.      Special Adjustments. The value of a given property  could be adjusted at
        any time to reflect any immediate or significant  changes in value.


5.      Limits and Supervision

        A.     The Independent Fiduciary receives  quarterly  valuation  reports
               from TIAA which, in addition to their involvement, detail Account
               activity.  The format of these reports will be developed with the
               Independent Fiduciary. The Fiduciary will, therefore, be familiar
               with Account properties.


        B.     Daily  accruals  of  income  and expenses, as well as incremental
               adjustments in property value (from quarterly  updates),  will be
               reported to the Independent Fiduciary as they are included in the
               Unit value calculation.


        C.     Material  changes  in  value  (as  described in D. below) and all
               independent appraisals will be approved by the Fiduciary prior to
               inclusion in a Unit Value calculation.


        D.     TIAA  cannot,  without  the  prior  approval  of  the Independent
               Fiduciary,  change  the  values of one or more properties if such
               changes would exceed the following limits:

               (i)    The  adjustment  would  result  in a 6 percent increase or
                      decrease  in  the value of a given property since the last
                      independent appraisal of that property;

              (ii)    The  adjustments  would result in a greater than 2 percent
                      change in the value of the Account since the prior monthly
                      valuation date; or

             (iii)    The  adjustments  would result in a greater than 4 percent
                      change in the value of the Account within any quarter.



<PAGE>




        In addition, the Independent Fiduciary will approve any adjustments made
within  the  first  three  months  after the  receipt  of the  annual  appraisal
performed by an independent qualified appraiser.



<PAGE>


                    TEACHER INSURANCE AND ANNUITY ASSOCIATION
                                730 Third Avenue
                          New York, New York 10017-3206
                                 (212) 490-9000


                                                          October 5, 1995



Institutional Property Consultants, Inc.
4330 La Jolla Village Drive
San Diego, California   92122


               Re: Teachers Insurance and Annuity Association
                   of America Real Estate Separate Account;
                   ERISA Independent Fiduciary

Dear Sirs:

        This letter  supplements the June 9, 1995 letter setting forth the terms
and conditions under which Teachers Insurance and Annuity Association of America
(the "Company") appointed  Institutional  Property Consultants,  Inc. ("IPC") to
serve as an Independent  Fiduciary under the Employee Retirement Income Security
Act of 1974 ("ERISA") for its Real Estate Account ("Account").

        Section  4A. of the June 9, 1995  letter  setting  forth the  duties and
responsibilities  of IPC is amended by the addition of new  subparagraph  (9) to
read as follows:

        (9) IPC will review and approve in advance any exercise of discretion by
        the Company to accelerate the fixed repayment schedule applicable to the
        redemption of Seed Money Units and will only give its approval upon
        determining that it would be to the benefit of the Account's
        participants to do so.

                                               Sincerely,

                                               TEACHERS INSURANCE AND ANNUITY
                                               ASSOCIATION OF AMERICA

                                               By:   /s/ Joan H. Fallon
                                                   ----------------------
                                                         Joan H. Fallon
Accepted:

INSTITUTIONAL PROPERTY CONSULTANTS, INC.

By:   /s/ Barbara R. Cambon                        Date:   October 5, 1995
    -------------------------                             -----------------
          Barbara R. Cambon






                          CUSTODIAL SERVICES AGREEMENT



        AGREEMENT dated as of June 1, 1995 between MORGAN GUARANTY TRUST COMPANY
OF NEW YORK ("Bank") and TEACHERS  INSURANCE AND ANNUITY  ASSOCIATION OF AMERICA
("TIAA") on behalf of the TIAA Real Estate  Account (the "Real Estate  Account")
also known as TIAA Separate Account VA-2.

              WHEREAS, the parties desire to arrange for the custody of certain
assets of TIAA by the Bank;

               NOW THEREFORE, in consideration of the mutual agreement made
herein, the Bank and TIAA agree as follows:

        1.     Establishment of Accounts

              a. Bank agrees to open and maintain custodial account(s) ("Custody
Account(s)")  on behalf of the Real Estate  Account or such other  portfolios or
accounts as the parties may from time to time agree to include  within the scope
of this Agreement,  for any and all bonds, equities, and any other securities or
other property received by Bank for the account of the Real Estate Account.

              b. Bank also hereby  agrees to establish  and maintain one or more
deposit accounts ("Deposit Accounts") for all cash (including cash proceeds from
the sale of such  securities and similar  investments and cash monies whether in
United States or foreign  denominated  currencies,  hereinafter  termed  "Cash")
received by Bank for the Real Estate Account.  Such accounts will be in the name
of the Real  Estate  Account  or in the  name of Bank or  Bank's  branches  or a
Foreign Custodian, on behalf of the Real Estate Account.

              It is hereby agreed that all  securities,  Cash, or other property
now or  hereinafter  held by Bank hereunder are held for the Real Estate Account
and are to be  maintained  and  disposed  of by Bank  only for the  Real  Estate
Account in accordance with the terms and conditions set forth in this Agreement.

        2.     Location of Assets

               a. Securities, cash and other property are permitted 
                  to be held by

                  (1) Bank at any of its offices wherever located;

                  (2) domestic securities depositories 
                      ("Securities Depositories")

selected by Bank with the approval of TIAA on behalf the Real Estate Account;



<PAGE>



                  (3) foreign  securities  depositories  or  clearing  agencies
                      ("Foreign Depository") selected by Bank with the approval
                      of TIAA on behalf of the Real Estate Account as described
                      in Section 9 of this Agreement; and

                  (4) foreign banking institutions  ("Foreign  Banks") selected
                      by Bank with the  approval  of TIAA on behalf of the Real
                      Estate  Account  as   described  in  Section  9  of  this
                      Agreement.

              b. Such entities  described in (2), (3) and (4),  above,  shall be
deemed to be Sub-Custodians of Bank, and all securities, Cash and other property
held by such entities shall, unless otherwise  specifically agreed to in writing
by Bank and TIAA, be considered for all purposes of this Agreement as being held
directly by Bank and subject to the terms of this Agreement.

              c. For  purposes of this  Agreement,  a Securities  Depository  or
Foreign  Depository  shall mean a system for the handling of  securities  of any
particular class or series of any particular  issuer deposited therein which may
be treated as a part of a fungible bulk and may be  transferred  by  bookkeeping
entry without physical delivery of such securities. With respect to a Securities
Depository,  such  entity  shall  be  a  clearing  agency  registered  with  the
Securities  and  Exchange  Commission  ("Commission")  under  Section 17A of the
Securities  Exchange Act of 1934  ("Exchange  Act"),  which acts as a securities
depository,  or the book-entry system  authorized by the U.S.  Department of the
Treasury and certain  federal  agencies in accordance  with  applicable  Federal
Reserve Board and Commission  rules and  regulations.  With respect to a Foreign
Depository,  such entity shall satisfy the  requirements of Rule 17f-5 under the
Investment Company Act of 1940 ("1940 Act").

              d. For  purposes  of this  Agreement  a Foreign  Bank is a foreign
banking  institution  satisfying  Rule 17f-5 under the 1940 Act and appointed by
Bank as provided in Section 9 of this Agreement.

        3.     Bank's Duties

              a.  Bank  will  be  responsible  for  the  safekeeping,  handling,
servicing and disposition of all securities,  cash or other property of the Real
Estate Account held by it hereunder including,  without limitation,  any and all
of the Real Estate Account's Cash held by or received by Bank in the name of the
Real Estate Account, Bank's name, or that of Foreign Banks.

              b.  Bank  agrees  to be  liable  and to  indemnify  and hold  TIAA
harmless  for any and all  liability  for loss or damage to TIAA with respect to
any such securities,  Cash and other property, if such liability, loss or damage
results from any negligence,  misfeasance or misconduct on the part of Bank, its
officers  or  employees,  its  branches  or its  affiliates.  Bank shall have no
liability for any consequential damages occasioned by delay in receipt of notice
by Bank or by a Foreign Sub-Custodian of any payment, redemption,  proceeding or
other  transaction  regarding,  or of any rights  exercisable by the Real Estate
Account in connection with any  securities,  Cash or other property with respect
to which Bank has agreed to take action.


                                      - 2 -

<PAGE>




              c. Notwithstanding the foregoing, Bank further agrees that it will
at all times give the securities or other property held by it hereunder the same
care as it gives its own property.

              d. It is understood  and agreed that Bank is not under any duty to
supervise the  investment  of, or to advise or make any  recommendation  to TIAA
with respect to, the purchase or sale of any securities or other property.

              e. In connection with Bank's  responsibilities  hereunder,  it has
advised TIAA that it currently  has in force,  for its own  protection,  Bankers
Blanket Bond Insurance,  and it is Bank's intention to continue to maintain such
insurance in substantially the same form and amount.  TIAA understands that such
policies  would apply to losses under this  Agreement.  Bank agrees to give TIAA
written notice of any reduction in the amount, or material change in the form of
such insurance, at least once a year upon request.

              f. Bank shall have  responsibility  as a bailee for hire under the
law of the State of New York with respect to any Foreign  Depository  or Foreign
Custodian acting as a Sub-Custodian of Bank.  Without limiting the generality of
the  foregoing,  Bank will hold TIAA  harmless from and indemnify it against any
loss that occurs as a result of the  negligence,  misfeasance  or  misconduct of
Bank,  its officers or  employees,  and any Foreign  Depository  or Foreign Bank
acting as Foreign Sub-Custodian of Bank.

        4.     Receipt and Disbursement of Cash

              a. Bank shall hold in Deposit Accounts,  subject to the provisions
hereof,  all Cash received by it from or for the Real Estate  Account.  All Cash
held by Bank  hereunder  shall be subject to withdrawal and deposit by Bank from
time  to  time  on  behalf  of the  Real  Estate  Account  for  the  purpose  of
consummating  the  purchases  or  sales,  as the  case  may  be,  of  designated
securities,  solely upon  Bank's  receipt of express  directions  in the form of
Authorized  Instructions  in accordance  with the provisions of Section 20. Such
directions shall include, but are not limited to:

                 (1) the execution and delivery of foreign  currency  contracts
                     on behalf of the Real Estate Account;

                 (2) the  debiting or crediting  of currency  accounts  (United
                     States or  foreign)  of the Real  Estate  Account  held by
                     Bank,  pursuant to this Agreement as of settlement date or
                     such other date as specified in such instructions;

                 (3) the  purchase  of   securities,   options  on  securities,
                     futures contracts,  options on futures contracts, or other
                     property for the Real Estate Account but only (i) upon the
                     delivery of such  securities or other property or evidence
                     of title for such options on securities, futures contracts
                     or options on futures contracts to Bank, registered in the
                     name of the Real Estate  Account or of the nominee of Bank
                     referred to in Section 10 hereof or in proper form

                                      - 3 -

<PAGE>

                     for transfer;  (ii) in the case of  repurchase  agreements
                     for securities  entered into between TIAA on behalf of the
                     Real Estate  Account and the Bank,  or another  bank, or a
                     broker-dealer   which   is  a  member   of  the   National
                     Association  of  Securities   Dealers   ("NASD")   against
                     delivery of the securities  either in certificate  form or
                     through an entry  crediting  Bank's account at the Federal
                     Reserve Bank with such  securities or against  delivery of
                     the receipt evidencing purchase by the Real Estate Account
                     of  securities  owned  by Bank,  another  bank or a broker
                     dealer  along with  written  evidence of the  agreement by
                     Bank,  another bank or a broker dealer to repurchase  such
                     securities from the Real Estate  Account;  or (iii) in the
                     case  of  a  purchase   affected   through  a   Securities
                     Depository in accordance  with the provisions of Section 7
                     hereof.

                 (4) the payment of  interest,  taxes (if any),  management  or
                     supervisory fees or operating expenses (including, without
                     limitation  thereto,   fees  for  legal,   accounting  and
                     auditing services) (if any);

                 (5) payments in connection  with the  conversion,  exchange or
                     surrender of securities owned or subscribed to by the Real
                     Estate Account held by or to be delivered to Bank; or

                 (6) other corporate purposes.

              b. Bank is hereby  authorized  to endorse  and collect all checks,
drafts or other  orders for the payment of money  received by it for the account
of the Real Estate Account.

        5.     Holding Securities

              Bank shall hold in a separate  Custody Account for the Real Estate
Account, and physically segregated at all times from those of any other persons,
firms  or  corporations,  or any  other  of  TIAA's  Accounts,  pursuant  to the
provisions  hereof,  all  securities and other property to be held by it for the
Real Estate Account,  except those held in a Securities  Depository as described
in Section 7 of this Agreement or a Foreign SubCustodian as described in Section
9 of this  Agreement.  All such securities are to be held or disposed of by Bank
for, and subject at all times to the  instructions of TIAA pursuant to the terms
of this Agreement. Bank shall have no power or authority to assign, hypothecate,
pledge or  otherwise  dispose of any such  securities  and  investments,  except
pursuant  to the  Authorized  Instructions  of TIAA on behalf of the Real Estate
Account and only as set forth in Section 19 of this Agreement.

        6.     Receipt and Delivery of Securities

              From time to time TIAA on behalf of the Real Estate  Account  will
instruct Bank to receive or deliver securities  through Authorized  Instructions
as set forth in Section 20. Such  instructions may be continuing if agreed to by
the parties.




                                      - 4 -

<PAGE>



              a. In  accordance  with   this  Agreement,   notwithstanding  such
instructions that relate to settlement date entries, Bank agrees to receive such
securities   against   payment  or  exchange  as  directed  in  any   Authorized
Instructions  and debit  cash held in a  Deposit  Account  on behalf of the Real
Estate Account only against satisfactory delivery of securities.

              b. In accordance with this Agreement, notwithstanding instructions
that relate to settlement date entries,  Bank agrees to transfer,  exchange,  or
deliver  securities  held by it  hereunder  including,  but not  limited to, the
following:

                 (1) for sales of such securities  for the Real Estate  Account
                     upon receipt by Bank of payment therefor;

                 (2) when such  securities  are called,  redeemed or retired or
                     otherwise become payable;

                 (3) for  examination  by any  broker  selling  any  securities
                     located  in the  U.S.  in  accordance  with  "U.S.  street
                     delivery"  custom,  provided  that in any such case,  Bank
                     shall have no  responsibility  or  liability  for any loss
                     arising  from the  delivery  of such  securities  prior to
                     receiving payment for such securities except as may result
                     from Bank's negligence, misfeasance, or misconduct;

                 (4) in exchange for or upon conversion  into other  securities
                     alone or other securities and cash whether pursuant to any
                     plan    or    merger,    consolidation,    reorganization,
                     recapitalization or readjustment, or otherwise;

                 (5) upon conversion of such securities pursuant to their terms
                     into other securities;

                 (6) upon exercise of  subscription,  purchase or other similar
                     rights represented by such securities;

                 (7) for  the  purpose  of  exchanging   interim   receipts  or
                     temporary securities for definitive securities;

                 (8) upon receipt of payment in connection  with any repurchase
                     agreement  related to such securities  entered into by the
                     Real Estate Account;

                 (9) for delivery in  connection  with any loans of  securities
                     made by the Real Estate  Account,  in accordance  with the
                     provisions of Section 12 herein;

                (10) for other purely ministerial exchanges; or

                (11) for other corporate purposes.



                                      - 5 -

<PAGE>



              As to any deliveries  made by you pursuant to Items (2), (4), (5),
(6), (7) and (10),  securities or cash receivable in exchange  therefor shall be
deliverable to Bank.

              c. Actual  delivery  of  securities  is  to be made by Bank on the
contractual  settlement  date only upon  express  instructions  to such  effect,
provided that:

                 (1) the securities are on deposit in a Custody Account for the
                     Real Estate Account; and (2) the delivery instructions are
                     received by Bank in timely fashion.

              d. In addition, Bank will withdraw and deliver securities "Free of
Payment" as directed in any such written  instructions as set forth in paragraph
b of Section 20 herein.

              e. Except as specifically  otherwise stated in this Agreement,  in
any and every case where payment for purchase of  securities  for the account of
the  Real  Estate  Account  is made by the Bank in  advance  of  receipt  of the
securities  purchased in the absence of specific written  instructions from TIAA
on behalf of the Real Estate Account to so pay in advance,  Bank shall be liable
for any loss to TIAA for such securities to the same extent as if the securities
had been received by Bank.

              f. Bank  shall  promptly  furnish  the Real  Estate  Account  with
advices or notices of any receipts or deliveries of securities.

              g. Bank will not be  responsible  for any act or omission,  or for
the  insolvency of any broker or agent  selected by Bank to effect a transaction
for the  account of the Real  Estate  Account;  provided,  however,  Bank is not
negligent in the selection of such broker or agent.

              7.  Deposit  of the Real  Estate  Account  Assets in a  Securities
Depository

              Bank may deposit and maintain  securities owned by the Real Estate
Account in a Securities Depository subject to the following provisions:

              a.  Bank  may  keep  the Real  Estate  Account's  securities  in a
Securities  Depository  provided  that such  securities  are  represented  in an
account of Bank  ("Bank's  Account") in  Securities  Depository  which shall not
include any assets of Bank other than assets held as a  fiduciary,  custodian or
otherwise for customers;

              b. The records of Bank will identify those  securities of the Real
Estate Account held in a Securities  Depository as being held in book-entry form
on behalf of the Real Estate Account;


                                      - 6 -

<PAGE>



              c. Bank shall pay for securities  purchased for the account of the
Real Estate  Account upon (i) receipt of advice from the  Securities  Depository
that such  securities  have been  transferred  to Bank's  Account,  and (ii) the
making of an entry on the records of Bank to reflect  such  payment and transfer
for the account of the Real Estate Account.  Bank shall transfer securities sold
for the account of the Real Estate  Account  upon (i) receipt of advice from the
Securities  Depository that payment for such securities has been  transferred to
Bank's  Account,  and (ii) the  making  of an  entry on the  records  of Bank to
reflect such transfer and payment for the account of the Real Estate Account.

              d.  Anything to the  contrary in this  Agreement  notwithstanding,
Bank shall be liable to TIAA for the benefit of the Real Estate  Account for any
loss or damage to the Real Estate  Account  resulting from use of any Securities
Depository by reason of any negligence, misfeasance or misconduct of Bank or any
of its  agents or of any of the  employees  of such  Depository  or Bank or from
failure of Bank or any such agent to enforce  effectively  such rights as it may
have against a Securities  Depository;  at the election of TIAA on behalf of the
Real Estate Account, it shall be entitled to be subrogated to the rights of Bank
with respect to any claim  against a Securities  Depository  or any other person
which  Bank may have as a  consequence  of any such loss or damage if and to the
extent that the Real Estate Account has not been made whole for any such loss or
damage.

        8. Segregated Account

              Bank shall upon receipt of Authorized  Instructions  from the Real
Estate Account  establish and maintain a segregated  account or accounts for and
on behalf of the Real Estate  Account,  into which  account or  accounts  may be
transferred Cash and/or securities, including securities maintained by Bank in a
Securities  Depository  pursuant to Section 7 hereof: (a) in accordance with the
provisions  of any  agreement  among TIAA on behalf of the Real Estate  Account,
Bank and a broker-dealer  registered  under the Exchange Act and a member of the
NASD (or any futures commission merchant registered under the Commodity Exchange
Act), relating to compliance with the rules of The Options Clearing  Corporation
and of any registered  national  securities  exchange (or the Commodity  Futures
Trading  Commission  or any  registered  contract  market),  or of  any  similar
organization  or  organizations,  regarding  escrow  or  other  arrangements  in
connection with  transactions  by the Real Estate  Account;  (b) for purposes of
segregating cash or government  securities in connection with options purchased,
sold or written by the Real Estate  Account or  commodity  futures  contracts or
options thereon purchased or sold by the Real Estate Account;  and (c) for other
corporate purposes,  but only, in the case of clause, upon receipt of Authorized
Instructions from TIAA on behalf of the Real Estate Account.

        9. Duties of the Bank with Respect to Property of the Real Estate
           Account Held Outside of the United States

              a. The Real Estate Account hereby authorizes and instructs Bank to
employ as  Sub-Custodians  for the Real Estate  Account's  securities  and other
assets  maintained  outside  the United  States the  Foreign  Banks and  Foreign
Depositories designated on a separate

                                      - 7 -

<PAGE>



document  (together  "Foreign  Sub-Custodians").   Upon  receipt  of  Authorized
Instructions,  Bank and TIAA on behalf of the Real  Estate  Account may agree to
designate   additional  Foreign   SubCustodians.   Upon  receipt  of  Authorized
Instructions,  TIAA on behalf of the Real Estate  Account may  instruct  Bank to
cease to utilize  any one or more  Foreign  SubCustodians  on behalf of the Real
Estate Account.

              b. Except as may  otherwise  be agreed upon in writing by Bank and
TIAA on behalf of the Real Estate  Account,  assets of the Real  Estate  Account
shall  be  maintained  in  Foreign   Depositories   only  through   arrangements
implemented by Bank or by Foreign Banks serving as  Sub-Custodians  on behalf of
the Real Estate Account in accordance with the terms hereof.

              c. The Bank agrees that with respect to each Foreign  SubCustodian
(i) the  assets of the Real  Estate  Account  will not be  subject to any right,
charge,  security  interest,  lien or claim of any kind in favor of the  Foreign
Sub-Custodian  or its  creditors or agents,  except a claim of payment for their
safe custody or administration;  (ii) beneficial  ownership of the assets of the
Real Estate Account will be freely transferable  without the payment of money or
value other than for custody or  administration;  (iii) adequate records will be
maintained  identifying the assets as belonging to the Real Estate Account; (iv)
officers of or auditors employed by, or other representatives of Bank, including
to the extent permitted under applicable law the independent  public accountants
for the Real Estate  Account,  will be given  access to the books and records of
the Foreign Sub-Custodian relating to its actions under its agreement with Bank;
(v) assets of the Real Estate  Account  held by the Foreign Bank will be subject
only to the  instructions  of Bank;  and (vi) assets of the Real Estate  Account
held by a Foreign Depository will be subject only to the instructions of Bank or
Foreign Bank.

              d. With  respect  to assets  maintained  in a Foreign  Depository,
except as otherwise  required by such  Foreign  Depository  or other  applicable
regulations, Bank shall pay for securities purchased for the account of the Real
Estate Account upon (i) receipt of advice from the Foreign  Depository that such
securities  have been  transferred  to Bank's  Account and (ii) the making of an
entry on the  records of Bank to  reflect  such  payment  and  transfer  for the
account of the Real Estate Account.  Bank shall transfer securities sold for the
account of the Real Estate  Account  upon (i) receipt of advice from the Foreign
Depository  that  payment for such  securities  had been  transferred  to Bank's
Account, and (ii) the making of any entry on the records of Bank to reflect such
transfer and payment for the account of the Real Estate Account.

              e. Until Bank receives  Authorized  Instructions  to the contrary,
Bank will and will instruct each Foreign Sub-Custodian to take such steps as may
reasonably  be  necessary  to secure  or  otherwise  prevent  the loss of rights
relating to any securities,  Cash or other  property;  provided that it shall be
understood  that the  monitoring  of  investment  data  provided by a recognized
international  investment  data service by Bank will be deemed to fulfill Bank's
obligation under this Section 9.e.



                                      - 8 -

<PAGE>



              f.  Bank  shall  identify  on its books as  belonging  to the Real
Estate  Account the  securities,  Cash or other  property  held by each  Foreign
Sub-Custodian.

              g. Bank will supply to TIAA on behalf of the Real  Estate  Account
from time to time,  as  mutually  agreed  upon,  statements  in  respect  of the
securities  and other assets held by Foreign  Sub-Custodians,  including but not
limited to an  identification  of entities having  possession of the Real Estate
Account's  securities  and other  assets  and  advises or  notifications  of any
transfers of securities to or from each Custody Account  maintained by a Foreign
Bank for Bank on behalf of the Real Estate Account indicating,  as to securities
acquired for the Real Estate Account, the identity of the entity having physical
possession of such securities.  Bank shall furnish at least annually to the Real
Estate  Account all  relevant  information  necessary  to enable the Real Estate
Account to evaluate the Foreign SubCustodians employed by Bank. Such information
shall be similar in kind and scope to that  furnished to the Real Estate Account
in connection with the initial approval of this agreement.

              h. In addition,  Bank will  promptly  inform TIAA on behalf of the
Real Estate  Account in the event that Bank learns of a material  adverse change
in the financial  condition of a Foreign  Sub-Custodian  or any material loss of
the  assets  of  the  Real  Estate  Account  or  is  notified  by  such  Foreign
Sub-Custodian  that  there  appears  to be a  substantial  likelihood  that  its
shareholders'  equity  will  decline  below $200  million  (U.S.  dollars or the
equivalent  thereof) or that its  shareholders'  equity has declined  below $200
million (in each case  computed  in  accordance  with  generally  accepted  U.S.
accounting principles).

              i.  Anything to the  contrary in this  Agreement  notwithstanding,
Bank shall be liable to TIAA on behalf of the Real  Estate  Account for any loss
or  damage  to the  Real  Estate  Account  resulting  from  use  of any  Foreign
Sub-Custodian by reason of any negligence,  misfeasance or misconduct of Bank or
any of its agents or of any of the  employees of such Sub-  Custodian or Bank or
from failure of Bank or any such agent to enforce  effectively such rights as it
may have against a Foreign Sub-Custodian; at the election of the the Real Estate
Account,  it shall be  entitled  to be  subrogated  to the  rights  of Bank with
respect to any claim against a Foreign  Sub-Custodian  or any other person which
Bank may have as a  consequence  of any such loss or damage if and to the extent
that the Real  Estate  Account  has not been  made  whole  for any such  loss or
damage.

              j.   Notwithstanding  any  provision  of  this  Agreement  to  the
contrary,  settlement and payment for securities received for the account of the
Real Estate Account and delivery of securities maintained for the account of the
Real Estate Account may be effected in accordance with the customary established
securities  trading or securities  processing  practices  and  procedures in the
jurisdiction  or market  in which the  transaction  occurs,  including,  without
limitation,  delivering  securities  to the  purchaser  thereof  or to a  dealer
therefor (or an agent for such  purchaser or dealer)  against a receipt with the
expectation of receiving  later payment for such  securities from such purchaser
or dealer.



                                      - 9 -

<PAGE>



        10. Income

              a. Income on securities  and cash held by Bank  hereunder  will be
credited  automatically  to a Deposit  Account or Custody  Account in accordance
with the  schedule  provided  by the Bank,  subject  to local  market  practice.
Principal  received in connection with  securities  which mature or are redeemed
shall be  credited  to a Deposit  Account or a Custody  Account on the date such
principal  is  received.   All  collections  of  income  or  principal  paid  or
distributed with respect to any securities, Cash or other property shall be made
at the risk of the Real  Estate  Account,  provided  however,  that  Bank  takes
reasonable steps to collect such income or principal and there is no negligence,
misfeasance or misconduct on the part of Bank.

              b. Unless instructed  otherwise,  collections of income in foreign
currency are to be converted into United States  dollars,  and in effecting such
conversion Bank may use such methods or agencies as it may see fit including its
own  facilities  at  prevailing  rates.  All risk and  expense  incident to such
collection  of  income  regardless  of the  particular  currency  or  currencies
involved  is for  the  account  of the  undersigned,  and  Bank  shall  have  no
responsibility for fluctuations in exchange rates affecting such conversion.

              c. Unless and until Bank  receives  written  instructions  to  the
contrary, it shall:

                 (1) present for payment  all  coupons and other  income  items
                     held by it for the  account  of the  Real  Estate  Account
                     which call for payment upon presentation and hold the cash
                     received  by it upon  such  payment  for  the  appropriate
                     account;

                 (2) collect interest and cash dividends received,  with notice
                     to TIAA on behalf of the Real Estate Account;

                 (3) hold for the Real  Estate  Account  all  stock  dividends,
                     rights and similar  securities  issued with respect to any
                     securities  held by Bank  hereunder,  and with  respect to
                     stock  dividends,  it is  hereby  authorized  to sell  any
                     fractional interest and to credit the Deposit Account with
                     the proceeds thereof; and

                 (4) with  respect to any dividend  reinvestment  plan in which
                     the Real Estate Account participates, and as to which Bank
                     has  been so  notified,  it  agrees  to  acquire  and hold
                     hereunder the appropriate  number of shares issuable under
                     such plan in lieu of the cash dividend.

              d. Any dividends or interest automatically credited to the Deposit
Accounts  which are not  subsequently  collected  by Bank  from the  corporation
making such  payment will be  reimbursed  to Bank and Bank may debit the Deposit
Accounts for this purpose.




                                     - 10 -

<PAGE>



        11. Registration

              Securities   which  are   eligible   for  deposit  in   Securities
Depositories  or Foreign  Depositories  may be maintained in Bank's Account with
such Depositories.  Subject to the aforesaid  provision,  Bank will register all
securities (except such as are in bearer form) in the name of its nominee or the
nominee of the Securities  Depository or Foreign  Depository,  unless  alternate
registration  instructions  are  furnished  by TIAA.  Bank will  retain and have
available at all times for  inspection by regulatory  authorities  evidence that
its nominee is registered as required by the laws and  regulations of the United
States  and the State of New York,  as  appropriate.  All such  agents  shall be
appointed  in  conformance  with  Section  21. TIAA on behalf of the Real Estate
Account  agrees to hold such nominee  harmless from any liability as a holder of
record  of such  securities  and will  have the  same  responsibility  as if the
securities were registered in the name of the Real Estate Account. The foregoing
shall not relieve Bank of its responsibilities or liabilities hereunder.

        12. Provisions Relating to Securities Lending

              a. From time to time  TIAA on  behalf of the Real  Estate  Account
shall  designate in an  Authorized  Instruction  securities  held by Bank in its
Custodial  Account  to be  loaned to  specified  borrowers  ("Borrowers").  Such
securities shall be termed the "Loaned Securities".  This Section shall apply to
and shall be  controlling  solely  with  respect to such Loaned  Securities  and
lending services relating  thereto.  Loaned Securities which are returned by the
Borrower to Bank shall upon receipt thereof  constitute  securities and property
held by Bank to which  the  provisions  of this  Agreement  shall be  applicable
unless otherwise provided herein.

              b. From time to time  TIAA on  behalf of the Real  Estate  Account
will provide Bank with Authorized  Instructions regarding the delivery or return
of Loaned Securities.  In this connection,  Bank is authorized and directed, all
in accordance with such instructions to promptly:

                 (1) Deliver the Loaned Securities to the Borrower for the Real
                     Estate  Account,  against receipt by Bank of collateral in
                     respect of such Loaned Securities (the  "Collateral"),  in
                     the form and amount specified in such  instructions.  Bank
                     shall promptly place the specified Collateral in a Deposit
                     or Custody  Account and promptly  notify TIAA on behalf of
                     the Real Estate Account of such transaction.

                 (2) Receive  Loaned  Securities  being returned by Borrower in
                     the  form  and   amount   specified   in  the   Authorized
                     Instructions.  Upon  satisfactory  delivery of such Loaned
                     Securities,  Bank shall debit the defined  Collateral from
                     TIAA Deposit Account in accordance with such  instructions
                     and pay or redeliver the specified  Collateral to Borrower
                     and  promptly  notify  TIAA on behalf  of the Real  Estate
                     Account of such transaction.




                                     - 11 -

<PAGE>



                 (3) Release  to  Borrower  any  excess  Collateral  or receive
                     Collateral  from  Borrower as  specified  in  instructions
                     issued by TIAA on behalf of the Real Estate Account.  Bank
                     shall  promptly  transmit the  specified  Collateral to be
                     released,  or  accept  delivery  and  transmit  Collateral
                     received  to a Deposit  Account,  as the case may be,  and
                     notify TIAA on behalf of the Real  Estate  Account of such
                     transmittal  or  receipt.  Bank shall  debit or credit the
                     defined   Collateral   from  the   Deposit   Account,   as
                     appropriate.

              c.  Where  Bank has  received  Authorized  Instructions  from TIAA
indicating  that  TIAA has  previously  received  adequate  Collateral  covering
contemplated  loans,  Bank is authorized to deliver Loaned  Securities  "Free of
Payment"  upon express  direction  from TIAA with respect to  designated  Loaned
Securities.  A list of  authorized  Borrowers  who are  eligible to receive such
Loaned Securities will be signed by any two Authorized Officers,  with the title
of Chairman, President, Executive Vice President and Treasurer, or by any one of
these  officers  together  with any TIAA  officers with the title of Senior Vice
President or Vice President, in accordance with paragraph b. of Section 20.

              d. TIAA on behalf of the Real Estate  Account  shall also  provide
Bank with written  instructions  regarding Loaned  Securities for which TIAA has
previously  received adequate Collateral and their delivery "Free of Payment" to
designated  Borrowers in  accordance  with  paragraph c. hereof or the return of
Loaned  Securities.  Bank shall be authorized,  in accordance  with such written
instructions, to:

                 (1) Deliver  the Loaned  Securities,  "Free of Payment" to the
                     listed Borrower, and

                 (2) Receive Loaned  Securities  specified in our instructions.
                     Bank  shall  promptly  advise  TIAA on  behalf of the Real
                     Estate  Account of the  completion  of any such  specified
                     transaction.

              e. Bank agrees to receive from the Borrower any income, dividends,
and/or  distributions  made by the issuer with respect to the Loaned Securities,
and to credit the  Deposit  Account or Custody  Account  when such  amounts  and
properties  are received from the Borrower in accordance  with the provisions of
Section 10.

              f.  Bank  shall  be  responsible  for the  Collateral  and  Loaned
Securities in its possession and for the handling and servicing of such property
in accordance with written  instructions.  Bank is hereby  designated to acquire
possession  of  Collateral  on behalf of the Real  Estate  Account and to act as
bailee or financial  intermediary (as defined in the Uniform  Commercial Code of
the State of New York, as amended the "UCC"), as the case may be, to enable TIAA
on behalf of the Real Estate  Account to perfect and  maintain  perfection  of a
security  interest in such Collateral,  pursuant to the provisions of the UCC or
other  applicable laws, as amended from time to time. It is understood that Bank
shall not be responsible for obtaining or perfecting TIAA's security interest in
the  Collateral  other than in accordance  with the  preceding  sentence and the
instructions  regarding  delivery and receipt,  and shall not be  responsible to
advise

                                     - 12 -

<PAGE>



TIAA of the steps  necessary to obtain or perfect such interest or for effecting
any  statutory  filing,  unless  mutually  agreed  upon at such  time.  Under no
circumstances  and  in  no  event  shall  Bank  have  or  be  charged  with  any
responsibility   or  liability  for  (i)  the   creditworthiness   or  continued
creditworthiness  of any Borrower,  (ii) the adequacy or value of any Collateral
in connection with any loan of securities,  (iii) the failure of the Borrower to
pay any income,  dividend and/or  distribution  made by the issuer on the Loaned
Securities,  or (iv) any act taken by it in accordance with the direction of the
Real Estate Account, or omitted by it in the absence of such direction.

              g. Bank shall  report as assets of its  Custody  Account  property
which is Loaned  Securities that have previously been delivered to Borrowers and
hence  are not in  Bank's  possession.  Bank  shall  have no  responsibility  or
liability whatsoever with respect to such Loaned Securities and shall perform no
services with respect thereto, except as specifically set forth herein.

              h. Bank shall  provide to TIAA a Report of Assets Held which shall
include  all  Loaned  Securities  (whether  or not  such  securities  are in the
possession of Borrowers)  designated in such report to indicate that the same is
reported on a memorandum entry basis or on such other basis as shall be mutually
agreed upon.  Bank shall also provide to TIAA all information and data specified
in  paragraphs  a., b., c. and d. of Section  15, and such  further  information
concerning  the Loaned  Securities  and  Collateral,  so that TIAA may  properly
account for and segregate such  property.  Bank shall furnish TIAA with all such
other  reports and  information  as TIAA shall  reasonably  request.  Bank shall
furnish TIAA with all reports and information  pursuant to this Section within a
reasonable time after request.

        13. Voting and Other Action

              No  person  may  vote   (other   than   pursuant   to   Authorized
Instructions) any securities held by Bank hereunder. Bank will promptly transmit
to TIAA,  or direct  to be  transmitted  to TIAA on  behalf  of the Real  Estate
Account,  all notices,  proxies and proxy  soliciting  materials with respect to
securities  held  by it  hereunder,  which  proxies  will  be  executed  by  the
registered  holder  thereof if registered  otherwise than in the name of TIAA or
the Real Estate Account, but without indicating the manner in which such proxies
are to be voted.

              Bank  will  promptly  transmit  to TIAA  all  written  information
(including,  without limitation,  pendency of calls and maturities of securities
and  expirations  of rights in  connection  therewith)  received  by it from the
issuers of  securities or other  property held by it hereunder.  With respect to
tender or  exchange  offers,  Bank will  promptly  transmit  to TIAA all written
information  received by it from  issuers of the  securities  or other  property
whose tender or exchange is sought and from the party (or his agents) making the
tender or exchange offer.




                                     - 13 -

<PAGE>



        14. Fees and Expenses

              Bank will be  compensated  for the  services  rendered  under this
Agreement  and  reimbursed  for  out-of-pocket   expenses  through  arrangements
negotiated  between TIAA on behalf of the Real Estate Account and Bank from time
to time.

              TIAA acknowledges its responsibility as a principal for all of its
obligations to Bank arising under or in connection with this Agreement.

        15. Records, Affidavits and Reports

              With respect to the  securities  and other  property  held by Bank
hereunder, Bank agrees:

              a. To maintain  records  sufficient to verify  information TIAA is
required to report in Schedule D of the Annual  Statement Blank of the Insurance
Department  of the State of New York  ("Insurance  Department")  as amended from
time to time, which records will consist of a list of such securities  showing a
complete description of each issue, including the number of shares and par value
of securities so held at the end of such month and such other information as may
be  required  by such  report  or any other  report  required  by the  Insurance
Department;

              b.  To  maintain  records   regarding   transactions  and  related
activities  described in Sections 4, 5, 6, 7, 8, 9, 10, 11 and 12  sufficient to
verify the accuracy of regular  monthly and other reports and income received on
such securities and other property;

              c. To maintain records sufficient to verify  information  relating
to Cash held by Bank,  including  but not limited to (i) the purchase of foreign
currency contracts,  (ii) the maintenance of foreign currency accounts on behalf
of the Real Estate  Account in the  possession and custody of Bank, its branches
or other  entities  located  outside  the United  States,  and (iii) any reports
submitted to the Real Estate Account relating to its Cash;

              d. To  furnish  the  Real  Estate  Account  with  the  appropriate
affidavit(s)  in the form of Exhibit A, attached hereto or in such other form as
may be submitted  to Bank by the Real Estate  Account from time to time which is
acceptable  to  the   Insurance   Department  or  any  other  state  or  federal
governmental  agency having  jurisdiction over TIAA, in order for the securities
and other property referred to in such affidavit(s) to be recognized as admitted
assets of TIAA and in order for TIAA to comply  with any other  requirements  of
such Department or agencies;

              e. To furnish the Real Estate Account with any report  obtained by
Bank on a Securities  Depository's or Foreign  Sub-Custodians system of internal
accounting control;  and to furnish the Real Estate Account with such reports on
Bank's  system of internal  accounting  control as the Real  Estate  Account may
reasonably require;


                                     - 14 -

<PAGE>



              f. To furnish all such other reports and  information  as shall be
reasonably  requested by TIAA on behalf of the Real Estate  Account  relating to
all property held by Bank on the Real Estate  Account's  behalf  pursuant to the
terms of this Agreement; and

              g. That all such  information,  records,  reports,  and affidavits
maintained or held by Bank  pursuant to this Section  remain the property of the
Real Estate  Account and copies of all such  information  will be surrendered to
the Real Estate Account within a reasonable time after request therefor.

              h. The specific  records,  reports and  affidavits  required in a.
through g. above shall be set forth in a separate document which may be modified
from time to time by agreement of the parties to this Agreement.

        16. Reconciliation of Statements or Advices

              TIAA agrees that it will reconcile  statements and advices sent by
mail or  electronic  media  and that all such  statements  and  advices  will be
considered final [sixty] days from the date of dispatch unless TIAA has notified
Bank orally or in writing regarding any questions or problems.

        17. Access

              a. During the course of Bank's  regular  banking  hours,  any duly
authorized  officer,  employee  or agent of TIAA,  any  independent  accountants
selected by TIAA, any member of the Insurance Department, and any representative
or designee of other governmental  agencies having jurisdiction over TIAA, shall
be  entitled  to  examine,  on Bank's  premises,  securities  and records of all
securities,  Cash and  other  property  held by  Bank,  its  branches,  or other
entities  hereunder  and its books and records  pertaining  to its actions under
this  Agreement,  but only  upon  furnishing  Bank  with one day  notice of such
examination  signed  by a duly  authorized  officer  of TIAA.  Bank's  books and
records used in connection with TIAA's indirect participation in a depository or
other entities, to the extent that they relate to depository, custodial or other
services  rendered  to TIAA by Bank,  pursuant to this  Agreement,  shall at all
times during  Bank's  regular  business  hours to be open to  inspection by duly
authorized  employees  or  agents  of  TIAA,  or  governmental  agencies  having
jurisdiction  over TIAA, but only upon  furnishing Bank with one day's notice to
that effect as specified in the preceding sentence.

              b. Upon  receiving a request  from TIAA,  Bank agrees that it will
take such  steps as are  within  its power to enable  any of the  aforementioned
officers,  accountants,  employees,  agents and members of TIAA,  the  Insurance
Department,  or other  governmental  agencies having  jurisdiction over TIAA, to
inspect and examine  securities and other property of TIAA and books and records
of such property not located on Bank's premises,  which property and records are
held on  TIAA's  behalf  by its  branches  or other  entities  pursuant  to this
Agreement.


                                     - 15 -

<PAGE>



        18. Exemption from Income Tax

              a. TIAA is exempt  from the payment of United  States  income tax.
Upon receipt of  documentation  evidencing the Real Estate  Account's tax exempt
status,  Bank is hereby  authorized and empowered as TIAA's agent to sign in its
name  any  certificate  of  ownership  or other  certificate  which is or may be
required by any  regulations of the Internal  Revenue  Service,  the laws of any
state,  or other  authority of the United  States.  Bank is also  instructed to,
whenever possible,  arrange for the Real Estate Account to receive its exemption
from withholding tax at the source of payment,  and to automatically  reclaim on
behalf of the Real  Estate  Account  the amount of any  withholding  tax that is
recoverable by the Real Estate Account.

              b. To enable Bank properly to execute the certificate described in
a. above,  TIAA hereby  certifies that TIAA is a corporation  duly organized and
existing under the laws of the State of New York,  having its principal place of
business  in  the  City  of  New  York.  TIAA  Employer  Identification  No.  is
13-1624203N.

        19. Amendments

              No amendment or change to this  Agreement  shall be  authorized by
TIAA on behalf of the Real Estate Account  without the written consent signed by
an officer with the title of either  Chairman or President  and any officer with
the title of Executive  Vice  President or Treasurer  and accepted in writing by
any Vice President or Managing Director of Bank.

        20. Authorization

              a. Except as  otherwise  provided for in this  Agreement,  written
instructions  by TIAA  hereunder  shall be signed  by any two of its  Authorized
Officers  specified in a separate  list for this purpose which will be furnished
to Bank from time to time signed by the  Treasurer or any Associate or Assistant
Treasurer and by the Secretary or any Assistant Secretary as certified under the
corporate seal of TIAA. Such  instructions are referred to herein as "Authorized
Instructions".  Upon receipt of written  instructions  pursuant to paragraph b.,
below  accompanied  by a detailed  description  of  procedures  approved by such
instructions,   Authorized  Instructions  may  include  communications  effected
directly between electro-mechanical or electronic devices provided that TIAA and
Bank are satisfied that such procedures afford adequate  safeguards for the Real
Estate Account's assets.

              b. Where expressly provided for in Sections 12.c. and 20.a. herein
or in  connection  with the delivery of securities  or other  property  "Free of
Payment," written  instructions  shall be acted upon only if received in writing
manually signed by any two of such Authorized  Officers with the title Chairman,
President,  Executive  Vice  President,  or  Treasurer,  or by any one of  those
officers  together with any TIAA officer with the title Senior Vice President or
Vice President.



                                     - 16 -

<PAGE>



              c. Bank  shall not be liable  for any  action  taken in good faith
upon Authorized Instructions or upon written instructions pursuant to b., above,
and may rely on such  documents  that it in good  faith  believes  to be validly
executed.

        21. Appointment of Agents

              The Bank may at any time or times in its  discretion  appoint (and
may at any time  remove)  any  other  bank or  trust  company  which  is  itself
qualified under applicable law to act as a custodian,  as its agent to carry out
such of the  provisions  of this  Agreement  as the Bank  may from  time to time
direct;  provided,  however, that the appointment of any agent shall not relieve
the Bank of its responsibilities or liabilities hereunder.

        22. Notices

              a.  Official  receipts  and  advices of all types  relating to the
securities,  cash or other  property held by Bank  hereunder will be prepared by
Bank, in duplicate,  and forwarded to the particular divisions of TIAA on behalf
of the Real Estate Account  indicated in a separate  listing which the Treasurer
will furnish to Bank from time to time.

              b. Written  notices  hereunder  shall  be hand-delivered or mailed
first class,  addressed, if to Bank, at 60 Wall Street New York, New York 10015,
or if to TIAA on behalf of the Real Estate  Account,  at 730 Third  Avenue,  New
York, New York 10017, Attention: Treasurer. Written notice of (i) termination of
this Agreement,  (ii)  termination of Bank's  participation  in DTC or any other
securities  depository,  (iii)  changes  in  Bank's  designation  of  any of its
branches or  Sub-Custodians  having  custody of any of TIAA's  assets under this
Agreement,  or (iv) changes in Bank's insurance coverage,  shall be sent by hand
or by first-class mail; provided,  however, that any such notice pursuant hereto
shall  not  constitute   approval  by  the  Real  Estate  Account  of  any  such
termination,  change or  designation  nor shall such notice  relieve Bank of its
responsibilities hereunder.

              c. Any notice so  addressed,  hand  delivered  and mailed shall be
deemed to be given on whichever of the  following  dates shall first occur:  (i)
the date of actual receipt  thereof,  (ii) the fifth day next following the date
mailed,  or (iii) if the substance  thereof is  communicated by hand delivery or
certified mail, the date so delivered or mailed.

        23. Termination or Assignment

              This  Agreement  may be  terminated by either party on sixty days'
written notice sent by certified  mail.  Upon any termination of this Agreement,
pending  appointment  of a successor  to Bank or a decision of TIAA on behalf of
the Real Estate  Account to dissolve or to function  without a custodian  of its
cash, securities or other property, Bank shall deliver Cash, securities or other
property  to a bank or trust  company  selected  by TIAA on  behalf  of the Real
Estate Account having an aggregate capital,  surplus and undivided  profits,  as
shown by its last published report of not less than twenty-five  million dollars
($25,000,000) as a custodian for

                                     - 17 -

<PAGE>



TIAA to be held  under  terms  similar  to  those of this  Agreement;  provided,
however,  that Bank shall not be required  to make any such  delivery or payment
until full  payment  shall  have been made by TIAA on behalf of the Real  Estate
Account of all  liabilities  constituting  a charge on or against the properties
then held by Bank or on or against  it, and until full  payment  shall have been
made to Bank of all fees,  compensation,  costs  and  expenses,  subject  to the
provisions of Section 14 of this  Agreement.  This Agreement may not be assigned
by Bank  without  the  consent  of TIAA on  behalf of the Real  Estate  Account,
authorized or approved by a resolution of TIAA's trustees.

        23. Effect of Headings

              The Section headings herein are for convenience only and shall not
affect the construction thereof.

        24. Governing Law

               This  Agreement  shall be governed by and construed in accordance
with the law of the State of New York.

               IN WITNESS  WHEREOF,  the parties  hereto have duly executed this
Custodial Services Agreement as of the date first written above.


                          TEACHERS INSURANCE AND ANNUITY
                          ASSOCIATION OF AMERICA ON BEHALF OF
                          THE REAL ESTATE ACCOUNT

                          BY: /s/ John H. Biggs
                              -----------------
                                  John H. Biggs
                                  Chairman and Chief Executive Officer

                          BY: /s/ Richard J. Adamski
                              -----------------
                                  Richard J. Adamski
                                  Vice President and Treasurer


                          MORGAN GUARANTY TRUST COMPANY OF
                          NEW YORK


                          BY: /s/ Susan E. Chanko
                              -------------------
                                  Vice President

                          BY: /s/ Patrick Colle
                              -------------------
                                  Vice President

                                     - 18 -

<PAGE>


                                    EXHIBIT A


                               CUSTODIAN AFFIDAVIT



STATE OF    }
            }  SS:
COUNTY OF   }



______________________________________, being duly sworn  deposes  and says that
he is ______________________________________  of________________________________
_____________________________, a corporation organized under and pursuant to the
laws of the  ___________________________ with the principal place of business at
____________________.

        That his duties involve the supervision of securities in custody of said
_____________________________ and records relating thereto.

        That said  ________________  has in custody  certain  securities for the
account of Teachers Insurance and Annuity  Association of America, a corporation
organized  under  and  pursuant  to the laws of the  State of New York  with its
principal place of business at 730 Third Avenue, New York, New York 10017.

        That the schedule  hereto  attached is a true and complete  statement of
all securities  which were held in custody by said _____ for the account of said
insurance  company  as of the  close  of  business  on  _____________;  that the
schedule  sets forth the names of  registered  holders  and,  if no such name is
shown, the security is in bearer form; and that unless otherwise indicated,  the
next-maturing and all subsequent  coupons are either attached to coupon bonds or
are in the process of collection.

        That each and every name  other  than that of the  company in which such
securities are registered is that of a nominee of said _____________________.

        That to the best of his  knowledge and belief the said  securities  were
held for the said insurance  company free of all liens,  claims, or encumbrances
whatsoever, and were not held as security for any loan, except ______________.


Subscribed and sworn to
before me this       day
of      19                                  _____________________________ (L.S.)

                                     - 19 -



                          Sutherland, Asbill & Brennan
                         1275 Pennsylvania Avenue, N.W.
                           Washington, D.C. 20004-2404

Tel:  (202) 383-0100                                           Steven B. Boehm
Fax:  (202) 637-3593                                Direct Line (202) 383-0176


                                                    April 25, 1996



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

               Re:    Registration of Individual, Group and Tax-Deferred
                      Variable Annuity Contracts on Form S-1 for TIAA Real
                      Estate Account (File No. 33-92990)
                      --------------------------------------------------

Ladies and Gentlemen:

               We hereby  consent to the reference to our name under the caption
"Legal  Matters" in the Prospectus  filed as a part of Post-Effective  Amendment
No. 2 to the above-captioned  registration statement on Form S-1. In giving this
consent, we do not admit that we are in the category of persons whose consent is
required under Section 7 of the Securities Act of 1933.


                                            Sincerely,

                                            SUTHERLAND, ASBILL & BRENNAN

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









INDEPENDENT AUDITORS' CONSENT



We  consent  to the use in this  Post-Effective  Amendment  No. 2 on Form S-1 to
Registration  Statement No.  33-92990 of our report dated March 8, 1996 relating
to the TIAA Real Estate Account,  our report dated March 8, 1996 relating to The
Greens at Metrowest  Apartments  and  Brixworth-Atlanta  Apartments,  our report
dated  April 12, 1996  relating to The  Millbrook  Collection  and the  Lynnwood
Collection Retail Centers, appearing in the Prospectus,  which is a part of this
Registration  Statement  and our  report  dated  March 8, 1996  relating  to the
financial  statement   schedule--Schedule   III--Real  Estate  Owned,  appearing
elsewhere in this Registration  Statement.  We also consent to the incorporation
by reference into this Registration Statement of our report dated March 12, 1996
relating to Teachers Insurance and Annuity Association of America.

We also  consent to the  reference  to us under the  heading  "Experts"  in such
Prospectus.


DELOITTE & TOUCHE LLP



New York, New York
April 26, 1996




<TABLE> <S> <C>

<ARTICLE> 6
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION EXTRACTED FROM THE AUDITED
FINANCIAL  STATEMENTS  AND IS  QUALIFIED  IN ITS  ENTIRETY BY  REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<CIK> 0000946155
<NAME> TIAA REAL ESTATE ACCOUNT
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-START>                             JUL-03-1995
<PERIOD-END>                               DEC-31-1995
<INVESTMENTS-AT-COST>                      117,962,496
<INVESTMENTS-AT-VALUE>                     117,982,234
<RECEIVABLES>                               23,150,000
<ASSETS-OTHER>                               1,648,400
<OTHER-ITEMS-ASSETS>                           396,787
<TOTAL-ASSETS>                             143,177,421
<PAYABLE-FOR-SECURITIES>                    22,788,035
<SENIOR-LONG-TERM-DEBT>                              0
<OTHER-ITEMS-LIABILITIES>                      131,041
<TOTAL-LIABILITIES>                         22,919,076
<SENIOR-EQUITY>                                      0
<PAID-IN-CAPITAL-COMMON>                             0
<SHARES-COMMON-STOCK>                        1,172,498
<SHARES-COMMON-PRIOR>                                0
<ACCUMULATED-NII-CURRENT>                            0
<OVERDISTRIBUTION-NII>                               0
<ACCUMULATED-NET-GAINS>                              0
<OVERDISTRIBUTION-GAINS>                             0
<ACCUM-APPREC-OR-DEPREC>                             0
<NET-ASSETS>                               120,258,345
<DIVIDEND-INCOME>                                8,671
<INTEREST-INCOME>                            2,820,229
<OTHER-INCOME>                                 121,930
<EXPENSES-NET>                                 310,433
<NET-INVESTMENT-INCOME>                      2,640,397
<REALIZED-GAINS-CURRENT>                        15,865
<APPREC-INCREASE-CURRENT>                       19,738
<NET-CHANGE-FROM-OPS>                        2,676,000
<EQUALIZATION>                                       0
<DISTRIBUTIONS-OF-INCOME>                            0
<DISTRIBUTIONS-OF-GAINS>                             0
<DISTRIBUTIONS-OTHER>                                0
<NUMBER-OF-SHARES-SOLD>                      1,172,498
<NUMBER-OF-SHARES-REDEEMED>                          0
<SHARES-REINVESTED>                                  0
<NET-CHANGE-IN-ASSETS>                     120,258,345
<ACCUMULATED-NII-PRIOR>                              0
<ACCUMULATED-GAINS-PRIOR>                            0
<OVERDISTRIB-NII-PRIOR>                              0
<OVERDIST-NET-GAINS-PRIOR>                           0
<GROSS-ADVISORY-FEES>                          228,136
<INTEREST-EXPENSE>                                   0
<GROSS-EXPENSE>                                311,038
<AVERAGE-NET-ASSETS>                       105,219,935
<PER-SHARE-NAV-BEGIN>                          100.000
<PER-SHARE-NII>                                  2.535
<PER-SHARE-GAIN-APPREC>                          0.031
<PER-SHARE-DIVIDEND>                                 0
<PER-SHARE-DISTRIBUTIONS>                            0
<RETURNS-OF-CAPITAL>                                 0
<PER-SHARE-NAV-END>                            102.566
<EXPENSE-RATIO>                                   .003
<AVG-DEBT-OUTSTANDING>                               0
<AVG-DEBT-PER-SHARE>                                 0
        


</TABLE>


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