TIAA REAL ESTATE ACCOUNT
424B3, 1996-05-03
REAL ESTATE DEALERS (FOR THEIR OWN ACCOUNT)
Previous: STRONG HERITAGE RESERVE SERIES INC, 497J, 1996-05-03
Next: HARBINGER CORP, 8-K, 1996-05-03



                                  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

                                                                 (TIAA LOGO)

<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.

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

                                     - 48 -

<PAGE>


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).

            Minimum  Distribution  Option ("MDO") Annuity.  Generally  available
only if you must  begin  annuity  payments  under the IRC  minimum  distribution

                                     - 49 -

<PAGE>


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
material  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 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  proforma  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
                                              ============    ===========     ============
      
                  See notes to proforma condensed financial statements.
</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 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





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