As filed with the Securities and Exchange Commission on April 30, 2002
                                                      Registration No. 333-83964


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                          PRE-EFFECTIVE AMENDMENT NO. 1
                                       TO
                                    FORM S-1


             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

               --------------------------------------------------
                            TIAA REAL ESTATE ACCOUNT
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

                                    New York
         (STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)

                                (Not applicable)
            (PRIMARY STANDARD INDUSTRIAL CLASSIFICATION CODE NUMBER)

                                (Not applicable)
                      (I.R.S. EMPLOYER IDENTIFICATION NO.)

            c/o Teachers Insurance and Annuity Association of America
                                730 Third Avenue
                          New York, New York 10017-3206
                                 (212) 490-9000
                   (ADDRESS INCLUDING ZIP CODE, AND TELEPHONE
             NUMBER, INCLUDING AREA CODE, OF REGISTRANT'S PRINCIPAL
                               EXECUTIVE OFFICES)



                                                           
                                                                         COPY TO:
                   Lisa Snow, Esquire                            Steven B. Boehm, Esquire
             Teachers Insurance and Annuity                   Sutherland Asbill & Brennan LLP
                 Association of America                       1275 Pennsylvania Avenue, N.W.
                    730 Third Avenue                            Washington, D.C. 20004-2415
              New York, New York 10017-3206
                     (212) 490-9000
(NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
       INCLUDING AREA CODE, OF AGENT FOR SERVICE)


        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
 As soon as practicable after the effective date of the registration statement.

If any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box: [X]

If this form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering: [ ]

If this form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, please check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering: [ ]

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

Pursuant to Rule 429 under the Securities Act, the prospectus contained herein
also relates to and constitutes a post-effective amendment to Securities Act
registration statements 33-92990, 333-13477, 333-22809 and 333-59778.






MAY 1, 2002


TIAA REAL ESTATE ACCOUNT
PROSPECTUS

A TAX-DEFERRED VARIABLE ANNUITY OPTION OFFERED BY
TEACHERS INSURANCE AND ANNUITY
ASSOCIATION OF AMERICA


   THIS PROSPECTUS TELLS YOU ABOUT THE TIAA REAL ESTATE ACCOUNT, AN INVESTMENT
OPTION OFFERED THROUGH INDIVIDUAL AND GROUP VARIABLE ANNUITY CONTRACTS ISSUED BY
TIAA. PLEASE READ IT CAREFULLY BEFORE INVESTING AND KEEP IT FOR FUTURE
REFERENCE.

   The Real Estate Account invests primarily in real estate and real
estate-related investments. TIAA, one of the largest and most experienced
mortgage and real estate investors in the nation, manages the Account's assets.

   The value of your investment in the Real Estate Account will go up or down
depending on how the Account performs and you could lose money. The Account's
performance depends mainly on the value of the Account's real estate and other
real estate-related investments, and the income generated by those investments.
The Account's returns could go down if, for example, real estate values or
rental and occupancy rates decrease due to general economic conditions or a weak
market for real estate generally. Property operating costs and government
regulations, such as zoning or environmental laws, could also affect a
property's profitability. TIAA does not guarantee the investment performance of
the Account, and you bear the entire investment risk. For a detailed discussion
of the specific risks of investing in the Account, see "Risks," page 4.

   We take deductions daily from the Account's net assets for the Account's
operating and investment management expenses. The Account also pays TIAA for
bearing mortality and expense risks and for providing a liquidity guarantee. The
current estimated annual expense deductions from Account's net assets total
0.630%.
   The Real Estate Account is designed as an option for retirement and
tax-deferred savings plans for employees of nonprofit institutions. TIAA offers
the Real Estate Account under the following annuity contracts:
   o  RA and GRAs (Retirement and Group Retirement Annuities)
   o  SRAs (Supplemental Retirement Annuities)
   o  GSRAs (Group Supplemental Retirement Annuities)
   o  Classic and Roth IRAs (Individual Retirement Annuities)
   o  GAs (Group Annuities) and institutionally-owned GSRAs
   o  Keoghs

   THE SECURITIES AND EXCHANGE COMMISSION (SEC) HAS NOT APPROVED OR DISAPPROVED
THESE SECURITIES OR PASSED UPON THE ADEQUACY OF THE INFORMATION IN THIS
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

   AN INVESTMENT IN THE REAL ESTATE ACCOUNT IS NOT A BANK DEPOSIT AND IS NOT
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENT AGENCY.


                                      TIAA Real Estate Account PROSPECTUS  | 1 |


TABLE OF CONTENTS


 2  About the Real Estate Account and TIAA
 2  The Account's Investment Objective and Strategy
 2  About the Account's Investments -- In General
 3  General Investment and Operating Policies
 4  Risks
 6  Establishing and Managing the Account -- the Role of TIAA
 8  Description of Properties
12  Selected Financial Data
13  Management's Discussion and Analysis of Account's Financial Condition and
    Operating Results
14  Valuing the Account's Assets
15  Expense Deductions
16  The Contracts
17  How to Transfer and Withdraw Your Money
18  Receiving Annuity Income
20  Death Benefits
21  Taxes
21  General Matters
22  Distributor
22  State Regulation
22  Legal Matters
22  Experts
23  Additional Information
23  Financial Statements
23  Index to Financial Statements
40  Appendix A-- Management of TIAA
40  Appendix B-- Special Terms


ABOUT THE REAL ESTATE ACCOUNT
AND TIAA

The TIAA Real Estate Account was established in February 1995 as a separate
account of Teachers Insurance and Annuity Association of America (TIAA). TIAA is
a life insurance company founded in 1918 by the Carnegie Foundation for the
Advancement of Teaching. Its home office is at 730 Third Avenue, New York, NY
10017-3206 and its telephone number is (212) 490-9000. In addition to issuing
variable annuities, whose returns depend upon the performance of certain
specified investments, TIAA also offers traditional fixed annuities.
   With its 50 years in the real estate business and interests in properties
located across the U.S., TIAA is one of the nation's largest and most
experienced investors in mortgages and real estate equity interests. As of
December 31, 2001, TIAA's general account had a mortgage and real property
portfolio of approximately $27 billion.

   TIAA is the companion organization of the College Retirement Equities Fund
(CREF), the first company in the United States to issue a variable annuity.
Together, TIAA and CREF form the principal retirement system for the nation's
education and research communities and one of the largest pension systems in the
U.S., based on assets under management. TIAA-CREF serves approximately 2.4
million people at over 12,000 institutions. As of December 31, 2001, TIAA's
assets were approximately $129.7 billion; the combined assets for TIAA and CREF
totaled approximately $269.4 billion.

   THE REAL ESTATE ACCOUNT OFFERED BY THIS PROSPECTUS IS ONLY BEING OFFERED IN
THOSE JURISDICTIONS WHERE IT IS LEGAL TO DO SO. NO PERSON MAY MAKE ANY
REPRESENTATION TO YOU OR GIVE YOU ANY INFORMATION ABOUT THE OFFERING THAT IS NOT
IN THE PROSPECTUS. IF ANYONE PROVIDES YOU WITH INFORMATION ABOUT THE OFFERING
THAT IS NOT IN THE PROSPECTUS, YOU SHOULDN'T RELY ON IT.


THE ACCOUNT'S INVESTMENT OBJECTIVE AND STRATEGY

INVESTMENT OBJECTIVE: The Real Estate Account seeks favorable long term returns
primarily through rental income and appreciation of real estate investments
owned by the Account. The Account also will invest in publicly-traded securities
and other investments that are easily converted to cash to make redemptions,
purchase or improve properties or cover other expenses.
   INVESTMENT STRATEGY: The Account seeks to invest between 70 percent to 95
percent of its assets directly in real estate or real estate-related
investments. The Account's principal strategy is to purchase direct ownership
interests in income-producing real estate, such as office, industrial, retail,
and multi-family residential properties. The Account can also invest in other
real estate or real estate-related investments, through joint ventures, real
estate partnerships or real estate investment trusts (REITs). To a limited
extent, the Account can also invest in conventional mortgage loans,
participating mortgage loans, common or preferred stock of companies whose
operations involve real estate (i.e., that primarily own or manage real estate),
and collateralized mortgage obligations (CMOs).
   The Account will invest the remaining portion of its assets in government and
corporate debt securities, money market instruments and other cash equivalents,
and, at times, stock of companies that don't primarily own or manage real
estate. In some circumstances, the Account can increase the portion of its
assets invested in debt securities or money market instruments. This could
happen if the Account receives a large inflow of money in a short period of
time, there is a lack of attractive real estate investments available on the
market, or the Account anticipates a need to have more cash available.
   The amount the Account invests in real estate and real estate-related
investments at a given time will vary depending on market conditions and real
estate prospects, among other factors. On December 31, 2001, the Account had
approximately 83 percent of its portfolio invested in real estate and real
estate-related investments (including REITs).

ABOUT THE ACCOUNT'S INVESTMENTS--
IN GENERAL

DIRECT INVESTMENTS IN REAL ESTATE

DIRECT PURCHASE: The Account will generally buy direct ownership interests in
existing or newly constructed income-producing properties, including office,
industrial, retail, and multi-family residential properties. The Account will
invest mainly in established properties with existing rent and expense schedules
or in newly-constructed properties with predictable cash flows or in which a
seller agrees to provide certain minimum income levels. On occasion the Account
might invest in real estate development projects.
   PURCHASE-LEASEBACK TRANSACTIONS: The Account can enter into
purchase-leaseback transactions (leasebacks) in which it typically will buy land
and income-producing improvements on the land (such as buildings), and
simultaneously lease the land and improvements to a third party (the lessee).
Leasebacks are generally for very long terms. Usually, the lessee is responsible
for operating the property and paying all operating costs, including taxes and
mortgage debt. The Account can also give the lessee an option to buy the land
and improvements.
   In some leasebacks, the Account may purchase only the land under an
income-producing building and lease the land to the
building owner. In


| 2 |  TIAA Real Estate Account PROSPECTUS


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
revenues from the building above a base amount. The Account can invest in
leasebacks that are subordinated to other interests in the land, buildings, and
improvements (e.g., first mortgages); in that case, the leaseback interest will
be subject to greater risks.

INVESTMENTS IN MORTGAGES

GENERAL: The Account can originate or acquire interests in mortgage loans,
generally on the same types of properties it might otherwise buy. These mortgage
loans may pay fixed or variable interest rates or have "participating" features
(as described below). Normally the Account's mortgage loans will be secured by
properties that have income-producing potential. They usually will not be
insured or guaranteed by the U.S. government, its agencies or anyone else. They
usually will be non-recourse, which means they won't be the borrower's personal
obligations. Most will be first mortgage loans on existing income-producing
property, with first-priority liens on the 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 make mortgage loans which
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, usually calculated as a percentage of the revenues
the borrower receives from operating, selling or refinancing the property. The
Account may also have an option to buy an interest in the property securing the
participating loan.
   MANAGING MORTGAGE LOAN INVESTMENTS: TIAA can manage the Account's mortgage
loans in a variety of ways, including:
o  renegotiating and restructuring the terms of a mortgage loan
o  extending the maturity of any mortgage loan made by the Account
o  consenting to a sale of the property subject to a mortgage loan
o  financing the purchase of a property by making a new mortgage loan in
   connection with the sale
o  selling them, or portions of them, before maturity

OTHER REAL ESTATE-RELATED INVESTMENTS

REAL ESTATE INVESTMENT TRUSTS: The Account may invest in real estate investment
trusts (REITs), publicly-owned entities that lease, manage, acquire, hold
mortgages on, and develop real estate. Normally the Account will buy the common
or preferred stock of a REIT, although at times it may purchase REIT debt
securities. REITs seek to optimize share value and increase cash flows by
acquiring and developing new projects, upgrading existing properties or
renegotiating existing arrangements to increase rental rates and occupancy
levels. REITs must distribute 90% of their net earnings to shareholders in order
to benefit from a special tax structure, which means they may pay high
dividends. The value of a particular REIT can be affected by such factors as its
need for cash flow, the skill of its management team, and defaults by its
lessees or borrowers.
   STOCK OF COMPANIES INVOLVED IN REAL ESTATE ACTIVITIES: The Account can invest
in common or preferred stock of companies whose business involves real estate.
These stocks may be listed on U.S. or foreign stock exchanges or traded
over-the-counter in the U.S. or abroad.
   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 CMO holders according to the distribution
schedules of each CMO. CMO interest rates can be fixed or variable. Some classes
of CMOs may be entitled to receive mortgage prepay ments before other classes
do. Therefore, the prepayment risk for a particular CMO may be different than
for other mortgage-related securities. CMOs may also be harder to sell than
other securities.
   INVESTMENT VEHICLES INVOLVED IN REAL ESTATE ACTIVITIES: The Account can hold
interests in limited partnerships, funds, and other commingled investment
vehicles involved in owning, financing, managing or developing real estate.

NON-REAL ESTATE-RELATED INVESTMENTS

The Account can also invest in:

o  U.S. government or government agency securities
o  Money market instruments and other cash equivalents. These will usually be
   high-quality short-term debt instruments, including U.S. government or
   government agency securities, commercial paper, certificates of deposit,
   bankers' acceptances, repurchase agreements, interest-bearing time deposits,
   and corporate debt securities.
o  Corporate debt or asset-backed securities of U.S. or foreign entities, or
   debt securities of foreign governments or multi-national organizations, but
   only if they're investment-grade and rated in the top four categories by a
   nationally recognized rating organization (or, if not rated, deemed by TIAA
   to be of equal quality)
o  Common or preferred stock, or other ownership interests, of U.S. or foreign
   companies that aren't involved in real estate, to a limited extent


FOREIGN REAL ESTATE AND OTHER FOREIGN INVESTMENTS

The Account may invest in foreign real estate or real estate-related
investments. It might also invest in securities or other instruments of foreign
government or private issuers. While the percentage will vary, we expect that
foreign investments will be no more than 25 percent of the Account's portfolio.
Depending on investment opportunities, the Account's foreign investments could
at times be concentrated in one or two foreign countries. We will consider the
special risks involved in foreign investing before investing in foreign real
estate and won't invest unless our standards are met.

GENERAL INVESTMENT AND OPERATING POLICIES

STANDARDS FOR REAL ESTATE INVESTMENTS

GENERAL CRITERIA FOR BUYING REAL ESTATE OR MAKING MORTGAGE LOANS: Before the
Account purchases real estate or makes a mortgage loan, TIAA will consider such
factors as:
o  the location, condition, and use of the underlying property
o  its operating history, and its future income-producing capacity
o  the quality, operating experience, and creditworthiness of the borrower

   TIAA will analyze the fair market value of the underlying real estate, taking
into account the property's operating cash flow (based on the historical and
projected levels of rental and occupancy rates, and expenses), as well as the
general economic conditions in the area where the property is located.
   DIVERSIFICATION: We haven't placed percentage limitations on the type and
location of properties that the Account can buy. However, the Account seeks to
diversify its investments by type of property and geographic location. How much
the Account diversifies will depend upon whether suitable investments are
available and how much the Account has available to invest.
   SPECIAL CRITERIA FOR MAKING MORTGAGE LOANS: Ordinarily, the Account will only
make a mortgage loan if the loan, when added to any existing debt, will not
exceed 85 percent of the appraised value of the mortgaged property when the loan
is made, unless the Account is compensated for taking additional risk.


                                      TIAA Real Estate Account PROSPECTUS  | 3 |



   SELLING REAL ESTATE INVESTMENTS: The Account doesn't intend to buy and sell
its real estate investments simply to make short-term profits. But the Account
may sell investments if market conditions are favorable or to raise cash. The
Account will reinvest any sale proceeds that it doesn't need to pay operating
expenses or to meet redemption requests (e.g., cash withdrawals or transfers).

OTHER REAL ESTATE-RELATED POLICIES

APPRAISALS: The Account will rely on TIAA's own analysis to appraise a property
when it first buys it. After that, normally the Account's properties and
participating mortgage loans will be appraised or valued once a year by an
independent state-certified appraiser who is a member of a professional
appraisal organization. While the Account usually won't receive an independent
appraisal before it buys real estate, it will get an independent appraisal when
it makes mortgage loans.
   BORROWING: The Account may borrow money and assume or obtain a mortgage on a
property -- i.e., make leveraged real estate investments -- under the following
limited circumstances:

o  The Account may borrow money when it buys a property that is already subject
   to existing mortgage loans

o  The Account may take out a mortgage on a property with a joint venture
   partner

o  The Account may take out a construction loan on a property with a joint
   venture partner, provided that if there is a default under the loan, the
   lender's recourse is limited to the assets of that joint venture

o  To meet short-term cash needs, the Account may obtain a line of credit whose
   terms require that the Account secure a loan with one or more of its
   properties


   The Account's total borrowings may not exceed 20% of the Account's total net
asset value. (In calculating the 20% limit, we will include only the Account's
actual percentage interest in any borrowings and not that of any joint venture
partner.) The Account may only borrow up to 70% of the then current value of a
property, although construction loans may be for 100% of costs incurred in
developing the property. Except for construction loans, any mortgage loans on a
property will be non-recourse, meaning that if the Account defaults on its loan,
the lender will have recourse only to the property encumbered or the joint
venture owning the property, and not to any other assets of the Account. When
possible, the Account will seek to have loans mature at different times to limit
the risks of borrowing.

   The Account will not obtain mortgage financing from TIAA or any of its
affiliates. However, on a limited basis, the Account may place a mortgage on an
Account property held by a subsidiary for tax planning or other purposes. This
type of mortgage will not be subject to the general limitations on borrowing
described above.

   When the Account assumes or obtains a mortgage on a property, it will bear
the expense of mortgage payments. It will also be exposed to certain additional
risks, which are described under "Risks of Borrowing" on page 5.

   JOINT INVESTMENTS: The Account can hold property jointly through general or
limited partnerships, joint ventures, leaseholds, tenancies-in-common, or other
legal arrangements. However, the Account will not hold real property jointly
with TIAA or its affiliates.
   DISCRETION TO EVICT OR FORECLOSE: TIAA may, in its discretion, evict
defaulting tenants or foreclose on defaulting borrowers to maintain the value of
an investment, when it decides that it's in the Account's best interests.
   PROPERTY MANAGEMENT AND LEASING SERVICES: The Account usually will hire a
local management company to perform the day-to-day management services for the
Account's properties, including supervising any on-site personnel, negotiating
maintenance and service contracts, and providing advice on major repairs and
capital improvements. The local manager will also 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 leasing
companies to perform or coordinate leasing and marketing services to fill any
vacancies. 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.
   INSURANCE: 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. The Account's insurance currently includes some
coverage for terrorist acts, but we can't assure you that it will be adequate to
cover all losses. We also can't assure you that we will be able to obtain
coverage for terrorist acts at an acceptable cost, if at all, when the current
policy expires this year.


OTHER POLICIES

LIQUID ASSETS: At times, a significant percentage of the Account may be invested
in liquid assets (which may or may not be real estate-related) while we look for
suitable real property investments. The Account can temporarily increase the
percentage of its liquid assets under some circumstances, including the rapid
inflow of participants' funds, lack of suitable real estate investments, or a
need for greater liquidity.
   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 Investment
Company Act of 1940 (the 1940 Act). This will require monitoring the Account's
portfolio so that it won't have more than 40 percent of total assets, other than
U.S. government securities and cash items, in investment securities. As a
result, the Account may be unable to make some potentially profitable
investments.
   CHANGING OPERATING POLICIES OR WINDING DOWN: TIAA can decide to change the
operating policies of the Account or wind it down. If the Account is wound down,
you may need to transfer your accumulations or annuity income to TIAA's
traditional annuity or any CREF account available under your employer's plan. If
you don't tell us where to transfer your accumulations or annuity income, we'll
automatically transfer them to the CREF Money Market Account. You will be
notified in advance if we decide to change a significant policy or wind down the
Account.

RISKS

THE VALUE OF YOUR INVESTMENT IN THE ACCOUNT WILL GO UP AND DOWN BASED ON THE
VALUE OF THE ACCOUNT'S ASSETS AND THE INCOME THE ASSETS GENERATE. The potential
risk of investing in the Account is moderate. You can lose money by investing in
the Account. The Account's assets and income (particularly its real estate
assets and rental income) can be affected by many factors, and you should
consider the specific risks presented below before investing in the Account.

RISKS OF REAL ESTATE INVESTING

GENERAL RISKS OF OWNING REAL PROPERTY: The Account will be subject to the risks
inherent in owning real property, including:
o  The Account's property values or rental and occupancy rates could go down due
   to general economic conditions, a weak market for real estate generally,
   changing supply and demand for certain types of properties, and natural
   disasters or man-made events.
o  A property may be unable to attract and retain tenants, which means that
   rental income would decline.


| 4 |  TIAA Real Estate Account PROSPECTUS




o  The Account could lose revenue if tenants don't pay rent, or if the Account
   is forced to terminate a lease for nonpayment. Any disputes with tenants
   could also involve costly litigation.

o  A property's profitability could go down if operating costs, such as property
   taxes, utilities, maintenance and insurance costs, go up in relation to gross
   rental income, or the property needs unanticipated repairs and renovations.

   GENERAL RISKS OF SELLING REAL ESTATE INVESTMENTS: Among the risks of selling
real estate investments are:
o  The sale price of an Account property might differ from its estimated or
   appraised value, leading to losses or reduced profits to the Account.
o  Because of the nature of real estate, the Account might not be able to sell a
   property at a particular time for its full value, particularly in a poor
   market. This might make it difficult to raise cash quickly and also could
   lead to Account losses.
o  The Account may need to provide financing if no cash buyers are available.

   RISKS OF BORROWING: Among the risks of borrowing money and investing in a
property subject to a mortgage are:

o  The Account may not be able to make its loan payments, which could result in
   a default on its loan. The lender then could foreclose on the underlying
   property and the Account would lose the value of its investment in the
   foreclosed property.
o  If the Account obtains a mortgage loan that involves a balloon payment, there
   is a risk that the Account may not be able to make the lump sum principal
   payment due under the loan at the end of the loan term, or otherwise obtain
   adequate refinancing. The Account then may be forced to sell the property or
   other properties under unfavorable market conditions or default on its
   mortgage.
o  If the Account takes out variable-rate loans, the Account's returns may be
   volatile when interest rates are volatile.


   REGULATORY RISKS: Government regulation, including zoning laws, property
taxes, fiscal, environmental or other government policies, could operate or
change in a way that hurts the Account and its properties. For example,
regulations could raise the cost of owning and maintaining properties or make it
harder to sell, rent, finance, or refinance properties due to the increased
costs associated with regulatory compliance.
   ENVIRONMENTAL RISKS: The Account may be liable for damage to the environment
caused by hazardous substances used or found on its properties. Under various
environmental regulations, the Account may also be liable, as a current or
previous property owner or mortgagee, for the cost of removing or cleaning-up
hazardous substances found on a property, even if it didn't know of and wasn't
responsible for the hazardous substances. If any hazardous substances are
present or the Account doesn't properly clean up any hazardous substances, or if
the Account fails to comply with regulations requiring it to actively monitor
the business activities on its premises, the Account may have difficulty selling
or renting a property or be liable for monetary penalties. The cost of any
required clean-up and the Account's potential liability for environmental damage
to a single real estate investment could exceed the value of the Account's
investment in a property, the property's value, or in an extreme case, a
significant portion of the Account's assets.
   UNINSURABLE LOSSES: Certain catastrophic losses (e.g., from earthquakes,
wars, terrorist acts, nuclear accidents, floods, or environmental or industrial
hazards or accidents) are uninsurable or so expensive to insure against that it
doesn't make sense to buy insurance for them. If a disaster that we haven't
insured against occurs, the Account could lose both its original investment and
any future profits from the property affected. In addition, some leases may
permit a tenant to terminate its obligations in certain 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.
   RISKS OF DEVELOPING REAL ESTATE OR BUYING RECENTLY-CONSTRUCTED PROPERTIES: If
the Account chooses to develop a property or buys a recently-constructed
property, it may face the following risks:
o  If developing real estate, there may be delays or unexpected increases in the
   cost of property development and construction due to strikes, bad weather,
   material shortages, increases in material and labor costs, or other events.
o  Because external factors may have changed from when the project was
   originally conceived (e.g., slower growth in local economy, higher interest
   rates, or overbuilding in the area), the property, if purchased when
   unleased, may not operate at the income and expense levels first projected or
   may not be developed in the way originally planned.
o  The seller or other party may not be able to carry out any agreement to
   provide certain minimum levels of income, or that agreement could expire,
   which could reduce operating income and lower returns.


   RISKS OF JOINT OWNERSHIP: Investing in joint venture partnerships or other
forms of joint property ownership may involve special risks.
o  The co-venturer may have interests or goals inconsistent with those of the
   Account.
o  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.
o  A co-venturer can make it harder for the Account to transfer its property
   interest, particularly if the co-venturer has the right to decide whether and
   when to sell the property.
o  The co-venturer may become insolvent or bankrupt.

   RISKS WITH PURCHASE-LEASEBACK TRANSACTIONS: The major risk of purchase-
leaseback transactions is that the third party lessee will not be able to make
required payments to the Account. 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.

APPRAISAL RISKS

   Real estate appraisals are only estimates of property values based on a
professional's opinion and may not be accurate predictors of the amount the
Account would actually receive if it sold a property. If an appraisal is too
high, the Account's value could go down upon reappraisal or if the property is
sold for a lower price than the appraisal. If appraisals are too low, those who
redeem prior to an adjustment to the valuation or a property sale will have
received less than the true value of the Account's assets.

RISKS OF MORTGAGE LOAN INVESTMENTS

   GENERAL RISKS OF MORTGAGE LOANS. The Account will be subject to the risks
inherent in making mortgage loans, including:
o  The borrower may default, requiring that the Account foreclose on the
   underlying property to protect the value of its mortgage loan. Since its
   mortgage loans are usually non-recourse, the Account must rely solely on the
   value of a property for its security. The larger the mortgage loan compared
   to the value of the property securing it, the greater the loan's risk. Upon
   default, the Account may not be able to sell the property for its esti-

                                      TIAA Real Estate Account PROSPECTUS  | 5 |



   mated or appraised value. Also, certain liens on the property, such as
   mechanic's or tax liens, may have priority over the Account's security
   interest.
o  The borrower may not be able to make a lump sum principal payment due under a
   mortgage loan at the end of the loan term, unless it can refinance the
   mortgage loan with another lender.
o  If interest rates are volatile during the loan 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 repays the loan early. Prepayments can
change the Account's return because we may be unable to reinvest the proceeds at
as high an interest rate as the original mortgage loan rate.
   INTEREST LIMITATIONS. The interest rate we charge on mortgage loans may
inadvertently violate state usury laws that limit rates, if, for example, state
law changes during the loan term. If this happens, we could incur penalties or
may not be able to enforce payment of the loan.
   RISKS OF PARTICIPATIONS. Participating mortgages are subject to the following
additional risks:
o  The participation element might generate insufficient returns to make up for
   the higher interest rate the loan would have obtained without the
   participation feature.
o  In very limited circumstances, a court could possibly characterize the
   Account's participation interest as a partnership or joint venture with the
   borrower and the Account could lose the priority of its security interest, or
   be liable for the borrower's debts.

RISKS OF REIT INVESTMENTS

REITs 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 liquid investments may be
subject to:
o  FINANCIAL RISK -- for debt securities, the possibility that the issuer won't
   be able to pay principal and interest when due, and for common or preferred
   stock, the possibility that the issuer's current earnings will fall or that
   its overall financial soundness will decline, reducing the security's value.
o  MARKET RISK -- price volatility due to changing conditions in the
   financial markets and, particularly for debt securities, changes in overall
   interest rates.
o  INTEREST RATE VOLATILITY, which may affect current income from an
   investment.

RISKS OF FOREIGN INVESTMENTS

Foreign investments present the following special risks:
o  Foreign real estate markets may have different liquidity and volatility
   attributes than U.S. markets.
o  The value of foreign investments or rental income can go up or down from
   changes in currency rates, currency exchange control regulations, possible
   expropriation or confiscatory taxation, political, social, and economic
   developments, and foreign regulations.
o  The Account may (but is not required to) seek to hedge its exposure to
   changes in currency rates, which could involve extra costs. Hedging might not
   be successful.
o  It may be more difficult to obtain and collect a judgment on foreign
   investments than on domestic ones.

NO OPPORTUNITY FOR PRIOR REVIEW OF PURCHASE

You won't have the opportunity to evaluate the economic merit of a property
purchase before the Account completes the purchase, so you will need to rely
solely on TIAA's judgment and ability to select investments consistent with the
Account's investment objective and policies.


ESTABLISHING AND MANAGING THE ACCOUNT-- THE ROLE OF TIAA

ESTABLISHING THE ACCOUNT

TIAA's Board of Trustees established the Real Estate Account as a separate
account of TIAA under New York law on February 22, 1995. The Account is
regulated by the State of New York Insurance Department (NYID) and the insurance
departments of some other jurisdictions in which the annuity contracts are
offered. Although TIAA owns the assets of the Real Estate Account, and the
Account's obligations are obligations of TIAA, 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 insurance law, we can't charge the Account with liabilities incurred by any
other TIAA business activities or any other TIAA separate account.

MANAGING THE ACCOUNT

TIAA employees, under the direction and control of TIAA's Board of Trustees and
its Investment Committee, manage the investment of the Account's assets,
following investment management procedures TIAA adopted for the Account. TIAA's
investment management responsibilities include:
o  identifying, recommending and purchasing appropriate real estate-related and
   other investments
o  providing all portfolio accounting, custodial, and related services for the
   Account
o  arranging for others to provide certain advisory or other management services
   to the Account's joint ventures or other investments


   TIAA provides all services to the Account at cost. For more about the charge
for investment management services, see "Expense Deductions" page 15.
   You don't have the right to vote for TIAA Trustees directly. See "Voting
Rights" page 22. For information about the Trustees and principal executive
officers of TIAA, see Appendix A on page 40 of this prospectus.

   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" and a fiduciary under ERISA with respect to those assets.

LIQUIDITY GUARANTEE

TIAA provides the Account with a liquidity guarantee -- TIAA ensures that the
Account has funds available to meet participant transfer or cash withdrawal
requests. If the Account can't fund participant requests from the Account,
TIAA's general account will fund them by purchasing Account accumulation units
(liquidity units). TIAA guarantees that you can redeem your accumulation units
at their then current daily net asset value. Of course, you can make a cash
withdrawal only if allowed by the terms of your

| 6 |  TIAA Real Estate Account PROSPECTUS




plan. The Account pays TIAA for the liquidity guarantee through a daily
deduction from net assets. See "Expense Deductions," page 15.

   An independent fiduciary (described below) monitors the Account to ensure
that TIAA does not own too much of the Account and may require TIAA to redeem
some of its liquidity units, particularly when the Account has uninvested cash
or liquid investments available. The independent fiduciary may also propose
properties for the Account to sell so that TIAA can redeem liquidity units. TIAA
does not currently own liquidity units.

CONFLICTS OF INTEREST

TIAA does not accept acquisition or placement fees for the services it provides
to the Account. However, TIAA employees who manage the Account's investments may
also manage TIAA's general account investments. It may therefore at times face
various conflicts of interest.
   For example, TIAA's general account may sometimes compete with the Real
Estate Account in the purchase or sale of investments. A special TIAA Allocation
Committee will seek to resolve any conflict by determining 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.
   Conflicts could also arise because some properties in TIAA's general account
may compete for tenants with the Account's properties. We will seek to resolve
this conflict by determining 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 Account. TIAA believes that it has sufficient personnel to discharge its
responsibility to both the general account and the Real Estate 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.

ROLE OF THE INDEPENDENT FIDUCIARY


Because TIAA's ability to purchase and sell liquidity units raises certain
technical issues under ERISA, TIAA applied for and received a prohibited
transaction exemption from the U.S. Department of Labor (PTE 96-76). In
connection with the exemption, TIAA has appointed an independent fiduciary for
the Real Estate Account, with overall responsibility for reviewing Account
transactions to determine whether they are fair and in the Account's best
interest.

   The Townsend Group, an institutional real estate consulting firm whose
principal offices are located in Cleveland, Ohio, serves as the Account's
independent fiduciary. The independent fiduciary's responsibilities include:
o  reviewing and approving the Account's investment guidelines and monitoring
   whether the Account's investments comply with those guidelines
o  reviewing and approving valuation procedures
o  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
o  reviewing and approving how we value accumulation and annuity units
o  approving the appointment of all independent appraisers
o  reviewing the purchase and sale of units by TIAA to ensure that we use the
   correct unit values
o  requiring appraisals besides those normally conducted, if the independent
   fiduciary believes that any of the properties have changed materially, or
   that an additional appraisal is necessary to assure the Account has correctly
   valued a property


   The independent fiduciary also must monitor TIAA's ownership in the Account
and supervise any winding down of the Account's operations. Its responsibilities
include:
o  calculating the percentage of total accumulation units that TIAA's ownership
   shouldn't exceed (the trigger point) and creating a method for changing the
   trigger point
o  approving any adjustment of TIAA's interest in the Account and requiring an
   adjustment if TIAA's investment reaches the trigger point
o  participating in any program to reduce TIAA's ownership in the Account or to
   facilitate winding down the Account, including selecting properties for sale,
   providing sales guidelines, and approving those sales that, in the
   independent fiduciary's opinion, are desirable

   A special subcommittee of the Investment Committee of TIAA's Board of
Trustees appointed The Townsend Group as the independent fiduciary starting
March 1, 2000, for a three-year term. This subcommittee may renew the
independent fiduciary appointment, remove the independent fiduciary, or appoint
its successor. The independent fiduciary can be removed for cause by the vote of
a majority of subcommittee members and will not be reappointed unless more than
60 percent of the subcommittee members approve. It can resign after at least 180
days' written notice.
   TIAA pays the independent fiduciary directly. The investment management
charge paid to TIAA includes TIAA's costs for retaining the independent
fiduciary. The independent fiduciary will receive less than 5 percent of its
annual income (including payment for its services to the Account) from TIAA.
   When you decide as a participant or plan fiduciary to invest in the Account,
after TIAA has provided you with full and fair disclosure including the
disclosure in this prospectus, you are also acknowledging that you approve and
accept The Townsend Group or any successor to serve as the Account's independent
fiduciary.

                                      TIAA Real Estate Account PROSPECTUS  | 7 |



DESCRIPTION OF PROPERTIES

THE PROPERTIES -- IN GENERAL

As of December 31, 2001, the Account had 65 properties in its real estate
portfolio. The following charts break down the Account's real estate assets by
region and property type.


               EAST         MIDWEST         SOUTH         WEST           TOTAL
- --------------------------------------------------------------------------------
OFFICE        35.6%          6.3%           3.8%           7.1%          52.8%
INDUSTRIAL     4.7%          2.3%           6.3%           9.6%          22.9%
RESIDENTIAL    6.4%          1.3%           8.9%           6.3%          22.9%
RETAIL         0.6%          0.5%           0.3%           0              1.4%
TOTAL         47.3%         10.4%          19.3%          23.0%         100.0%

In the table below you will find general information about each of the Account's
portfolio properties as of December 31, 2001.




                                                                                                      ANNUAL AVG.
                                                                                                       BASE RENT
                                                     YEAR        YEAR    RENTABLE AREA     PERCENT    PER LEASED
PROPERTY                       LOCATION              BUILT     PURCHASED    (SQ. FT.)      LEASED     SQ. FT.(1)   MARKET VALUE(2)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                              
OFFICE PROPERTIES
780 Third Avenue               New York, NY          1984        1999        487,501         98%         $46.18    $177,500,000
1801 K Street                  Washington, DC        1971(3)     2000        564,359         99%         $32.31    $150,339,845
Ten & Twenty Westport Rd       Wilton, CT            2001        2001        538,840        100%         $25.34    $140,105,661
Morris Corporate Center III    Parsippany, NJ        1990        2000        525,154         92%         $22.21    $106,214,595
88 Kearny Street               San Francisco, CA     1986        1999        228,470         89%         $36.80    $ 82,116,702
Sawgrass Portfolio             Sunrise, FL         1997-2000     1997,
                                                               1999-2000     344,009        100%         $15.12    $ 50,800,000
Parkview Plaza(4)              Oakbrook, IL          1990        1997        266,020        100%         $19.11    $ 50,500,000
1015 15th Street               Washington, DC        1978(3)     2001        189,681        100%         $30.91    $ 48,736,575
Maitland Promenade One         Maitland, FL          1999        2000        227,814         95%         $21.18    $ 39,000,000
Columbia Centre III            Rosemont, IL          1989        1997        238,696         89%         $20.29    $ 37,500,000
One Monument Place             Fairfax, VA           1990        1999        219,837        100%         $22.26    $ 35,400,000
Biltmore Commerce Center       Phoenix, AZ           1985        1999        262,875         38%         $ 9.30    $ 32,295,058
10 Waterview Boulevard         Parsippany, NJ        1984        1999        209,553         98%         $22.70    $ 30,400,000
Fairgate at Ballston(4)        Arlington, VA         1988        1997        143,457         99%         $26.63    $ 30,300,000
Tysons Executive Plaza II(5)
 (held in joint venture)       McLean, VA            1988        2000        252,552        100%         $24.25    $ 28,538,029(5)
Columbus Office Portfolio                              --          --        259,626        100%         $12.76    $ 28,400,000
 Metro South Building          Dublin, OH            1997        1999         90,726          --         $11.64              --
 Vision Service Plan Building  Eaton, OH             1997        1999         50,000          --         $11.88              --
 One Metro Place               Dublin, OH            1998        2001        118,900          --         $13.99              --
Needham Corporate Center       Needham, MA           1987        2001        138,684         97%         $27.68    $ 28,294,526
Longview Executive Park(4)     Hunt Valley, MD       1988        1997        258,999        100%         $11.84    $ 28,200,800
9 Hutton Centre                Santa Ana, CA         1990        2001        148,265         91%         $19.68    $ 20,448,764
BISYS Fund Services Building   Eaton, OH             1995        1999        155,964        100%         $12.32    $ 20,400,000
Five Centerpointe(4)           Lake Oswego, OR       1988        1997        113,971         98%         $22.65    $ 18,001,499
Batterymarch Park II           Quincy, MA            1986        2001        104,718         96%         $25.51    $ 17,990,854
371 Hoes Lane                  Piscataway, NJ        1986        1997        139,670         83%         $12.35    $ 14,700,000
Southbank Building             Phoenix, AZ           1995        1996        122,535        100%         $ 8.75    $ 13,565,218
Northmark Business Center(4)   Blue Ash, OH          1985        1997        108,561         95%         $12.53    $ 12,200,000
                                                                           ---------                             --------------
SUBTOTAL--OFFICE PROPERTIES                                                6,249,811                             $1,241,948,126
- ----------------------------------------------------------------------------------------------------------------------------------
INDUSTRIAL PROPERTIES
Ontario Portfolio                                                          2,698,717        100%         $ 3.40    $108,000,000
 Timberland Building           Ontario, CA           1998        1998        414,435          --          --                 --
 5200 Airport Drive            Ontario, CA           1997        1998        404,500          --          --                 --
 1200 S. Etiwanda Ave.         Ontario, CA           1998        1998        223,170          --          --                 --
 Park Mira Loma West           Mira Loma, CA         1998        1998        557,500          --          --                 --
 Wineville Center Buildings    Mira Loma, CA         1999        2000      1,099,112          --          --                 --
Dallas Industrial Portfolio    Dallas and Coppell,   1997-      2000;
 (formerly Parkwest Center)     TX                   2000        2001      2,609,031         94%         $ 2.72    $ 97,245,850



| 8 |  TIAA Real Estate Account PROSPECTUS




INDUSTRIAL PROPERTIES (CONTINUED)




                                                                                                      ANNUAL AVG.
                                                                                                       BASE RENT
                                                     YEAR        YEAR    RENTABLE AREA     PERCENT    PER LEASED
PROPERTY                       LOCATION              BUILT     PURCHASED    (SQ. FT.)      LEASED     SQ. FT.(1)   MARKET VALUE(2)
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                              
IDI Kentucky Portfolio                                                     1,437,022        100%         $ 2.80    $ 53,600,000
 (formerly, Parkwest Int'l)
 Building C                    Hebron, KY            1998        1998        520,000          --          --                 --
 Building D                    Hebron, KY            1998        1998        184,800          --          --                 --
 Building E                    Hebron, KY            2000        2000        207,222          --          --                 --
 Building J                    Hebron, KY            2000        2000        525,000          --          --                 --
Chicago Industrial Portfolio
 (consolidation of Rockrun,
 Glen Pointe and Woodcreek     Chicago and Joliet,   1997-       1998;
 Business Parks)                IL                   2000        2000        866,064        100%         $ 4.18    $ 42,591,186
Atlanta Industrial Portfolio   Lawrenceville, GA  1996-99        2000      1,145,693         84%         $ 2.79    $ 40,459,044
Northpointe Commerce Center    Fullerton, CA      1990-94        2000        612,023        100%         $ 5.90    $ 37,456,149
Cabot Industrial Portfolio
 (under development and held
 in joint venture)             Rancho Cucamonga, CA  2001(6)2000; 2001       641,475        100%         $ 2.42    $ 34,363,752(6)
South River Road Industrial    Cranbury, NJ          1999        2001        626,071     100%(7)         $ 2.30    $ 32,688,565
Konica Photo Imaging
 Headquarters                  Mahwah, NJ            1999        1999        168,000        100%         $ 9.43    $ 17,700,000
Eastgate Distribution Center   San Diego, CA         1996        1997        200,000        100%         $ 5.21    $ 14,500,000
Landmark at Salt Lake City
 Building #4                   Salt Lake City, UT    2000        2000        328,508        100%         $ 3.98    $ 13,600,000
Arapahoe Park East             Boulder, CO        1979-82        1996        129,425        100%         $10.18    $ 13,100,000
UPS Distribution Facility      Fernley, NV           1998        1998        256,000        100%         $ 3.54    $ 11,100,000
FedEx Distribution Facility    Crofton, MD           1998        1998        111,191        100%         $ 6.39    $  7,600,000
Westinghouse Facility          Coral Springs, FL     1997        1997         75,630        100%         $ 7.29    $  5,300,000
Interstate Crossing            Eagan, MN             1995        1996        131,380        100%         $ 4.01    $  6,504,740
Butterfield Industrial Park    El Paso, TX        1980-81        1995        183,510        100%         $ 2.96    $  4,700,000
River Road Distribution Center Fridley, MN           1995        1995        100,456        100%         $ 3.49    $  4,131,571
                                                                          ----------                               ------------
SUBTOTAL--INDUSTRIAL PROPERTIES                                           12,320,196                               $544,640,857
- ----------------------------------------------------------------------------------------------------------------------------------
RETAIL PROPERTIES
Rolling Meadows                Rolling Meadows, IL   1957(3)     1997        130,909         99%         $ 9.07    $ 12,390,000
Lynnwood Collection            Raleigh, NC           1988        1996         86,362         96%         $ 7.53    $  7,900,000
Millbrook Collection           Raleigh, NC           1988        1996        102,221         84%         $ 6.04    $  7,200,000
Plantation Grove               Ocoee, FL             1995        1995         73,655        100%         $10.01    $  7,700,000
                                                                          ----------                               ------------
SUBTOTAL--RETAIL PROPERTIES                                                  393,147                               $ 35,190,000
                                                                          ----------                               ------------
SUBTOTAL--COMMERCIAL PROPERTIES                                           18,968,054                             $1,821,778,983
- ----------------------------------------------------------------------------------------------------------------------------------
RESIDENTIAL PROPERTIES(8)
Ashford Meadows Apartments     Herndon, VA           1998        2000             NA         91%          NA       $ 64,195,500
The Colorado                   New York, NY          1987        1999             NA         93%          NA       $ 60,500,000
Larkspur Courts Apartments     Larkspur, CA          1991        1999             NA         96%          NA       $ 53,200,000
South Florida Apartment        Boca Raton and
 Portfolio                     Plantation, FL        1986        2001             NA         97%          NA       $ 46,700,000
Doral Pointe Apartments        Miami, FL             1990        2001             NA         97%          NA       $ 45,341,796
Lodge at Willow Creek          Douglas County, CO    1997        1997             NA         88%          NA       $ 32,000,000
Golfview Apartments            Lake Mary, FL         1998        1998             NA         87%          NA       $ 27,050,000
The Legends at Chase Oaks      Plano, TX             1997        1998             NA         96%          NA       $ 26,000,000
Lincoln Woods                  Lafayette Hill, PA    1991        1997             NA         92%          NA       $ 24,800,000
Kenwood Mews Apartments        Burbank, CA           1991        2001             NA         97%          NA       $ 22,686,216
Monte Vista                    Littleton, CO         1995        1996             NA         98%          NA       $ 21,800,000
Westcreek Apartments           Westlake Village, CA  1988        1997             NA         91%          NA       $ 17,900,000
Carolina Apartments            Margate, FL           1993        2001             NA         94%          NA       $ 17,600,000
Indian Creek Apartments        Farmington Hills, MI  1988        1998             NA         96%          NA       $ 16,800,000
Royal St. George               W. Palm Beach, FL     1995        1996             NA         98%          NA       $ 16,400,000
Quiet Waters Apartments        Deerfield Beach, FL   1995        2001             NA         96%          NA       $ 16,100,000
Bent Tree Apartments           Columbus, OH          1987        1998             NA         85%          NA       $ 14,500,000
The Greens at Metrowest        Orlando, FL           1990        1995             NA         91%          NA       $ 14,100,000
                                                                          ----------                               ------------
SUBTOTAL--RESIDENTIAL PROPERTIES                                                  NA                              $ 537,673,512
                                                                          ----------                               ------------
TOTAL--ALL PROPERTIES                                                     18,968,055                             $2,359,452,495
- ----------------------------------------------------------------------------------------------------------------------------------



(1) BASED ON TOTAL CONTRACTUAL RENT ON LEASES EXISTING AT DECEMBER 31, 2001. FOR
    THOSE PROPERTIES PURCHASED IN 2001, THE NUMBER WAS DERIVED BY ANNUALIZING
    THE RENTS CHARGED BY THE ACCOUNT SINCE ACQUIRING THE PROPERTY.
(2) MARKET VALUE REFLECTS THE VALUE DETERMINED IN ACCORDANCE WITH THE PROCEDURES
    DESCRIBED IN THE ACCOUNT'S PROSPECTUS.

(3) UNDERGONE EXTENSIVE RENOVATIONS.
(4) PURCHASED THROUGH LIGHT STREET PARTNERS, L.P. (NOW 100% OWNED BY THE
    ACCOUNT).
(5) PROPERTY HELD IN 50%/50% JOINT VENTURE WITH TENNESSEE CONSOLIDATED
    RETIREMENT SYSTEM. MARKET VALUE SHOWN REFLECTS THE VALUE OF THE ACCOUNT'S
    INTEREST IN THE PROPERTY.
(6) THE PROPERTY IS HELD IN A 80%/20% JOINT VENTURE WITH CABOT INDUSTRIAL TRUST,
    AND CONSISTS OF ONE COMPLETED BUILDING AND ONE UNDER DEVELOPMENT. THE
    EXISTING BUILDING IS AT MARKET VALUE AND THE PROPERTY UNDER DEVELOPMENT IS
    CURRENTLY VALUED AT COST. IT IS ANTICIPATED THAT THE BUILDING UNDER
    DEVELOPMENT WILL BE READY FOR OCCUPANCY IN 2002.
(7) ONE TENANT REPRESENTING 17% OF THE SPACE FILED FOR BANKRUPTCY PROTECTION AND
    HAS VACATED ITS SPACE.
(8) FOR THE AVERAGE UNIT SIZE AND ANNUAL AVERAGE RENT PER UNIT FOR EACH
    RESIDENTIAL PROPERTY, SEE "RESIDENTIAL PROPERTIES" BELOW.


                                      TIAA Real Estate Account PROSPECTUS  | 9 |




COMMERCIAL (NON-RESIDENTIAL) PROPERTIES

IN GENERAL. At December 31, 2001, the Account held 47 commercial
(non-residential) properties in its portfolio. None of these properties is
subject to a mortgage, and although the terms vary under each lease, certain
expenses, such as real estate taxes and other operating expenses, are paid or
reimbursed by the tenants.
   At December 31, 2001, the Account's office property portfolio consisted of 25
office properties located in metropolitan areas throughout the United States
(including one property held in a 50%/50% joint venture). The office properties
together are approximately 92 percent leased with 549 leases.
   At December 31, 2001, the Account's industrial property portfolio consisted
of 18 properties (including one which is held in an 80%/20% joint venture and is
currently under development) used primarily for warehousing, distribution, or
light manufacturing activities. The Account's industrial properties together are
99 percent leased with 107 leases.
   At December 31, 2001, the Account's retail property portfolio consisted of
four neighborhood shopping centers, each of which is anchored by a supermarket
tenant. These retail properties together are approximately 95 percent leased
with 57 leases.
   MAJOR TENANTS: The following table lists the Account's major commercial
tenants based on the total space they occupy in the Account's properties.


                                            PERCENTAGE OF
                                            TOTAL RENTABLE
                                            AREA OF ACCOUNT'S
                              OCCUPIED      NON-RESIDENTIAL     PROPERTY
  MAJOR TENANT                SQUARE FEET   PROPERTIES          TYPE
- --------------------------------------------------------------------------------
  WalMart                     1,099,112          5.8%          Industrial
  The GAP                     1,045,000          5.5%          Industrial
  Standard Motor Products       671,172          3.5%          Industrial
  Meiko-America                 557,500          2.9%          Industrial
  UPS                           422,400          2.2%          Industrial
  Timberland                    414,435          2.2%          Industrial
  New Breed Transfer Company    404,500          2.1%          Industrial
  Cooper Tire                   401,226          2.1%          Industrial
  Petco                         258,000          1.4%          Industrial
  Mack Truck                    248,014          1.3%          Industrial
  American Building Supply      240,249          1.3%          Industrial
  Van Kampen                    223,170          1.2%          Office
  PHH                           199,563          0.9%          Office
  Northern Telecom              149,426          0.8%          Office
- --------------------------------------------------------------------------------

   LEASE EXPIRATIONS. The following charts provide lease expiration information
for the Account's commercial properties, categorized by property type. While
many of the leases contain renewal options with varying terms, these charts
assume that none of the tenants exercise their renewal options.


                              RENTABLE      PERCENT OF
                              AREA          TOTAL RENTABLE
                              SUBJECT TO    AREA OF ACCOUNT'S
  YEAR OF        NUMBER OF    EXPIRING      NON-RESIDENTIAL
  LEASE          LEASES       LEASES        PROPERTIES REPRESENTED
  EXPIRATION     EXPIRING     (SQ. FT.)     BY EXPIRING LEASES
- --------------------------------------------------------------------------------
  OFFICE PROPERTIES
  2002              80          666,061            3.5%
  2003              83          735,077            3.9%
  2004              83          678,352            3.6%
  2005              68          665,077            3.5%
  2006              78        1,061,375            5.6%
  2007 and
   thereafter      157        2,041,275           10.6%
- --------------------------------------------------------------------------------
  TOTAL            549        5,847,217           30.7%
- --------------------------------------------------------------------------------
  INDUSTRIAL PROPERTIES
  2002               5          170,958             .9%
  2003              12        1,315,518            6.9%
  2004              17        1,420,276            7.5%
  2005              27        2,723,866           14.4%
  2006              15          668,629            3.5%
  2007 and
   thereafter       31        5,570,698           29.4%
- --------------------------------------------------------------------------------
  TOTAL            107       11,869,945           62.6%
- --------------------------------------------------------------------------------
  RETAIL PROPERTIES
  2002               7           12,621            0.1%
  2003              10           18,425            0.1%
  2004               9           14,848            0.1%
  2005              14           43,332            0.2%
  2006               9           28,637            0.2%
  2007 and
   thereafter        8          228,344            1.2%
- --------------------------------------------------------------------------------
  TOTAL             57          346,207            1.9%
- --------------------------------------------------------------------------------


| 10 |  TIAA Real Estate Account PROSPECTUS



RESIDENTIAL PROPERTIES

The Account's residential property portfolio currently consists of 17 first
class or luxury multi-family garden apartment complexes and one high rise
apartment building for a total of 18 properties. None of the properties in the
portfolio is subject to a mortgage. The complexes generally contain one- to
three-bedroom apartment units, with a range of amenities, such as patios or
balconies, washers and dryers, and central air conditioning. Many of these
apartment communities have use of on-site fitness facilities, including some
with swimming pools. Rents on each of the properties tend to be comparable with
competitive communities and are not subject to rent regulation. The Account is
responsible for the expenses of operating the properties.

   In the table below you will find more detailed information regarding the
apartment complexes in the Account's portfolio as of December 31, 2001.




                                                           NUMBER         AVERAGE UNIT SIZE       AVG. RENT PER         PERCENT
  PROPERTY                     LOCATION                   OF UNITS          (SQUARE FEET)         UNIT/PER MONTH        LEASED
- -------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
  Ashford Meadows Apartments   Herndon, VA                  440                 1050                  $1,315             91%
  The Colorado                 New York, NY                 256                  632                  $2,434             93%
  Larkspur Courts Apartments   Larkspur, CA                 248                 1001                  $2,247             96%
  South Florida Apartment      Boca Raton and
    Portfolio                    Plantation, FL             500                  888                  $  980             97%
  Lodge at Willow Creek        Douglas County, CO           316                 1001                  $1,055             88%
  Golfview Apartments          Lake Mary, FL                276                 1139                  $1,116             87%
  The Legends at Chase Oaks    Plano, TX                    346                  972                  $1,037             96%
  Lincoln Woods                Lafayette Hill, PA           216                  773                  $1,206             92%
  Monte Vista                  Littleton, CO                219                  888                  $1,049             98%
  Indian Creek Apartments      Farmington Hills, MI         196                 1139                  $  999             96%
  Westcreek Apartments         Westlake Village, CA         126                  948                  $1,490             91%
  Royal St. George             West Palm Beach, FL          224                  870                  $  884             98%
  Bent Tree Apartments         Columbus, OH                 256                  928                  $  745             85%
  The Greens at Metrowest      Orlando, FL                  200                  920                  $  857             91%
  Carolina Apartments          Margate, FL                  208                 1026                  $  961             94%
  Quiet Waters Apartments      Deerfield Beach, FL          200                 1048                  $1,019             96%
  Doral Pointe                 Miami, FL                    440                 1130                  $1,101             97%
  Kenwood Mews                 Burbank, CA                  141                  942                  $1,283             97%


RECENT PROPERTY PURCHASES AND SALES


THE FOLLOWING DESCRIBES RECENT PROPERTY SALES BY THE ACCOUNT. WHEN REVIEWING
THIS INFORMATION, IT IS IMPORTANT TO KEEP IN MIND THAT ANY CHANGES IN THE
VALUATION OF THE PROPERTY SINCE IT WAS PURCHASED HAVE BEEN REFLECTED IN THE
ACCOUNT'S DAILY UNIT VALUE OVER THE PERIOD THE ACCOUNT HELD THE PROPERTY.
   On January 31, 2002, the Account sold one office building (the Southbank
Building) located in Phoenix, Arizona for approximately $13 million. The Account
had purchased the building in February, 1996 for an original purchase price of
approximately $10.1 million.
    FOR A DISCUSSION OF THE ACCOUNT'S REAL ESTATE HOLDINGS AND RECENT
ACQUISITIONS IN THE CONTEXT OF THE ACCOUNT'S PERFORMANCE AS A WHOLE, SEE
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS" BELOW. REAL ESTATE INVESTMENTS MADE BY THE ACCOUNT AFTER THE DATE OF
THIS PROSPECTUS WILL BE DESCRIBED IN SUPPLEMENTS TO THE PROSPECTUS, AS
APPROPRIATE.


                                     TIAA Real Estate Account PROSPECTUS  | 11 |




SELECTED FINANCIAL DATA


The following selected financial data should be considered together with the
Account's financial statements and related notes, which are presented later in
this prospectus.




                                                                                                                       JULY 3, 1995
                                                                                                                      (COMMENCEMENT
                                                                                                                      OF OPERATIONS)
                                                              YEAR ENDED DECEMBER 31,                                       TO
                          --------------------------------------------------------------------------------------------  DECEMBER 31,
                                2001            2000            1999            1998            1997          1996          1995
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
                                                                                                   
INVESTMENT INCOME:
 Real estate income, net:
  Rental income           $  256,755,315  $  195,537,993  $  132,316,878  $    81,009,203  $  44,342,342  $ 10,951,183  $    165,762
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
  Real estate property
   level expenses and
   taxes:
   Operating expenses         52,456,479      40,056,716      27,334,060       17,339,706      9,024,240     2,116,334        29,173
   Real estate taxes          29,670,456      22,851,890      15,892,736        9,103,637      4,472,311     1,254,163        14,659
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
    Total real estate
    property level
    expenses and taxes        82,126,935      62,908,606      43,226,796       26,443,343     13,496,551     3,370,497        43,832
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
    Real estate income,
     net                     174,628,380     132,629,387      89,090,082       54,565,860     30,845,791     7,580,686       121,930
Income from real estate
 joint venture                 2,251,593         756,133              --               --             --            --            --
Dividends and interest        33,687,343      31,334,291      24,932,733       23,943,728     16,486,279     6,027,486     2,828,900
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
   Total investment income   210,567,316     164,719,811     114,022,815       78,509,588     47,332,070    13,608,172     2,950,830
Expenses                      17,191,929      13,424,566       9,278,410        6,274,594      3,526,545     1,155,796       310,433
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
   Investment income, net    193,375,387     151,295,245     104,744,405       72,234,994     43,805,525    12,452,376     2,640,397
Net realized and
 unrealized gain on
 investments                 (23,344,613)     54,147,449       9,834,743        7,864,659     18,147,053     3,330,539        35,603
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
Net increase in net
 assets resulting from
 operations before
 minority interest           170,030,774     205,442,694     114,579,148       80,099,653     61,952,578    15,782,915     2,676,000
Minority interest in
 net increase in net
 assets resulting from
 operations                     (811,789)             --       1,364,619       (3,487,991)    (1,881,178)           --            --
Net increase in net
 assets resulting from
 participant transactions    657,326,121     486,196,949     383,171,774      333,936,510    356,052,262   233,653,793   117,582,345
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
Net increase in net
 assets                   $  826,545,106  $  691,639,643  $  499,115,541  $   410,548,172  $ 416,123,662  $249,436,708  $120,258,345
                          ==============  ==============  ==============  ===============  =============  ============  ============



                                                                            DECEMBER 31,
                          ----------------------------------------------------------------------------------------------------------
                               2001            2000            1999            1998            1997            1996          1995
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
                                                                                                   
Total assets              $3,270,384,450  $2,423,100,402  $1,719,457,715  $ 1,229,603,431  $ 815,760,825  $426,372,007  $143,177,421
Total liabilities and
  minority interest           56,717,273      35,978,331      23,975,287       33,236,544     29,942,110    56,676,954    22,919,076
                          --------------  --------------  --------------  ---------------  -------------  ------------  ------------
Total net assets          $3,213,667,177  $2,387,122,071  $1,695,482,428  $ 1,196,366,887  $ 785,818,715  $369,695,053  $120,258,345
                          ==============  ==============  ==============  ===============  =============  ============  ============
Accumulation units
  outstanding                 18,456,445      14,604,673      11,487,360        8,833,911      6,313,015     3,295,786     1,172,498
                          ==============  ==============  ==============  ===============  =============  ============  ============
Accumulation unit value   $       168.16  $       158.21  $       142.97  $        132.17  $      122.30  $     111.11  $     102.57
                          ==============  ==============  ==============  ===============  =============  ============  ============






QUARTERLY SELECTED FINANCIAL INFORMATION

The following is selected financial information for the Account for each full
quarter within the past two calendar years:




                                                                    2001
                                                                   ------
                                                         FOR THE THREE MONTHS ENDED
                                     --------------------------------------------------------------
                                         MARCH 31          JUNE 30     SEPTEMBER 30      DECEMBER 31
- ------------------------------------------------------------------------------------------------------
                                                                            
Investment income, net               $ 45,264,635     $ 47,931,306     $ 50,435,135     $ 49,744,311
Net realized gain (loss)
   on investments                         978,396          514,453          759,534       (3,522,087)
Net unrealized gain on investments     (4,436,522)      11,550,552       (8,059,992)     (21,128,947)
Minority interest in
   net increase in net assets
   resulting from operations                   --         (448,023)        (213,578)        (150,188)
                                     ------------     ------------     ------------     ------------
Net increase in net assets
   resulting from operations         $ 41,806,509     $ 59,548,288     $ 42,921,099     $ 24,943,089
                                     ============     ============     ============     ============
Total return                                 1.67%            2.21%            1.46%            0.82%
                                     ============     ============     ============     ============


                                                                 2000
                                                                 -----
                                                      FOR THE THREE MONTHS ENDED
                                     ------------------------------------------------------------
                                         MARCH 31         JUNE 30    SEPTEMBER 30     DECEMBER 31
- -------------------------------------------------------------------------------------------------
                                                                          
Investment income, net               $ 31,774,860     $36,145,064    $ 40,552,504     $42,822,817
Net realized gain (loss)
   on investments                        (147,448)         58,263        (241,717)      8,606,836
Net unrealized gain on investments      5,603,540      14,044,336      15,013,318      11,210,321
Minority interest in
   net increase in net assets
   resulting from operations                   --              --              --              --
                                     ------------     -----------    ------------     -----------
Net increase in net assets
   resulting from operations         $ 37,230,952     $50,247,663    $ 55,324,105     $62,639,974
                                     ============     ===========    ============     ===========
Total return                                 2.15%           2.67%           2.67%           2.77%
                                     ============     ===========    ============     ===========



| 12 |  TIAA Real Estate Account PROSPECTUS



MANAGEMENT'S DISCUSSION AND ANALYSIS OF ACCOUNT'S FINANCIAL CONDITION AND
OPERATING RESULTS

The Account continued its positive growth in 2001, with approximately $3.2
billion in net assets as of year-end 2001. As of December 31, 2001, the Account
owned a total of 65 real estate properties, including 25 office properties (one
held in joint venture), 18 industrial properties (including one development
project joint venture), 18 apartment complexes and four neighborhood shopping
centers. At December 31, 2001, these properties represented 73.1% of the
Account's total investment portfolio.

   The Account closed 21 real estate transactions in 2001. It purchased 15
properties (seven office properties, including one development project, three
industrial properties, and five apartment properties) made one fund investment,
and sold five properties (one office, one retail, one apartment, and two
industrial properties). The Account continues to pursue suitable properties, and
is currently in various stages of negotiations with a number of prospective
sellers. The Account currently has outstanding commitments to purchase two
office buildings, three retail properties and six warehouses in the total amount
of approximately $417.5 million.

   As of December 31, 2001, the Account also held investments in commercial
paper, representing 17.0% of the portfolio, real estate investment trusts
(REITs), representing 4.2% of the portfolio, and other real estate related
investments, including commercial mortgage backed securities (CMBS), a mortgage
and one fund investment, representing 5.7% of the portfolio.
   The tragic events of September 11th did not directly affect the Account's
real estate holdings in New York City, which are holdings located in the midtown
and upper east side areas of Manhattan. While these events had a sobering effect
on the overall economy, it is not currently possible to quantify any long-term
impact on the real estate market.


RESULTS OF OPERATIONS


YEAR ENDED DECEMBER 31, 2001 COMPARED TO
YEAR ENDED DECEMBER 31, 2000

   The Account's total net return was 6.29% for the year ended December 31, 2001
and 10.66% for 2000. The 2001 performance of each of the Account's asset types,
i.e., real estate, REITs and commercial paper, declined as compared to 2000,
with the decline in the value of the Account's real estate having the largest
impact. The Account's net investment income, after deducting all expenses, was
$193,375,387 for the year ended December 31, 2001 and $151,295,245 for 2000, a
28% increase. This increase was the result of a 35% increase in net assets and
an increase in the Account's real estate holdings from December 31, 2000 to
December 31, 2001. The Account had net realized and unrealized losses on
investments of $23,344,613 for the year ended December 31, 2001, compared with
the net realized and unrealized gains on its investments of $54,147,449 for
2000. This difference was primarily due to the decrease of $26,611,066 in the
aggregate market value of the Account's real estate holdings during 2001, as
compared to 2000, during which the Account's holdings experienced a $22,257,781
market value increase. The Account's net realized losses in 2001 were primarily
due to the sale of certain properties identified as sales candidates because
they no longer met the Account's investment objectives or were located in
markets which were experiencing declining economic conditions. The unrealized
losses in 2001 can be attributed to the decline in market value of some of the
Account's real estate properties. The Account's marketable securities had modest
realized and unrealized gains in 2001 totaling $5,231,736, as compared to the
substantial net gains of $22,145,715 in 2000.
   The Account's real estate holdings generated approximately 83% of the
Account's total investment income (before deducting Account level expenses)
during 2001 compared with 81% during 2000. The remaining portion of the
Account's total investment income was generated by investments in marketable
securities.
   Gross real estate rental income was $256,755,315 for the year ended December
31, 2001 and $195,537,993 for the same period in 2000. This increase was
primarily due to the increase in the number of properties owned by the Account,
from 60 properties at the end of 2000 to 65 properties at the end of 2001.
Interest income on the Account's short-term investments for 2001 and 2000
totaled $24,490,376 and $24,294,579, respectively. Dividend income on the
Account's REIT investments totaled $9,196,967 and $7,039,712, respectively, for
the same periods.
   Total property level expenses for the year ended December 31, 2001 were
$82,126,935 of which $52,456,479 was attributable to operating expenses and
$29,670,456 was attributable to real estate taxes. Total property level expenses
for the year ended December 31, 2000 were $62,908,606, of which $40,056,716
represented operating expenses and $22,851,890 was attributable to real estate
taxes. The increase in property level expenses during 2001 reflected the
increased number of properties in the Account.
   The Account incurred expenses for the years ended December 31, 2001 and 2000
of $5,896,729 and $6,924,202, respectively, for investment advisory services,
$8,470,496 and $4,392,882, respectively, for administrative and distribution
services, and $2,824,704 and $2,107,482, respectively, for mortality and expense
risk charges and liquidity guarantee charges. Such expenses generally increased
as a result of the larger net asset base in the Account. The expenses for
investment advisory services in 2001, however, decreased because they included
an expense adjustment credit in the first quarter of 2001 to reflect a change in
the way certain investment expenses are allocated to the Account.


YEAR ENDED DECEMBER 31, 2000 COMPARED TO
YEAR ENDED DECEMBER 31, 1999

   The Account's total net return was 10.66% for the year ended December 31,
2000 and 8.17% for 1999. The Account's net investment income, after deducting
all expenses, was $151,295,245 for the year ended December 31, 2000 and
$104,744,405 for 1999, a 44% increase. This increase was the result of a 41%
increase in net assets and a 45% increase in the market value of the Account's
real estate holdings from December 31, 1999 to December 31, 2000. The Account
had net realized and unrealized gains on investments of $54,147,449 for the year
ended December 31, 2000 compared with $9,834,743 for 1999. This difference was
due in part to the increase in realized and unrealized gains on the Account's
real estate properties from $23,232,711 in 1999 to $32,001,734 for 2000, and,
significantly, to the Account's gain of $22,145,715 on its marketable securities
in 2000, compared with its loss of $13,397,968 on its marketable securities in
1999.
   The Account's real estate holdings generated approximately 81% of the
Account's total investment income (before deducting Account level expenses)
during 2000 compared with 78% during 1999. The remaining portion of the
Account's total investment income was generated by investments in marketable
securities.
   Gross real estate rental income was $195,537,993 for the year ended December
31, 2000 and $132,316,878 for the same period in 1999. This increase was
primarily due to the increase in the number of properties owned by the Account
- -- from 54 properties at the end of 1999 to 60 properties at the end of 2000.
(The total number of properties in 2000 reflects the consolidation of certain
groups of properties into single portfolios.) Interest and dividend income on
the Account's marketable securities investments increased from $24,932,733 for
1999 to $31,334,291 in 2000.

                                     TIAA Real Estate Account PROSPECTUS  | 13 |



   Total property level expenses for the year ended December 31, 2000 were
$62,908,606 of which $40,056,716 was attributable to operating expenses and
$22,851,890 was attributable to real estate taxes. Total property level expenses
for the year ended December 31, 1999 were $43,226,796, of which $27,334,060
represented operating expenses and $15,892,736 was attributable to real estate
taxes. The increase in property level expenses during 2000 reflected the
increased number of properties in the Account.
   The Account incurred expenses for the years ended December 31, 2000 and 1999
of $6,924,202 and $4,246,911, respectively, for investment advisory services,
$4,392,882 and $3,442,282, respectively, for administrative and distribution
services, and $2,107,482 and $1,589,217, respectively, for mortality and expense
risk charges and liquidity guarantee charges. These expenses increased
significantly as a result of the increased costs of managing a growing account,
including the costs of acquiring and managing additional properties, and the
increased staffing costs associated with administering a larger account.


LIQUIDITY AND CAPITAL RESOURCES

During 2001, the Account received $254,149,962 in premiums and $486,614,583 in
net participant transfers from the TIAA Traditional account and the CREF
accounts, while in 2000 the Account received $161,668,073 in premiums and
$379,610,411 in net participant transfers from other TIAA and CREF accounts. The
unprecedented volume of net participants' transfers into the Account in 2001 can
be attributed to the substantial decline in the equity markets. Real estate
properties costing $538,400,000 and $625,800,000 were purchased during 2001 and
2000, respectively. In 2001, the Account also received $94,800,000 in proceeds
from the sale of properties. By year end 2001, the Account's liquid assets
(i.e., its cash, REITs, short- and intermediate-term investments, and government
securities) had a value of $853,769,802, while at the end of 2000 those assets
were valued at $464,544,434.

   We plan to use much of the Account's liquid assets as of December 31, 2001,
exclusive of the REITs, to purchase additional suitable real estate properties.
The remaining liquid assets, exclusive of the REITs, will continue to be
available to meet expense needs and redemption requests (e.g., cash withdrawals
or transfers).
   In the unlikely event that the Account's liquid assets and its cash flow from
operating activities and participant transactions are not sufficient to meet its
cash needs, including redemption requests, TIAA's general account will purchase
liquidity units in accordance with TIAA's liquidity guarantee to the Account.
   The Account spent approximately $21.9 million in 2001 for capital (long-term)
expenses, including ongoing tenant improvements and leasing commissions at the
commercial properties relating to the renewal of existing tenants or re-leasing
of space to new tenants during the normal course of business. In 2002, it is
estimated that the Account will expend approximately $29.8 million in capital
expenses. These expenditures will be for the costs routinely incurred by the
Account for painting, re-carpeting and minor replacements to re-lease apartments
as they become vacant and the costs associated with the renewal of existing
tenants or releasing of space to new tenants in the commercial properties.


EFFECTS OF INFLATION -- 2002


To the extent that inflation may increase property operating expenses in the
future, we anticipate that increases will generally be billed to tenants either
through contractual lease provisions in office, industrial, and retail
properties or through rent increases in apartment complexes. However, depending
on how long any vacant space in a property remains unleased, the Account may not
be able to recover the full amount of such increases in operating expenses.


VALUING THE ACCOUNT'S ASSETS

We value the Account's assets as of the close of each valuation day by taking
the sum of:
o  the value of the Account's cash, cash equivalents, and short-term and other
   debt instruments
o  the value of the Account's other securities investments and other assets
o  the value of the individual real properties and other real estate-related
   investments owned by the Account
o  an estimate of the net operating income accrued by the Account from its
   properties and other real estate-related investments


and then reducing it by the Account's liabilities, including the daily
investment management fee and certain other expenses attributable to operating
the Account. See "Expense Deductions," page 15.


VALUING REAL ESTATE AND RELATED INVESTMENTS

VALUING REAL PROPERTY: Individual real properties will be valued initially at
their purchase prices. (Prices include all expenses related to purchase, such as
acquisition fees, legal fees and expenses, and other closing costs.) We could
use a different value in appropriate circumstances.
   After this initial valuation, an independent appraiser, approved by the
independent fiduciary, will value properties at least once a year. The
independent fiduciary can require additional appraisals 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.
   Development properties initially will be valued at the Account's cost, and
the value will be adjusted as additional development costs are incurred. Once a
property receives a certificate of occupancy, or within one year from the
purchase date, whichever is earlier, the property will be appraised by an
independent appraiser, approved by the independent fiduciary. We may also have
the properties independently appraised earlier if circumstances warrant.
   Because of the nature of real estate assets, the Account's net asset value
won't necessarily reflect the true or realizable value of its real estate assets
(i.e., what the Account would get if it sold them).

   VALUING REAL PROPERTY ENCUMBERED BY DEBT: In general, when we value an
Account property subject to a mortgage, the Account's net asset value will
include the value of the Account's interest in the property (with the property
valued as described above), less the face amount of the outstanding balance of
the debt. We can adjust the property valuation if we determine that the existing
debt could have a material affect on how much the Account would receive if it
were to sell the property, looking at such factors as whether the debt is
prepayable, the remaining term on the debt, and then-current interest rates.
   VALUING CONVENTIONAL MORTGAGES: Individual mortgage loans made by the Account
will be valued initially 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). We'll also use this method for
foreign mortgages with conventional terms. We can adjust the mortgage value more
frequently if circumstances require it.


| 14 |  TIAA Real Estate Account PROSPECTUS



Floating variable rate mortgages will generally be valued at their face amount,
although we may adjust these values as market conditions dictate.
   VALUING PARTICIPATING MORTGAGES: Individual mortgages will initially be
valued at their face amount. Thereafter, quarterly, we'll estimate the values of
the participating mortgages by making various assumptions about occupancy rates,
rental rates, expense levels, and other things. We'll use these assumptions to
project the cash flow and anticipated sale proceeds from each investment over
the term of the loan, or sometimes over a shorter period. To calculate sale
proceeds, 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. We'll then discount the
estimated cash flows and sale proceeds to their present value (using rates
appropriate to then-current market conditions).
   NET OPERATING INCOME: The Account usually receives operating income from its
investments intermittently, not daily. In fairness to participants, we estimate
the Account's net operating income rather than applying it when we actually
receive it, and assume that the Account has earned (accrued) a proportionate
amount of that estimated amount daily. You bear the risk that, until we adjust
the estimates when we receive actual income reports, the Account could be under-
or over-valued.
   Every year, we 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 add the appropriate fraction of the estimated net operating income for the
month to the Account's net asset value.
   Every month, the Account receives a report of the actual operating results
for the prior month for each property (actual net operating income). We then
recognize the actual net operating income on the accounting records of the
Account and adjust the outstanding daily accrued receivable accordingly. As the
Account actually receives cash from a property, we'll adjust the daily accrued
receivable and other accounts appropriately.
   ADJUSTMENTS: We can adjust the value of an investment if we believe events or
market conditions (such as a borrower's or tenant's default) have affected how
much the Account could get if it sold the investment. We may not always be aware
of each event that might require a valuation adjustment, and because our
evaluation is based on subjective factors, we may not in all cases make
adjustments where changing conditions could affect the value of an investment.
   The independent fiduciary will need to approve adjustments to any valuation
of one or more properties that
o  is made within three months of the annual independent appraisal or
o  results in an increase or decrease of:
o  more than 6 percent of the value of any of the Account's properties since the
   last independent annual appraisal
o  more than 2 percent in the value of the Account since the prior month or
o  more than 4 percent in the value of the Account within any quarter.

   RIGHT TO CHANGE VALUATION METHODS: If we decide that a different valuation
method would reflect the value of a real estate-related 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
and change the values at which participants purchase or redeem Account
interests.


VALUING OTHER 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 (including REITs) 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 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 current market quotations are not readily available at fair
value as determined in good faith under the direction of the Investment
Committee of TIAA's Board of Trustees and in accordance with the
responsibilities of TIAA's Board as a whole. In evaluating fair value for the
Account's interest in commingled investment vehicles, the Account will generally
look to the value periodically assigned to interests by the issuer. When
possible, the Account will seek to have input in formulating the issuer's
valuation methodology.

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 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.
   The current annual expense deductions are:

                           PERCENT OF
  TYPE OF EXPENSE          NET ASSETS      SERVICES
  DEDUCTION                ANNUALLY        PERFORMED
- --------------------------------------------------------------------------------
  Investment               0.245%          For TIAA's investment advice,
  Management                               portfolio accounting, custodial
                                           services, and similar services,
                                           including independent fiduciary and
                                           appraisal fees

  Administration           0.245%          For Services' administrative
                                           services, such as allocating premiums
                                           and paying annuity income

  Distribution             0.040%          For Services' expenses related to
                                           distributing the annuity contracts

  Mortality and            0.070%          For TIAA's bearing certain mortality
  Expense Risk                             and expense risks

  Liquidity Guarantee      0.030%          For TIAA's liquidity guarantee
- --------------------------------------------------------------------------------
  TOTAL ANNUAL             0.630%          FOR TOTAL SERVICES TO THE ACCOUNT
  EXPENSE DEDUCTION
- --------------------------------------------------------------------------------

                                     TIAA Real Estate Account PROSPECTUS  | 15 |



   After the end of every quarter, we reconcile how much we deducted as
discussed above with the expenses the Account actually incurred. If there is a
difference, we add it to or deduct it from the Account in equal daily
installments over the remaining days in the quarter. Since our at-cost
deductions are based on projections of Account assets and overall expenses, the
size of any adjusting payments will be directly affected by how different our
projections are from the Account's actual assets or expenses. While our
projections of Account asset size (and resulting expense fees) are based on our
best estimates, the size of the Account's assets can be affected by many
factors, including premium growth, participant transfers into or out of the
Account, and any changes in the value of portfolio holdings. Historically, the
adjusting payments have generally been small and have resulted in both upward
and downward adjustments to the Account's expense deductions for the following
quarter.
   TIAA's board can revise the deduction rates from time to time to keep
deductions as close as possible to actual expenses.
   Currently there are no deductions from premiums or withdrawals, but we might
change this in the future. Property expenses, brokers' commissions, transfer
taxes, and other portfolio expenses are charged directly to the Account.

THE CONTRACTS

TIAA offers the Real Estate Account as a variable option for the annuity
contracts described below. Some employer plans may not offer the Real Estate
Account as an option for RA, GRA, GSRA, or Keogh contracts. The Account is not
available in California.

RA (RETIREMENT ANNUITY) AND GRA (GROUP RETIREMENT ANNUITY)

RA and GRA contracts are used mainly for employee retirement plans.
RA contracts are issued directly to you. GRA contracts, which are group
contracts, are issued through an agreement between your employer and TIAA.
   Depending on the terms of your plan, RA and GRA premiums can be paid by your
employer, you, or both. If you're paying some of or the entire periodic premium,
your contributions can be in either pre-tax dollars by salary reduction or
after-tax dollars by payroll deduction. You can also transfer funds from another
investment choice under your employer's plan to your contract. For RAs only, you
can make contributions directly to TIAA. Ask your employer for more information
about these contracts.

SRA (SUPPLEMENTAL RETIREMENT ANNUITY) AND
GSRA (GROUP SUPPLEMENTAL RETIREMENT ANNUITY)

These are for voluntary tax-deferred annuity (TDA) plans and 401(k) plans. SRA
contracts are issued directly to you. GSRA contracts, which are group contracts,
are issued through an agreement between your employer and TIAA. Your employer
pays premiums in pre-tax dollars through salary reduction. Although you can't
pay premiums directly, you can transfer amounts from other TDA plans.

CLASSIC IRA

Classic IRAs are individual contracts issued directly to you. You and your
spouse can each open a Classic IRA with an annual contribution of up to $3,000
or by rolling over funds from another IRA or retirement plan, if you meet our
eligibility requirements. If you are age 50 or older, you may contribute up to
$3,500. The combined limit for your contributions to a Classic IRA and a Roth
IRA for a single year is $3,000, or $3,500 if you are age 50 or older, excluding
rollovers. We can't issue you a joint contract.


ROTH IRA

Roth IRAs are also individual contracts issued directly to you. You or your
spouse can each open a Roth IRA with an annual contribution up to $3,000 or with
a rollover from another IRA or a Classic IRA issued by TIAA if you meet our
eligibility requirements. If you are age 50 or older you may contribute up to
$3,500. The combined limit for your contributions to a Classic IRA and a Roth
IRA for a single year is $3,000, or $3,500 if you are age 50 or older, excluding
rollovers. We can't issue you a joint contract.
   Classic and Roth IRAs may together be referred to as "IRAs" in this
prospectus.

GA (GROUP ANNUITY) AND INSTITUTIONALLY-OWNED GSRA

These are used exclusively for employee retirement plans and are issued directly
to your employer or your plan's trustee. Your employer pays premiums directly to
TIAA (you can't pay the premiums directly to TIAA) and your employer or the
plan's trustee may control the allocation of contributions and transfers to and
from these contracts. If a GA or GSRA contract is issued pursuant to your plan,
the rules relating to transferring and withdrawing your money, receiving any
annuity income or death benefits, and the timing of payments may be different,
and are determined by your plan. Ask your employer or plan administrator for
more information.

KEOGHS

TIAA also offers contracts for Keogh plans. If you are a self-employed
individual who owns an unincorporated business, you can use our Keogh contracts
for a Keogh plan, and cover common law employees, subject to our eligibility
requirements.

IRA AND KEOGH ELIGIBILITY

You or your spouse can set up a TIAA Classic or Roth IRA or a Keogh if you're a
current or retired employee or trustee of an eligible institution, or if you own
a TIAA or CREF annuity or a TIAA individual insurance contract. To be considered
a retired employee for this purpose, an individual must be at least 55 years old
and have completed at least three years of service at an eligible institution.
In the case of partnerships, at least half the partners must be eligible
individuals and the partnership itself must be primarily engaged in education or
research. Eligibility may be restricted by certain income limits on opening Roth
IRA contracts.

STARTING OUT

We'll issue you a TIAA contract when we receive your completed application or
enrollment form. 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 generally invest the money in the CREF Money Market
Account until we receive your form. (Some employer plans may require that we
send such premiums back to the employer.) We'll transfer the appropriate amount
from the CREF Money Market Account and credit it to the Real Estate Account as
of end of the business day we receive your completed form.

   If the allocation instructions on your application or enrollment form are
incomplete, violate plan restrictions, or total more than 100 percent, we'll
invest your premiums in the CREF Money Market Account. If your allocation
instructions total less than 100 percent, we'll credit the percentage that is
not allocated to a specific account to the CREF Money Market Account. The bal
ance with be invested as you instructed. After we receive a complete and correct
application, we'll follow your allocation instructions for future premiums.
However, any amounts that we credited to the CREF Money Market Account before we
received correct instructions will be transferred to

| 16 |  TIAA Real Estate Account PROSPECTUS



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 may in the future. Your employer's retirement
plan may limit your premium amounts, while the Internal Revenue Code limits the
total annual premiums you may invest in plans qualified for favorable tax
treatment. If you pay premiums directly to an RA or IRA, the premiums and any
earnings are not subject to your employer's plan.
   In most cases (subject to any restriction we may impose, as described in this
prospectus), TIAA will accept premiums to a contract at any time during your
accumulation period. Once your first premium has been paid, your TIAA contract
can't lapse or be forfeited for nonpayment of premiums. TIAA can stop accepting
premiums to contracts at any time.

CHOOSING AMONG THE TIAA AND CREF ACCOUNTS

You can allocate all or part of your premiums to the Real Estate Account, unless
your employer's plan precludes that choice. You can also allocate premiums to
TIAA's traditional annuity or any of the CREF variable investment accounts, if
the account is available under your employer's plan.
   You can change your allocation choices for future premiums by
o  writing to our home office
o  using the TIAA-CREF Web Center's account access feature at www.tiaa-cref.org
   or
o  calling our Automated Telephone Service (24 hours a day) at 800-842-2252

THE RIGHT TO CANCEL YOUR CONTRACT

You can cancel your contract up to 30 days after you first receive it, unless we
have begun making annuity payments from it. If you already had a TIAA contract
prior to investing in the Real Estate Account, you have no 30-day right to
cancel the contract. To cancel, mail or deliver the contract with a signed
Notice of Cancellation (available by contacting TIAA) to our home office. We'll
cancel the contract, then send the entire current accumulation to whomever sent
the premiums. You bear the investment risk during this period (although some
states require us to send back your entire premium without accounting for
investment results).

DETERMINING THE VALUE OF YOUR INTEREST IN THE ACCOUNT--
ACCUMULATION UNITS

When you pay premiums or make transfers to the Real Estate Account, you buy
accumulation units. When you take a cash withdrawal, transfer from the Account,
or apply funds to begin annuity income, the number of your accumulation units
decrease. We calculate how many accumulation units to credit by dividing the
amount you applied to the Account by its accumulation unit value at the end of
the business day when we received your premium or transfer. To determine how
many accumulation units to subtract for cash withdrawals and transfers, we use
the accumulation unit value for the end of the business day when we receive your
transaction request and all required information and documents (unless you ask
for a later date).
   The accumulation unit value reflects the Account's investment experience
(i.e., the real estate net operating income accrued, as well as dividends,
interest and other income accrued), realized and unrealized capital gains and
losses, as well as Account expense charges.
   CALCULATING ACCUMULATION UNIT VALUES: We calculate the Account's accumulation
unit value at the end of each valuation day. To do that, we multiply the
previous day's value 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.



HOW TO TRANSFER AND WITHDRAW
YOUR MONEY

Generally TIAA allows you to move your money to or from the Real Estate Account
in the following ways:
o  from the Real Estate Account to a CREF investment account or TIAA's
   traditional annuity

o  to the Real Estate Account from a CREF investment account or TIAA's
   traditional annuity (transfers from TIAA's traditional annuity under RA and
   GRA contracts are subject to restrictions)
o  from the Real Estate Account to other companies

o  to the Real Estate Account from other companies/plans
o  by withdrawing cash
o  by setting up a program of automatic withdrawals or transfers

   These transactions generally must be for at least $1,000 at a time (or your
entire Account accumulation, if less). These options may be limited by the terms
of your employer's plan or by current tax law. Transfers and cash withdrawals
are currently free. TIAA can place restrictions on transfers or charge fees for
transfers and withdrawals in the future.
   Transfers and cash withdrawals are effective at the end of the business day
we receive your request and all required documentation. You can also 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. If you request a transfer at any time other than during a
business day, it will be effective at the close of the next business day.
   To request a transfer or to withdraw cash:
o  write to TIAA's home office at 730 Third Avenue, New York, NY 10017-3206
o  call us at 800 842-2252 or
o  for internal transfers, using the TIAA-CREF Web Center's account access
   feature at www.tiaa-cref.org

   You may be required to complete and return certain forms to effect these
transactions. We can suspend or terminate your ability to transact by telephone,
over the Internet, or by fax at any time, for any reason.

   Before you transfer or withdraw cash, make sure you understand the possible
federal and other income tax consequences. See "Taxes," page 21.


TRANSFERS TO AND FROM OTHER TIAA-CREF ACCOUNTS

Once every calendar quarter you can transfer some or all of your accumulation in
the Real Estate Account to TIAA's traditional annuity, to one of the CREF
accounts or to mutual funds offered under the terms of your plan. Transfers to
certain CREF accounts may be restricted by your employer's plan.

   You can also transfer some or all of your accumulation in TIAA's traditional
annuity, in your CREF accounts or in the mutual funds offered under the terms of
your plan to the Real Estate Account, if your employer's plan offers the
Account. Transfers from TIAA's traditional annuity to the Real Estate Account
under RA and GRA contracts are subject to restrictions under the terms of those
contracts.

   Because excessive transfer activity can hurt Account performance and other
participants, we may further limit how often you transfer or otherwise modify
the transfer privilege.

                                     TIAA Real Estate Account PROSPECTUS  | 17 |



TRANSFERS TO OTHER COMPANIES

Generally you may transfer funds from the Real Estate Account to a company other
than TIAA or CREF, subject to certain tax restrictions. This right may be
limited by your employer's plan. If your employer participates in our special
transfer services program, we can make automatic monthly transfers from your RA
or GRA contract to another company, and the $1,000 minimum will not apply to
these transfers.

TRANSFERS FROM OTHER COMPANIES/PLANS

Subject to your employer's plan, you can usually transfer or rollover money from
another 403(b) or 401(a)/403(a) and governmental 457(b) retirement plan to your
TIAA contract. You may also rollover before-tax amounts in a Classic IRA to
403(b) plans, 401(a)/403(a) plans or eligible governmental 457(b) plans,
provided such employer plans agree to accept the rollover. Similarly, you may be
able to rollover funds from 401(a), 403(a), 403(b) and governmental 457(b) plans
to a TIAA Classic IRA. Funds in a private 457(b) plan can be transferred to
another private 457(b) plan only. Accumulations in private 457(b) plans may not
be rolled over to a qualified plan (e.g., a 401(a) plan), a 403(b) plan, a
governmental 457(b) plan or an IRA.

WITHDRAWING CASH

You may withdraw cash from your SRA, GSRA, IRA, or Keogh Real Estate Account
accumulation at any time during the accumulation period, provided federal tax
law permits it (see below). Cash withdrawals from your RA or GRA accumulation
may be limited by the terms of your employer's plan and federal tax law.
Normally, you can't withdraw money from a contract if you've already begun
receiving lifetime annuity income.
   Current federal tax law restricts your ability to make cash withdrawals from
your accumulation under most voluntary salary reduction agreements. Withdrawals
are generally available only if you reach age 59 1/2, leave your job, become
disabled, or die, or if your employer terminates its retirement plan. If your
employer's plan permits, you may also be able to withdraw money if you encounter
hardship, as defined by the IRS, but hardship withdrawals can be from
contributions only, not investment earnings. You may be subject to a 10 percent
penalty tax if you make a withdrawal before you reach age 59 1/2, unless an
exception applies to your situation.
   Under current federal tax law, you are not permitted to withdraw from 457(b)
plans earlier than the calendar year in which you reach age 70 1/2 or leave your
job or are faced with an unforeseeable emergency (as defined by law). There are
generally no early withdrawal tax penalties if you withdraw under any of these
circumstances (i.e., no 10% tax on distributions prior to age 59 1/2).
   Special rules and restrictions apply to Classic and Roth IRAs.

SYSTEMATIC WITHDRAWALS AND TRANSFERS

If your employer's plan allows, you can set up a program to make cash
withdrawals or transfers automatically by specifying that we withdraw or
transfer from your Real Estate Account accumulation any fixed number of
accumulation units, dollar amount, or percentage of accumulation until you tell
us to stop or until your accumulation is exhausted. Currently, the program must
be set up so that at least $100 is automatically withdrawn or transferred at a
time.

POSSIBLE RESTRICTIONS ON PREMIUMS AND TRANSFERS TO THE ACCOUNT

From time to time we may stop accepting premiums for and/or transfers into the
Account. We might do so if, for example, we can't find enough appropriate real
estate-related investment opportunities at a particular time. Whenever
reasonably possible, we will notify you before we decide to restrict premiums
and/or transfers. However, because we may need to respond quickly to changing
market conditions, we reserve the right to stop accepting premiums and/or
transfers at any time without prior notice.
   If we decide to stop accepting premiums into the Account, amounts that would
otherwise be allocated to the Account will be allocated to the CREF Money Market
Account instead, unless you give us other allocation instructions. We will not
transfer these amounts out of the CREF Money Market Account when the restriction
period is over, unless you request that we do so. However, we will resume
allocating premiums to the Account on the date we remove the restrictions.


MARKET TIMING POLICY

There are participants who may try to profit from transferring money back and
forth among the CREF accounts, the Real Estate Account, and mutual funds
available under the terms of your plan, in an effort to "time" the market. As
money is shifted in and out of these accounts, we incur transaction costs,
including, among other things, expenses for buying and selling securities. These
costs are borne by all participants, including long-term investors who do not
generate the costs. To discourage this market-timing activity, participants who
make more than three transfers out of any CREF account (other than the CREF
Money Market Account) in a calendar month will be advised that if this transfer
frequency continues, we will suspend their ability to make telephone, fax and
Internet transfers. We have the right to modify our policy at any time without
advance notice.

RECEIVING ANNUITY INCOME

THE ANNUITY PERIOD IN GENERAL


You can receive an income stream from all or part of your Real Estate Account
accumulation. Unless you opt for a lifetime annuity, generally you must be at
least age 59 1/2 to begin receiving annuity income payments from your annuity
contract free of a 10 percent early distribution penalty tax. Your employer's
plan may also restrict when you can begin income payments. Under the minimum
distribution rules of the Internal Revenue Code, you generally must begin
receiving some payments from your contract shortly after you reach the later of
age 70 1/2 or you retire. Also, you can't begin a one-life annuity after you
reach age 90, nor may you begin a two-life annuity after either you or your
annuity partner reach age 90.

   Your income payments may be paid out from the Real Estate Account through a
variety of income options. You can pick a different income option for different
portions of your accumulation, but once you've started payments you usually
can't change your income option or annuity partner 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 $100.) We'll send
your payments by mail to your home address or, on your request, by mail or
electronic funds transfer to your bank.
   Your initial income payments are based on the value of your accumulation on
the last valuation day before the annuity starting date. Your payments change
after the initial payment based on the Account's investment experience and the
income change method you choose.
   There are two income change methods for annuity payments: annual and monthly.
Under the annual income change method, payments from the Account change each May
1, based on the net investment results during the prior year (April 1 through
March 31). Under the monthly income change method, payments from the Account
change every month, based on the net investment results during the previous
month. For the formulas used to cal-

| 18 |  TIAA Real Estate Account PROSPECTUS




culate the amount of annuity payments, see page 20. The total value of your
annuity payments may be more or less than your total premiums.


ANNUITY STARTING DATE

Generally, you pick an annuity starting date when you first apply for a TIAA
contract but you can change this date at any time prior to the day before that
annuity starting date. Ordinarily, annuity payments begin on your annuity
starting date, provided we have received all documentation necessary for the
income option you've picked. If something's missing, we'll defer your annuity
starting date until we receive it. Your first annuity check may be delayed while
we process your choice of income options and calculate the amount of your
initial payment. Any premiums received within 70 days after payments begin may
be used to provide additional annuity income. Premiums received after 70 days
will remain in your accumulating annuity contract until you give us further
instructions. Ordinarily, your first annuity payment can be made on any business
day between the first and twentieth of any month.

INCOME OPTIONS

Both the number of annuity units you purchase and the amount of your income
payments will depend on which income option you pick. Your employer's plan, tax
law and ERISA may limit which income options you can use to receive income from
an RA or GRA, GSRA or Keogh. Ordinarily you'll choose your income options
shortly before you want payments to begin, but you can make or change your
choice any time before your annuity starting date.
   All Real Estate Account income options provide variable payments, and the
amount of income you receive depends in part on the investment experience of the
Account. The current options are:
o  One-Life Annuity with or without Guaranteed Period: Pays income as long as
   you live. If you opt for a guaranteed period (10, 15 or 20 years) 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's possible for you to receive only one payment if
   you die less than a month after payments start.
o  Annuity for a Fixed Period: Pays income for any period you choose from 5 to
   30 years.
o  Two-Life Annuities: 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 two-life annuity options, all available with or
   without a guaranteed period -- Full Benefit to Survivor, Two-Thirds Benefit
   to Survivor, and a Half-Benefit to Annuity Partner. Under the Two-Thirds
   Benefit to Survivor option, payments to you will be reduced upon the death of
   your annuity partner.
o  Minimum Distribution Option ("MDO") Annuity: Generally available only if you
   must begin annuity payments under the Internal Revenue Code minimum
   distribution requirements. (Some employer plans allow you to elect this
   option earlier -- contact TIAA for more information.) 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. It is possible that income under the MDO annuity will
   cease during your lifetime. Prior 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 an MDO won't affect your right to take a cash
   withdrawal of any accumulation not yet distributed.

   For 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.
   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 us.

   RECEIVING LUMP SUM PAYMENTS (RETIREMENT TRANSITION BENEFIT): If your
employer's plan allows, you may be able to receive a single sum payment of up to
10 percent of the value of any part of an RA or GRA accumulation being converted
to annuity income on the annuity starting date. Of course, if your employer's
plan allows cash withdrawals, you can take a larger amount (up to 100 percent)
of your Real Estate Account accumulation as a cash payment. The retirement
transition benefit will be subject to current federal income tax requirements
and possible early distribution penalties. See "Taxes," page 21.

   If you haven't picked an income option when the annuity starting date arrives
for your RA, GRA, SRA or GSRA contract, TIAA usually 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 WITH A 10-YEAR GUARANTEED PERIOD,
with your spouse as your annuity partner, paid from TIAA's traditional annuity.
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.


TRANSFERS DURING THE ANNUITY PERIOD

After you begin receiving annuity income, you can transfer all or part of the
future annuity income payable once each calendar quarter (i) from the Real
Estate Account into a "comparable annuity" 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 are
payable under the same income option, and have the same first and second
annuitant, and remaining guaranteed period.
   We'll process your transfer on the business day we receive your request. You
can also choose to have a transfer 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. Transfers under the annual income payment method
will affect your annuity payments beginning on the May 1 following the March 31
which is on or after the effective date of the transfer. Transfers under the
monthly income payment method and all transfers into TIAA's traditional annuity
will affect your annuity payments beginning with the first payment due after the
monthly payment valuation day that is on or after the transfer date. You can
switch between the annual and monthly income change methods, and the switch will
go into effect on the following March 31.

ANNUITY PAYMENTS

The amount of annuity payments we pay you or your beneficiary (annuitant) will
depend upon the number and value of the annuity units payable. The number of
annuity units is first determined on the day before the annuity starting date.
The amount of the annuity payments will change according to the income change
method chosen.
   Under the annual income change method, the value of an annuity unit for
payments is redetermined on March 31 of each year -- the payment valuation day.
Annuity payments change beginning May 1. The change reflects the net investment
experience of the Real Estate Account. The net investment experience for the
twelve months following each March 31 revaluation will be reflected in the
following year's value.

                                     TIAA Real Estate Account PROSPECTUS  | 19 |



   Under the monthly income change method, the value of an annuity unit for
payments is determined on the payment valuation day, which is the 20th day of
the month preceding the payment due date or, if the 20th is not a business day,
the preceding business day. The monthly changes in the value of an annuity unit
reflect the net investment experience of the Real Estate Account.
   The formulas for calculating the number and value of annuity units payable
are described below.
   CALCULATING 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 under an income change method is determined by dividing the
value of the Account accumulation to be applied to provide the annuity payments
by the product of the annuity unit value for that income change method and an
annuity factor. The annuity factor as of the annuity starting date is the value
of an annuity in the amount of $1.00 per month beginning on the first day such
annuity units are payable, and continuing for as long as such annuity units are
payable.
   The annuity factor will reflect interest assumed at the effective annual rate
of 4 percent, 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. Annuitants
bear no mortality risk under their contracts-actual mortality experience will
not reduce annuity payments after they have started. TIAA may change the
mortality assumptions used to determine the number of annuity units payable for
any future accumulations converted to provide annuity payments.
   The number of annuity units payable under an income change method under your
contract will be reduced by the number of annuity units you transfer out of that
income change method under your contract. The number of annuity units payable
will be increased by any internal transfers you make to that income change
method under your contract.
   VALUE OF ANNUITY UNITS: The Real Estate Account's annuity unit value is
calculated separately for each income change method for each business day and
for the last calendar day of each month. The annuity unit value for each income
change method is determined by updating the annuity unit value from the previous
valuation day to reflect the net investment performance of the Account for the
current valuation period relative to the 4 percent assumed investment return. In
general, your payments will increase if the performance of the Account is
greater than 4 percent and decrease if the value is less than 4 percent. The
value is further adjusted to take into account any changes expected to occur in
the future at revaluation either once a year or once a month, assuming the
Account will earn the 4 percent assumed investment return in the future.
   The initial value of the annuity unit for a new annuitant is the value
determined as of the day before annuity payments start.
   For participants under the annual income change method, the value of the
annuity unit for payments remains level until the following May 1. For those who
have already begun receiving annuity income as of March 31, the 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 such March 31.
   For participants under the monthly income change method, the value of the
annuity unit for payments changes on the payment valuation day of each month for
the payment due on the first of the following month.
   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.


DEATH BENEFITS

AVAILABILITY; CHOOSING BENEFICIARIES

TIAA may pay death benefits if you or your annuity partner die during the
accumulation or annuity period. When you purchase your annuity contract, you
name one or more beneficiaries to receive the death benefit if you die. You can
change your beneficiaries anytime before you die, and, unless you instruct
otherwise, your annuity partner can do the same after your death.

YOUR SPOUSE'S RIGHTS

Your choice of beneficiary for death benefits may, in some cases, be subject to
the consent of your spouse. Similarly, if you are married at the time of your
death, federal law may require a portion of the death benefit be paid to your
spouse even if you have named someone else as beneficiary. If you die without
having named any beneficiary, any portion of your death benefit not payable to
your spouse will go to your estate.

AMOUNT OF DEATH BENEFIT

If you die during the accumulation period, the death benefit is the amount of
your accumulation. If you and your annuity partner die during the annuity period
while payments are still due under a fixed-period annuity or for the remainder
of a guaranteed period, the death benefit is the value of the remaining
guaranteed payments.

METHODS OF PAYMENT OF DEATH BENEFITS

Generally, you can choose for your beneficiary the method we'll use to pay the
death benefit, but few participants do this. If you choose a payment method, you
can also block your beneficiaries from changing it. Most people leave the choice
to their beneficiaries. We can block any choice if its initial payment is less
than $25. Beginning in late 2001 or 2002, if death occurs while your contract is
in the accumulation stage, in most cases we'll pay the death benefit using the
TIAA-CREF Savings & Investment Plan. We won't do this if you preselected another
option or if the beneficiary elects another option. Some beneficiaries aren't
eligible for the TIAA-CREF Savings & Investment Plan. If your beneficiary isn't
eligible and doesn't specifically tell us to start paying death benefits within
a year of your death, we can start making payments to them over five years using
the fixed-period annuity method of payment.
   PAYMENTS DURING THE ACCUMULATION PERIOD: Currently, the available methods of
payment for death benefits from funds in the accumulation period are:
o  SINGLE-SUM PAYMENT, in which the entire death benefit is paid to your
   beneficiary at once;
o  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;
o  ANNUITY FOR A FIXED PERIOD OF 2 TO 30 YEARS;
o  ACCUMULATION-UNIT DEPOSIT OPTION, which pays a lump sum at the end of a fixed
   period, ordinarily two to five years, during which period the accumulation
   units deposited participate in the Account's investment experience (generally
   the death benefit value must be at least $5,000); and
o  MINIMUM DISTRIBUTION OPTION, which automatically pays income according to the
   Internal Revenue Code's minimum distribution requirements. It operates in
   much the same way as the MDO annuity income option. It's possible, under this
   method, that your beneficiary won't receive income for life.

| 20 |  TIAA Real Estate Account PROSPECTUS



   Death benefits are usually paid monthly (unless you chose a single-sum method
of payment), but your beneficiary can switch them to quarterly, semi-annual, or
annual payments.
   PAYMENTS DURING THE ANNUITY PERIOD: If you and your annuity partner die
during the annuity period, your beneficiary can choose to receive any remaining
guaranteed periodic payments due under your contract. Alternatively, your
beneficiary can choose to receive the commuted value of those payments in a
single sum unless you have indicated otherwise. The amount of the commuted value
will be different than the total of the periodic payments that would otherwise
be paid.
   Ordinarily, death benefits are subject to federal estate tax. Generally, if
taken as a lump sum, death benefits would be taxed like complete withdrawals. If
taken as annuity benefits, death benefits would be taxed like annuity payments.
For more information on death benefits, see the discussion under "Taxes" below,
or for further detail, contact TIAA.

TAXES

This section offers general information concerning federal taxes. It doesn't
cover every situation. Tax treatment 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.

HOW THE REAL ESTATE ACCOUNT IS TREATED FOR TAX PURPOSES

The Account is not a separate taxpayer for purposes of the Internal Revenue
Code-its earnings are taxed as part of TIAA's operations. Although TIAA is not
expected to owe any federal income taxes on the Account's earnings, if TIAA does
incur taxes attributable to the Account, it may make a corresponding charge
against the Account.

TAXES IN GENERAL

During the accumulation period, Real Estate Account premiums paid in before-tax
dollars, employer contributions and earnings attributable to these amounts are
not taxed until they're withdrawn. Annuity payments, single-sum withdrawals,
systematic withdrawals, and death benefits are usually taxed as ordinary income.
Premiums paid in after-tax dollars aren't taxable when withdrawn, but earnings
attributable to these amounts are taxable. Death benefits are usually also
subject to federal estate and state estate or inheritance taxation. Generally,
transfers between qualified retirement plans are not taxed.
   Generally, contributions you can make under an employer's plan are limited by
federal tax law. Employee voluntary salary reduction contributions to 403(b) and
401(k) plans are limited to $11,000 per year ($12,000 per year if you are age 50
or older). Certain long-term employees may be able to defer up to $14,000 per
year in a 403(b) plan ($15,000 per year if you are age 50 or older).
Contributions to Classic and Roth IRAs, other than rollover contributions,
cannot generally exceed $3,000 per year ($3,500 per year for taxpayers age 50 or
older).
   The maximum contribution limit to a 457(b) non-qualified deferred
compensation plan for employees of state and local governments for 2001 is
$11,000 ($12,000 if you are age 50 or older). Special catch up rules may permit
a higher contribution in one or more of the last three years prior to an
individual's normal retirement age under the plan.


EARLY DISTRIBUTIONS

If you want to withdraw funds or begin receiving 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 a 10 percent early distribution tax on the taxable amount. Distributions
from a Roth IRA generally are not taxed, except that, once aggregate
distributions exceed contributions to the Roth IRA, income tax and a 10% penalty
tax may apply to distributions made (1) before age 59 1/2 (subject to certain
exceptions) or (2) during the five taxable years starting with the year in which
the first contribution is made to any Roth IRA. A 10 percent penalty tax may
apply to amounts attributable to a conversion from an IRA if they are
distributed during the five taxable years beginning with the year in which the
conversion was made. You won't have to pay this tax in certain circumstances.
Early distributions from 457(b) plans are not subject to a 10% penalty tax
unless, in the case of a governmental 457(b) plan, the distribution includes
amounts rolled over to the plan from an IRA, 401(a)/403(a), or 403(b) plan.
Consult your tax advisor for more information.

MINIMUM DISTRIBUTION REQUIREMENTS

In most cases, payments must begin by April 1 of the year after the year you
reach age 70 1/2, or if later, by retirement. For Classic IRAs, and with respect
to 5 percent or more owners of the business covered by a Keogh plan, payments
must begin by April 1 of the year after you reach age 70 1/2. Under the terms of
certain retirement plans, the plan administrator may direct us to make the
minimum distributions required by law even if you do not elect to receive them.
In addition, if you don't begin distributions on time, you may be subject to a
50 percent excise tax on the amount you should have received but did not. Roth
IRAs are generally not subject to these rules and do not require that any
distributions be made prior to your death.

WITHHOLDING ON DISTRIBUTIONS

If we send an "eligible rollover" distribution directly to you, federal law
requires us to withhold 20 percent from the taxable portion. If we roll over
such a distribution directly to an IRA or employer plan, we do not withhold any
federal income tax. The 20 percent withholding also does not apply to certain
"non-eligible" distributions such as payments from IRAs, hardships withdrawals,
lifetime annuity payments, substantially equal periodic payments over your life
expectancy or over 10 or more years, or minimum distribution payments.
   For the taxable portion of non-eligible rollover distributions, we will
usually withhold federal income taxes unless you tell us not to and you are
eligible to avoid withholding. However, if you tell us not to withhold but we
don't have your taxpayer identification number on file, we still are required to
deduct taxes. These rules also apply to distributions from governmental 457(b)
plans. In general, all amounts received under a private 457(b) plan are taxable
and are subject to federal income tax withholding as wages. Nonresident aliens
who pay U.S. taxes are subject to different withholding rules.

POSSIBLE TAX LAW CHANGES

Although the likelihood of legislative changes is uncertain, there is always the
possibility that the tax treatment of your contract could change by legislation
or otherwise. Consult a tax adviser with respect to legislative developments and
their effect on your contract.
   We have the right to modify the contract in response to legislative changes
that could otherwise diminish the favorable tax treatment that annuity contract
owners currently receive. We make no guarantee regarding the tax status of any
contract and do not intend the above discussion as tax advice.

General Matters

MAKING CHOICES AND CHANGES

You may have to make certain choices or changes (e.g., changing your income
option, making a cash withdrawal) by written notice satisfactory to us and
received at our home office or at some other location that we have specifically
designated for that purpose. When we receive a notice of a

                                     TIAA Real Estate Account PROSPECTUS  | 21 |



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 has died in the
meantime. We execute all other changes as of the date received.

TELEPHONE AND INTERNET TRANSACTIONS

You can use our Automated Telephone Service (ATS) or the TIAA-CREF Web Center's
account access feature to check your account balances, transfer to TIAA's
traditional annuity or CREF, and/or allocate future premiums among the Real
Estate Account, TIAA's traditional annuity, and CREF. You will be asked to enter
your Personal Identification Number (PIN) and social security number for both
systems. (You can establish a PIN by calling us.) Both will lead you through the
transaction process and will use reasonable procedures to confirm that
instructions given are genuine. If we use such procedures, we are not
responsible for incorrect or fraudulent transactions. All transactions made over
the ATS and Internet are electronically recorded.
   To use the ATS, you need a touch-tone phone. The toll free number for the ATS
is 800 842-2252. To use the Internet, go to the account access feature of the
TIAA-CREF Web Center at http://www.tiaa-cref.org.
   We can suspend or terminate your ability to transact by telephone, over the
Internet, or by fax at any time, for any reason.

VOTING RIGHTS

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.

ELECTRONIC PROSPECTUS

If you received this prospectus electronically and would like a paper copy,
please call 800 842-2733, extension 5509, and we will send it to you. Under
certain circumstances where we are legally required to deliver a prospectus to
you, we cannot send you a prospectus electronically unless you've consented.

HOUSEHOLDING

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

MISCELLANEOUS POLICIES

IF YOU'RE MARRIED: If you're married, you may be required by law or your
employer's plan to get advance written consent from your spouse before we make
certain transactions for you. If you're married at your annuity starting date,
you may also be required by law or your employer's plan to choose an income
option that provides survivor annuity income to your spouse, unless he or she
waives that right in writing. There are limited exceptions to the waiver
requirement.
   TEXAS OPTIONAL RETIREMENT PROGRAM RESTRICTIONS: If you're in the Texas
Optional Retirement Program, 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.
   ASSIGNING YOUR CONTRACT: Generally, neither you nor your beneficiaries can
assign your ownership of a TIAA retirement contract to anyone else.
   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
Internal Revenue Code, 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 with drawn or transferred the amounts involved
from your accumulation, we won't refund them.
   ERRORS OR OMISSIONS: We reserve the right to correct any errors or omissions
on any form, report, or statement that we send you.
   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 the Account has overpaid or
underpaid, appropriate adjustments will be made.
   PROOF OF SURVIVAL: We reserve the right to require satisfactory proof that
anyone named to receive benefits under a contract is living on the date payment
is due. If we have not received this proof after we request it in writing, the
Account will have the right to make reduced payments or to withhold payments
entirely until such proof is received.


DISTRIBUTOR

The annuity contracts are offered continuously by TIAA-CREF Individual &
Institutional Services, Inc. (Services), which is registered with 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 participate in the
distribution of the contracts on a limited basis. Services and TPIS are direct
or indirect subsidiaries of TIAA. As already noted, distribution costs are
covered by a deduction from the assets of the Account; no commissions are paid
for distributing 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, NY 10017-3206.

STATE REGULATION

TIAA, the Real Estate Account, and the contracts are subject to regulation by
the New York Insurance Department (NYID) 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 state law and relating 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. Sutherland Asbill &
Brennan LLP, Washington, D.C., have passed upon legal matters relating to the
federal securities laws.

EXPERTS


Ernst & Young LLP, independent auditors, have audited our consolidated financial
statements and schedule at December 31, 2001 and 2000, and for each of the three
years in the period ended December 31, 2001 as set forth in their reports.
Friedman, Alpren & Green LLP, independent auditors, have audited our (i)
combined statement of revenues and certain expenses of

| 22 |  TIAA Real Estate Account PROSPECTUS



Windsor at Boca Arbor Club, Windsor at Carolina, Windsor at Lakepointe, and
Windsor at Quiet Waters (South Florida Apartment Portfolio, Carolina Apartments,
and Quiet Water Apartments) for the year ended March 31, 2001, (ii) statement of
revenues and certain expenses of Ten & Twenty Westport Road for the year ended
December 31, 2000, and (iii) statement of revenues and certain expenses of 1015
15th Street, N.W. for the year ended December 31, 2000. We've included these
financial statements and schedule in the prospectus and elsewhere in the
registration statement in reliance on Ernst & Young LLP's and Friedman, Alpren &
Green LLP's respective reports, given on the authority of such firms as experts
in accounting and auditing.


ADDITIONAL INFORMATION

INFORMATION AVAILABLE AT THE SEC

The Account has filed with the SEC a registration statement under the Securities
Act of 1933 which contains this prospectus and additional information related to
the offering described in this prospectus. The Account also files annual,
quarterly, and current reports, along with other information, with the SEC, as
required by the Securities Exchange Act of 1934. You may read and copy the full
registration statement, and any reports and information filed with the SEC for
the Account, at the SEC's public reference room at 450 Fifth Street, N.W., Room
1024, Washington, DC 20549. This information can also be obtained through the
SEC's website on the Internet (http://www.sec.gov).

OTHER REPORTS TO PARTICIPANTS

TIAA will mail to each participant in the Real Estate Account periodic reports
providing information relating to their accumulations in the Account, including
premiums paid, number and value of accumulations, and withdrawals or transfers
during the period, as well as such other information as may be required by
applicable law or regulations.
   Further information may be obtained from TIAA at 730 Third Avenue, New York,
NY 10017-3206.

FINANCIAL STATEMENTS

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

INDEX TO FINANCIAL STATEMENTS

TIAA REAL ESTATE ACCOUNT                                   Page

AUDITED CONSOLIDATED FINANCIAL STATEMENTS:
Report of Management Responsibility                          24
Report of the Audit Committee                                24
Consolidated Statements of Assets and Liabilities            25
Consolidated Statements of Operations                        26
Consolidated Statements of Changes in Net Assets             27
Consolidated Statements of Cash Flows                        27
Notes to Consolidated Financial Statements                   28
Report of Independent Auditors                               30
Consolidated Statement of Investments                        30

PROFORMA CONDENSED FINANCIAL STATEMENTS:
Proforma Condensed Statement of Assets and Liabilities       33
Proforma Condensed Statement of Operations                   33
Notes to Proforma Condensed Financial Statements             34

WINDSOR AT BOCA ARBOR CLUB, WINDSOR AT CAROLINA,
WINDSOR AT LAKEPOINTE, AND WINDSOR AT QUIET WATERS
(SOUTH FLORIDA APARTMENT PORTFOLIO, CAROLINA
APARTMENTS, AND QUIET WATER APARTMENTS):
Independent Auditors' Report                                 35
Combined Statement of Revenues and Certain Expenses          35
Notes to Statement of Revenues and Certain Expenses          35

TEN & TWENTY WESTPORT ROAD:
Independent Auditors' Report                                 36
Statement of Revenues and Certain Expenses                   36
Notes to Statement of Revenues and Certain Expenses          36

1015 15TH STREET, N.W.:
Independent Auditors' Report                                 37
Statement of Revenues and Certain Expenses                   37
Notes to Statement of Revenues and Certain Expenses          37

TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

Condensed Unaudited Statutory-Basis Financial Statements     38
Supplemental Information to Condensed
  Unaudited Statutory-Basis Financial Statements             39


                                     TIAA Real Estate Account PROSPECTUS  | 23 |


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 accounting principles generally accepted in the United States
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 accompanying financial statements have been audited by the independent
auditing firm of Ernst & Young LLP. To maintain auditor independence and avoid
even the appearance of conflict of interest, it continues to be the Account's
policy that any non-audit services be obtained from a firm other than the
external financial audit firm. For the periods covered by these financial
statements, the Account did not engage Ernst & Young LLP for any management
advisory or consulting services. The independent auditors' report, which follows
the notes to financial statements, expresses an independent opinion on the
fairness of presentation of these financial statements.
   The Audit Committee of the TIAA Board of Trustees, consisting entirely of
trustees who are not officers of TIAA, meets regularly with management,
representatives of Ernst & Young LLP and internal audit personnel to review
matters relating to financial reporting, internal controls and auditing.


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



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



REPORT OF THE AUDIT COMMITTEE

To the Participants of the TIAA Real Estate Account:

   The TIAA Audit Committee oversees the financial reporting process of the TIAA
Real Estate Account ("Account") on behalf of TIAA's Board of Trustees. The Audit
Committee is a standing committee of the Board and operates in accordance with a
formal written charter (copies are available upon request) which describes the
Audit Committee's responsibilities. All members of the Audit Committee
("Committee") are independent, as defined under the listing standards of the New
York Stock Exchange.
   Management has the primary responsibility for the Account's financial
statements, development and maintenance of a strong system of internal controls,
and compliance with applicable laws and regulations. In fulfilling its oversight
responsibilities, the Committee reviewed and approved the audit plans of the
internal auditing group and the independent auditing firm in connection with
their respective audits. The Committee also meets regularly with the internal
and independent auditors, both with and without management present, to discuss
the results of their examinations, their evaluation of external controls, and
the overall quality of financial reporting. As required by its charter, the
Committee will evaluate rotation of the external financial audit firm whenever
circumstances warrant, but in no event later than between their fifth and tenth
years of service.
   The Committee reviewed and discussed the accompanying audited financial
statements with management, including a discussion of the quality and
appropriateness of the accounting principles and financial reporting practices
followed, the reasonableness of significant judgments, and the clarity of
disclosures in the financial statements. The Committee has also discussed the
audited financial statements with Ernst & Young LLP, the independent auditing
firm responsible for expressing an opinion on the conformity of these audited
financial statements with generally accepted accounting principles.
   The discussion with Ernst & Young LLP focused on their judgments concerning
the quality and appropriateness of the accounting principles and financial
reporting practices followed by the Account, the clarity of the financial
statements and related disclosures, and other significant matters, such as any
significant changes in accounting policies, management judgments and estimates,
and the nature of any uncertainties or unusual transactions. In addition, the
Committee discussed with Ernst & Young LLP the auditors' independence from
management and the Account, and has received a written disclosure regarding such
independence, as required by the Independence Standards Board.
   Based on the review and discussions referred to above, the Committee has
approved the release of the accompanying audited financial statements for
publication and filing with appropriate regulatory authorities.


Willard T. Carleton, Audit Committee Chair
Frederick R. Ford, Audit Committee Member
Leonard S. Simon, Audit Committee Member
Rosalie J. Wolf, Audit Committee Member

February 20, 2002

| 24 |  TIAA Real Estate Account PROSPECTUS



TIAA REAL ESTATE ACCOUNT
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES



                                                                           DECEMBER 31, 2001   DECEMBER 31, 2000
- ----------------------------------------------------------------------------------------------------------------
                                                                                          
ASSETS
Investments, at value:
 Real estate properties (cost: $2,276,414,478 and $1,818,143,290)             $2,330,914,466    $1,899,254,344
 Mortgages (cost: $7,265,887 and $-)                                               7,265,887                --
 Other real estate related investments (cost: $30,925,755 and $24,674,574)        34,430,886        26,035,867
 Marketable securities:
  Real estate related (cost: $301,967,699 and $134,898,725)                      305,250,475       135,854,484
  Other (cost: $548,265,288 and $328,060,804)                                    548,243,870       327,974,084
Cash                                                                                 275,457           715,866
Other                                                                             44,003,409        33,265,757
                                                                              --------------    --------------
 TOTAL ASSETS                                                                  3,270,384,450     2,423,100,402
                                                                              --------------    --------------

LIABILITIES
Accrued real estate property level expenses and taxes                             39,595,315        24,396,036
Security deposits held                                                             8,767,676         6,817,972
Other                                                                                618,289         1,736,106
                                                                              --------------    --------------
 TOTAL LIABILITIES                                                                48,981,280        32,950,114
                                                                              --------------    --------------

MINORITY INTEREST IN SUBSIDIARIES                                                  7,735,993         3,028,217
                                                                              --------------    --------------

NET ASSETS
 Accumulation Fund                                                             3,103,639,556     2,310,540,978
 Annuity Fund                                                                    110,027,621        76,581,093
                                                                              --------------    --------------
 TOTAL NET ASSETS                                                             $3,213,667,177    $2,387,122,071
                                                                              ==============    ==============

NUMBER OF ACCUMULATION UNITS OUTSTANDING--Notes 5 and 6                           18,456,445        14,604,673
                                                                              ==============    ==============

NET ASSET VALUE, PER ACCUMULATION UNIT--Note 5                                $       168.16    $       158.21
                                                                              ==============    ==============
- --------------------------------------------------------------------------------------------------------------


  SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                     TIAA Real Estate Account PROSPECTUS  | 25 |



TIAA REAL ESTATE ACCOUNT
CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                                         YEARS ENDED DECEMBER 31,
                                                                           -----------------------------------------------------
                                                                              2001                 2000                 1999
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                           
  INVESTMENT INCOME Real estate income, net:
    Rental income                                                          $256,755,315        $195,537,993         $132,316,878
                                                                           ------------        ------------         ------------
    Real estate property level expenses and taxes:
     Operating expenses                                                      52,456,479          40,056,716           27,334,060
     Real estate taxes                                                       29,670,456          22,851,890           15,892,736
                                                                           ------------        ------------         ------------
            Total real estate property level expenses and taxes              82,126,935          62,908,606           43,226,796
                                                                           ------------        ------------         ------------
                                        Real estate income, net             174,628,380         132,629,387           89,090,082
   Income from real estate joint venture                                      2,251,593             756,133                   --
   Interest                                                                  24,490,376          24,294,579           17,117,917
   Dividends                                                                  9,196,967           7,039,712            7,814,816
                                                                           ------------        ------------         ------------
                                                   TOTAL INCOME             210,567,316         164,719,811          114,022,815
                                                                           ------------        ------------         ------------
   Expenses -- Note 2:
    Investment advisory charges                                               5,896,729           6,924,202            4,246,911
    Administrative and distribution charges                                   8,470,496           4,392,882            3,442,282
    Mortality and expense risk charges                                        1,987,604           1,414,888            1,027,707
    Liquidity guarantee charges                                                 837,100             692,594              561,510
                                                                           ------------        ------------         ------------
                                                 TOTAL EXPENSES              17,191,929          13,424,566            9,278,410
                                                                           ------------        ------------         ------------
                                         INVESTMENT INCOME, NET             193,375,387         151,295,245          104,744,405
                                                                           ------------        ------------         ------------
  REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS
   Net realized gain (loss) on:
    Real estate properties                                                   (4,109,121)          8,382,660            8,788,795
    Marketable securities                                                     2,839,417            (106,726)          (3,022,098)
                                                                           ------------        ------------         ------------
                        Net realized gain (loss) on investments              (1,269,704)          8,275,934            5,766,697
                                                                           ------------        ------------         ------------
   Net change in unrealized appreciation (depreciation) on:
    Real estate properties                                                  (26,611,066)         22,257,781           14,443,916
    Real estate joint venture                                                 2,143,838           1,361,293                   --
    Marketable securities                                                     2,392,319          22,252,441          (10,375,870)
                                                                           ------------        ------------         ------------
Net change in unrealized appreciation (depreciation) on investments         (22,074,909)         45,871,515            4,068,046
                                                                           ------------        ------------         ------------
         NET REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS             (23,344,613)         54,147,449            9,834,743
                                                                           ------------        ------------         ------------
                     NET INCREASE IN NET ASSETS RESULTING FROM
                            OPERATIONS BEFORE MINORITY INTEREST             170,030,774         205,442,694          114,579,148
   Minority interest in net increase in net assets resulting from
     operations                                                                (811,789)                 --            1,364,619
                                                                           ------------        ------------         ------------
                                    NET INCREASE IN NET ASSETS
                                      RESULTING FROM OPERATIONS            $169,218,985        $205,442,694         $115,943,767
                                                                           ============        ============         ============
- --------------------------------------------------------------------------------------------------------------------------------


  SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

| 26 |  TIAA Real Estate Account PROSPECTUS



TIAA REAL ESTATE ACCOUNT
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS


                                                                                         YEARS ENDED DECEMBER 31,
                                                                          ------------------------------------------------------
                                                                              2001                 2000                 1999
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
  FROM OPERATIONS
   Investment income, net                                                 $ 193,375,387       $ 151,295,245        $ 104,744,405
   Net realized gain (loss) on investments                                   (1,269,704)          8,275,934            5,766,697
   Net change in unrealized appreciation (depreciation) on investments      (22,074,909)         45,871,515            4,068,046
   Minority interest in net increase in net assets resulting
     from operations                                                           (811,789)                 --            1,364,619
                                                                          -------------       -------------        -------------
                                     NET INCREASE IN NET ASSETS
                                      RESULTING FROM OPERATIONS             169,218,985         205,442,694          115,943,767
                                                                          -------------       -------------        -------------
  FROM PARTICIPANT TRANSACTIONS
   Premiums                                                                 254,149,962         161,668,073          126,200,561
   Net transfers from (to) TIAA                                              (6,241,427)         36,271,547           24,155,178
   Net transfers from CREF Accounts                                         492,856,010         343,338,864          269,199,426
   Annuity and other periodic payments                                      (13,710,081)         (9,924,802)          (6,330,436)
   Withdrawals and death benefits                                           (69,728,343)        (45,156,733)         (30,052,955)
                                                                          -------------       -------------        -------------
                           NET INCREASE IN NET ASSETS RESULTING
                                  FROM PARTICIPANT TRANSACTIONS             657,326,121         486,196,949          383,171,774
                                                                          -------------       -------------        -------------
                                     NET INCREASE IN NET ASSETS             826,545,106         691,639,643          499,115,541
  NET ASSETS
   Beginning of year                                                      2,387,122,071       1,695,482,428        1,196,366,887
                                                                         --------------      --------------       --------------
   End of year                                                           $3,213,667,177      $2,387,122,071       $1,695,482,428
                                                                         ==============      ==============       ==============
- --------------------------------------------------------------------------------------------------------------------------------


  SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.


TIAA REAL ESTATE ACCOUNT
CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                         YEARS ENDED DECEMBER 31,
                                                                          ------------------------------------------------------
                                                                              2001                 2000                 1999
- --------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
  CASH FLOWS FROM OPERATING ACTIVITIES
   Net increase in net assets resulting from operations                   $ 169,218,985       $ 205,442,694        $ 115,943,767
   Adjustments to reconcile net increase in net assets resulting
    from operations to net cash used in operating activities:
    Increase in investments                                                (836,986,805)       (702,336,424)        (475,537,558)
    Increase in other assets                                                (10,737,652)         (1,207,996)         (14,271,470)
    Increase in accrued real estate property level expenses
     and taxes                                                               15,199,279           5,970,708            6,992,799
    Increase in security deposits held                                        1,949,704           1,268,013            3,659,536
    Increase (decrease) in other liabilities                                 (1,117,817)          1,736,106                   --
    Increase (decrease) in minority interest                                  4,707,776           3,028,217          (19,913,592)
                                                                          -------------       -------------        -------------
                          NET CASH USED IN OPERATING ACTIVITIES            (657,766,530)       (486,098,682)        (383,126,518)
                                                                          -------------       -------------        -------------
  CASH FLOWS FROM PARTICIPANT TRANSACTIONS
   Premiums                                                                 254,149,962         161,668,073          126,200,561
   Net transfers from (to) TIAA                                              (6,241,427)         36,271,547           24,155,178
   Net transfers from CREF Accounts                                         492,856,010         343,338,864          269,199,426
   Annuity and other periodic payments                                      (13,710,081)         (9,924,802)          (6,330,436)
   Withdrawals and death benefits                                           (69,728,343)        (45,156,733)         (30,052,955)
                                                                          -------------       -------------        -------------
                  NET CASH PROVIDED BY PARTICIPANT TRANSACTIONS             657,326,121         486,196,949          383,171,774
                                                                          -------------       -------------        -------------
                                NET INCREASE (DECREASE) IN CASH                (440,409)             98,267               45,256
  CASH
   Beginning of year                                                            715,866             617,599              572,343
                                                                          -------------       -------------        -------------
   End of year                                                            $     275,457       $     715,866        $     617,599
                                                                          =============       =============        =============
- --------------------------------------------------------------------------------------------------------------------------------


  SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

                                     TIAA Real Estate Account PROSPECTUS  | 27 |



TIAA REAL ESTATE ACCOUNT
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1--SIGNIFICANT ACCOUNTING POLICIES

   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 holds various properties
in wholly-owned and majority-owned subsidiaries which are consolidated for
financial statement purposes. 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 also
invests in publicly-traded securities and other instruments to maintain adequate
liquidity for operating expenses, capital expenditures and to make benefit
payments. The financial statements were prepared in accordance with accounting
principles generally accepted in the United States which may require the use of
estimates made by management. Actual results may vary from those estimates. The
following is a summary of the significant accounting policies consistently
followed by the Account.
   BASIS OF PRESENTATION: The accompanying consolidated financial statements
include the Account and its subsidiaries. All significant intercompany accounts
and transactions have been eliminated in consolidation.
   VALUATION OF REAL ESTATE PROPERTIES: Investments in real estate properties
are stated at fair value, as determined in accordance with procedures approved
by the Investment 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 value each real estate property at least once a year. The independent
fiduciary, The Townsend Group, must approve all independent appraisers used by
the Account. 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's appraisal staff performs a
valuation review of each real estate property on a quarterly basis and updates
the property value if it believes that the value of the property has changed
since the previous valuation review or appraisal. The independent fiduciary
reviews and approves any such valuation adjustments which exceed certain
prescribed limits. TIAA continues to use the revised value to calculate the
Account's net asset value until the next valuation review or appraisal.
   VALUATION OF REAL ESTATE JOINT VENTURES: Real estate joint ventures are
stated at the Account's equity in the net assets of the underlying entity, which
values its real estate holdings at fair value.
   VALUATION OF MORTGAGES: Mortgages are initially valued at their face amount.
Fixed rate mortgages are, thereafter, valued quarterly by discounting payments
of principal and interest to their present value using a rate at which
commercial lenders would make similar mortgage loans. Floating variable rate
mortgages are generally valued at their face amount, although the value may be
adjusted as market conditions dictate.
   VALUATION OF MARKETABLE SECURITIES: Equity securities listed or traded on any
United States national securities exchange are valued at the last sale price as
of the close of the principal securities exchange on which such securities are
traded or, if there is no sale, at the mean of the last bid and asked prices on
such exchange. Short-term money market instruments are stated at market value.
Portfolio securities, including limited partnership interests, for which market
quotations are not readily available are valued at fair value as determined in
good faith under the direction of the Investment Committee of the Board of
Trustees and in accordance with the responsibilities of the Board as a whole.
   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 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
includes accrual of discount and amortization of premium. Dividend income is
recorded on the ex-dividend date. Realized gains and losses on securities
transactions are accounted for on the average cost basis.
   FEDERAL INCOME TAXES: Based on provisions of the Internal Revenue Code, the
Account is taxed as a segregated asset account of TIAA. The Account should incur
no material federal income tax attributable to the net investment experience of
the Account.


NOTE 2--MANAGEMENT AGREEMENTS

   Investment advisory services for the Account are provided by TIAA employees,
under the direction of TIAA's Board of Trustees and its Investment Committee,
pursuant to investment management procedures adopted by TIAA for the Account.
TIAA's investment management decisions for the Account are also subject to
review by the Account's independent fiduciary. TIAA also provides all portfolio
accounting and related services for the Account.
   Distribution and administrative services for the Account are provided by
TIAA-CREF Individual & Institutional Services, Inc. ("Services") pursuant to a
Distribution and Administrative Services Agreement with the Account. Services, a
wholly-owned subsidiary of TIAA, is a registered broker-dealer and member of the
National Association of Securities Dealers, Inc.
   TIAA also provides a liquidity guarantee to the Account, for a fee, to ensure
that sufficient 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.
   The services provided by TIAA and Services are provided at cost. TIAA and
Services receive payments from the Account on a daily basis according to
formulas established each year with the objective of keeping the payments as
close as possible to the Account's actual expenses. Any differences between
actual expenses and the amounts paid are adjusted quarterly.

NOTE 3--REAL ESTATE PROPERTIES

   Had the Account's real estate properties which were purchased during the year
ended December 31, 2001 been acquired at the beginning of the period (January 1,
2001), rental income and real estate property level expenses and taxes for the
year ended December 31, 2001 would have increased by approximately $36,395,000
and $12,691,000, respectively. In addition, interest income for the year ended
December 31, 2001 would have

| 28 |  TIAA Real Estate Account PROSPECTUS


decreased by approximately $18,520,000. Accordingly, the total proforma effect
on the Account's net investment income for the year ended December 31, 2001
would have been an increase of approximately $5,184,000, if the real estate
properties acquired during the year ended December 31, 2001 had been acquired at
the beginning of the year.

NOTE 4--LEASES

   The Account's real estate properties are leased to tenants under operating
lease agreements which expire on various dates through 2021. Aggregate minimum
annual rentals for the properties owned, excluding short-term residential
leases, are as follows:

  YEARS ENDING DECEMBER 31,
- --------------------------------------------------------------
  2002                                          $  192,814,000
  2003                                             180,210,000
  2004                                             159,868,000
  2005                                             137,375,000
  2006                                             104,650,000
  Thereafter                                       313,328,000
                                                --------------
  TOTAL                                         $1,088,245,000
- --------------------------------------------------------------

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

- --------------------------------------------------------------------------------
NOTE 5--CONDENSED CONSOLIDATED FINANCIAL INFORMATION

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


                                                                FOR THE YEARS ENDED DECEMBER 31,
                                                 ---------------------------------------------------------
                                                   2001          2000        1999        1998       1997
- ----------------------------------------------------------------------------------------------------------
                                                                                   
PER ACCUMULATION UNIT DATA:
 Rental income                                   $ 14.862     $ 14.530    $ 12.168    $ 10.425    $  7.288
 Real estate property level expenses and taxes      4.754        4.674       3.975       3.403       2.218
                                                 --------     --------    --------    --------    --------
                  Real estate income, net          10.108        9.856       8.193       7.022       5.070
 Income from real estate joint venture              0.130        0.056          --          --          --
 Dividends and interest                             1.950        2.329       2.292       3.082       2.709
                                                 --------     --------    --------    --------    --------
                             Total income          12.188       12.241      10.485      10.104       7.779
 Expense charges (1)                                0.995        0.998       0.853       0.808       0.580
                                                 --------     --------    --------    --------    --------
                   Investment income, net          11.193       11.243       9.632       9.296       7.199
 Net realized and unrealized
  gain (loss) on investments                       (1.239)       3.995       1.164        .579       3.987
                                                 --------     --------    --------    --------    --------
 Net increase in Accumulation Unit Value            9.954       15.238      10.796       9.875      11.186
 Accumulation Unit Value:
  Beginning of year                               158.206      142.968     132.172     122.297     111.111
                                                 --------     --------    --------    --------    --------
  End of year                                    $168.160     $158.206    $142.968    $132.172    $122.297
                                                 ========     ========    ========    ========    ========
 Total return                                        6.29%       10.66%       8.17%       8.07%      10.07%
 Ratios to Average Net Assets:
  Expenses (1)                                       0.61%        0.67%       0.63%       0.64%       0.58%
 Investment income, net                              6.81%        7.50%       7.13%       7.34%       7.25%
 Portfolio turnover rate:
  Real estate properties                             4.61%        3.87%       4.46%          0%          0%
  Securities                                        40.62%       32.86%      27.68%      24.54%       7.67%
 Thousands of Accumulation Units
  outstanding at end of year                       18,456       14,605      11,487       8,834       6,313
- ----------------------------------------------------------------------------------------------------------

(1) EXPENSE CHARGES PER ACCUMULATION UNIT AND THE RATIO OF EXPENSES TO AVERAGE
    NET ASSETS INCLUDE THE PORTION OF EXPENSES RELATED TO THE MINORITY INTERESTS
    AND EXCLUDE REAL ESTATE PROPERTY LEVEL EXPENSES AND TAXES. IF THE REAL
    ESTATE PROPERTY LEVEL EXPENSES AND TAXES WERE INCLUDED, THE EXPENSE CHARGE
    PER ACCUMULATION UNIT FOR THE YEAR ENDED DECEMBER 31, 2001 WOULD BE $5.749
    ($5.672, $4.828, $4.211 AND $2.798 FOR THE YEARS ENDED DECEMBER 31, 2000,
    1999, 1998 AND 1997, RESPECTIVELY), AND THE RATIO OF EXPENSES TO AVERAGE NET
    ASSETS FOR THE YEAR ENDED DECEMBER 31, 2001 WOULD BE 3.50% (3.79%, 3.58%,
    3.32% AND 2.82% FOR THE YEARS ENDED DECEMBER 31, 2000, 1999, 1998 AND 1997,
    RESPECTIVELY).

NOTE 6--ACCUMULATION UNITS

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

                                        FOR THE YEARS ENDED DECEMBER 31,
                                      -----------------------------------
                                          2001         2000        1999
- -------------------------------------------------------------------------
  ACCUMULATION UNITS:
   Credited for premiums               1,542,511    1,074,708     918,728
   Credited for transfers, net
    disbursements and amounts
    applied to the Annuity Fund        2,309,261    2,042,605   1,734,721
   Outstanding:
    Beginning of year                 14,604,673   11,487,360   8,833,911
                                      ----------   ----------  ----------
    End of year                       18,456,445   14,604,673  11,487,360
                                      ==========   ==========  ==========
- -------------------------------------------------------------------------

                                     TIAA Real Estate Account PROSPECTUS  | 29 |


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 consolidated statements of assets and
liabilities, including the consolidated statement of investments as of December
31, 2001, of the TIAA Real Estate Account ("Account") of Teachers Insurance and
Annuity Association of America ("TIAA") as of December 31, 2001 and 2000, and
the related consolidated statements of operations, changes in net assets and
cash flows for each of the three years in the period ended December 31, 2001.
These financial statements are the responsibility of TIAA's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

   We conducted our audits in accordance with auditing standards generally
accepted in the United States. Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements. Our
procedures included confirmation of securities owned as of December 31, 2001, by
correspondence with the custodian and brokers. An audit also includes assessing
the accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.

   In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of the Account at
December 31, 2001 and 2000, and the consolidated results of its operations and
the changes in its net assets and its cash flows for each of the three years in
the period ended December 31, 2001, in conformity with accounting principles
generally accepted in the United States.



                                                 /s/ Ernst & Young LLP
New York, New York
February 1, 2002



TIAA REAL ESTATE ACCOUNT
CONSOLIDATED STATEMENT OF INVESTMENTS

DECEMBER 31, 2001

REAL ESTATE PROPERTIES--72.25%
LOCATION/DESCRIPTION                                                   VALUE
- --------------------------------------------------------------------------------
ARIZONA:
  Biltmore Commerce Center -- Office building                      $  32,295,058
  Southbank Building -- Office building                               13,565,218
CALIFORNIA:
  9 Hutton Centre -- Office building                                  20,448,764
  88 Kearny Street -- Office building                                 82,116,702
  Cabot Industrial Portfolio -- Industrial building                   34,363,752
  Eastgate Distribution Center -- Industrial building                 14,500,000
  Kenwood Mews -- Apartments                                          22,686,216
  Larkspur Courts -- Apartments                                       53,200,000
  Northpoint Commerce Center -- Industrial building                   37,456,149
  Ontario Industrial Properties -- Industrial building               108,000,000
  Westcreek -- Apartments                                             17,900,000
COLORADO:
  Arapahoe Park East-- Industrial building                            13,100,000
  The Lodge at Willow Creek-- Apartments                              32,000,000
  Monte Vista -- Apartments                                           21,800,000
CONNECTICUT:
  Ten & Twenty Westport Roa d-- Office building                      140,105,661
FLORIDA:
  Carolina Apartments -- Apartments                                   17,600,000
  Doral Pointe --Apartments                                           45,341,796
  Golfview -- Apartments                                              27,050,000
  The Greens at Metrowest -- Apartments                               14,100,000
  Maitland Promenade One -- Office building                           39,000,000
  Plantation Grove -- Shopping center                                  7,700,000
  Quiet Waters -- Apartments                                          16,100,000
  Royal St. George -- Apartments                                      16,400,000
  Sawgrass Portfolio -- Office building                               50,800,000
  South Florida Apartment Portfolio -- Apartments                     46,700,000
  Westinghouse Facility -- Industrial building                         5,300,000
GEORGIA:
  Atlanta Industrial Portfolio -- Industrial building                 40,459,044



LOCATION/DESCRIPTION                                                   VALUE
- --------------------------------------------------------------------------------
ILLINOIS:
  Chicago Industrial Portfolio -- Industrial building               $ 42,591,186
  Columbia Center III -- Office building                              37,500,000
  Parkview Plaza -- Office building                                   50,500,000
  Rolling Meadows -- Shopping center                                  12,390,000
KENTUCKY:
  IDI Kentucky Portfolio -- Industrial building                       53,600,000
MARYLAND:
  FedEx Distribution Facility -- Industrial building                   7,600,000
  Longview Executive Park -- Office building                          28,200,800
MASSACHUSETTS:
  Batterymarch Park II -- Office building                             17,990,854
  Needham Corporate Center -- Office building                         28,294,526
MICHIGAN:
  Indian Creek -- Apartments                                          16,800,000
MINNESOTA:
  Interstate Crossing -- Industrial building                           6,504,740
  River Road Distribution Center -- Industrial building                4,131,571
NEVADA:
  UPS Distribution Facility -- Industrial building                    11,100,000
NEW JERSEY:
  10 Waterview Boulevard -- Office building                           30,400,000
  371 Hoes Lane -- Office building                                    14,700,000
  Konica Photo Imaging Headquarters -- Industrial building            17,700,000
  Morris Corporate Center III -- Office building                     106,214,595
  South River Road Industrial -- Industrial building                  32,688,565
NEW YORK:
  780 Third Avenue -- Office building                                177,500,000
  The Colorado -- Apartments                                          60,500,000
NORTH CAROLINA:
  The Lynnwood Collection -- Shopping center                           7,900,000
  The Millbrook Collection -- Shopping center                          7,200,000


| 30 |  TIAA Real Estate Account PROSPECTUS




LOCATION/DESCRIPTION                                                   VALUE
- --------------------------------------------------------------------------------
OHIO:
  Bent Tree -- Apartments                                      $   14,500,000
  Bisys Fund Services Building -- Office building                  20,400,000
  Columbus Portfolio -- Office building                            28,400,000
  Northmark Business Center III -- Office building                 12,200,000
OREGON:
  Five Centerpointe -- Office building                             18,001,499
PENNSYLVANIA:
  Lincoln Woods -- Apartments                                      24,800,000
TEXAS:
  Butterfield Industrial Park -- Industrial building                4,700,000(1)
  Dallas Industrial Portfolio -- Industrial building               97,245,850
  The Legends at Chase Oaks -- Apartments                          26,000,000
UTAH:
  Landmark at Salt Lake City -- Industrial building                13,600,000
VIRGINIA:
  Ashford Meadows -- Apartments                                    64,195,500
  Fairgate at Ballston -- Office building                          30,300,000
  Monument Place -- Office building                                35,400,000
WASHINGTON DC:
  1015 15th Street -- Office building                              48,736,575
  1801 K Street N W -- Office building                            150,339,845
                                                               --------------

TOTAL REAL ESTATE PROPERTIES
  (Cost $2,276,414,478)                                         2,330,914,466
- -----------------------------------------------------------------------------

(1)  LEASEHOLD INTEREST ONLY.

MORTGAGES--0.23%
- --------------------------------------------------------------------------------

  The Georgetown Company -- a 90% participation
  in a construction loan with a total commitment
  of $13 million, bearing interest payable
  monthly at LIBOR plus 200 basis points,
  currently 3.90%, due April 1, 2003 with an
  option to extend to April 1, 2004                                 7,265,887
                                                                    ---------
TOTAL MORTGAGES
  (Cost $7,265,887)                                                 7,265,887
- --------------------------------------------------------------------------------

OTHER REAL ESTATE RELATED INVESTMENTS--1.07%

REAL ESTATE JOINT VENTURE--0.89%
- --------------------------------------------------------------------------------

  Teachers REA IV, LLC, which owns Tyson's Executive Plaza II
  (50% Account Interest)                                           28,538,029
                                                                  -----------
TOTAL REAL ESTATE JOINT VENTURE
  (Cost $25,032,898)                                               28,538,029
- --------------------------------------------------------------------------------

LIMITED PARTNERSHIP--0.18%
- --------------------------------------------------------------------------------

  MONY/Transwestern Mezzanine Realty Partners L.P.                  5,892,857
                                                                  -----------
TOTAL LIMITED PARTNERSHIP
  (Cost $5,892,857)                                                 5,892,857
- --------------------------------------------------------------------------------

TOTAL OTHER REAL ESTATE RELATED INVESTMENTS
  (Cost $30,925,755)                                               34,430,886
- --------------------------------------------------------------------------------


MARKETABLE SECURITIES--26.45%

REAL ESTATE RELATED--9.46%
- --------------------------------------------------------------------------------

REAL ESTATE INVESTMENT TRUSTS--4.20%

SHARES       ISSUER                                                   VALUE
- --------------------------------------------------------------------------------
   50,600    Alexandria Real Estate Equities, Inc.                  2,079,660
  205,000    AMB Property Corporation                               5,330,000
  170,000    Apartment Investment & Management Co                   7,774,100
  260,325    Archstone-Smith Trust                                  6,846,548
  100,400    Avalonbay Communities, Inc.                            4,749,924
  296,800    Boston Properties, Inc                              $ 11,278,400
  230,400    Brandywine Realty Trust                                4,854,528
  130,000    Carramerica Realty Series B Pfd                        3,186,300
   84,400    Centerpoint Properties Corp.                           4,203,120
   83,300    Chateau Communities, Inc                               2,490,670
  266,900    Cousins Properties, Inc                                6,501,684
  271,300    Duke Realty Corp.                                      6,600,729
  499,033    Equity Office Properties Trust.                       15,010,913
  213,400    Equity Residential Properties Trust Co.                6,126,714
  114,700    Hilton Hotels Corp                                     1,252,524
   40,000    Hospitality Properties Trust                           1,180,000
  222,800    Host Marriott Corp (New).                              2,005,200
  125,250    Kimco Realty Corp.                                     4,094,422
   51,650    Macerich Company                                       1,373,890
   82,100    Manufactured Home Communities, Inc.                    2,562,341
  240,500    Mission West Properties Inc.                           3,059,160
  331,600    Prologis Trust                                         7,132,716
  130,600    Public Storage, Inc.                                   4,362,040
  232,400    Reckson Associates Realty Corp                         5,428,864
  260,900    Simon Property Group, Inc.                             7,652,197
    8,600    SL Green Realty Corp.                                    264,106
  153,000    Starwood Hotels & Resorts Worldwide                    4,567,050
   95,000    Sun Communities, Inc                                   3,538,750
                                                                 ------------
TOTAL REAL ESTATE INVESTMENT TRUSTS
  (Cost $130,502,519)                                             135,506,550
- --------------------------------------------------------------------------------

COLLATERALIZED MORTGAGE BACKED SECURITIES--5.26%
- --------------------------------------------------------------------------------

PRINCIPAL     ISSUER, CURRENT RATE AND MATURITY DATE                  VALUE
- --------------------------------------------------------------------------------
$11,000,000   Ball 2001-116A B
               2.490% 09/17/05                                     10,936,706
 20,000,000   COMM 2.35
               2.350% 11/15/13                                     19,996,660
 20,000,000   CSFB 2001-TFLA
               2.350% 11/13/13                                     19,996,620
 10,000,000   GGPMP 3.20
               3.200% 02/15/14                                      9,981,970
 20,000,000   GGPMP 2.60
               2.600% 02/15/14                                     19,961,680
 10,000,000   GSMS 2001-Rock A2FL
               2.500% 05/03/11                                      9,641,070
 10,000,000   JPMCC 2001-FL1A B
               2.320% 06/13/13                                      9,955,960
 10,000,000   MSDW Capital
               2.500% 02/03/11                                      9,826,920
 10,000,000   MSDWC 2001 - XLF A1
               2.610% 10/07/13                                      9,999,990
  8,000,000   MSDWC 2001 - FRMA C
               2.470% 07/12/16                                      7,756,312
  7,500,000   MSDWC 2001 - SGMA B
               2.450% 07/11/11                                      7,434,885
 10,000,000   Opryland Hotel Trust
               2.600% 04/01/04                                      9,953,540
  7,484,348   Strategic Hotel Cap
               2.330% 04/17/06                                      7,240,276
  7,484,348   Strategic Hotel Cap
               3.090% 04/17/06                                      7,197,226
  5,000,000   Trize 2001 - TZHA A3FL
               2.270% 03/15/13                                      4,898,260
  5,000,000   USC Oakbrook Trust
               2.340% 11/01/05                                      4,965,850
                                                                  -----------
TOTAL COLLATERALIZED MORTGAGE BACKED SECURITIES
  (Cost $171,465,180)                                             169,743,925
- --------------------------------------------------------------------------------

TOTAL REAL ESTATE RELATED
  (Cost $301,967,699)                                             305,250,475
- --------------------------------------------------------------------------------


                                     TIAA Real Estate Account PROSPECTUS  | 31 |



OTHER--16.99%

COMMERCIAL PAPER--16.99%
- --------------------------------------------------------------------------------
PRINCIPAL      ISSUER, CURRENT RATE AND MATURITY DATE                VALUE
- --------------------------------------------------------------------------------
$15,950,000    Abbot Laboratories
                 1.780% 01/03/02                                 $ 15,947,607
 25,000,000    Abbot Laboratories
                 1.740% 01/10/02                                   24,987,360
 25,000,000    American Honda Finance Corp
                 1.770% 01/17/02                                   24,978,632
 25,000,000    Beta Finance Inc
                 2.05% 01/25/02                                    24,968,578
 18,065,000    BMW US Capital Corp
                 1.83% 01/03/02                                    18,062,290
  5,400,000    Ciesco LP
                 1.85% 01/04/02                                     5,398,920
  9,300,000    Ciesco LP
                 1.82% 02/07/02                                     9,282,231
  8,150,000    Coca-Cola Enterprises Inc
                 1.80% 01/03/02                                     8,148,778
  4,750,000    Coca-Cola Enterprises Inc
                 2.02% 02/15/02                                     4,739,075
 15,000,000    Corporate Asset Funding Corp, Inc
                 2.07% 01/04/02                                    14,997,000
 23,000,000    Delaware Funding Corp
                 1.88% 01/22/02                                    22,974,560
 26,700,000    Edison Asset Securitization LLC
                 1.82% 01/11/02                                    26,685,152
 20,000,000    Equilon Enterprises LLC
                 1.76% 01/14/02                                    19,985,844
 12,400,000    Federal Home Loan Mortgage Corp
                 1.81% 01/02/02                                    12,398,781
 25,000,000    Gannett Inc
                 1.83% 01/24/02                                    24,969,832
 25,000,000    Goldman Sachs Group LP
                 1.75% 01/14/02                                    24,982,305
 25,000,000    Govco Incorporated
                 1.80% 02/25/02                                    24,930,000

PRINCIPAL      ISSUER, CURRENT RATE AND MATURITY DATE                VALUE
- -------------------------------------------------------------------------------
$24,700,000    International Business Machine Corp
                 1.88% 01/07/02                                  $ 24,691,355
 25,000,000    Kitty Hawk Funding Corp
                 1.77% 01/15/02                                    24,981,145
 25,000,000    Park Avenue Receivables Corp
                 1.83% 01/11/02                                    24,986,098
 21,700,000    Parker Hannifin Corp
                 2.00% 01/02/02                                    21,697,830
 11,500,000    Pfizer Inc
                 1.75% 01/31/02                                    11,482,076
 26,475,000    Pitney Bowes Inc
                 1.90% 01/11/02                                    26,460,277
  7,500,000    Preferred Receivables Funding Corp
                 1.78% 01/09/02                                     7,496,588
 25,000,000    Receivables Capital Corp
                 1.90% 01/23/02                                    24,971,090
 25,000,000    Salomon Smith Barney Holdings Inc
                 1.90% 01/02/02                                    24,997,500
  8,400,000    SBC Communications Inc
                 2.00% 01/10/02                                     8,395,753
 25,000,000    United Parcel Service of America Inc
                 1.78% 02/01/02                                    24,959,778
 14,700,000    Verizon Global Funding
                 1.85% 01/17/02                                    14,687,435
                                                                 ------------
TOTAL COMMERCIAL PAPER
  (Amortized cost $548,265,288)                                   548,243,870
                                                                 ------------
TOTAL OTHER
  (Cost $548,265,288)                                             548,243,870
                                                                 ------------
TOTAL MARKETABLE SECURITIES
  (Cost $850,232,987)                                             853,494,345
                                                               --------------
TOTAL INVESTMENTS--100.00%
  (Cost $3,164,839,107)                                        $3,226,105,584
                                                               ==============
- --------------------------------------------------------------------------------


  SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

| 32 |  TIAA Real Estate Account PROSPECTUS



TIAA REAL ESTATE ACCOUNT

PROFORMA CONDENSED STATEMENT OF ASSETS AND LIABILITIES (UNAUDITED)
DECEMBER 31, 2001



                                                                 HISTORICAL        PROFORMA ADJUSTMENTS              PROFORMA
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                          
ASSETS
   Investments, at value:
     Real estate properties, mortgages and other real
       estate related investments                              $2,372,611,239          $          --(a)            $2,372,611,239
     Marketable securities                                        853,494,345                     --(a)               853,494,345
   Cash                                                               275,457                     --                      275,457
   Other                                                           44,003,409                     --                   44,003,409
                                                                -------------          -------------                -------------
                                            TOTAL ASSETS        3,270,384,450                     --                3,270,384,450
                                                                -------------          -------------                -------------
LIABILITIES
   Accrued real estate property level expenses and taxes           39,595,315                     --                   39,595,315
   Security deposits held                                           8,767,676                     --                    8,767,676
   Other                                                              618,289                     --                      618,289
                                                                -------------          -------------                -------------
                                       TOTAL LIABILITIES           48,981,280                     --                   48,981,280
                                                                -------------          -------------                -------------
                                       MINORITY INTEREST            7,735,993                     --                    7,735,993
                                                                -------------          -------------                -------------
NET ASSETS
   Accumulation Fund                                            3,103,639,556                     --                3,103,639,556
   Annuity Fund                                                   110,027,621                     --                  110,027,621
                                                               --------------          -------------               --------------
                                        TOTAL NET ASSETS       $3,213,667,177                     --               $3,213,667,177
                                                               ==============          =============               ==============
- ---------------------------------------------------------------------------------------------------------------------------------


SEE NOTES TO PROFORMA CONDENSED FINANCIAL STATEMENTS.



TIAA REAL ESTATE ACCOUNT

PROFORMA CONDENSED STATEMENT OF OPERATIONS (UNAUDITED)
FOR THE YEAR ENDED DECEMBER 31, 2001



                                                                 HISTORICAL        PROFORMA ADJUSTMENTS              PROFORMA
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
INVESTMENT INCOME
   Real estate income, net:
     Rental income                                               $256,755,315            $36,395,450 (b)             $293,150,765
     Real estate property level expenses and taxes:
       Operating expenses                                          52,456,479              9,596,370 (b)               62,052,849
       Real estate taxes                                           29,670,456              3,094,813 (b)               32,765,269
                                                                -------------          -------------                -------------
     Total real estate property level expenses and taxes           82,126,935             12,691,183                   94,818,118
                                                                -------------          -------------                -------------
   Real estate income, net                                        174,628,380             23,704,267                  198,332,647
   Income from real estate joint venture                            2,251,593                     --                    2,251,593
   Interest and dividends                                          33,687,343            (18,520,243)(c)               15,167,100
                                                                -------------          -------------                -------------
TOTAL INCOME                                                      210,567,316              5,184,024                  215,751,340

EXPENSES                                                           17,191,929              1,577,266 (d)               18,769,195
                                                                -------------          -------------                -------------
INVESTMENT INCOME--NET                                            193,375,387              3,606,758                  196,982,145

NET REALIZED AND UNREALIZED LOSS ON INVESTMENTS                   (23,344,613)                    --                  (23,344,613)
                                                                -------------          -------------                -------------
NET INCREASE IN NET ASSETS RESULTING FROM
OPERATIONS BEFORE MINORITY INTEREST                               170,030,774              3,606,758                  173,637,532
Minority interest in net increase in net assets
  resulting from operations                                          (811,789)                    --                     (811,789)
                                                                -------------          -------------                -------------
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS             $169,218,985            $ 3,606,758                 $172,825,743
                                                                =============          =============                =============
- ---------------------------------------------------------------------------------------------------------------------------------


SEE NOTES TO PROFORMA CONDENSED FINANCIAL STATEMENTS.

                                     TIAA Real Estate Account PROSPECTUS  | 33 |



TIAA REAL ESTATE ACCOUNT
NOTES TO PROFORMA CONDENSED FINANCIAL STATEMENTS (UNAUDITED)


NOTE 1--PURPOSE AND ASSUMPTIONS

As required by the Securities and Exchange Commission under Regulation S-X
Article 11-01(5), these proforma condensed financial statements of the TIAA Real
Estate Account ("Account") have been prepared because the Account has made
significant purchases of real estate properties during the period January 1,
2001 through the date of this prospectus. Various assumptions have been made in
order to prepare these proforma condensed financial statements. The proforma
condensed statement of assets and liabilities has been prepared assuming real
estate properties purchased during the period January 1, 2002 through the date
of this prospectus were purchased as of December 31, 2001. The proforma
condensed statement of operations has been prepared assuming all real estate
properties purchased during the period January 1, 2001 through the date of this
prospectus were purchased as of January 1, 2001.

NOTE 2--PROFORMA ADJUSTMENTS

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

PROFORMA CONDENSED STATEMENT OF ASSETS AND LIABILITIES:

(a) No adjustments required as there were no properties purchased during the
    period January 1, 2002 through the date of this prospectus.

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 January 1, 2001 through
    the date of this prospectus, assuming such properties were owned for the
    period January 1, 2001 through December 31, 2001.

(c) To record the decrease in interest and dividend income from having less cash
    to invest in marketable securities, assuming the real estate properties
    purchased during the period January 1, 2001 through the date of this
    prospectus had been purchased as of January 1, 2001.

(d) To record additional investment advisory charges which would have been
    incurred during 2001, assuming the real estate properties purchased during
    the period January 1, 2001 through the date of this prospectus had been
    purchased as of January 1, 2001.



| 34 |  TIAA Real Estate Account PROSPECTUS



INDEPENDENT AUDITORS' REPORT

To the Management of Teachers Insurance and Annuity Association

   We have audited the accompanying combined statement of revenues and certain
expenses of Windsor At Boca Arbor Club, Windsor At Carolina, Windsor At
Lakepointe and Windsor At Quiet Waters, as described in Note 1 (the
"Properties"), for the year ended March 31, 2001. This financial statement is
the responsibility of the property owner's management. Our responsibility is to
express an opinion on this financial statement based on our audit.
   We conducted our audit in accordance with auditing standards generally
accepted in the United States of America. 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
financial statement presentation. 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 Rule 3-14 of Securities and Exchange
Commission Regulation S-X, and, as described in Note 1, 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 revenues and certain expenses of the Properties for
the year ended March 31, 2001, in conformity with generally accepted accounting
principles.


                                   /s/ Friedman Alpren & Green LLP


July 27, 2001


WINDSOR AT BOCA ARBOR CLUB, WINDSOR AT CAROLINA,
WINDSOR AT LAKEPOINTE AND WINDSOR AT QUIET WATERS


  COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES
  (IN THOUSANDS)

  YEAR ENDED MARCH 31, 2001 (AUDITED) AND
  THREE MONTHS ENDED JUNE 30, 2001 (UNAUDITED)

                                     YEAR ENDED    THREE MONTHS ENDED
                                   MARCH 31, 2001     JUNE 30, 2001
                                      (AUDITED)        (UNAUDITED)
- --------------------------------------------------------------------------------
  REVENUES
   Apartment rental income           $ 9,869            $ 2,529
   Other rental income                   410                177
                                     -------            -------
                                      10,279              2,706
                                     -------            -------
  CERTAIN EXPENSES
   Business office                       646                131
   Marketing                             561                111
   Repairs and maintenance             1,411                275
   Club and pool                          30                  7
   Utilities                             436                 97
   Real estate taxes                   1,289                324
   Insurance                             113                 29
   Management fees                       417                109
   Other operating expenses               43                  9
                                     -------            -------
                                       4,946              1,092
                                     -------            -------
     Excess of revenues over
      certain expenses               $ 5,333             $1,614
                                     =======            =======
- --------------------------------------------------------------------------------

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS COMBINED FINANCIAL
STATEMENT.



WINDSOR AT BOCA ARBOR CLUB, WINDSOR AT CAROLINA,
WINDSOR AT LAKEPOINTE AND WINDSOR AT QUIET WATERS


NOTES TO COMBINED STATEMENT OF REVENUES AND CERTAIN EXPENSES

1 -- ORGANIZATION AND BASIS OF PRESENTATION

   The properties are limited partnerships which are each owned by a 1%
corporate general partner and a 99% limited partner (Windsor Realty Fund III,
LP).

                                                           RESIDENTIAL
   PROPERTY NAME                  LOCATION               APARTMENT UNITS
- --------------------------------------------------------------------------------
   Windsor at Boca Arbor      ClubBoca Raton, Florida          304
   Windsor at Carolina        Margate, Florida                 208
   Windsor at Lakepointe      Plantation, Florida              246
   Windsor at Quiet Waters    Deerfield Beach, Florida         200
- --------------------------------------------------------------------------------

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

2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   The preparation of the financial statement in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of revenues and expenses during the
reporting periods. Actual results could differ from those estimates.

3 -- TRANSACTIONS WITH RELATED PARTIES

   GID Management Corp. ("GID"), an affiliate of the general partner, is
entitled to an annual fee of 4% of gross receipts for services in connection
with the management of the properties. Management fees of approximately $417,000
and $109,000 were incurred for the year ended March 31, 2001 and the three
months ended June 30, 2001, respectively.
   GID is entitled to a reimbursement of payroll and fringe benefits paid on
behalf of the properties. Reimbursements paid to GID were approximately $830,000
and $188,000 for the year ended March 31, 2001 and the three months ended June
30, 2001, respectively.

                                     TIAA Real Estate Account PROSPECTUS  | 35 |



INDEPENDENT AUDITORS' REPORT

To the Management of Teachers Insurance and Annuity Association

   We have audited the accompanying statement of revenues and certain expenses
of the property located at 10 and 20 Westport Road, Wilton, Connecticut (the
"Property"), as described in Note 1, for the year ended December 31, 2000. This
financial statement is the responsibility of the property owner's management.
Our responsibility is to express an opinion on this financial statement based on
our audit.
   We conducted our audit in accordance with auditing standards generally
accepted in the Untied States of America. 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
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.
   The accompanying statement of revenues and certain expenses was prepared for
the purpose of complying with Rule 3-14 of Securities and Exchange Commission
Regulation S-X and, as described in Note 1, is not intended to be a complete
presentation of the Property's revenues and expenses.
   In our opinion, the financial statement referred to above presents fairly, in
all material respects, the revenues and certain expenses of the Property for the
year ended December 31, 2000, in conformity with accounting principles generally
accepted in the United States of America.



                                /s/ Friedman Alpren & Green LLP


December 7, 2001


10 AND 20 WESTPORT ROAD, WILTON CONNECTICUT


  STATEMENT OF REVENUES AND CERTAIN EXPENSES (IN THOUSANDS)

  YEAR ENDED DECEMBER 31, 2000 (AUDITED) AND
  NINE MONTHS ENDED SEPTEMBER 30, 2001 (UNAUDITED)

                                       YEAR ENDED       NINE MONTHS ENDED
                                  DECEMBER 31, 2000    SEPTEMBER 30, 2001
                                       (AUDITED)          (UNAUDITED)*
- --------------------------------------------------------------------------------
  REVENUES
   Base rents                           $4,664               $5,301
   FASB Statement No. 13 accrual           (68)                 192
   Escalation charges                    2,068                1,974
   Storage and tenant services              56                   41
                                        ------              -------
                                         6,720                7,508
                                        ------              -------
  CERTAIN EXPENSES
   Operating                             1,243                1,342
   Administrative                          437                  410
   Real estate taxes                       326                  339
                                        ------              -------
                                         2,006                2,091
                                        ------              -------
  Excess of revenues over
    certain expenses                    $4,714               $5,417
                                        ======              =======
- --------------------------------------------------------------------------------
*  20 WESTPORT ROAD BEGAN OPERATIONS ON JUNE 15, 2001 AND ITS OPERATIONS ARE
   INCLUDED FOR THE PERIOD JUNE 15, 2001 TO SEPTEMBER 30, 2001.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS COMBINED FINANCIAL
STATEMENT.



10 AND 20 WESTPORT ROAD, WILTON, CONNECTICUT

NOTES TO STATEMENT OF REVENUES AND CERTAIN EXPENSES

1 -- ORGANIZATION AND BASIS OF PRESENTATION

   The Property, located at 10 and 20 Westport Road, Wilton, Connecticut,
consists of two commercial buildings with a combined rentable area of
approximately 532,000 square feet of office space and 6,800 square feet of
storage space. As of December 1, 2001, 100% of the office space and
approximately 43% of the storage space has been leased. Construction of the
property at 20 Westport Road was completed in June 2001. The Property's
accounting records are maintained in accordance with generally accepted
accounting principles.
   The accompanying financial statement is presented in conformity with Rule
3-14 of Securities and Exchange Commission Regulation S-X. Accordingly, the
financial statement is not representative of the actual operations for the
periods presented, as certain expenses, which may not be comparable to the
expenses expected to be incurred in the future operations of the acquired
property, have been excluded. Expenses excluded consist of interest,
depreciation and amortization, leasing expenses and certain professional fees
not directly related to the future operations of the Property.

2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   The preparation of the financial statement in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of revenues and expenses during the
reporting periods. Actual results could differ from those estimates.

REVENUE RECOGNITION

   Rental income is recognized from leases with scheduled rent increases on a
straight-line basis over the lease term. Escalation rents based on payments for
real estate taxes and operating expenses are estimated and accrued.

DEFERRED RECOVERABLE COSTS

   Deferred recoverable costs are amortized over 3 to 10 years; the amortization
is included in operating expenses.

3 -- RELATED PARTY TRANSACTIONS

   The Property is managed by Louis Dreyfus Properties LLC, an affiliate of the
owner. The management fee under the management agreement calls for reimbursement
to the manager of its actual costs and expenses, not to exceed 3% of the annual
gross revenues of the Property. These fees amounted to $204,703 for the year
ended December 31, 2000.
   In addition, the Property reimburses the manager for its share of direct
management expenses for operating the management office located at 23 Richmond
Hill Avenue, Stamford, Connecticut, plus other direct management expenses
incurred. The management office manages various properties (including 10 and 20
Westport Road) and the allocation is based on rentable office and retail space
of the properties.

   An analysis of the reimbursements is as follows:

  Total allocable direct management expenses          $635,315
                                                      ========
  Allocation to 10 Westport Road (32%)                $203,301
                                                      ========
4 -- OPERATING LEASES

   Office and storage space in the Property at 10 Westport Road is rented to
tenants under various operating leases. Approximate minimum future rentals
required under these leases at December 31, 2000 are as follows:

  YEAR ENDING DECEMBER 31,
- --------------------------------------------------------------------------------
  2001                                             $ 3,735,000
  2002                                               3,763,000
  2003                                               3,763,000
  2004                                               3,763,000
  2005                                               4,585,000
  Thereafter                                        18,525,000
                                                   -----------
                                                   $38,134,000
                                                   ===========
- --------------------------------------------------------------------------------


| 36 |  TIAA Real Estate Account PROSPECTUS



INDEPENDENT AUDITORS' REPORT

To the Management of Teachers Insurance and Annuity Association

   We have audited the accompanying statement of revenues and certain expenses
of the property located at 1015 15th Street, NW, Washington, D.C., as described
in Note 1 (the "Property"), for the year ended December 31, 2000. This financial
statement is the responsibility of the property owner's management. Our
responsibility is to express an opinion on this financial statement based on our
audit.
   We conducted our audit in accordance with auditing standards generally
accepted in the United States of America. 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
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.
   The accompanying statement of revenues and certain expenses was prepared for
the purpose of complying with Rule 3-14 of Securities and Exchange Commission
Regulation S-X, and, as described in Note 1, is not intended to be a complete
presentation of the Property's revenues and expenses.
   In our opinion, the financial statement referred to above presents fairly, in
all material respects, the revenues and certain expenses of the Property for the
year ended December 31, 2000, in conformity with accounting principles generally
accepted in the United States of America.



                                     /s/ Friedman Alpren & Green LLP


December 19, 2001


1015 15TH STREET, NW, WASHINGTON, D.C.


  STATEMENT OF REVENUES AND CERTAIN EXPENSES (IN THOUSANDS)

  YEAR ENDED DECEMBER 31, 2000 (AUDITED) AND
  NINE MONTHS ENDED SEPTEMBER 30, 2001 (UNAUDITED)

                                    YEAR ENDED      NINE MONTHS ENDED
                                DECEMBER 31, 2000   SEPTEMBER 30, 2001
                                     (AUDITED)        (UNAUDITED)
- --------------------------------------------------------------------------------
  REVENUES
   Base rents                        $4,714               $4,185
   Escalation charges                   102                  139
   Parking income                       193                  147
   Storage and tenant services           80                   66
   Miscellaneous                         75                   70
                                    -------              -------
                                      5,164                4,607
                                    -------              -------
  CERTAIN EXPENSES
   Operating                          1,377                1,196
   Administrative                        55                   63
   Real estate taxes                    522                  406
   Bad debts                              2                   --
   Other                                 13                   --
                                    -------              -------
                                      1,969                1,665
                                    -------              -------
     Excess of revenues over
      certain expenses               $3,195               $2,942
                                    =======              =======
- --------------------------------------------------------------------------------

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS COMBINED FINANCIAL
STATEMENT.



1015 15TH STREET, NW, WASHINGTON, D.C.

NOTES TO STATEMENT OF REVENUES AND CERTAIN EXPENSES

1 -- ORGANIZATION AND BASIS OF PRESENTATION

   The Property is a 12-story office building located at 1015 15th Street, NW,
Washington, D.C. and is owned by 1015 15th Street NW Associates, LP (a limited
partnership). It has an aggregate net rentable area of approximately 190,000
square feet of office, retail and storage space and 42,000 square feet of garage
space (approximately 99% of which is leased at December 19, 2001). The
Property's accounting records are maintained in accordance with generally
accepted accounting principles.
   The accompanying financial statement is presented in conformity with Rule
3-14 of the Securities and Exchange Commission Regulation S-X. Accordingly, the
financial statement is not representative of the actual operations for the
periods presented, as certain expenses, which may not be comparable to the
expenses expected to be incurred in the future operations of the acquired
property, have been excluded. Expenses excluded consist of interest,
depreciation and amortization, asset management fees, leasing expenses and
certain other expenses not directly related to the future operations of the
Property.
   The statement of revenues and certain expenses for the nine months ended
September 31, 2001 is unaudited. However, in the opinion of management, all
adjustments (consisting solely of normal recurring adjustments) necessary for
the fair presentation of this statement of revenues and certain expenses for the
interim period on the basis described above have been included. The results for
such interim period are not necessarily indicative of the results for an entire
year.

2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

USE OF ESTIMATES

   The preparation of the financial statement in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of revenues and expenses during the
reporting periods. Actual results could differ from those estimates.

REVENUE RECOGNITION

   Rental income is recognized from leases with scheduled rent increases on a
straight-line basis over the lease term. Escalation rents based on payments for
real estate taxes and operating expenses are estimated and accrued.

3 -- OPERATING LEASES

   Office and retail space in the Property is rented to tenants under various
operating leases. Approximate minimum future rentals required under these leases
at December 31, 2000 (including leases entered into from January 1, 2001 through
December 19, 2001) are as follows:

  YEAR ENDING DECEMBER 31,
- --------------------------------------------------------------------------------
  2001                                             $ 5,373,000
  2002                                               5,774,000
  2003                                               5,856,000
  2004                                               5,586,000
  2005                                               4,817,000
  Thereafter                                        16,095,000
                                                   -----------
                                                   $43,501,000
                                                   ===========
- --------------------------------------------------------------------------------


                                     TIAA Real Estate Account PROSPECTUS  | 37 |




TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

CONDENSED UNAUDITED FINANCIAL STATEMENTS

(These condensed unaudited financial statements have been derived from audited
financial statements which are available upon request)

TIAA CONDENSED BALANCE SHEETS

                                                         (in thousands)
                                                          DECEMBER 31,
                                                 ------------------------------
                                                          2001             2000
- --------------------------------------------------------------------------------
  ASSETS
  Bonds                                          $  87,013,371    $  80,809,152
  Mortgages                                         23,068,264       21,952,809
  Real estate                                        4,927,282        5,296,235
  Stocks                                             2,205,332        1,738,069
  Other long-term investments                        3,304,292        3,329,278
  Cash and short-term investments                    2,892,904        2,577,223
  Investment income due and accrued                  1,339,451        1,286,268
  Separate account assets                            4,228,544        3,408,570
  Other assets                                         673,658          502,934
                                                 -------------    -------------
              TOTAL ASSETS                       $ 129,653,098    $ 120,900,538
                                                 =============    =============
  LIABILITIES, CAPITAL AND CONTINGENCY
   RESERVES
  Policy and contract reserves                   $ 107,363,466    $  99,859,231
  Dividends declared for the following year          2,364,877        2,197,454
  Asset Valuation Reserve                            2,619,461        2,870,533
  Interest Maintenance Reserve                         308,168        1,118,965
  Separate account liabilities                       4,228,544        3,408,570
  Securities lending collateral                      2,619,761        2,333,054
  Other liabilities                                  1,497,738        1,015,326
                                                 -------------    -------------
              TOTAL LIABILITIES                    121,002,015      112,803,133
                                                 -------------    -------------
  Capital (2,500 shares of $1,000 par value
   common stock issued and outstanding)
   and paid-in surplus                                   3,050            3,050
  Contingency reserves:
  For investment losses, annuity and
   insurance mortality, and other risks              8,648,033        8,094,355
                                                 -------------    -------------
              TOTAL CAPITAL AND
           CONTINGENCY RESERVES                      8,651,083        8,097,405
                                                 -------------    -------------
     TOTAL LIABILITIES, CAPITAL
       AND CONTINGENCY RESERVES                  $ 129,653,098    $ 120,900,538
                                                 =============    =============
- --------------------------------------------------------------------------------





TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA
TIAA CONDENSED UNAUDITED STATEMENTS OF OPERATIONS

                                                        (in thousands)
                                                FOR THE YEARS ENDED DECEMBER 31,
                                                --------------------------------

                                                      2001              2000
- --------------------------------------------------------------------------------
  INCOME
  Insurance and annuity premiums, deposits,
   and other considerations                      $   3,878,895    $   3,594,805
  Transfers from CREF, net                           1,402,316          572,211
  Annuity dividend additions                         3,059,734        2,728,562
  Net investment income                              8,819,579        8,556,537
                                                 -------------    -------------
                   TOTAL INCOME                  $  17,160,524    $  15,452,115
                                                 =============    =============
  DISTRIBUTION OF INCOME
  Policy and contract benefits                   $   3,065,338    $   2,976,305
  Dividends to policyholders                         4,766,809        4,315,895
  Increase in policy and contract reserves           7,463,548        5,991,167
  Operating expenses                                   412,789          356,975
  Transfers to separate accounts, net                  615,228          527,255
  Other, net                                            20,499          (18,442)
  Federal income tax expense (benefit)                  26,784           24,048
  Increase in contingency reserves from
   operations                                          789,529        1,278,912
                                                 -------------    -------------
   TOTAL DISTRIBUTION OF INCOME                  $  17,160,524    $  15,452,115
                                                 =============    =============
  Net Income:
   Increase in contingency reserves
     from operations                             $     789,529    $   1,278,912
   Net realized capital gains (losses)
   less capital gains taxes, after transfers
   to Interest Maintenance Reserve                    (204,291)         (56,916)
                                                 -------------    -------------
                     NET INCOME                  $     585,238    $   1,221,996
                                                 =============    =============
  CHANGES IN CAPITAL AND
   CONTINGENCY RESERVES:
  Net income                                     $     585,238    $   1,221,996
  Net unrealized capital gains (losses)
   on investments                                     (574,266)         123,349
  Transfers to (from) the Asset Valuation
   Reserve                                             251,073         (232,754)
  Increase in non-admitted assets,
   other than investments                              (59,749)         (40,614)
  Cumulative effect of change in
   accounting principles                               375,325               --
  Other, net                                           (23,943)              --
                                                 -------------    -------------
      NET CHANGE IN CAPITAL AND
           CONTINGENCY RESERVES                        553,678        1,071,977

CAPITAL AND CONTINGENCY RESERVES
           AT BEGINNING OF YEAR                      8,097,405        7,025,428
                                                 -------------    -------------
CAPITAL AND CONTINGENCY RESERVES
                 AT END OF YEAR                  $   8,651,083    $   8,097,405
                                                 =============    =============
- --------------------------------------------------------------------------------


| 38 |  TIAA Real Estate Account PROSPECTUS




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 amortized cost or market value. For
loan-backed bonds and structured securities, amortized cost is determined using
actual and anticipated cash flows under the prospective method for interest-only
securities and under the retrospective method for all other securities.
Anticipated prepayments are based on life-to-date prepayment speeds, using
historical cash flows and internal estimates. Mortgages are stated at amortized
cost and directly-owned real estate at depreciated cost (net of encumbrances).
Investments in wholly-owned subsidiaries, real estate limited partnerships and
securities limited partnerships are stated at TIAA's equity in the net admitted
assets of the underlying entities. Policy loans are stated at outstanding
principal amounts. Separate account assets are generally stated at market value.
Seed money investments in the TIAA-CREF Mutual Funds, TIAA-CREF Institutional
Mutual Funds and TIAA-CREF Life Funds are stated at market value. All
investments are stated net of impairments which are considered to be other than
temporary, which are determined on an individual basis. Depreciation of real
estate investments is generally computed over a 40-year period on the
straight-line method.

  ADDITIONAL INFORMATION:
                                                       2001            2000
- --------------------------------------------------------------------------------
  As a percentage of total bond investments:
    Below investment grade bonds                        8.2%            6.9%
  As a percentage of total mortgage investments:
    Total mortgage investments in California           19.0%           19.0%
    Total mortgage investments in office buildings     42.4%           40.9%
    Total mortgage investments in shopping centers     25.4%           27.6%
  As a percentage of total real estate investments:
    Two states with highest real estate
     investment                               California 14%  California 14%
                                                 Florida 10%     Florida 10%
    TOTAL REAL ESTATE INVESTMENTS
     IN OFFICE BUILDINGS                               72.0%           67.1%

   DERIVATIVE INSTRUMENTS: TIAA has filed a Derivatives Use Plan with the New
York State Insurance Department. This plan details TIAA's derivative policy
objectives, strategies and controls, and any restrictions placed on various
derivative types. The plan also specifies the procedures and systems that TIAA
has established to evaluate, monitor and report on the derivative portfolio in
terms of valuation, effectiveness and counterparty credit quality. TIAA uses
derivative instruments for hedging and asset replication purposes. TIAA enters
into derivative directly with counterparties of high credit quality (i.e., rated
AA or better at time of inception) and monitors counterparty credit quality on
an ongoing basis. At December 31, 2001 and 2000, TIAA had outstanding foreign
currency swap contracts with a total notional value of approximately
$1,421,613,000 and $1,020,545,000, respectively; foreign currency forward
contracts with a total notional value of approximately $234,686,000 and
$203,113,000, respectively; interest rate swap contracts with a total notional
value of approximately $565,855,000 and $409,036,000, respectively; swap options
outstanding with a total notional value of $0 and $219,100,000, respectively;
and interest rate cap contracts with a total notional value of approximately
$75,650,000 and $145,650,000, respectively.


                                     TIAA Real Estate Account PROSPECTUS  | 39 |



APPENDIX A--MANAGEMENT OF TIAA

The Real Estate Account has no officers or directors. The Trustees and principal
executive officers of TIAA, and their principal occupations during the last five
years, are as follows:

TRUSTEES

   DAVID ALEXANDER, 69. President Emeritus, Pomona College. Formerly, Trustees'
Professor, Pomona College and American Secretary, Rhodes Scholarship Trust.

   MARCUS ALEXIS, 70. Board of Trustees Professor of Economics and Professor of
Management and Strategy, J.L. Kellogg Graduate School of Management,
Northwestern University, and Visiting Professor of Economics, Stanford
University.

   WILLARD T. CARLETON, 67. Donald R. Diamond Professor of Finance Emeritus,
College of Business and Public Administration, University of Arizona.

   ROBERT C. CLARK, 58. Dean and Royall Professor of Law, Harvard Law School,
Harvard University.

   ESTELLE A. FISHBEIN, 67. Vice President and General Counsel, The Johns
Hopkins University.

   FREDERICK R. FORD, 66. Executive Vice President and Treasurer Emeritus,
Purdue University. Formerly, Executive Vice President and Treasurer, Purdue
University.

   RUTH SIMMS HAMILTON, 64. Professor, Department of Sociology, and Director,
African Diaspora Research Project, Michigan State University.

   ROCHELLE B. LAZARUS, 54. Chairman and Chief Executive Officer, Ogilvy &
Mather Worldwide. Formerly, President and Chief Operating Officer, Ogilvy &
Mather Worldwide.

   ROBERT M. O'NEIL, 67. Professor of Law, University of Virginia and Director,
The Thomas Jefferson Center for the Protection of Free Expression.

   LEONARD S. SIMON, 65. Vice Chairman, Charter One Financial Inc. Formerly,
Chairman, President and Chief Executive Officer, RCSB Financial, Inc. and
Chairman and Chief Executive Officer, The Rochester Community Savings Bank.

   RONALD L. THOMPSON, 52. Chairman and Chief Executive Officer, Midwest
Stamping Co.

   PAUL R. TREGURTHA, 66. Chairman and Chief Executive Officer, Mormac Marine
Group, Inc. and Moran Transportation Company, Inc.; Formerly, Chairman, Meridian
Aggregates, L.P.; Vice Chairman, The Interlake Steamship Company and Lakes
Shipping Company.

   WILLIAM H. WALTRIP, 64. Chairman, Technology Solutions Company. Formerly,
Chairman and Chief Executive Officer, Bausch & Lomb Inc.

   ROSALIE J. WOLF, 60. Managing Director, Laurel Management, LLC. Formerly,
Treasurer and Chief Investment Officer, The Rockefeller Foundation.

OFFICER-TRUSTEES

   JOHN H. BIGGS, 65. Chairman, President and Chief Executive Officer, TIAA and
   CREF.

   MARTIN L. LEIBOWITZ, 65. Vice Chairman and Chief Investment Officer, TIAA and
CREF.


OTHER OFFICERS

   RICHARD J. ADAMSKI, 59. Vice President and Treasurer, TIAA and CREF.

   RICHARD L. GIBBS, 55. Executive Vice President, Finance and Planning, TIAA
and CREF.

   E. LAVERNE JONES, 53. Vice President and Corporate Secretary, TIAA and CREF.

APPENDIX B--SPECIAL TERMS

   ACCUMULATION: The total value of your accumulation units in the Real Estate
Account.

   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. The Account's accumulation unit value
changes daily.

   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 the guaranteed period of your annuity ends.

   BUSINESS DAY: Any day the New York Stock Exchange (NYSE) is open for trading.
A business day ends at 4 p.m. eastern time, or when trading closes on the NYSE,
if earlier.

   CALENDAR DAY: Any day of the year. Calendar days end at the same time as
business days.

   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
adjusted for investment gains or losses since the annuity unit value was last
calculated.

   ELIGIBLE INSTITUTION: A nonprofit institution, including any governmental
institution, organized in the United States.

   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 CHANGE METHOD: The method under which you choose to have your annuity
payments revalued. Under the annual income change method, your payments are
revalued once each year. Under the monthly income change method, your payments
are revalued every month.

   SEPARATE ACCOUNT: An investment account legally separated from the general
assets of TIAA, whose income and investment gains and losses are credited to or
charged against its own assets, without regard to TIAA's other income, gains or
losses.

   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.


| 40 |  TIAA Real Estate Account PROSPECTUS




[LOGO]       730 Third Avenue
             New York  NY  10017-3206


HOW TO REACH US

OUR ADDRESS

TIAA-CREF
730 THIRD AVENUE
NEW YORK, NEW YORK 10017-3206

Send all notices, forms, requests, or payments to this address.


INTERNET

www.tiaa-cref.org
24 HOURS A DAY/SEVEN DAYS A WEEK

Obtain general information about TIAA-CREF, view personal account information,
reallocate premiums, and transfer funds among TIAA and CREF investments options.


AUTOMATED TELEPHONE SERVICE

800 842-2252
24 HOURS A DAY/SEVEN DAYS A WEEK

Change your allocation, transfer accumulations, get your accumulation unit
values, get TIAA and CREF performance, and confirm last premium paid.


TELEPHONE COUNSELING CENTER

800 842-2776
8 A.M. TO 11 P.M. ET MONDAY-FRIDAY

Speak to a consultant about retirement savings and planning, quarterly and
annuity benefits reports, receiving annuity payments, annuity income options and
tax reports.


IRA ENROLLMENT HOTLINE

800 842-2888

Speak with a service representative about our IRA products. We can suspend or
terminate your ability to transact by Internet or telephone at any time, for any
reason.

[LOGO]  Printed on recycled paper                               CREF/RE Pro-5/02




                                     PART II

                    INFORMATION NOT REQUIRED IN A PROSPECTUS






ITEM 13.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
          -------------------------------------------

         SEC Registration Fees                       $  184,000
         Costs of printing and engraving             $  500,000*
         Legal fees                                  $   10,000*
         Accounting fees                             $   10,000*
                                                     -----------
               TOTAL                                 $  704,000*


- ---------
* - Approximate


ITEM 14.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

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

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


ITEM 15.  RECENT SALES OF UNREGISTERED SECURITIES.

         None.


ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a)   EXHIBITS

         (1)      Distribution and Administrative Services Agreement by and
                  between TIAA and TIAA-CREF Individual & Institutional
                  Services, Inc.(1) (as amended) and the Amendment thereto(4)







         (3)      (A)      Charter of TIAA (as amended)(4)
                  (B)      Bylaws of TIAA (as amended)(3)

         (4)      (A)      Forms of RA, GRA, GSRA, SRA, IRA Real Estate Account
                           Contract Endorsements(2) and Keogh Contract(1)
                  (B)      Forms of Income-Paying Contracts(2)


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


         (10)     (A)      Independent Fiduciary Agreement by and among TIAA,
                           the Registrant, and The Townsend Group(1)

                  (B)      Custodial Services Agreement by and between TIAA and
                           Morgan Guaranty Trust Company of New York with
                           respect to the Real Estate Account(2)


         (23)     (A)      Opinion and Consent of Charles H. Stamm, Esquire
                           (filed as Exhibit 5)
                  (B)      Consent of Sutherland Asbill & Brennan LLP(5)
                  (C)      Consent of Ernst & Young LLP(5)
                  (D)      Consent of Friedman, Alpren & Greene LLP(5)


- -----------
(1) - Previously filed and incorporated herein by reference to Post-Effective
Amendment No. 6 to the Account's previous Registration Statement on Form S-1,
filed April 26, 2000 (File No. 333-22809)

(2) - Previously filed and incorporated herein by reference to Post-Effective
Amendment No. 2 to the Account's previous Registration Statement on Form S-1
filed April 30, 1996 (File No. 33-92990).

(3) - Previously filed and incorporated herein by reference to the Account's
Form 10-Q Quarterly Report for the period ended September 30, 1997, filed
November 13, 1997 (File No. 33-92990).


(4) - Previously filed and incorporated herein by reference to the Account's
previous Registration Statement on Form S-1 filed April 27, 2001(File No.
333-59778).

(5) - Filed herewith


(b)    FINANCIAL STATEMENT SCHEDULES

         Schedule III -- Real Estate Owned






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


ITEM 17.  UNDERTAKINGS.

         The undersigned Registrant hereby undertakes:

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

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

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

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

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

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

         (4) To provide the full financial statements of TIAA promptly upon
written or oral request.

         Following are the full audited financial statements of TIAA.






                                CHAIRMAN'S LETTER




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


We are  pleased to provide  you with the  accompanying  audited  statutory-basis
financial  statements of Teachers  Insurance and Annuity  Association of America
("TIAA") for the year ended  December 31, 2001.  We continue to manage TIAA in a
prudent  manner with the goal of  maximizing  our long-term  performance  within
reasonable risk parameters for the long-term  benefit of our  policyholders.  As
you review these statements, it is also important to note that TIAA continues to
maintain the highest possible  financial  strength ratings from each of the four
nationally recognized independent rating organizations.

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

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

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


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



                                       2




                       REPORT OF MANAGEMENT RESPONSIBILITY



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


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

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


The independent  auditing firm of Ernst & Young LLP has audited the accompanying
statutory-basis  financial  statements of TIAA. To maintain auditor independence
and avoid even the appearance of conflict of interest, it continues to be TIAA's
policy  that any  non-audit  services  be  obtained  from a firm  other than the
external  financial audit firm. The independent  auditors'  report  expresses an
independent  opinion on the fairness of  presentation  of these  statutory-basis
financial statements.


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


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


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



                                       3






                          REPORT OF THE AUDIT COMMITTEE



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


The Audit  Committee  oversees  the  financial  reporting  process  of  Teachers
Insurance and Annuity Association of America ("TIAA") on behalf of the Company's
Board of Trustees.  The Audit Committee is a standing committee of the Board and
operates in accordance  with a formal written charter (copies are available upon
request) which describes the Audit Committee's responsibilities.  All members of
the Audit Committee ("Committee") are independent,  as defined under the listing
standards of the New York Stock Exchange.

Management  has the  primary  responsibility  for TIAA's  financial  statements,
development  and  maintenance  of a strong  system  of  internal  controls,  and
compliance  with applicable  laws and  regulations.  In fulfilling its oversight
responsibilities,  the  Committee  reviewed  and approved the audit plans of the
internal  auditing group and the  independent  auditing firm in connection  with
their  respective  audits.  The Committee also meets regularly with the internal
and independent  auditors,  both with and without management present, to discuss
the results of their  examinations,  their evaluation of internal controls,  and
the overall  quality of financial  reporting.  As required by its  charter,  the
Committee will evaluate  rotation of the external  financial audit firm whenever
circumstances warrant, but in no event will the evaluation be later than between
their fifth and tenth years of service.

The  Committee  reviewed  and  discussed  the  accompanying   audited  financial
statements  with   management,   including  a  discussion  of  the  quality  and
appropriateness of the accounting  principles and financial  reporting practices
followed,  the  reasonableness  of  significant  judgments,  and the  clarity of
disclosures  in the financial  statements.  The Committee has also discussed the
audited  financial  statements with Ernst & Young LLP, the independent  auditing
firm  responsible  for  expressing an opinion on the conformity of these audited
financial statements with statutory accounting principles.

The discussion with Ernst & Young LLP focused on their judgments  concerning the
quality and appropriateness of the accounting principles and financial reporting
practices followed by TIAA, the clarity of the financial  statements and related
disclosures,  and other significant matters,  such as any significant changes in
accounting policies,  management judgments and estimates,  and the nature of any
uncertainties or unusual transactions. In addition, the Committee discussed with
Ernst & Young  LLP the  auditors'  independence  from  management,  and TIAA has
received a written disclosure  regarding such  independence,  as required by the
Independence Standards Board.

Based on the  review  and  discussions  referred  to above,  the  Committee  has
approved  the  release of the  accompanying  audited  financial  statements  for
publication and filing with appropriate regulatory authorities.


Willard T. Carleton, Audit Committee Chair
Frederick R. Ford, Audit Committee Member
Leonard S. Simon, Audit Committee Member
Rosalie J. Wolf, Audit Committee Member



                                       4




[ERNST & YOUNG LOGO]



                         REPORT OF INDEPENDENT AUDITORS



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


We have  audited the  accompanying  statutory-basis  balance  sheets of Teachers
Insurance and Annuity  Association  of America  ("TIAA") as of December 31, 2001
and 2000, and the related statutory-basis  statements of operations,  changes in
capital  and  contingency  reserves,  and cash flows for the three  years  ended
December 31, 2001. These financial  statements are the  responsibility of TIAA's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

As described in Note 2 to the financial statements,  TIAA presents its financial
statements in conformity  with accounting  practices  prescribed or permitted by
the New York State Insurance Department,  which practices differ from accounting
principles  generally  accepted in the United States. The variances between such
practices and accounting  principles generally accepted in the United States are
described in Note 2. The effects on the financial  statements of these variances
are not reasonably determinable but are presumed to be material.

In our opinion,  because of the effects of the matter described in the preceding
paragraph,  the financial statements referred to above do not present fairly, in
conformity with accounting  principles  generally accepted in the United States,
the financial  position of TIAA at December 31, 2001 and 2000, or the results of
its operations or its cash flows for the three years ended December 31, 2001.

However,  in our opinion,  the  financial  statements  referred to above present
fairly, in all material respects, the financial position of TIAA at December 31,
2001 and 2000,  and the results of its operations and its cash flows for each of
the three years ended December 31, 2001 in conformity with accounting  practices
prescribed or permitted by the New York State Insurance Department.

As discussed in Note 2 to the financial statements, in 2001 TIAA changed various
accounting policies to be in accordance with the revised National Association of
Insurance Commissioners'  Accounting Practices and Procedures Manual, as adopted
by the New York State Insurance Department.



                                                /s/ Ernst & Young LLP

February 27, 2002



                                       5





              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                         STATUTORY-BASIS BALANCE SHEETS
                             (AMOUNTS IN THOUSANDS)



                                                                                               DECEMBER 31,
                                                                                    -------------------------------
                                                                                         2001              2000
                                                                                    -------------     -------------
                                                                                                
ASSETS
Bonds ..........................................................................    $  87,013,371     $  80,809,152
Mortgages ......................................................................       23,068,264        21,952,809
Real estate ....................................................................        4,927,282         5,296,235
Stocks..........................................................................        2,205,332         1,738,069
Other long-term investments.....................................................        3,304,292         3,329,278
Cash and short-term investments.................................................        2,892,904         2,577,223
Investment income due and accrued ..............................................        1,339,451         1,286,268
Separate account assets ........................................................        4,228,544         3,408,570
Other assets ...................................................................          673,658           502,934
                                                                                    -------------     -------------
                                                                    TOTAL ASSETS    $ 129,653,098     $ 120,900,538
                                                                                    =============     =============

LIABILITIES, CAPITAL AND CONTINGENCY RESERVES
Policy and contract reserves ...................................................    $ 107,363,466     $  99,859,231
Dividends declared for the following year ......................................        2,364,877         2,197,454
Asset Valuation Reserve ........................................................        2,619,461         2,870,533
Interest Maintenance Reserve ...................................................          308,168         1,118,965
Separate account liabilities ...................................................        4,228,544         3,408,570
Securities lending collateral...................................................        2,619,761         2,333,054
Other liabilities ..............................................................        1,497,738         1,015,326
                                                                                    -------------     -------------
                                                               TOTAL LIABILITIES      121,002,015       112,803,133
                                                                                    -------------     -------------
Capital (2,500 shares of $1,000 par value common stock
    issued and outstanding) and paid-in surplus.................................            3,050             3,050
Contingency reserves:
  For investment losses, annuity and insurance mortality,
    and other risks ............................................................        8,648,033         8,094,355
                                          TOTAL CAPITAL AND CONTINGENCY RESERVES        8,651,083         8,097,405
                                                                                    -------------     -------------
                             TOTAL LIABILITIES, CAPITAL AND CONTINGENCY RESERVES    $ 129,653,098     $ 120,900,538
                                                                                    =============     =============



               See notes to statutory-basis financial statements.


                                       6



             TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                    STATUTORY-BASIS STATEMENTS OF OPERATIONS
                             (AMOUNTS IN THOUSANDS)



                                                                             FOR THE YEARS ENDED DECEMBER 31,
                                                                   --------------------------------------------------
                                                                       2001                2000              1999
                                                                   ------------        ------------      ------------
                                                                                                
INCOME
Insurance and annuity premiums, deposits, and
  other considerations.................................            $  3,878,895        $  3,594,805      $  3,412,749
Transfers from CREF, net ..............................               1,402,316             572,211           752,512
Annuity dividend additions ............................               3,059,734           2,728,562         2,553,655
Net investment income .................................               8,819,579           8,556,537         7,923,564
                                                                   ------------        ------------      ------------
                                                 TOTAL INCOME      $ 17,160,524        $ 15,452,115      $ 14,642,480
                                                                   ============        ============      ============

DISTRIBUTION OF INCOME
Policy and contract benefits ..........................            $  3,065,338        $  2,976,305      $  2,653,962
Dividends to policyholders.............................               4,766,809           4,315,895         4,026,907
Increase in policy and contract reserves ..............               7,463,548           5,991,167         6,100,240
Operating expenses ....................................                 412,789             356,975           335,039
Transfers to separate accounts, net ...................                 615,228             527,255           490,880
Other, net ............................................                  20,499             (18,442)          (11,437)
Federal income tax expense (benefit)...................                  26,784              24,048           (25,213)
Increase in contingency reserves from operations ......                 789,529           1,278,912         1,072,102
                                                                   ------------        ------------      ------------
                                 TOTAL DISTRIBUTION OF INCOME      $ 17,160,524        $ 15,452,115      $ 14,642,480
                                                                   ============        ============      ============
Net Income:
  Increase in contingency reserves from operations.....            $    789,529        $  1,278,912      $  1,072,102
  Net realized capital gains (losses) less capital gains
    taxes, after transfers to Interest Maintenance Reserve             (204,291)            (56,916)          (48,028)
                                                                   ------------        ------------      ------------
                                                   NET INCOME      $    585,238        $  1,221,996      $  1,024,074
                                                                   ============        ============      ============




               See notes to statutory-basis financial statements.


                                       7



              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

    STATUTORY-BASIS STATEMENTS OF CHANGES IN CAPITAL AND CONTINGENCY RESERVES
                             (AMOUNTS IN THOUSANDS)



                                                                                          FOR THE YEARS ENDED DECEMBER 31,
                                                                                 -----------------------------------------------
                                                                                     2001              2000              1999
                                                                                 -----------       -----------       -----------
                                                                                                            
CHANGES IN CAPITAL AND CONTINGENCY RESERVES
Net income ..................................................................... $   585,238      $  1,221,996       $ 1,024,074
Net unrealized capital gains (losses) on investments ...........................    (574,266)          123,349          (112,613)
Transfers to (from) the Asset Valuation Reserve.................................     251,073          (232,754)         (183,656)
Increase in non-admitted assets,
      other than investments....................................................     (59,749)          (40,614)          (25,586)
Cumulative effect of change in accounting principles............................     375,325                --                --
Other, net .....................................................................     (23,943)               --                --
                                                                                 -----------       -----------       -----------

                              NET CHANGE IN CAPITAL AND CONTINGENCY RESERVES         553,678         1,071,977           702,219

                                            CAPITAL AND CONTINGENCY RESERVES
                                                        AT BEGINNING OF YEAR       8,097,405         7,025,428         6,323,209
                                                                                 -----------       -----------       -----------
                                             CAPITAL AND CONTINENCY RESERVES
                                                              AT END OF YEAR     $ 8,651,083       $ 8,097,405       $ 7,025,428
                                                                                 ===========       ===========       ===========




               See notes to statutory-basis financial statements.


                                       8



              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

                    STATUTORY-BASIS STATEMENTS OF CASH FLOWS
                             (AMOUNTS IN THOUSANDS)



                                                                                FOR THE YEARS ENDED DECEMBER 31,
                                                                        ---------------------------------------------
                                                                            2001             2000             1999
                                                                        -----------      -----------      -----------
                                                                                                 
CASH PROVIDED
By operating activities:
  Insurance and annuity premiums,
      deposits and other considerations ............................    $ 3,881,155      $ 3,510,073      $ 3,408,713
  Transfers from CREF, net .........................................      1,402,316          572,211          752,512
  Annuity dividend additions .......................................      3,059,734        2,728,562        2,553,651
  Investment income, net ...........................................      8,629,197        8,378,040        7,692,392
                                                                        -----------      -----------      -----------
                                                  TOTAL RECEIPTS         16,972,402       15,188,886       14,407,268

Policy and contract benefits .......................................      3,065,118        2,879,903        2,655,772
Dividends...........................................................      4,599,385        4,158,047        3,910,764
Operating expenses .................................................        414,953          353,859          325,039
Federal income tax expense (benefit) ...............................          4,819            2,168          (43,713)
Transfers to separate accounts, net ................................        615,980          526,334          492,504
Other, net .........................................................       (245,545)        (102,795)         183,783
                                                                        -----------      -----------      -----------
                                             TOTAL DISBURSEMENTS          8,451,710        7,817,516        7,524,149
                                                                        -----------      -----------      -----------
                           CASH PROVIDED BY OPERATING ACTIVITIES          8,520,692        7,371,370        6,883,119
                                                                        -----------      -----------      -----------
By investing activities:
  Sales and redemptions of bonds and stocks ........................     16,183,365       10,427,498       10,428,890
  Sales and repayments of mortgage principal .......................      2,941,103        2,894,511        3,716,069
  Sales of real estate .............................................      1,217,075          708,838        1,500,916
  Other, net .......................................................        637,615          691,453          984,791
                                                                        -----------      -----------      -----------
                           CASH PROVIDED BY INVESTING ACTIVITIES         20,979,158       14,722,300       16,630,666
                                                                        -----------      -----------      -----------
                                             TOTAL CASH PROVIDED         29,499,850       22,093,670       23,513,785
                                                                        -----------      -----------      -----------
DISBURSEMENTS FOR NEW INVESTMENTS
Investments acquired:
  Bonds and stocks .................................................     23,393,034       16,082,049       16,695,529
  Mortgages ........................................................      4,188,459        3,508,065        4,894,308
  Real estate ......................................................        874,974          978,864          590,720
  Other, net .......................................................        727,702        1,738,448          898,779
                                                                        -----------      -----------      -----------
                         TOTAL DISBURSEMENTS FOR NEW INVESTMENTS         29,184,169       22,307,426       23,079,336
                                                                        -----------      -----------      -----------
                                     INCREASE (DECREASE) IN CASH
                                      AND SHORT-TERM INVESTMENTS            315,681         (213,756)         434,449

                                 CASH AND SHORT-TERM INVESTMENTS
                                            AT BEGINNING OF YEAR          2,577,223        2,790,979        2,356,530
                                                                        -----------      -----------      -----------
                                 CASH AND SHORT-TERM INVESTMENTS
                                                  AT END OF YEAR        $ 2,892,904      $ 2,577,223      $ 2,790,979
                                                                        ===========      ===========      ===========





               See notes to statutory-basis financial statements.


                                       9



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

                  NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS

                                DECEMBER 31, 2001


NOTE 1 - ORGANIZATION

Teachers  Insurance and Annuity  Association of America ("TIAA") was established
as a legal reserve life insurance  company under the insurance laws of the State
of New York in 1918. Its purpose is to aid and strengthen nonprofit  educational
and  research   organizations,   governmental   entities  and  other   nonprofit
institutions by providing  retirement and insurance benefits for their employees
and their families, and by counseling these organizations and their employees on
benefit plans and other measures of economic  security.  All of the  outstanding
common  stock of TIAA is  collectively  held by the TIAA Board of  Overseers,  a
nonprofit  corporation  created  solely for the  purpose of holding the stock of
TIAA. By charter,  TIAA operates  without profit to the  corporation or its sole
shareholder,  the TIAA Board of Overseers. As a result, all contingency reserves
are held solely to provide benefits in accordance with TIAA's charter purpose.


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

TIAA's  statutory-basis  financial statements have been prepared on the basis of
statutory  accounting  practices  prescribed  or permitted by the New York State
Insurance  Department  ("Department"),  a comprehensive basis of accounting that
differs  from  accounting  principles  generally  accepted in the United  States
("GAAP"). (Refer to the section titled "Accounting Principles Generally Accepted
in the United States" within this note.)  Accounting  changes adopted to conform
to the  provisions  of the  National  Association  of  Insurance  Commissioners'
("NAIC") ACCOUNTING  PRACTICES AND PROCEDURES MANUAL,  ("NAIC SAP") are reported
as  changes  in  accounting  principles.  The  cumulative  effect of  changes in
accounting  principles is reported as an adjustment to  contingency  reserves in
the period of the changes in accounting principles. The cumulative effect is the
difference  between  the  amount of  capital  and  contingency  reserves  at the
beginning of the year and the amount of capital and  contingency  reserves  that
would have been reported at that date if the new accounting  principles had been
applied  retroactively for all prior periods. As a result of these changes, TIAA
reported a change in  accounting  principles  as an  adjustment  that  increased
contingency reserves by approximately $375,325,000, as follows:

                                                         AS OF JANUARY 1, 2001
                                                         ---------------------
     Adjustment to the Interest Maintenance Reserve.......  $  895,068,000
     Temporary and other than temporary impairments.......    (276,685,000)
     Adjustment to accumulated depreciation...............    (217,377,000)
     Long-term disability deficiency reserves ............     (22,313,000)
     Adjustment to sundry receivables.....................      (3,368,000)
                                                            --------------
                 Total Contingency Reserves Adjustment      $  375,325,000
                                                            ==============

ADJUSTMENT TO INTEREST MAINTENANCE  RESERVE:  Prior to the changes in accounting
principles  notes above (which are  collectively  referred to as  Codification),
TIAA recorded  prepayment  premiums  received from borrowers in connection  with
early repayments on bond and mortgage loan investments as realized capital gains
that were credited to the Interest  Maintenance  Reserve ("IMR"). As a result of
changes required under  Codification,  prepayment  premiums received during 2001
have been recorded as investment income. The Codification  adjustment to the IMR
reflected  in the table  above  represents  the  release  to TIAA's  contingency
reserves of the portion of the IMR balance at December 31, 2000 that represented
unamortized  realized  capital  gains that were related to  prepayment  premiums
received prior to 2001.


                                       10



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

TEMPORARY AND OTHER THAN TEMPORARY  IMPAIRMENTS:  Prior to 2001,  TIAA evaluated
its real estate and mortgage  investments  on a  case-by-case  basis to identify
potential  impairments  consistent  with  policies  established  by an  internal
monitoring  committee.  The  committee  performed  an  adequacy  test of  TIAA's
investment-related  reserves by considering the mortgage and real estate-related
balances  contained within the Asset Valuation  Reserve ("AVR") when determining
the need to establish other, specific reserves for temporary  impairments.  When
impairments considered to be other than temporary were identified, the committee
had such amounts  written off as permanent  reductions in the carrying values of
the assets and treated such amounts as realized capital losses that were charged
against the AVR.

Codification   established  specific   requirements  for  the  establishment  of
valuation allowances for temporary impairments in the value of mortgage and real
estate investments in addition to the  investment-related  reserves contained in
the AVR.  Additionally,  Codification  introduced a "held for sale" category for
real estate  investments  that  requires such  investments  to be carried at the
lower of fair value or depreciated cost (i.e., carrying value).

TIAA's internal  monitoring  committee has modified its policies for identifying
and  determining   impairments  to  comply  with  the  new  requirements   under
Codification.  TIAA identifies real estate assets to be evaluated for impairment
based on estimated fair values that are determined  annually for the entire real
estate  portfolio.  If a real estate  investment's  carrying  value  exceeds its
estimated fair value,  then the asset's estimated future cash flows are analyzed
to  determine  whether the asset is impaired in  accordance  with the  standards
under Codification.  Once an asset is determined to be impaired,  the impairment
is  determined  by comparing the  investment's  carrying  value to its appraised
value.  A valuation  allowance  is  established  for a temporary  impairment  by
recording an  unrealized  capital  loss that is charged  against the AVR; for an
impairment that is considered to be other than temporary, a permanent write-down
of an asset's  carrying value is recorded as a realized  capital loss,  which is
also charged against the AVR. TIAA also identifies  "held for sale" real estate,
and records valuation allowances to reflect such real estate assets at the lower
of  their  estimated  fair  value or  carrying  value.  The real  estate-related
adjustments  required to  implement  the new  standards  under  Codification  at
January 1, 2001  totaled  approximately  $198,300,000  and are  reflected in the
above table.

TIAA identifies  mortgages to be evaluated for impairment  based on the expected
collectibility  of principal and interest  according to the contractual terms of
each mortgage  loan. If  collectibility  is not  considered to be probable,  the
mortgage is considered to be impaired.  Mortgage  impairments  are determined by
comparing the carrying value of the impaired loan to the estimated fair value of
the underlying collateral. The extent of the impairment amount and the estimated
future cash flows of the underlying real estate property will determine  whether
the  impairment  is  considered  to be  temporary  or other than  temporary.  In
accordance  with  the  requirements  of  Codification,  TIAA  sets up  valuation
allowances  to reflect  temporary  impairments  on  mortgages  by  recording  an
unrealized  capital  loss  that is  charged  against  the AVR.  These  valuation
allowances are determined  independently of the mortgage loan-related balance in
the AVR. For  impairments  considered  to be other than  temporary,  a permanent
write-down  of the  mortgage  loan's  carrying  value is  recorded as a realized
capital loss that is charged against the AVR. The  mortgage-related  adjustments
required to implement the new standards  under  Codification  at January 1, 2001
totaled approximately $78,400,000 and are reflected in the above table.

ACCUMULATED DEPRECIATION:  Prior to Codification, TIAA utilized the sinking fund
method of depreciation for real estate  investments  acquired between January 1,
1980 and  December  31,  1990.  Codification  requires  that all real  estate be
depreciated  using the  straight-line  method.  The  adjustment  to  accumulated
depreciation  reflected in the above table  represents the cumulative  impact of
converting  the  affected  real  estate  assets to the  straight-line  method of
depreciation.   This  real  estate-related   adjustment  totaled   approximately
$206,800,000.  In addition,  depreciation periods for EDP equipment and software
were  shortened to three  years,  resulting in an  adjustment  of  approximately
$10,586,000.

RESERVE  ADJUSTMENTS:  Long-term  disability  deficiency reserve adjustments are
discussed in Note 13.


                                       11



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

The Department has certain statutory accounting practices that differ from those
found in NAIC SAP. For example,  the Department does not permit deferred federal
income taxes to be recognized.

Reconciliations  of TIAA's net income and contingency  reserves between NAIC SAP
and statutory accounting practices prescribed by the Department are shown below:

                                                                   2001
                                                            ---------------
     Net Income, New York Basis..........................   $   585,238,455
     New York Prescribed Practices:
            Additional Reserves for Term Conversions.....           315,046
                                                            ---------------
     Net Income, NAIC SAP................................   $   585,553,501
                                                            ===============
     Contingency Reserves, New York Basis................   $ 8,648,033,153
     New York Prescribed Practices:
           Additional Reserves for Term Conversions......           315,046
           Deferred Tax Asset............................       858,366,000
                                                            ---------------
      Contingency Reserves, NAIC SAP.....................   $ 9,506.714,199
                                                            ===============

The  preparation  of TIAA's  financial  statements  requires  management to make
estimates  and  assumptions   that  affect  the  reported   amounts  of  assets,
liabilities,  revenue  and  expenses.  Actual  results  could  differ from those
estimates.  The following is a summary of the  significant  accounting  policies
followed by TIAA:

STATEMENTS  OF  OPERATIONS:  TIAA's  Statements  of  Operations  now include net
realized capital gains and losses, less capital gains taxes and transfers to the
IMR, as a component of net income.  Previously,  this amount was included in the
Statement of Changes in Capital and  Contingency  Reserves,  as permitted by the
Department.

VALUATION OF INVESTMENTS: Bonds and short-term investments (debt securities with
maturities  of one year or less at the time of  acquisition)  not in default are
generally stated at amortized cost;  medium to highest quality  preferred stocks
at cost;  common  stocks at market  value;  and all other bond,  short-term  and
preferred stock  investments at the lower of amortized cost or market value. For
loan-backed bonds and structured securities,  amortized cost is determined using
actual and anticipated cash flows under the prospective method for interest-only
securities  and  under  the  retrospective  method  for  all  other  securities.
Anticipated  prepayments  are based on  life-to-date  prepayment  speeds,  using
historical cash flows, and internal estimates. Mortgages are stated at amortized
cost and directly owned real estate at depreciated  cost (net of  encumbrances).
Investments in wholly-owned  subsidiaries,  real estate limited partnerships and
securities limited  partnerships are stated at TIAA's equity in the net admitted
assets  of the  underlying  entities.  Policy  loans are  stated at  outstanding
principal amounts. Separate account assets are generally stated at market value.
Seed money  investments in the TIAA-CREF Mutual Funds,  TIAA-CREF  Institutional
Mutual  Funds  and  TIAA-CREF  Life  Funds  are  stated  at  market  value.  All
investments are stated net of impairments  which are considered to be other than
temporary,  which are determined on an individual  asset basis.  Depreciation of
real estate  investments  is  generally  computed  over a 40-year  period on the
straight-line method.

ACCOUNTING FOR INVESTMENTS:  Investment transactions are accounted for as of the
date the investments are purchased or sold (trade date).  Realized capital gains
and losses on  investment  transactions  are  accounted  for under the  specific
identification method.


                                       12



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

SECURITIES  LENDING:  TIAA has a  securities  lending  program  whereby it loans
securities to qualified  brokers in exchange for cash  collateral,  generally at
least  equal  to  102%  of the  market  value  of the  securities  loaned.  When
securities  are loaned,  TIAA receives  additional  income on the collateral and
continues to receive income on the securities loaned.  TIAA may bear the risk of
delay in  recovery  of,  or loss of  rights in the  securities  loaned  should a
borrower of  securities  fail to return the  securities in a timely  manner.  In
order  to  minimize  this  risk,   TIAA  monitors  the  credit  quality  of  its
counterparties.

FOREIGN  CURRENCY  TRANSACTIONS  AND  TRANSLATION:  Investments  denominated  in
foreign  currencies and foreign currency  contracts are valued in U.S.  dollars,
based on exchange  rates at the end of the period.  Investment  transactions  in
foreign  currencies  are  recorded  at  the  exchange  rates  prevailing  on the
respective  transaction  dates. All other asset and liability  accounts that are
denominated in foreign  currencies are adjusted to reflect exchange rates at the
end of the  period.  Realized  and  unrealized  gains and  losses due to foreign
exchange  transactions,  and  those  due to  translation  adjustments,  are  not
separately  reported and are reflected in realized and unrealized  capital gains
and losses, respectively.

DERIVATIVE  INSTRUMENTS:  TIAA  has  filed  a  Derivatives  Use  Plan  with  the
Department.  This plan details TIAA's derivative policy  objectives,  strategies
and controls,  and any restrictions placed on various derivative types. The plan
also specifies the procedures and systems that TIAA has established to evaluate,
monitor  and  report  on  the  derivative   portfolio  in  terms  of  valuation,
effectiveness and counterparty credit quality. TIAA uses derivative  instruments
for  hedging  and asset  replication  purposes.  TIAA  enters  into  derivatives
directly with counterparties of high credit quality (i.e., rated AA or better at
time of inception) and monitors counterparty credit quality on an ongoing basis.
TIAA's  counterparty  credit risk is limited to the  positive  fair value of its
derivative positions, unless otherwise described below.

     FOREIGN  CURRENCY SWAP  CONTRACTS:  TIAA enters into foreign  currency swap
     contracts  to exchange  fixed and variable  amounts of foreign  currency at
     specified  future dates and at specified  rates (in U.S.  dollars) to hedge
     against  currency risks on investments  denominated in foreign  currencies.
     Changes in the value of the contracts  related to foreign currency exchange
     rates  are  recognized  at the end of the  period  as  unrealized  gains or
     losses.  Foreign  currency  swap  contracts  incorporate  a series  of swap
     transactions  which  result in the  exchange of TIAA's  fixed and  variable
     foreign currency cash flows into fixed amounts of U.S. dollar cash flows.

     FOREIGN  CURRENCY  FORWARD  CONTRACTS:  TIAA enters into  foreign  currency
     forward  contracts  to  exchange  fixed  amounts  of  foreign  currency  at
     specified  future dates and at specified  rates (in U.S.  dollars) to hedge
     against  currency risks on investments  denominated in foreign  currencies.
     Changes in the value of the contracts  related to foreign currency exchange
     rates  are  recognized  at the end of the  period  as  unrealized  gains or
     losses. Forward contracts incorporate one swap transaction which results in
     the  exchange  of TIAA's  fixed  foreign  currency  cash flows into a fixed
     amount of U.S. dollar cash flows. A foreign exchange premium  (discount) is
     recorded at the time the contract is opened,  and it is calculated based on
     the difference  between the forward  exchange rate and the spot rate.  TIAA
     amortizes the foreign  exchange premium  (discount) into investment  income
     over the life of the forward  contract,  or at the  settlement  date if the
     forward contract is less than a year.

     INTEREST RATE SWAP CONTRACTS: TIAA enters into interest rate swap contracts
     to hedge  against  the  effect of  interest  rate  fluctuations  on certain
     variable interest rate bonds. These contracts allow TIAA to lock in a fixed
     interest rate and to transfer the risk of higher or lower  interest  rates.
     TIAA also enters into  interest  rate swap  contracts  to exchange the cash
     flows on certain fixed interest rate bonds into variable interest rate cash
     flows in connection  with certain  interest  sensitive  products.  Payments
     received and payments made under interest rate swap contracts are reflected
     in net investment income.


                                       13



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

     SWAP OPTIONS:  TIAA writes  (sells) swap options on selected bonds to hedge
     against the effect of interest  rate  fluctuations  as part of TIAA's asset
     and liability  management program.  Swap options give the holder the right,
     but not the  obligation,  to enter into an interest rate swap contract with
     TIAA  where  TIAA  would  pay a fixed  interest  rate and  would  receive a
     variable interest rate on a specified  notional amount.  When a swap option
     is written,  the premium  received is recorded as a liability.  Because the
     swap  options  written by TIAA  expire  within one year of their  inception
     date, the premium is recognized as investment  income at the earlier of the
     exercise  date  or  the  expiration  of  the  swap  option.   TIAA  has  no
     counterparty  credit risk  associated  with swap options written unless the
     option is  exercised  and an interest  rate swap  contract is  subsequently
     formed.

     INTEREST RATE CAP CONTRACTS:  TIAA purchases interest rate cap contracts to
     hedge  against the risk of a rising  interest rate  environment  as part of
     TIAA's  asset  and  liability  management  program.  Under the terms of the
     interest rate cap contracts, the selling entity makes payments to TIAA on a
     specified  notional amount if an agreed-upon  index exceeds a predetermined
     strike rate.  Such payments  received under interest rate cap contracts are
     recognized  as  investment  income.  When an interest  rate cap contract is
     purchased,  the premium  paid is  recorded as an asset,  and the premium is
     amortized against investment income over the life of the cap.

     CREDIT  DEFAULT  SWAP  CONTRACTS:  As  part  of  a  strategy  to  replicate
     investment   grade  corporate   bonds  in  conjunction   with  US  Treasury
     securities,  TIAA writes  (sells) credit default swaps to earn a premium by
     issuing insurance to the buyer of default protection. The carrying value of
     credit  default  swaps  represents  the  premium  received  for selling the
     default protection,  which premium is amortized into investment income over
     the life of the swap. Under the terms of the credit default swap contracts,
     TIAA synthetically assumes the credit risk of a reference asset and has the
     obligation to reimburse the default protection buyer for the loss in market
     value if the reference asset defaults,  declares  bankruptcy or experiences
     some other,  specified  negative  credit  event.  TIAA has no  counterparty
     credit risk with the buyer.

NON-ADMITTED  ASSETS:  Certain investment balances and corresponding  investment
income due and accrued are designated as non-admitted  assets by the Department,
based on delinquencies,  defaults,  and other statutory criteria,  and cannot be
included in life insurance  company  balance  sheets filed with the  Department.
Such investment-related  non-admitted assets totaled approximately  $492,167,000
and $465,614,000 at December 31, 2001 and 2000, respectively. Income on bonds in
default is not accrued  and,  therefore,  is not  included  in the  non-admitted
totals.  Certain  non-investment  assets,  such as  furniture  and  fixtures and
various   receivables,   are  also  designated  as  non-admitted   assets.  Such
non-admitted  assets   approximated   $324,145,000  at  December  31,  2001  and
$262,186,000  at December  31,  2000.  Changes in such  non-admitted  assets are
charged or credited directly to contingency reserves.

POLICY  AND  CONTRACT  RESERVES:  TIAA  offers a range of group  and  individual
retirement annuities and group and individual life and other insurance products.
Policy and contract reserves for such products are determined in accordance with
standard  valuation  methods  approved  by the  Department  and are  computed in
accordance with standard actuarial  formulae.  The reserves  established utilize
assumptions  for  interest  (at rates  ranging  from 1.5% to 6.8% and  averaging
approximately 3%), mortality and other risks insured.  Such reserves establish a
sufficient  provision for all contractual  benefits  guaranteed under policy and
contract provisions.

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


                                       14



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES - (CONTINUED)

ASSET VALUATION RESERVE: The AVR, which covers all invested asset classes, is an
explicit  liability  reserve required by the NAIC and is intended to provide for
potential  future credit and equity  losses.  Reserve  components of the AVR are
maintained for bonds, stocks,  mortgages, real estate and other invested assets.
Realized  and  unrealized  credit and equity  capital  gains and losses,  net of
capital gains taxes,  are credited to or charged against the related  components
of the AVR. Formula calculations determine the required contribution amounts for
each component, and insurance companies may also make voluntary contributions to
any component;  however, the resulting ending balance cannot exceed the computed
maximum reserve for that  component.  Any computed excess amounts are eliminated
through transfers to other components or adjustments down to the maximum reserve
amounts.  Contributions  and adjustments to the AVR are reported as transfers to
or from contingency reserves.

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

ACCOUNTING  PRINCIPLES  GENERALLY  ACCEPTED IN THE UNITED STATES:  The Financial
Accounting  Standards Board ("FASB") requires that financial statements that are
intended  to be in  conformity  with GAAP  follow all  applicable  authoritative
accounting  pronouncements.   As  a  result,  TIAA  cannot  refer  to  financial
statements prepared in accordance with statutory  accounting practices as having
been  prepared in  accordance  with GAAP.  The  differences  between  accounting
principles  generally  accepted in the United  States and  statutory  accounting
practices would have a material effect on TIAA's financial  statements,  and the
primary differences can be summarized as follows. Under GAAP:

o    The formula-based AVR is eliminated as a liability reserve;

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

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

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

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

o    Policy and contract reserves are based on estimates of expected  mortality,
     morbidity,  persistency  and interest  rather than being based on statutory
     mortality, morbidity and interest requirements;

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

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

o    Deferred tax assets and liabilities are determined based on the differences
     between  the  financial  statement  amounts and the tax bases of assets and
     liabilities  rather than being recognized with limitations  under NAIC SAP.
     The  Department  does not allow even  limited  recognition  of deferred tax
     assets and liabilities;

o    For purposes of calculating the postretirement  benefit obligation,  active
     participants not currently eligible would also be included:

o    Derivatives are generally  valued at fair value rather than being accounted
     for in a manner consistent with the hedged item.

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

RECLASSIFICATIONS:  Certain  amounts in the 2000 and 1999  financial  statements
have been reclassified to conform with the 2001 presentation.


                                       15



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 3 - INVESTMENTS

SECURITIES  INVESTMENTS:  At December  31, 2001 and 2000,  the  carrying  values
(balance  sheet   amounts)  and  estimated   market  values  of  long-term  bond
investments,  and the gross  unrealized  gains and losses  with  respect to such
market values, are shown below:



                                                            GROSS              GROSS
                                         CARRYING         UNREALIZED        UNREALIZED         ESTIMATED
                                          VALUE             GAINS             LOSSES          MARKET VALUE
                                     ---------------   ---------------   ---------------    ---------------
                                                                                
DECEMBER 31, 2001
- -----------------
U.S. Government ..................   $ 2,184,795,937   $    22,835,187   $   (40,800,644)   $ 2,166,830,480
All Other Governments ............       731,135,341        52,353,820       (24,314,276)       759,174,885
States, Territories & Possessions        947,180,107       125,792,895           (24,566)     1,072,948,436
Political Subdivisions of States,
 Territories & Possessions .......        18,242,138         3,187,548                --         21,429,686
Special Rev. & Special Assessment,
 Non-Guaranteed Agencies & Govt ..    10,340,720,730       571,518,377       (56,743,917)    10,855,495,190
Public Utilities .................     5,731,512,555       203,241,476       (81,143,209)     5,853,610,822
Industrial & Miscellaneous .......    67,059,784,681     2,382,000,485    (1,632,348,267)    67,809,436,899
                                     ---------------   ---------------   ---------------    ---------------
              Total ..............   $87,013,371,489   $ 3,360,929,788   $(1,835,374,879)   $88,538,926,398
                                     ===============   ===============   ===============    ===============



                                                            GROSS              GROSS
                                         CARRYING         UNREALIZED        UNREALIZED         ESTIMATED
                                          VALUE             GAINS             LOSSES          MARKET VALUE
                                     ---------------   ---------------   ---------------    ---------------
                                                                                
DECEMBER 31, 2000
- -----------------
U.S. Government ..................   $ 1,784,914,893   $    76,054,550   $   (12,458,539)   $ 1,848,510,904
All Other Governments ............       767,715,296        43,123,268       (19,095,574)       791,742,990
States, Territories & Possessions        977,546,944       107,467,250          (133,743)     1,084,880,451
Political Subdivisions of States,
 Territories & Possessions .......        26,714,961         1,729,889                --         28,444,850
Special Rev. & Special Assessment,
 Non-Guaranteed Agencies & Govt ..     9,211,417,553       579,715,440       (12,117,584)     9,779,015,409
Public Utilities .................     5,764,989,361       120,322,942      (197,497,916)     5,687,814,387
Industrial & Miscellaneous .......    62,275,852,792     1,450,759,733    (1,691,970,337)    62,034,642,188
                                     ---------------   ---------------   ---------------    ---------------
              Total ..............   $80,809,151,800   $ 2,379,173,072   $(1,933,273,693)   $81,255,051,179
                                     ===============   ===============   ===============    ===============


At December 31, 2001 and 2000, approximately 91.9% and 93.1%,  respectively,  of
the long-term bond portfolio was comprised of investment  grade  securities.  At
December 31, 2001, outstanding forward commitments for future long-term bond and
equity  investments   approximated   $2,143,627,000.   Of  this,   approximately
$1,196,008,000  is scheduled for  disbursement  in 2002,  $351,806,000  in 2003,
$297,907,000  in 2004 and  $297,906,000  in later  years.  The  funding  of bond
commitments is contingent upon the continued favorable financial  performance of
the potential borrowers.  Debt securities amounting to approximately  $6,393,000
and $2,594,000 at December 31, 2001 and 2000, respectively, were on deposit with
governmental authorities or trustees, as required by law.


                                       16



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 3 - INVESTMENTS - (CONTINUED)

The carrying values and estimated market values of long-term bond investments at
December 31, 2001, by contractual maturity, are shown below:



                                                    CARRYING             ESTIMATED
                                                      VALUE            MARKET VALUE
                                                ----------------     ----------------
                                                               
Due in one year or less.......................  $  1,354,989,037     $  1,398,322,998
Due after one year through five years.........     9,906,151,865       10,367,578,175
Due after five years through ten years........    14,935,313,538       15,170,229,839
Due after ten years...........................    19,096,709,062       19,437,639,724
                                                ----------------     ----------------
              Subtotal........................    45,293,163,502       46,373,770,736
Mortgage-backed securities....................    22,419,138,036       23,043,058,476
Asset-backed securities.......................    19,301,069,951       19,122,097,186
                                                ----------------     ----------------
              Total...........................  $ 87,013,371,489     $ 88,538,926,398
                                                ================     ================


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

At December 31, 2001 and 2000, the carrying values of long-term bond investments
were diversified by industry classification as follows:

                                                       2001         2000
                                                      -----        -----
Mortgage-backed securities.......................      25.8%        27.3%
Asset-backed securities..........................      12.3         12.1
Manufacturing ...................................      11.5         11.7
Commercial mortgage-backed securities............       9.9          9.5
Finance and financial services...................       9.4          9.4
Public utilities.................................       7.2          7.6
Communications...................................       5.1          4.1
Oil and gas......................................       3.5          3.4
Government    ...................................       3.1          2.9
Retail and wholesale trade.......................       3.0          3.2
Real estate investment trusts....................       2.2          2.1
Other............................................       7.0          6.7
                                                      -----        -----
         Total...................................     100.0%       100.0%
                                                      =====        =====

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

                              CARRYING             MARKET             CASH
                                VALUE              VALUE           COLLATERAL
                           --------------     --------------     --------------
December 31, 2001........  $2,417,634,000     $2,527,176,000     $2,619,761,000
December 31, 2000........  $2,189,502,000     $2,283,079,000     $2,333,054,000

At December 31, 2001 and 2000, TIAA had interest rate swap contracts outstanding
with a total  notional value of  approximately  $565,855,000  and  $409,036,000,
respectively.

At  December  31,  2001 and  2000,  TIAA had  foreign  currency  swap  contracts
outstanding  with a total notional  value of  approximately  $1,421,613,000  and
$1,020,545,000,  respectively.  The net  change in  unrealized  gains on foreign
currency swap contracts outstanding were approximately $41,062,000, $57,247,000,
and  $25,575,000  for  the  years  ended  December  31,  2001,  2000  and  1999,
respectively.


                                       17



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 3 - INVESTMENTS - (CONTINUED)

At December  31,  2001 and 2000,  TIAA had foreign  currency  forward  contracts
outstanding  with a total  notional  value  of  approximately  $234,686,000  and
$203,113,000,  respectively,  and the  unamortized  value  of the  premiums  was
approximately  $3,432,000  and  $4,827,000,  respectively.  The  net  change  in
unrealized  gains  on  the  forward  contracts  outstanding  were  approximately
$4,574,000,  $5,745,000,  and $20,395,000 for the years ended December 31, 2001,
2000, and 1999, respectively.

At December 31, 2001 and 2000,  TIAA had swap options  outstanding  with a total
notional  value  of $0 and  approximately  $219,100,000,  respectively,  and the
unamortized   value  of  the  premiums  was  $0  and   approximately   $823,000,
respectively.  The interest rate swap contracts created from the exercise of the
swap options are  reflected in the  aggregate  totals for the interest rate swap
contracts disclosed in the related paragraph above.

At December 31, 2001 and 2000, TIAA had interest rate cap contracts  outstanding
with a total  notional  value of  approximately  $75,650,000  and  $145,650,000,
respectively,  and the  unamortized  value  of the  premiums  was  approximately
$474,000 and $959,000, respectively.

At December 31, 2001, TIAA had credit default swap contracts  outstanding with a
total notional value of approximately  $130,000,000.  These credit default swaps
are  used  in  conjunction  with US  Treasury  securities  by TIAA to  replicate
investment grade corporate bonds.

MORTGAGE  LOAN  INVESTMENTS:  TIAA makes  mortgage  loans  that are  principally
collateralized by commercial real estate. TIAA's mortgage underwriting standards
generally   result  in  first  mortgage  liens  on  completed   income-producing
properties for which the  loan-to-value  ratio at the time of closing  generally
ranges  between  65% and 75%.  TIAA  employs a system to monitor  the effects of
current and expected market  conditions and other factors on the  collectibility
of  mortgage  loans.  This  system is utilized  to  identify  and  quantify  any
impairments  in value.  The coupon rates for mortgage  loans issued  during 2001
ranged from 6% to 11%.

At December 31, 2001 and 2000, the carrying values of mortgage loan  investments
were diversified by property type and geographic region as follows:

                                                               2001        2000
                                                              -----       -----
PROPERTY TYPE
Office building..........................................      42.4%       40.9%
Shopping centers.........................................      25.4        27.6
Industrial buildings.....................................      10.1         9.5
Mixed-use projects.......................................       8.2         9.1
Apartments...............................................       6.6         6.8
Hotel....................................................       5.0         4.0
Other....................................................       2.3         2.1
                                                              -----       -----
         Total...........................................     100.0%      100.0%
                                                              =====       =====

GEOGRAPHIC REGION
Pacific..................................................      24.7%       24.1%
South Atlantic...........................................      22.3        22.1
North Central............................................      19.3        19.9
Middle Atlantic..........................................      10.8        10.2
South Central............................................       8.2         8.3
Mountain.................................................       7.1         7.7
New England..............................................       6.8         7.4
Other....................................................       0.8         0.3
                                                              -----       -----
         Total...........................................     100.0%      100.0%
                                                              =====       =====

At December 31, 2001 and 2000,  approximately 19% of the mortgage  portfolio was
invested in California and is included in the Pacific region shown above.


                                       18



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 3 - INVESTMENTS - (CONTINUED)

  At December 31, 2001, the contractual maturity schedule of mortgage loans is
shown below:

                                                                CARRYING VALUE
                                                               ----------------
Due in one year or less.....................................   $    518,490,627
Due after one year through five years.......................      7,057,905,496
Due after five years through ten years......................     13,225,512,756
Due after ten years.........................................      2,266,355,231
                                                               ----------------
         Total..............................................   $ 23,068,264,110
                                                               ================

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

At December 31, 2001,  outstanding  forward commitments for future mortgage loan
investments approximated $1,030,340,000.  Of this, approximately $821,102,000 is
scheduled for  disbursement in 2002 and $209,238,000 in later years. The funding
of  mortgage  loan  commitments  is  generally  contingent  upon the  underlying
properties meeting specified requirements,  including construction,  leasing and
occupancy.

At December 31, 2001 and 2000, the aggregate  carrying  values of mortgages with
restructured or modified terms were approximately $370,922,000 and $663,915,000,
respectively.  For the  years  ended  December  31,  2001,  2000 and  1999,  the
investment  income  earned  on such  mortgages  was  approximately  $29,838,000,
43,972,000 and $88,002,000,  respectively,  which would have been  approximately
$38,158,000,  $63,006,000 and $106,137,000,  respectively, if they had performed
in accordance with their original terms. When restructuring mortgage loans, TIAA
generally  requires  participation  features,  yield  maintenance  stipulations,
and/or the  establishment  of  property-specific  escrow  accounts funded by the
borrowers.

Approximately  $432,085,000 and $47,391,000 of the mortgage total on the balance
sheet at December  31, 2001 and 2000,  respectively  represent  amounts due from
related parties that are  collateralized by real estate owned by TIAA investment
subsidiaries and affiliates.

REAL  ESTATE  INVESTMENTS:  TIAA makes  investments  in  commercial  real estate
directly,  through  wholly-owned  subsidiaries  and through real estate  limited
partnerships.  TIAA  employs a system to monitor  the  effects  of  current  and
expected market conditions and other factors on the realizability of real estate
investments. This system is utilized to identify and quantify any impairments in
value.  At  December  31,  2001 and 2000,  the  carrying  values of real  estate
investments were diversified by property type and geographic region as follows:

                                                               2001        2000
                                                              -----       -----
PROPERTY TYPE
Office buildings...........................................    72.0%       67.1%
Shopping centers...........................................     5.3         9.4
Mixed-use projects.........................................     3.3         5.3
Income-producing land underlying improved real estate......     2.8         3.4
Industrial buildings.......................................     2.5         4.0
Land held for future development...........................     2.1         3.3
Apartments.................................................     0.0         0.1
Other......................................................    12.0         7.4
                                                              -----       -----
              Total........................................   100.0%      100.0%
                                                              =====       =====


                                       19



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 3 - INVESTMENTS - (CONCLUDED)

GEOGRAPHIC REGION
South Atlantic.....................................      34.7%        27.7%
North Central......................................      23.9         26.5
Pacific............................................      13.6         14.5
South Central......................................       8.3          8.2
Middle Atlantic....................................       5.7          5.4
Mountain...........................................       3.4          3.2
New England........................................       1.0          1.0
Other..............................................       9.4         13.5
                                                        -----        -----
              Total................................     100.0%       100.0%
                                                        =====        =====


At December 31, 2001 and 2000,  approximately  14% of the real estate  portfolio
was  invested  in Florida and  approximately  10% was  invested  in  California.
Florida is included in the South  Atlantic  region and California is included in
the Pacific region.

At December 31, 2001, outstanding obligations for future real estate investments
approximated $105,315,000.  Pursuant to these obligations,  it is estimated that
approximately  $72,726,000  will be disbursed in 2002 and  $32,589,000  in later
years. The funding of real estate investment  obligations is contingent upon the
properties meeting specified requirements,  including construction,  leasing and
occupancy.

Depreciation expense on real estate investments for the years ended December 31,
2001,  2000  and  1999,  was  approximately  $157,515,000,   $164,844,000,   and
$179,605,000,  respectively;  the amount of accumulated depreciation at December
31,  2001  and  2000  was   approximately   $1,139,439,000   and   $918,317,000,
respectively.

INVESTMENT  SUBSIDIARIES  AND AFFILIATES:  TIAA's  investment  subsidiaries  and
affiliates, which are created for legal or other business reasons, are primarily
involved  in real  estate and  securities  investment  activities  for TIAA.  At
December 31, 2001 and 2000,  the carrying  values of TIAA's equity  interests in
investment  subsidiaries and affiliates,  were approximately  $4,175,391,000 and
$4,544,417,000,  respectively. TIAA's share of total assets, liabilities and net
income of investment  subsidiaries and affiliates at December 31, 2001 and 2000,
and for the years then ended, were approximately as follows:

                                                     2001               2000
                                               --------------     --------------
Assets ...................................     $4,924,503,000     $5,312,230,000
Liabilities ..............................      1,155,321,000      1,148,139,000
Non-admitted assets/other adjustments ....        406,209,000        380,326,000
                                               --------------     --------------
Carrying value ...........................     $4,175,391,000     $4,544,417,000
                                               ==============     ==============
Net income ...............................     $  224,246,000     $  500,063,000

The carrying  values shown above are  reflected  in the Bonds,  Mortgages,  Real
Estate and Stock captions in the accompanying balance sheets.

As  of  December  31,  2001  and  2000,  the  net  amount  due  from  investment
subsidiaries and affiliates was $57,148,886 and $24,365,753, respectively.


                                       20



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 4 - INVESTMENT INCOME AND CAPITAL GAINS AND LOSSES

NET INVESTMENT INCOME: For the years ended December 31, 2001, 2000 and 1999, the
components of net investment income, were as follows:



                                                         2001             2000                1999
                                                  ---------------   ---------------    ---------------
                                                                              
GROSS INVESTMENT INCOME:
   Bonds ......................................   $ 6,555,483,726   $ 6,158,290,900    $ 5,775,161,816
   Mortgages ..................................     1,792,538,071     1,664,704,684      1,699,019,031
   Real estate (net of property expenses, taxes
      and depreciation) .......................       310,745,641       523,965,325        282,344,126
   Stocks .....................................       123,062,635       101,520,278         92,223,815
   Other long-term investments ................        97,335,333       138,413,626         58,021,764
   Cash and short-term investments ............        47,624,804        32,816,610         22,452,106
   Other ......................................        12,686,068          (650,251)         8,703,697
                                                  ---------------   ---------------    ---------------
              Total ...........................     8,939,476,278     8,619,061,172      7,937,926,355
Less investment expenses ......................       185,335,465       215,773,092        170,761,251
                                                  ---------------   ---------------    ---------------
Net investment income before amortization
   of net IMR gains ...........................     8,754,140,813     8,403,288,080      7,767,165,104
Plus amortization of net IMR gains ............        65,438,180       153,248,647        156,399,394
                                                  ---------------   ---------------    ---------------
Net investment income .........................   $ 8,819,578,993   $ 8,556,536,727    $ 7,923,564,498
                                                  ===============   ===============    ===============


During 2001,  TIAA changed the estimated  maturity dates used in calculating the
amortization   of  Commercial   Mortgage   Backed  Interest  Only  ("CMBS  I/O")
securities. In prior years, these securities were being amortized to their legal
final maturity dates.  During 2001, TIAA began amortizing CMBS I/O securities to
their  expected  final  payment  dates.  As a  result,  the CMBS  I/Os are being
amortized over a shorter period and approximately $50 million of additional CMBS
I/O  amortization  was  recorded as a  reduction  in current  year's  investment
income.

Future  rental income  expected to be received  during the next five years under
existing real estate  leases in effect as of December 31, 2001 is  approximately
$551,794,000 in 2002,  $491,889,000 in 2003,  $430,184,000 in 2004, $356,816,000
in 2005 and $263,629,000 in 2006.

The net earned rates of investment  income on total invested assets (computed as
net  investment  income  before  amortization  of net IMR gains  divided by mean
invested  assets)  were  7.70%,   7.91%  and  7.82%  in  2001,  2000  and  1999,
respectively.

REALIZED  CAPITAL GAINS AND LOSSES:  For the years ended December 31, 2001, 2000
and 1999,  the net realized  capital gains  (losses) on sales,  redemptions  and
writedowns of investments were as follows:



                                                     2001             2000             1999
                                                -------------    -------------    -------------
                                                                         
Bonds .......................................   $(173,652,714)   $  67,168,839    $  65,207,048
Mortgages ...................................     (31,805,973)     (18,620,911)     (22,897,373)
Real estate .................................      64,556,779      (14,419,646)     136,719,085
Stocks ......................................      67,676,528       29,163,435       46,209,893
Other long-term investments .................      19,686,439       40,797,748       49,549,108
Cash and short-term investments .............      (1,043,480)         859,571        1,471,501
                                                -------------    -------------    -------------
Total realized gains before capital gains tax     (54,582,421)     104,949,036      276,259,262
Capital gains tax benefit ...................              --               --        5,819,369
                                                -------------    -------------    -------------
              Total .........................   $ (54,582,421)   $ 104,949,036    $ 282,078,631
                                                =============    =============    =============



                                       21



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


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

Writedowns of investments resulting from impairments which are considered to be
other than temporary and from mortgage foreclosures, reflected in the preceding
table as realized capital losses, were as follows:

                                        2001           2000           1999
                                    ------------   ------------   ------------
Other than temporary impairments:
   Bonds ........................   $246,640,401   $         --   $ 21,137,423
   Mortgages ....................     25,882,099     63,467,331     31,752,909
   Real estate ..................             --     50,000,000             --
   Other long-term investments ..     19,693,398             --             --
                                    ------------   ------------   ------------
              Total .............   $292,215,898   $113,467,331   $ 52,890,332
                                    ============   ============   ============
Mortgage foreclosures ...........   $         --   $    213,640   $ 14,984,688
                                    ============   ============   ============

Proceeds from sales and redemptions of long-term bond  investments  during 2001,
2000  and  1999  were   approximately   $15,334,370,000,   $10,199,202,000   and
$10,137,343,000   respectively.   Gross  gains  of  approximately  $234,562,000,
$187,122,000 and $177,537,000 and gross losses, excluding impairments considered
to be other than temporary,  of  approximately  $161,574,000,  $119,953,000  and
$91,193,000  were realized on these sales and redemptions  during 2001, 2000 and
1999, respectively.

UNREALIZED CAPITAL GAINS AND LOSSES: For the years ended December 31, 2001, 2000
and 1999, the net changes in unrealized  capital gains (losses) on  investments,
resulting in a net increase (decrease) in the valuation of investments,  were as
follows:

                                     2001             2000             1999
                                -------------    -------------    -------------
Bonds ........................  $(229,204,505)   $ (54,132,512)   $ (69,713,061)
Mortgages ....................      2,102,943      (70,888,318)       6,617,678
Real estate ..................     44,910,043       (2,770,531)     (33,864,537)
Stocks .......................     58,120,898       75,816,698     (118,886,764)
Other long-term investments...   (450,195,560)     175,323,484      103,233,602
Other ........................             --               --               --
                                -------------    -------------    -------------
              Total ..........  $(574,266,181)   $(123,348,821)   $(112,613,082)
                                =============    =============    =============


NOTE 5 - SECURITIZATIONS

When TIAA sells bonds and mortgage loans in a securitization transaction, it may
retain interest-only strips, one or more subordinated tranches, equity interest,
or  servicing  rights,  all of which are retained  interests in the  securitized
receivables.   TIAA's   ownership   of  the  related   retained   interests   in
securitization  transactions may be held directly by TIAA or indirectly  through
an investment  subsidiary.  The retained interests are associated with a Special
Purpose  Entity/Qualified  Special  Purpose  Entities  ("SPE/QSPEs"),  which are
trusts  or other  legal  entities  that  were  formed  for the sole  purpose  of
acquiring and owning the  underlying  receivable  assets and issuing the related
debt and equity  (i.e.,  the  securitization  transaction).  The debt and equity
issued by the SPE/QSPEs  formed for the  securitization  transactions  described
below  are  non-recourse  to  TIAA.  Investors  in the  securitizations  have no
recourse to TIAA's other assets if the loans that were  securitized  fail to pay
when  due.  Gain or loss on a  securitization  transaction,  net of  transaction
costs, is, in part, determined by allocating the previous carrying amount of the
financial  assets  involved  in the  transfer  between  the assets  sold and the
retained  interests,  based on their  relative  fair  values  at the date of the
transfer.  Quoted  market prices are used,  if  available.  However,  quotes are
generally not available for retained interests, so TIAA generally estimates fair
value  based  on  the  present  value  of  future   expected  cash  flows  using
management's best estimates of future credit losses,  forward yield curves,  and
discount rates that are commensurate with the risks involved.


                                       22



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 5 - SECURITIZATIONS - (CONTINUED)

During 2001,  TIAA entered into a  securitization  transaction  in which it sold
bonds  with  a  total  principal  balance  of  approximately  $1.5  billion  and
recognized  a loss  of  approximately  $5,847,000.  TIAA  received  proceeds  of
approximately $601,984,000 and retained subordinated interests with a fair value
of  approximately  $870,009,000.  The fair  value of the  retained  interest  at
December  31,  2001  was   approximately   $883,269,000   and  is  comprised  of
subordinated  tranches and residual interests of approximately  $882,267,000 and
$1,002,000,  respectively.  The fair  values of the  subordinate  tranches  were
valued by an independent pricing service, using 5, 10 and 30 year Treasuries and
swap  curves.  The  fair  value  of the  residual  interest  was  calculated  by
discounting  the  estimated  future cash flows using a discount rate of 6.5%. An
adverse 10% and 20% change in the discount rate would negatively impact the fair
value of the retained  interests by  approximately  $45,811,000 and $50,633,000,
respectively  at December 31, 2001.  The total cash flows  received on interests
retained were  approximately  $36,316,000  for the year ended December 31, 2001.
TIAA also  retained  the  rights  to  future  cash  flows  that may arise  after
investors in the securitization have received their contracted returns.

During 2000, TIAA entered into two securitization  transactions in which it sold
bonds  with  a  total  principal  balance  of  approximately  $1.4  billion  and
recognized  a  loss  of  approximately   $757,000.  TIAA  received  proceeds  of
approximately  $1,284,000,000  and retained  subordinated  interests with a fair
value of approximately  $144,653,000.  The fair values of the retained interests
were  calculated by discounting  the estimated  future cash flows using discount
rates  ranging  from 11% to 15%. An adverse  10% and 20% change in the  discount
rate  would  negatively  impact  the fair  value of the  retained  interests  by
approximately $8,688,000 and $17,159,000, respectively at December 31, 2001. The
total cash flows received on interests retained were  approximately  $26,327,000
for the year ended  December 31, 2001.  TIAA also  retained the rights to future
cash flows that may arise after investors in the  securitizations  have received
their  contracted   returns.   TIAA  retained  servicing  and  asset  management
responsibilities   in  these  transactions  and  received   management  fees  of
approximately $2,797,000 for the year ended December 31, 2001.

During 1999,  TIAA entered into a  securitization  transaction  in which it sold
commercial   mortgages  with  a  total   principal   balance  of   approximately
$893,460,000  and recognized a loss of approximately  $1,181,000.  TIAA received
proceeds of approximately  $480,514,000 and retained subordinated interests with
a fair  value of  approximately  $412,767,000.  The fair  value of the  retained
interest  was   approximately   $433,473,000  at  December  31,  2001.  The  key
assumptions used in measuring the fair value of the retained  interests included
an anticipated  credit loss of  approximately  .3% and a discount rate of 6%. An
adverse  10% and 20%  change in credit  loss  assumption  would  have a negative
impact of  approximately  $1,052,000 and $2,074,000,  respectively,  on the fair
value of the retained  interests  at December  31, 2001.  An adverse 10% and 20%
change in the  discount  factor  would  negatively  impact the fair value of the
retained interest by approximately $7,454,000 and $14,697,000,  respectively, at
December 31, 2001.  The total cash flows  received on  interests  retained  were
approximately  $35,222,000  for the year  ended  December  31,  2001.  TIAA also
retained  the rights to future cash flows that may arise after  investors in the
securitizations   have  received   their   contracts   returns.   TIAA  retained
subservicing   responsibilities   in  this  transaction  and  received  fees  of
approximately $359,000 for the year ended December 31, 2001.


                                       23



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 5 - SECURITIZATIONS - (CONCLUDED)

The following table presents quantitative  information about principal balances,
delinquencies and net credit losses for total loans owned or managed by TIAA:



                                                            PRINCIPAL AMOUNT OF
                                                                   LOANS
                                  TOTAL PRINCIPAL           60 DAYS OR MORE PAST             NET CREDIT LOSS
                                  AMOUNT OF LOANS                   DUE                      DURING THE YEAR
                           ---------------------------   ---------------------------   ---------------------------
                                                               AT DECEMBER 31
                                                           (AMOUNTS IN THOUSANDS)
                                                           ----------------------
TYPE OF LOAN                   2001           2000            2001          2000           2001           2000
                           ------------   ------------   ------------   ------------   ------------   ------------
                                                                                    
Bonds ...................  $ 90,554,720   $ 84,049,926   $    397,471   $    202,283   $    246,640   $         --
Mortgages ...............    23,745,601     22,556,129         12,190         28,384         25,882         63,681
                           ------------   ------------   ------------   ------------   ------------   ------------
TOTAL LOANS MANAGED OR
       SECURITIZED ......   114,300,321    106,606,055   $    409,661   $    230,667   $    272,522   $     63,681
                                                         ============   ============   ============   ============
Less:
   Loans securitized ....     2,339,714      1,848,780
                           ------------   ------------

LOANS HELD IN PORTFOLIO .  $111,960,607   $104,757,275
                           ============   ============


At December 31, 2001 and 2000,  the  carrying  values of TIAA's  investments  in
subsidiaries that held an interest in these  securitizations  were approximately
$634,683,000  and  $499,854,000,  respectively.  Total assets and liabilities of
these TIAA subsidiaries were as follows:

                                                    2001               2000
                                               --------------     --------------
Assets.......................................  $1,144,571,000     $1,002,770,000
Liabilities..................................     507,955,000        502,916,000
Non-admitted assets/other adjustments........      (1,933,000)                --
                                                 ---------------  --------------
Carrying value...............................  $  634,683,000     $  499,854,000
                                               ==============     ==============


NOTE 6 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

The  estimated  fair value  amounts of  financial  instruments  presented in the
following tables have been determined by TIAA using market information available
as of  December  31,  2001  and 2000 and  appropriate  valuation  methodologies.
However,  considerable judgment is necessarily required to interpret market data
in developing  the estimates of fair value for financial  instruments  for which
there are no available market value quotations.  The estimates presented are not
necessarily  indicative  of the  amounts  TIAA could have  realized  in a market
exchange.   The  use  of  different   market   assumptions   and/or   estimation
methodologies may have a material effect on the estimated fair value amounts.


                                       24



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 6 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS - (CONTINUED)



                                                         NOTIONAL          CARRYING           ESTIMATED
                                                           VALUE             VALUE           FAIR VALUE
                                                      --------------    ---------------    ---------------
                                                                                  
DECEMBER 31, 2001
Assets
  Bonds............................................                     $87,013,371,489    $88,538,926,398
  Mortgages........................................                      23,068,264,110     24,228,918,121
  Common stocks....................................                       1,225,460,658      1,225,460,658
  Preferred stocks.................................                         979,870,924        922,635,066
  Cash and short-term investments..................                       2,892,903,767      2,892,903,767
  Policy loans.....................................                         507,417,992        507,417,992
  Seed money investments...........................                         325,569,188        325,569,188
Liabilities
  Teachers Personal Annuity-Fixed Account..........                       1,739,230,493      1,739,230,493
Other financial instruments
  Foreign currency swap contracts..................   $1,421,613,312        121,373,606        143,112,318
  Foreign currency forward contracts...............      234,686,111          8,005,940         10,531,178
  Interest rate swap contracts.....................      565,855,000                 --           (659,372)
  Swap options.....................................              --                  --                 --
  Interest rate cap contracts......................       75,650,000            473,883             70,185
  Credit default swap contracts....................      130,000,000                 --         (1,550,144)



                                                         NOTIONAL          CARRYING           ESTIMATED
                                                           VALUE             VALUE           FAIR VALUE
                                                      --------------    ---------------    ---------------
                                                                                  
DECEMBER 31, 2000
Assets
  Bonds............................................                     $80,809,151,800    $81,255,051,179
  Mortgages........................................                      21,952,808,611     22,593,584,589
  Common stocks....................................                         767,862,699        767,862,699
  Preferred stocks.................................                         970,206,730        940,926,347
  Cash and short-term investments..................                         244,168,519        244,168,519
  Policy loans.....................................                         474,681,094        474,681,094
  Seed money investments...........................                         394,002,467        394,002,467
Liabilities
  Teachers Personal Annuity-Fixed Account..........                       1,456,634,670      1,456,634,670
Other financial instruments
  Foreign currency swap contracts..................   $1,020,545,319        101,339,491        105,396,376
  Foreign currency forward contracts...............      203,112,720         10,572,446          9,250,132
  Interest rate swap contracts.....................      409,035,615                 --         12,748,992
  Swap options.....................................      219,100,000           (822,873)        (4,457,353)
  Interest rate cap contracts......................      145,650,000            959,423            771,354


BONDS:  The fair values for  publicly  traded  long-term  bond  investments  are
determined  using quoted market  prices.  For privately  placed  long-term  bond
investments  without a readily  ascertainable  market  value,  such  values  are
determined  with the assistance of an independent  pricing  service  utilizing a
discounted cash flow methodology based on coupon rates,  maturity provisions and
assigned credit ratings.

The aggregate  carrying  values and estimated fair values of publicly traded and
privately placed bonds at December 31, 2001 and 2000 are as follows:



                                                     2001                                     2000
                                       -----------------------------------      -----------------------------------
                                         CARRYING            ESTIMATED            CARRYING            ESTIMATED
                                           VALUE             FAIR VALUE             VALUE            FAIR VALUE
                                       ---------------     ---------------      ---------------     ---------------
                                                                                        
Publicly traded bonds...........       $55,673,764,622     $56,904,176,185      $50,734,031,251     $51,315,463,545
Privately placed bonds..........        31,339,606,867      31,634,750,213       30,075,120,549      29,939,587,634
                                       ---------------     ---------------      ---------------     ---------------
              Total.............       $87,013,371,489     $88,538,926,398      $80,809,151,800     $81,255,051,179
                                       ===============     ===============      ===============     ===============



                                       25



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 6 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS - (CONTINUED)

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

COMMON STOCKS,  CASH AND SHORT-TERM  INVESTMENTS,  POLICY LOANS,  AND SEED MONEY
INVESTMENTS: The carrying values are reasonable estimates of their fair values.

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

TEACHERS  PERSONAL  ANNUITY  -  FIXED  ACCOUNT:   The  carrying  values  of  the
liabilities are reasonable estimates of their fair values.

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

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

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

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

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

CREDIT DEFAULT SWAP CONTRACTS: The fair values of credit default swap contracts,
which are used for asset  replication  purposes,  are the estimated amounts that
TIAA would receive (pay) if the credit default swap contracts were liquidated at
year-end.  The fair values of credit  default swap  contracts  are  estimated by
external parties, including TIAA's counterparties,  and such values are reviewed
internally for  reasonableness  based on anticipated  interest rates,  estimated
future cash flows, and anticipated credit market conditions.

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


                                       26



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 6 - DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS - (CONCLUDED)

COMMITMENTS  TO EXTEND CREDIT OR PURCHASE  INVESTMENTS:  TIAA generally does not
charge  commitment  fees on these  agreements,  and the related  interest  rates
reflect market levels at the time of the commitments.

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


NOTE 7 - OPERATING SUBSIDIARIES

TIAA's  operating  subsidiaries  primarily  consist of TIAA-CREF  Life Insurance
Company,  Inc.,  ("TIAA-CREF  Life"),  TIAA-CREF  Trust  Company,  FSB,  ("Trust
Company"),   Tuition  Financing,  Inc.,  ("TFI"),  Teachers  Personal  Investors
Services,  ("TPIS") and Teachers Advisors, Inc., ("Advisors") which are owned by
TIAA-CREF Enterprises, Inc., ("Enterprises"), a wholly-owned subsidiary of TIAA.
At December 31, 2001 and 2000, the carrying values of TIAA's equity interests in
unconsolidated  subsidiaries,  were approximately $214,171,000 and $257,050,000,
respectively.  Total  assets,  liabilities  and net  income/(loss)  of operating
subsidiaries  at December 31, 2001 and 2000, and for the years then ended,  were
approximately as follows:

                                                      2001            2000
                                                 --------------    ------------
Assets.......................................    $1,276,179,000    $765,517,000
Liabilities..................................     1,074,596,000     509,816,000
Non-admitted assets/other adjustments........        12,588,000       1,349,000
                                                 --------------    ------------
Carrying value...............................    $  214,171,000    $257,050,000
                                                 ==============    ============
Net income/(loss)............................       (74,101,000)    (52,546,000)

TIAA had an Adjustable Rate  Payment-in-Kind Note Receivable from Enterprises in
the principal amount plus accrued interest, of $148,833,089 and $70,334,039, and
a net amount due from operating subsidiaries of $28,190,737 and $27,315,652,  as
of December 31, 2001 and 2000, respectively.

TIAA  has  a  financial  support  agreement  with  TIAA-CREF  Life.  Under  this
agreement,  TIAA  will  provide  support  so that  TIAA-CREF  Life will have the
greater of capital  and  surplus  of $250  million or the amount of capital  and
surplus  necessary to maintain  TIAA-CREF  Life's capital and surplus at a level
not less than 150% of the NAIC Risk Based  Capital model or such other amount as
necessary to maintain  TIAA-CREF  Life's financial  strength  rating,  (from the
various rating  agencies) at least the same as TIAA's rating at all times.  This
agreement is not an evidence of  indebtedness  or an  obligation or liability of
TIAA and does not provide any creditor of TIAA-CREF  Life with recourse to TIAA.
TIAA made a $25,000,000 additional capital contribution to TIAA-CREF Life during
2001 pursuant to this agreement.

In 2001, TIAA entered into a $100 million unsecured credit facility  arrangement
with  TIAA-CREF  Life. As of December 31, 2001, $30 million of this facility was
maintained on a committed  basis for which TIAA-CREF Life paid a commitment fee.
There were no drawdowns under this facility during 2001.


NOTE 8 - SEPARATE ACCOUNTS

TIAA  currently  has two  separate  accounts.  The TIAA  Separate  Account  VA-1
("VA-1") is a segregated  investment  account and was  organized on February 16,
1994  under  the  insurance  laws of the  State of New York for the  purpose  of
issuing and funding  variable  annuity  contracts.  VA-1 was registered with the
Securities and Exchange Commission ("the Commission") effective November 1, 1994
as an open-end,  diversified  management investment company under the Investment
Company Act of 1940. Currently,  VA-1 consists of a single investment portfolio,
the Stock Index  Account  ("SIA").  SIA was  established  on October 3, 1994 and
invests in a diversified  portfolio of equity  securities  selected to track the
overall United States stock market.


                                       27



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 8 - SEPARATE ACCOUNTS - (CONCLUDED)

TIAA  provides  mortality  and  expense  guarantees  to  VA-1,  for  which it is
compensated. TIAA guarantees that at death, the total death benefit payable from
the fixed and variable accounts will be at least a return of total premiums paid
less any previous withdrawals. TIAA also guarantees that expense charges to VA-1
participants  will  never  rise  above  the  maximum  amount  stipulated  in the
contract.

The TIAA Real Estate Account ("REA") is a segregated  investment account and was
organized on February 22, 1995 under the insurance laws of the State of New York
for the purpose of funding variable annuity  contracts.  REA was registered with
the Commission under the Securities Act of 1933 effective October 2, 1995. REA's
target is to invest between 70% and 95% of its assets directly in real estate or
in real estate-related investments, with the remainder of its assets invested in
publicly traded securities to maintain adequate liquidity.

TIAA  provides  mortality,  expense  and  liquidity  guarantees  to  REA  and is
compensated for these  guarantees.  TIAA  guarantees that once REA  participants
begin receiving  lifetime annuity income  benefits,  monthly payment levels will
never  be  reduced  as a result  of  adverse  mortality  experience.  TIAA  also
guarantees  that expense charges to REA  participants  will never rise above the
maximum  amount  stipulated in the contract.  TIAA provides REA with a liquidity
guarantee to ensure it has funds available to meet participant  transfer or cash
withdrawal  requests.  If REA cannot fund participant  requests,  TIAA's general
account will fund them by purchasing  Accumulation  Units.  TIAA guarantees that
participants  will be able to  redeem  their  Accumulation  Units at their  then
current  daily net asset  value.  TIAA  does not own any  Accumulation  Units at
December 31, 2001.

Other than the guarantees  mentioned above, TIAA does not make any guarantees to
policyholders on its separate accounts (including the investment  performance of
the separate accounts). Both accounts offer full or partial withdrawal at market
value with no surrender  charges.  The assets and  liabilities of these accounts
(which  represent  participant  account values) are generally  carried at market
value (directly held real estate is carried at appraised value).


NOTE 9 - MUTUAL FUNDS

As of December 31, 2001 and 2000,  TIAA's  investment in the  affiliated  mutual
funds  described  below was  approximately  $325.6  million and $394.0  million,
respectively.   This  amount  is  reported  in  the  caption  "other  long  term
investments" in the accompanying  balance sheet.  Shares of the mutual funds are
distributed by TPIS and investment advisory services are provided by Advisors.

     TIAA-CREF  Mutual Funds ("the Retail Funds")  consist of eleven  investment
     funds which are offered to the general public. As of December 31, 2001, the
     Retail Funds had approximately $3.0 billion in net assets.

     TIAA-CREF  Institutional Mutual Funds ("the Institutional Funds"), a family
     of seven funds, are currently used primarily as investment vehicles for the
     TFI tuition  finance  business  and the Trust  Company.  As of December 31,
     2001, the Institutional Funds had approximately $1.5 billion in net assets.

     TIAA-CREF  Life Funds ("the Life Funds") are utilized by TIAA-CREF  Life as
     funding vehicles for its variable annuity and variable insurance  products.
     As of December 31, 2001, the Life Funds had approximately $270.0 million in
     net assets.




                                       28



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 10 - MANAGEMENT AGREEMENTS

Services  necessary  for the  operation  of  College  Retirement  Equities  Fund
("CREF")  are  provided,  at  cost,  by  two  subsidiaries  of  TIAA,  TIAA-CREF
Investment Management,  LLC ("Investment Management") and TIAA-CREF Individual &
Institutional  Services,  Inc. ("Services"),  which provide investment advisory,
administrative and distribution services for CREF. Such services are provided in
accordance with an Investment  Management  Services  Agreement  between CREF and
Investment  Management,  and in  accordance  with a Principal  Underwriting  and
Administrative   Services  Agreement  between  CREF  and  Services.   Investment
Management is registered with the Commission as an investment adviser;  Services
is  registered  with the  Commission as a  broker-dealer  and is a member of the
National Association of Securities Dealers, Inc. ("NASD"). Investment Management
and Services  receive  management fee payments from each CREF account on a daily
basis according to formulae  established each year with the objective of keeping
the management fees as close as possible to each account's actual expenses.  Any
differences  between  the  actual  expenses  incurred  and the  management  fees
received  are  adjusted  quarterly.  Such  fees  and  the  equivalent  allocated
expenses,  which  amounted  to  approximately  $555,052,000,  $561,396,000,  and
$493,399,000  in 2001,  2000,  and 1999,  respectively,  are not included in the
statements  of  operations  and had no effect on  TIAA's  operations.  TIAA also
provides  guarantees  to the CREF  accounts,  for which it is  compensated,  for
certain  mortality and expense risks pursuant to an Immediate  Annuity  Purchase
Rate Guarantee Agreement.

TIAA provides a $1 billion uncommitted line of credit to CREF,  TIAA-CREF Mutual
Funds and TIAA-CREF  Institutional Mutual Funds ("the Funds").  Loans under this
revolving  credit  facility have a maximum of 60 days and are made solely at the
discretion of TIAA to fund shareholder redemption requests or other temporary or
emergency needs of the Funds. It is the intent of TIAA and the Funds to use this
facility as a supplemental liquidity facility which would only be used after the
Funds have  exhausted the  availability  of its current $2.25 billion  committed
credit  facility  that it  maintains  with a group of banks.  No draw downs have
taken place under TIAA's uncommitted facility since its inception in November of
1999.

Advisors  provides  investment  advisory services for VA-1 in accordance with an
Investment  Management  Agreement between TIAA, Advisors and VA-1. TIAA provides
all  administrative  services  for  VA-1 in  accordance  with an  Administrative
Services Agreement with VA-1. TPIS distributes contracts for VA-1.

TIAA  provides   administrative   services  to  the  Trust  Company,   under  an
Administrative  Services Agreement.  Expense charges for administrative services
provided by TIAA to the Trust Company are billed quarterly.

All services  necessary for the operation of REA are provided,  at cost, by TIAA
and Services. TIAA provides investment management services for REA. Distribution
and  administrative  services are provided in accordance with a Distribution and
Administrative  Services  Agreement between REA and Services.  TIAA and Services
receive  management fee payments from REA on a daily basis according to formulas
established each year with the objective of keeping the management fees as close
as possible to REA's actual  expenses.  Any differences  between actual expenses
and daily charges are adjusted quarterly.

All services  necessary for the  operation of the New York State College  Choice
Tuition  Savings  Program are provided by TIAA in  accordance  with a Management
Agreement  between TIAA,  the  Comptroller  of the State of New York and the New
York  Higher  Education  Services  Corporation.   Advisors  provides  investment
management  services  for the  Tuition  Savings  Program in  accordance  with an
Investment  Management  Agreement  between TIAA and Advisors.  TPIS  distributes
contracts  for the Tuition  Savings  Program in accordance  with a  Distribution
Agreement between TIAA and TPIS.

TIAA  provides  investment  services for TIAA-CREF  Life, in accordance  with an
Investment Management Agreement between TIAA and TIAA-CREF Life.  Administrative
services  for  TIAA-CREF  Life  are  provided  by  TIAA  in  accordance  with an
Administrative Services Agreement between TIAA and TIAA-CREF Life.


                                       29



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 11 - FEDERAL INCOME TAXES

TIAA is a nonprofit organization and, through December 31, 1997, was exempt from
federal  income  taxation  under  the  Internal   Revenue  Code  ("Code").   Any
non-pension related income,  however,  was subject to federal income taxation as
unrelated  business  income.  Effective  January 1, 1998, as a result of federal
legislation,  TIAA is no longer exempt from federal income taxation and is taxed
as  a  stock  life  insurance  company.   Beginning  with  1998,  TIAA  files  a
consolidated federal income tax return with its subsidiary  affiliates.  The tax
sharing agreement follows the current reimbursement  method,  whereby members of
the  consolidated  group will  generally  be  reimbursed  for their  losses on a
pro-rata  basis by other  members  of the  group to the  extent  that  they have
taxable income, subject to limitations imposed under the Code.

The federal income tax  provisions  included in the  accompanying  statements of
operations  are based on taxes  actually paid or recovered or  anticipated to be
paid or recovered.  The approximate income tax expense (benefit) of $26,784,000,
$24,048,000 and $(25,213,000) for 2001, 2000 and 1999,  respectively,  reflected
in the  accompanying  statements of operations  are the amounts that are payable
(receivable) under such tax sharing agreement. TIAA reported a tax loss for 2000
and 1999 and expects to report a tax loss for 2001 as a result of net  operating
losses attributable to required increases in policy and contract reserves. These
reserve  increases  will reverse over time,  thereby  increasing  TIAA's taxable
income in future years.  TIAA is subject to the domestic federal  statutory rate
of 35%.  TIAA's  effective  federal tax rate is 3% for 2001 and 2% for 2000. The
difference  between the statutory  rate and TIAA's  effective  rate is primarily
attributable to the utilization of net OPERATING losses described above.

At December 31, 2001, TIAA had a net operating loss (NOL)  carryforward  for tax
purposes  of  approximately  $4.1  billion.  These  net  operating  losses  were
generated  in 1998 and 1999.  Under the Code,  the tax loss  carryforwards  will
generally  expire  after  fifteen  years (in 2013 and 2014).  TIAA did not incur
federal  taxes  in the  current  or  preceding  years  that  are  available  for
recoupment in the event of future net losses.


NOTE 12 - PENSION PLAN AND POSTRETIREMENT BENEFITS

TIAA maintains a qualified,  noncontributory  defined  contribution pension plan
covering substantially all employees.  All employee pension plan liabilities are
fully  funded  through  retirement  annuity  contracts.  Contributions  are made
semi-monthly  to each  participant's  contract  based on a percentage of salary,
with the applicable  percentage  varying by attained age. All  contributions are
fully vested after five years of service.  Forfeitures arising from terminations
prior  to  vesting  are  used  to  reduce  future  employer  contributions.  The
accompanying  statements of operations include contributions to the pension plan
of  approximately  $30,989,000,  $25,484,000,  and $23,865,000 in 2001, 2000 and
1999,   respectively.   This  includes   supplemental   contributions   made  to
company-owned  annuity  contracts  under a non-qualified  deferred  compensation
plan.

In addition to the pension plan, TIAA provides certain other postretirement life
and health insurance  benefits to eligible retired employees who meet prescribed
age and service requirements. The postretirement benefit obligation for retirees
and fully eligible employees was approximately $37,737,000 at December 31, 2001.
The postretirement benefit obligation for non-vested employees was approximately
$42,418,000 at December 31, 2001.  The  unrecognized  transition  obligation was
$8,599,000 and $9,380,000 at December 31, 2001 and 2000, respectively.  The cost
of such benefits  reflected in the  accompanying  statements  of operations  was
approximately  $3,283,000,  $2,914,000,  and $3,180,000 for 2001, 2000 and 1999,
respectively.  The discount rate used in determining the postretirement  benefit
obligations  was 7.5% per year and the  medical  care cost trend rate was 8% per
year in 2002,  decreasing  by .50% in each future year,  to an ultimate  rate of
5.5% per year in 2007. As the plan is not  pre-funded,  the value of plan assets
is zero.  The accrued  postretirement  benefit  liability  was  $34,986,000  and
$32,325,000 as of December 31, 2001 and 2000, respectively.


                                       30



              TEACHERS INSURANCE AND ANNUITY ASSOCIATON OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONTINUED)


NOTE 12 - PENSION PLAN AND POSTRETIREMENT BENEFITS - (CONCLUDED)

The medical  care cost trend rate  assumption  has a  significant  effect on the
amounts reported. To illustrate,  increasing the assumed medical care cost trend
rates by one  percentage  point in each year would  increase the  postretirement
benefit  obligation as of December 31, 2001 by approximately  $6,146,000 and the
eligibility  cost and interest cost  components  of net periodic  postretirement
benefit expense for 2001 by approximately $838,000.

TIAA also maintains a non-qualified  deferred compensation plan for non-employee
trustees and members of the TIAA Board of Overseers.  The plan provides an award
equal to 50% of the annual  stipend that is invested  annually in  company-owned
annuity  contracts.  Payout  of  accumulations  is  normally  made in a lump sum
following the trustee's or member's separation from the Board.


NOTE 13 - POLICY AND CONTRACT RESERVES

At December  31, 2001 and 2000,  TIAA's  general  account  annuity  reserves are
summarized as follows:




                                                         2001                          2000
                                              -------------------------     -------------------------
                                                    AMOUNT      PERCENT          AMOUNT       PERCENT
                                              ----------------  -------     ----------------  -------
                                                                                     
Subject to discretionary withdrawal:
   At book value without adjustment .......   $ 13,914,090,000    13.1%     $ 11,594,104,000    11.7%
   At market value ........................                 --      --                    --      --
Not subject to discretionary withdrawal ...     92,243,761,000    86.9        87,199,698,000    88.3
                                              ----------------   -----      ----------------   -----
Total annuity reserves ....................    106,157,851,000   100.0%       98,793,802,000   100.0%
                                              ================   =====      ================   =====
Reconciliation to total policy and contract
   reserves shown on the balance sheet:
     Reserves on other life policies and
        contracts............................      445,385,000                   427,109,000
     Reserves on accident and health
        policies.............................      760,231,000                   638,320,000
                                              ----------------               ---------------
Total policy and contract reserves........... $107,363,467,000               $99,859,231,000
                                              ================               ===============



On  January  1,  2001,  in  accordance   with  codified   statutory   accounting
requirements,  additional  reserves in the amount of  approximately  $22,313,000
were  established  to cover premium  deficiencies  in certain  group  disability
insurance   blocks  of  business.   At  December  31,  2001,   the  reserve  was
approximately $9,970,000. In addition, at December 31, 2001, additional reserves
amounting to  approximately  $22,000,000 were established to cover future claims
settlement expenses for the group disability insurance business,  and additional
long-term care insurance  reserves in the amount of $10,000,000 were established
in accordance with regulatory actuarial asset and reserve adequacy requirements.

On its  deferred  and payout  annuities,  TIAA holds  reserves  greater than the
minimum  reserves  required  by  NAIC  SAP.  For  2001  issues,  the  amount  is
approximately  $622,400,000.  (Disclosure  of this amount is required under NAIC
Emerging Accounting Issues Interpretation Number 01-26.)


NOTE 14 - COMMERCIAL PAPER/LIQUIDITY FACILITY

TIAA  began  issuing  commercial  paper in May 1999  under a maximum  authorized
program of $2 billion and had no outstanding obligation at December 31, 2001 and
2000, respectively.  Interest expense totaled approximately $ 0, $50,462,000 and
$24,585,000  during  2001,  2000  and  1999,  respectively.   TIAA  maintains  a
short-term  revolving credit  liquidity  facility of approximately $1 billion to
support the commercial paper program,  but this liquidity  facility has not been
utilized.



                                       31



              TEACHERS INSURANCE AND ANNUITY ASSOCIATION OF AMERICA

           NOTES TO STATUTORY-BASIS FINANCIAL STATEMENTS - (CONCLUDED)


NOTE 15 - CONTINGENCIES

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


NOTE 16 - SUBSEQUENT EVENTS

On January 30, 2002, TIAA Financial Services, LLC ("TFS"), a direct wholly-owned
subsidiary of TIAA, was capitalized with $5,750,000. TFS contributed $500,000 in
capital to TIAA  Advisory  Services,  LLC ("TAS") in exchange  for a  membership
certificate  in TAS.  TAS will  provide  investment  advisory  services to third
parties.  In addition,  on January 30, 2002, TFS contributed  $5,000,000 to TIAA
Global Markets, Inc. ("TGM") in exchange for 100 shares of common stock of TGM.

TGM was formed for the purpose of issuing notes and other debt  instruments  and
investing the proceeds in compliance with the investment  guidelines approved by
the Board of Directors of TGM.  Other than the  investment  portfolio,  TGM will
have no other significant assets.  Other than the notes, and any other debt that
may be incurred by TGM in the future,  it is not anticipated  that TGM will have
other  significant  liabilities.  TGM is authorized to issue up to $5 billion in
debt. TIAA's Board of Trustees  authorized TIAA to guarantee up to $5 billion of
TGM's  debt.  TGM issued  $500  million of senior  notes due in 2007 in February
2002.  This debt is rated  AAA by  Standard  & Poor's  Rating  Services,  Aaa by
Moody's  Investors  Services,  Inc.,  and AAA by Fitch  Ratings.  The  notes are
guaranteed  by TIAA.  The  guarantee  constitutes  an  unsecured  unsubordinated
obligation  of  TIAA.  Current  TGM  investment  guidelines  include  limits  on
industry,  issuer,  ratings and asset type. It is anticipated  that all of TGM's
assets at the time of purchase  will be rated  investment  grade by at least one
nationally  recognized rating agency and that the portfolio will generally match
the coupon structure and currency of the debt  instruments  issued including the
notes. In the event TGM issues additional debt instruments, it intends to employ
a segmented approach to the asset/liability  management of its portfolio,  which
is intended to provide a dedicated pool of assets earmarked for the liabilities.
TGM will  perform  functions  relating to the  investment  process by  utilizing
personnel and facilities of TIAA, as needed,  at cost.  TIAA does not anticipate
having to perform under the guarantee.





                                       32





                                   SIGNATURES



         Pursuant to the requirements of the Securities Act of 1933, the
registrant, TIAA Real Estate Account, has duly caused this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in New York, New York, on the 26th day of April, 2002.



                                 TIAA REAL ESTATE ACCOUNT

                                          By: TEACHERS INSURANCE AND ANNUITY
                                                  ASSOCIATION OF AMERICA

                                          By:   /s/ LISA SNOW
                                              -------------------------------
                                                   Lisa Snow
                                                   Vice President and
                                                   Chief Counsel, Corporate Law


         Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons, trustees and
officers of Teachers Insurance and Annuity Association of America, in the
capacities and on the dates indicated.




SIGNATURE                                  TITLE                                            DATE
- ---------                                  -----                                            ----
                                                                                      
/s/ JOHN H. BIGGS                          Chairman of the Board, President and Chief       4/26/02
- ------------------------------------       Executive Officer (Principal Executive
John H. Biggs                              Officer) and Trustee


/s/ MARTIN L. LEIBOWITZ                    Vice Chairman, Chief Investment Officer          4/26/02
- ------------------------------------       and Trustee
Martin L. Leibowitz


/s/ RICHARD L. GIBBS                       Executive Vice President (Principal              4/26/02
- ------------------------------------       Financial and Accounting Officer)
Richard L. Gibbs










SIGNATURE OF TRUSTEE                    DATE            SIGNATURE OF TRUSTEE                   DATE
- --------------------                    ----            --------------------                   ----
                                                                                     
/s/ DAVID ALEXANDER                    4/26/02          /s/ ROCHELLE B. LAZARUS               4/26/02
- -------------------------------                         -------------------------------
David Alexander                                         Rochelle B. Lazarus

/s/ MARCUS ALEXIS                      4/26/02          /s/ ROBERT M. O'NEIL                  4/26/02
- -------------------------------                         -------------------------------
Marcus Alexis                                           Robert M. O'Neil

/s/ WILLARD T. CARLETON                4/26/02          /s/ LEONARD S. SIMON                  4/26/02
- -------------------------------                         -------------------------------
Willard T. Carleton                                     Leonard S. Simon

/s/ ROBERT C. CLARK                    4/26/02          /s/ RONALD L. THOMPSON                4/26/02
- -------------------------------                         -------------------------------
Robert C. Clark                                         Ronald L. Thompson

/s/ ESTELLE A. FISHBEIN                4/26/02          /s/ PAUL R. TREGURTHA                 4/26/02
- -------------------------------                         -------------------------------
Estelle A. Fishbein                                     Paul R. Tregurtha

/s/ FREDERICK R. FORD                  4/26/02          /s/ WILLIAM H. WALTRIP                4/26/02
- -------------------------------                         -------------------------------
Fredeerick R. Ford                                      William H. Waltrip

/s/ RUTH SIMMS HAMILTON                4/26/02          /s/ ROSALIE J. WOLF                   4/26/02
- -------------------------------                         -------------------------------
Ruth Simms Hamilton                                     Rosalie J. Wolf








                         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 consolidated financial statements of the TIAA Real Estate
Account ("Account") of Teachers Insurance and Annuity Association of America
("TIAA") as of December 31, 2001 and 2000, and for each of the three years in
the period ended December 31, 2001 and have issued our report thereon dated
February 1, 2002 included elsewhere in this Registration Statement. Our audits
also included the financial statement schedule listed in Item 16(b) of this
Registration Statement. This schedule is the responsibility of TIAA's
management. Our responsibility is to express an opinion based on our audits.


In our opinion, the financial statement schedule referred to above, when
considered in relation to the basic financial statements taken as a whole,
presents fairly in all material respects the information set forth therein.


                                                  /s/ Ernst & Young LLP



New York, New York
February  1, 2002




                                       S-1





                                                                TIAA REAL ESTATE ACCOUNT
                                                            SCHEDULE III - REAL ESTATE OWNED
                                                                    DECEMBER 31, 2001

                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
River Road Distribution Center         $-0-      $    4,174,182        ($   42,611)      $    4,131,571       1995          11/22/95
Industrial Building
Fridley, Minnesota

The Greens At Metrowest                -0-           12,522,047          1,577,953           14,100,000       1990          12/15/95
Apartments
Orlando, Florida

Butterfield Industrial Park            -0-            4,456,125            243,875            4,700,000       1981          12/22/95
Industrial Building
El Paso, Texas (1)

Plantation Grove Shopping Center       -0-            7,350,129            349,871            7,700,000       1995          12/28/95
Shopping Center
Ocoee, Florida

Southbank Business Park                -0-           10,069,898          3,495,320           13,565,218       1995          02/27/96
Office Building
Phoenix, Arizona

Millbrook Collection                   -0-            6,774,711            425,289            7,200,000       1988          03/29/96
Shopping Center
Raleigh, North Carolina

Lynnwood Collection                    -0-            6,708,120          1,191,880            7,900,000       1988          03/29/96
Shopping Center
Raleigh, North Carolina



                                       S-2





                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
Monte Vista Apartments                 $-0-      $   17,663,849        $ 4,136,151       $   21,800,000       1995          06/21/96
Apartments
Littleton, Colorado

Arapahoe Park East                     -0-            9,933,485          3,166,515           13,100,000       1982          10/31/96
Industrial Building
Boulder, Colorado

Royal St. George Apartments            -0-           16,072,612            327,388           16,400,000       1995          12/20/96
Apartments
West Palm Beach, Florida

Interstate Crossing                    -0-            6,454,888             49,851            6,504,739       1995          12/31/96
Industrial Building
Eagan, Minnesota

West Creek Apartments                  -0-           13,488,279          4,411,721           17,900,000       1988          01/02/97
Apartments
Westlake Village, California

Westinghouse Facility                  -0-            6,089,473           (789,473)           5,300,000       1997          02/05/97
Industrial Building
Coral Springs, Florida

Rolling Meadows                        -0-           12,930,463           (540,463)          12,390,000       1957          05/28/97
Shopping Center
Rolling Meadows, Illinois

Eastgate Distribution Center           -0-           11,952,402          2,547,598           14,500,000       1996          05/29/97
Industrial Building
San Diego, California



                                       S-3





                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
Five Centerpointe                      $-0-      $   15,656,341        $ 2,345,158       $   18,001,499       1988          04/21/97
Office Building
Lake Oswego, Oregon

Longview Executive Park                -0-           23,628,567          4,572,233           28,200,800       1988          04/21/97
Office Building
Longview, Maryland

Northmark Business Center III          -0-            8,812,644          3,387,356           12,200,000       1985          04/21/97
Office Building
Blue Ash, Ohio

Fairgate at Ballston                   -0-           26,977,436          3,322,564           30,300,000       1988          04/21/97
Office Building
Arlington, Virginia

Parkview Plaza                         -0-           49,412,494          1,087,506           50,500,000       1990          04/29/97
Office Building
Oakbrook Terrace, Illinois

Lincoln Woods Apartments               -0-           21,464,483          3,335,517           24,800,000       1991          10/20/97
Apartments
Lafayette Hill, Pennsylvania

371 Hoes Lane                          -0-           15,499,306           (799,306)          14,700,000       1986          12/15/97
Office Building
Piscataway, New Jersey

Columbia Centre III                    -0-           38,580,069         (1,080,069)          37,500,000       1989          12/23/97
Office Building
Rosemont, Illinois



                                       S-4





                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
The Lodge at Willow Creek              $-0-      $   27,562,882        $ 4,437,118       $   32,000,000       1997          12/24/97
Apartments
Douglas County, Colorado

The Legends at Chase Oaks              -0-           29,701,668         (3,701,668)          26,000,000       1997          03/31/98
Apartments
Plano, Texas

Chicago Industrial Portfolio           -0-           41,953,686            637,500           42,591,186       1997          06/30/98
Industrial Building
Joliet, Illinois

Golfview Apartments                    -0-           28,066,591         (1,016,591)          27,050,000       1998          07/31/98
Apartments
Lake Mary, Florida

Indian Creek Apartments                -0-           17,002,932           (202,932)          16,800,000       1988          10/08/98
Apartments
Farmington Hills, Michigan

Bent Tree Apartments                   -0-           14,420,590             79,410           14,500,000       1987          10/22/98
Apartments
Columbus, Ohio

UPS Distribution Center                -0-           10,989,393            110,607           11,100,000       1998          11/13/98
Industrial Building
Fernly, Nevada

Ontario Industrial Properties          -0-          105,364,400          2,635,600          108,000,000       1997          12/17/98
Industrial Building
Ontario, California



                                       S-5





                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
IDI Kentucky Portfolio                 $-0-      $   53,083,000        $   517,000       $   53,600,000       1998          12/17/98
Industrial Building
Hebron, Kentucky

Fedex Distribution Center              -0-            7,828,025           (228,025)           7,600,000       1998          12/18/98
Industrial Building
Crofton, Maryland

Biltmore Commerce Center               -0-           37,323,058         (5,028,000)          32,295,058       1985          02/23/99
Office Building
Phoenix, Arizona

The Colorado                           -0-           52,687,840          7,812,160           60,500,000       1987          04/14/99
Apartments
New York, New York

Sawgrass Portfolio                     -0-           52,963,368         (2,163,368)          50,800,000       1998          05/11/99
Office Building
Sunrise, Florida

780 Third Avenue                       -0-          161,511,019         15,988,981          177,500,000       1984          07/08/99
Office Building
New York, New York

Monument Place                         -0-           34,597,698            802,302           35,400,000       1990          07/15/99
Office Building
Fairfax, Virginia

88 Kearny Street                       -0-           65,795,171         16,321,531           82,116,702       1986          07/22/99
Office Building
San Francisco, California



                                       S-6





                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
10 Waterview Boulevard                 $-0-      $   31,063,636        ($  663,636)      $   30,400,000       1984          07/27/99
Office Building
Parsippany, New Jersey

Larkspur Courts                        -0-           53,038,988            161,012           53,200,000       1991          08/17/99
Apartments
Larkspur, California

Columbus Portfolio                     -0-           30,238,233         (1,838,233)          28,400,000       1997          11/30/99
Office Building
Columbus, Ohio

Konica Photo Imaging Headquarters      -0-           17,049,875            650,125           17,700,000       1999          12/21/99
Industrial Building
Mahwah, New Jersey

Atlanta Industrial Portfolio           -0-           39,855,509            603,536           40,459,045       1999          04/04/00
Industrial Building
Atlanta, Georgia

1801 K Street                          -0-          140,719,040          9,620,806          150,339,846       1971          05/15/00
Office Building
Washington, DC

Northpoint Commerce Center             -0-           38,818,013         (1,361,864)          37,456,149       1994          06/15/00
Industrial Building
Fullerton, California

Morris Corporate Center III            -0-          103,119,739          3,094,856          106,214,595       1990          07/12/00
Office Building
Parsippany, New Jersey



                                       S-7





                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
Ashford Meadows Apartments             $-0-      $   64,171,626        $    23,874       $   64,195,500       1998          09/28/00
Apartments
Herndon, Virginia

Landmark at Salt Lake City             -0-           14,434,653           (834,653)          13,600,000       2000          11/03/00
Industrial Building
Salt Lake City, Utah

Cabot Industrial Portfolio             -0-           32,155,307          2,208,445           34,363,752       2000          11/17/00
Industrial Building
Rancho Cucamonga, California

Maitland Promenade One                 -0-           36,520,162          2,479,838           39,000,000       1999          12/14/00
Office Building
Maitland, Florida

Dallas Industrial Portfolio            -0-           96,904,758            341,092           97,245,850       1997          12/19/00
Industrial Building
Coppell, Texas

Bisys Fund Service Building            -0-           19,070,377          1,329,623           20,400,000       2001          11/30/99
Office Building
Columbus, Ohio

Batterymarch Park 11                   -0-           17,816,460            174,393           17,990,853       1986          05/31/01
Office Building
Quincy, Massachusetts

South River Road Industrial            -0-           33,700,429         (1,011,864)          32,688,565       1999          06/25/01
Industrial Building
Cranbury, New Jersey



                                       S-8





                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
Needham Corporate Center               $-0-      $   28,150,986        $   143,540       $   28,294,526       1987          07/30/01
Office Building
Needham, Massachusetts

South Florida Apt Portfolio            -0-           44,114,457          2,585,543           46,700,000       1986          08/24/01
Apartments
Boca Raton, Florida

Carolina Apartments                    -0-           17,286,931            313,069           17,600,000       1993          08/24/01
Apartments
Margate, Florida

Quiet Waters Apartments                -0-           19,094,415         (2,994,415)          16,100,000       1995          08/24/01
Apartments
Deerfield Beach, Florida

9 Hutton Centre                        -0-           20,448,764                  0           20,448,764       1981          10/30/01
Office Building
Santa Ana, California

Doral Pointe Apartments                -0-           45,341,796                  0           45,341,796       1990          11/06/01
Apartments
Miami, Florida

1015 15th Street                       -0-           48,736,575                  0           48,736,575       1978          11/09/01
Office Building
Washington D.C.

Kenwood Mews Apartments                -0-           22,686,216                  0           22,686,216       1991          11/30/01
Apartments
Burbank, California



                                       S-9





                                                                    COSTS CAPITALIZED
                                                                      SUBSEQUENT TO
                                                                       ACQUISITION
                                                  INITIAL COST         (INCLUDING           VALUE AT          YEAR
                                      ENCUM-       TO ACQUIRE       UNREALIZED GAINS      DECEMBER 31,    CONSTRUCTION        DATE
              DESCRIPTION             BRANCES       PROPERTY           AND LOSSES)            2001          COMPLETED       ACQUIRED
- ----------------------------------    -------    --------------     -----------------    --------------   ------------      --------
                                                                                                          
Ten & Twenty Westport Road             $-0-      $  140,105,661        $         0       $  140,105,661       2001          12/28/01
Office Building
Wilton, Connecticut                    -----     --------------        -----------       --------------
                                       $ -0-     $2,242,165,930        $88,748,536       $2,330,914,466
                                       =====     ==============        ===========       ==============


(1) Leasehold interest only



Reconciliation of investment
  property owned:
Balance at beginning of period                   $1,899,254,344
Acquisitions                                        538,396,767
Dispositions                                        (94,797,368)
  (Initial Cost $95,125,231,
  costs capitalized ($327,863))
Capital improvements and carrying
  costs (including unrealized
  gains and losses)                                 (11,939,277)
                                                 --------------

Balance at end of period                         $2,330,914,466
                                                 ==============






                                       S-10








                                  EXHIBIT INDEX
                                  -------------

         (5)      Opinion and Consent of Charles H. Stamm, Esquire
         (23)     (B)  Consent of Sutherland Asbill & Brennan LLP
                  (C)  Consent of Ernst & Young LLP
                  (D)  Consent of Friedman, Alpren & Green LLP