SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10 - Q

(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT OF 1934
    For the quarterly period ended March 31, 2003

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
    ACT OF 1934
    For the transition period from ________________ to _________________

Commission File Numbers 33-92990, 333-13477, 333-22809, 333-59778, and 333-83964


                            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
                        (IRS Employer Identification No.)

                           C/O TEACHERS INSURANCE AND
                         ANNUITY ASSOCIATION OF AMERICA
                                730 THIRD AVENUE
                               NEW YORK, NEW YORK
                    (address of principal executive offices)

                                   10017-3206
                                   (Zip code)

                                 (212) 490-9000
               (Registrant's telephone number including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

         Yes [X]      No [ ]




                          PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

                     INDEX TO UNAUDITED FINANCIAL STATEMENTS
                         OF THE TIAA REAL ESTATE ACCOUNT
                                 MARCH 31, 2003



                                                                           PAGE
                                                                           ----

Consolidated Statements of Assets and Liabilities ........................   3

Consolidated Statements of Operations ....................................   4

Consolidated Statements of Changes in Net Assets .........................   5

Consolidated Statements of Cash Flows ....................................   6

Notes to Consolidated Financial Statements ...............................   7

Consolidated Statement of Investments ....................................  12





                            TIAA REAL ESTATE ACCOUNT
                CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES



                                                               MARCH 31,      DECEMBER 31,
                                                                 2003             2002
                                                            --------------   --------------
                                                             (Unaudited)
                                                                       
ASSETS

Investments, at value:
   Real estate properties
     (cost: $3,321,927,529 and $3,321,279,641) ..........   $3,263,954,770   $3,281,332,364
   Other real estate related investments, including
     joint ventures (cost: $253,515,977 and $249,182,234)      261,613,843      246,906,005
   Marketable securities:
     Real estate related
       (cost: $147,669,537 and $163,146,056) ............      136,874,823      153,137,369
     Other
       (cost: $343,264,546 and $117,786,465) ............      343,252,327      117,934,570
Cash ....................................................          698,476          496,864
Other ...................................................       63,728,128       70,725,106
                                                            --------------   --------------
                                             TOTAL ASSETS    4,070,122,367    3,870,532,278
                                                            --------------   --------------

LIABILITIES

Accrued real estate property level expenses and taxes ...       49,160,188       43,795,572
   Security deposits held ...............................       11,734,107       11,718,245
Other ...................................................               --              868
                                                            --------------   --------------
                                        TOTAL LIABILITIES       60,894,295       55,514,685
                                                            --------------   --------------
MINORITY INTEREST IN SUBSIDIARIES .......................      141,497,311      139,029,033
                                                            --------------   --------------

NET ASSETS

Accumulation Fund .......................................    3,722,366,172    3,538,288,326
Annuity Fund ............................................      145,364,589      137,700,234
                                                            --------------   --------------
                                         TOTAL NET ASSETS   $3,867,730,761   $3,675,988,560
                                                            ==============   ==============
NUMBER OF ACCUMULATION UNITS
   OUTSTANDING--Notes 6 and 7 ...........................       21,114,106       20,346,696
                                                            ==============   ==============
NET ASSET VALUE, PER ACCUMULATION UNIT--Note 6 ..........          $176.30          $173.90
                                                            ==============   ==============





                 See notes to consolidated financial statements.


                                        3




                            TIAA REAL ESTATE ACCOUNT
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)



                                                                    FOR THE           FOR THE
                                                                 THREE MONTHS      THREE MONTHS
                                                                     ENDED             ENDED
                                                                MARCH 31, 2003    MARCH 31, 2002
                                                                --------------    --------------
                                                                            
INVESTMENT INCOME

   Real estate income net:
       Rental income .........................................   $ 100,911,111    $  70,880,082
     Real estate property level expenses and taxes:
       Operating expenses ....................................      24,249,953       15,861,832
       Real estate taxes .....................................      13,557,243        8,919,915
                                                                 -------------    -------------
           Total real estate property level expenses and taxes      37,807,196       24,781,747
                                                                 -------------    -------------
                                       Real estate income, net      63,103,915       46,098,335
   Income from real estate joint ventures ....................       5,233,066          444,992
   Interest ..................................................         855,144        3,829,944
   Dividends .................................................       2,152,381        2,449,673
                                                                 -------------    -------------
                                                  TOTAL INCOME      71,344,506       52,822,944
                                                                 -------------    -------------
Expenses--Note 2:
   Investment advisory charges ...............................       2,795,736        1,969,475
   Administrative and distribution charges ...................       3,701,408        2,392,877
   Mortality and expense risk charges ........................         648,144          566,289
   Liquidity guarantee charges ...............................         198,891          232,308
                                                                 -------------    -------------
                                                TOTAL EXPENSES       7,344,179        5,160,949
                                                                 -------------    -------------
                                        INVESTMENT INCOME, NET      64,000,327       47,661,995
                                                                 -------------    -------------

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS

   Net realized gain (loss) on:
     Marketable securities ...................................        (396,673)       4,320,393
                                                                 -------------    -------------
                       Net realized gain (loss) on investments        (396,673)       4,320,393
                                                                 -------------    -------------
   Net change in unrealized appreciation (depreciation) on:
     Real estate properties ..................................     (18,025,482)     (34,514,925)
     Other real estate related investments ...................      10,374,095           (5,464)
     Marketable securities ...................................        (946,351)       5,432,283
                                                                 -------------    -------------
                         Net change in unrealized appreciation
                                 (depreciation) on investments      (8,597,738)     (29,088,106)
                                                                 -------------    -------------
               NET REALIZED AND UNREALIZED LOSS ON INVESTMENTS      (8,994,411)     (24,767,713)
                                                                 -------------    -------------
                          NET INCREASE IN NET ASSETS RESULTING
                             FROM CONTINUING OPERATIONS BEFORE
                 MINORITY INTEREST AND DISCONTINUED OPERATIONS      55,005,916       22,894,282
Minority interest in net increase in net assets
   resulting from continuing operations ......................      (2,688,475)        (119,166)
                                                                 -------------    -------------
                     NET INCREASE IN NET ASSETS RESULTING FROM
                     OPERATIONS BEFORE DISCONTINUED OPERATIONS      52,317,441       22,775,116
                                                                 -------------    -------------
Discontinued operations--Note 3:
   Investment income from discontinued operations ............          11,921          194,977
   Realized gain (loss) from discontinued operations .........        (772,473)       2,137,146
                                                                 -------------    -------------
          Net increase (decrease) in net assets resulting from
                                       discontinued operations        (760,552)       2,332,123
                                                                 -------------    -------------
                                    NET INCREASE IN NET ASSETS
                                     RESULTING FROM OPERATIONS   $  51,556,889    $  25,107,239
                                                                 =============    =============




                 See notes to consolidated financial statements.


                                        4




                            TIAA REAL ESTATE ACCOUNT
          CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (UNAUDITED)



                                                                      FOR THE            FOR THE
                                                                   THREE MONTHS       THREE MONTHS
                                                                       ENDED              ENDED
                                                                  MARCH 31, 2003     MARCH 31, 2002
                                                                 ---------------    ---------------
                                                                              
FROM OPERATIONS

Investment income, net .......................................   $    64,000,327    $    47,661,995
Net realized gain (loss) on investments ......................          (396,673)         4,320,393
Net change in unrealized appreciation (depreciation)
   on investments ............................................        (8,597,738)       (29,088,106)
Minority interest in net increase in net assets
   resulting from continuing operations ......................        (2,688,475)          (119,166)
Net increase (decrease) in net assets resulting
   from discontinued operations ..............................          (760,552)         2,332,123
                                                                 ---------------    ---------------
                                    NET INCREASE IN NET ASSETS
                                     RESULTING FROM OPERATIONS        51,556,889         25,107,239
                                                                 ---------------    ---------------

FROM PARTICIPANT TRANSACTIONS

   Premiums ..................................................       117,091,071         82,678,200
   Net transfers to TIAA .....................................       (14,252,759)       (24,925,067)
   Net transfers from CREF Accounts and affiliated
      mutual funds ...........................................        65,340,391         84,046,717
   Annuity and other periodic payments .......................        (4,762,757)        (3,888,693)
   Withdrawals and death benefits ............................       (23,230,634)       (23,438,052)
                                                                 ---------------    ---------------
                          NET INCREASE IN NET ASSETS RESULTING
                                 FROM PARTICIPANT TRANSACTIONS       140,185,312        114,473,105
                                                                                    ---------------
                                    NET INCREASE IN NET ASSETS       191,742,201        139,580,344

NET ASSETS

Beginning of period ..........................................     3,675,988,560      3,213,667,177
                                                                 ---------------    ---------------
End of period ................................................   $ 3,867,730,761    $ 3,353,247,521
                                                                 ===============    ===============





                 See notes to consolidated financial statements.


                                        5




                            TIAA REAL ESTATE ACCOUNT
                CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                         FOR THE           FOR THE
                                                                      THREE MONTHS      THREE MONTHS
                                                                          ENDED             ENDED
                                                                     MARCH 31, 2003    MARCH 31, 2002
                                                                     --------------    --------------
                                                                                 
CASH FLOWS FROM OPERATING ACTIVITIES

Net increase in net assets resulting from operations ..............   $  51,556,889    $  25,107,239
Adjustments to reconcile net increase in net assets resulting
   from operations to net cash used in operating activities:
   Increase in investments ........................................    (206,385,455)    (134,730,680)
   (Increase) decrease in other assets ............................       6,996,978       (4,059,878)
   Increase (decrease) in accrued real estate property level
     expenses and taxes ...........................................       5,364,616       (4,249,266)
   Increase (decrease) in security deposits held ..................          15,862         (355,293)
   Increase (decrease) in other liabilities .......................            (868)       2,543,459
   Increase in minority interest ..................................       2,468,278          995,857
                                                                      -------------    -------------
                                                   NET CASH USED IN
                                               OPERATING ACTIVITIES    (139,983,700)    (114,748,562)
                                                                      -------------    -------------

CASH FLOWS FROM PARTICIPANT TRANSACTIONS

Premiums ..........................................................     117,091,071       82,678,200
Net transfers to TIAA .............................................     (14,252,759)     (24,925,067)
Net transfers from CREF Accounts and affiliated mutual funds ......      65,340,391       84,046,717
Annuity and other periodic payments ...............................      (4,762,757)      (3,888,693)
Withdrawals and death benefits ....................................     (23,230,634)     (23,438,052)
                                                                      -------------    -------------

                                               NET CASH PROVIDED BY
                                           PARTICIPANT TRANSACTIONS     140,185,312      114,473,105
                                                                      -------------    -------------
                                    NET INCREASE (DECREASE) IN CASH         201,612         (275,457)

CASH

Beginning of period ...............................................         496,864          275,457
                                                                      -------------    -------------
End of period .....................................................   $     698,476    $          --
                                                                      =============    =============





                 See notes to consolidated financial statements.


                                        6




                            TIAA REAL ESTATE ACCOUNT
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                 MARCH 31, 2003

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  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 holds various properties in wholly-owned and majority-owned subsidiaries
which are consolidated for financial statement purposes.  The Account also holds
various other  properties in joint ventures in which the Account does not hold a
controlling  interest.  Such joint ventures are not  consolidated  for financial
statement purposes.  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 TIAA 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  before such  adjustments  are recorded by the Account.  TIAA
continues to use the revised  value to calculate  the  Account's net asset value
until the next valuation review or appraisal.

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 REAL ESTATE JOINT  VENTURES:  Real estate joint  ventures (in which
the  Account  does  not  have a  controlling  interest  and  therefore  are  not
consolidated)  are  stated  at the  Account's  equity  in the net  assets of the
underlying entities, which value their real estate holdings at fair value.

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  and  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 TIAA Board of
Trustees and in accordance with the responsibilities of the Board as a whole.



                                        7




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.

RECLASSIFICATIONS: Certain amounts in the 2002 consolidated financial statements
have been reclassified to conform with the 2003 presentation.

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.

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.

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.

NOTE 3--REAL ESTATE PROPERTIES

There were no real estate  properties  acquired  during the three  months  ended
March 31, 2003.

During the three  months  ended March 31, 2003 the Account  sold one real estate
property. The income for this property during 2003 (prior to the sale) consisted
of rental income of $13,256 less operating  expenses of $1,335  resulting in net
investment  income of $11,921.  At the time of sale,  the property had a cost of
$6,247,473 and the proceeds of sale were $5,475,000 resulting in a realized loss
of $772,473.



                                        8




NOTE 4--LEASES

The Account's real estate properties are leased to tenants under operating lease
agreements which expire on various dates through 2046.  Aggregate minimum annual
rentals for the properties owned,  excluding short-term  residential leases, are
as follows:

                        YEARS ENDING
                        DECEMBER 31,
                        ------------
                        2003                   $  320,537,000
                        2004                      292,065,000
                        2005                      253,066,000
                        2006                      204,370,000
                        2007                      172,422,000
                        Thereafter                629,063,000
                                               --------------

                        Total                  $1,871,523,000
                                               ==============

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

NOTE 5--INVESTMENT IN JOINT VENTURES

The Account owns  several  real estate  properties  through  joint  ventures and
receives  distributions  and  allocations  of profits  and losses from the joint
ventures based on the Account's ownership interest percentages. Several of these
joint ventures have mortgages  payable on the  properties  owned.  The Account's
allocated  portion of the mortgages  payable at March 31, 2003 is  $192,156,490.
The Accounts' equity in the joint ventures at March 31, 2003 is $246,578,972.  A
condensed  summary of the  financial  position and results of  operations of the
joint ventures is shown below.


                                               MARCH 31, 2003  DECEMBER 31, 2002
                                               --------------  -----------------
ASSETS

Real estates properties .....................   $851,101,523     $851,578,413
Other assets ................................     26,637,580       32,997,030
                                                ------------     ------------
   Total assets .............................   $877,739,103     $884,575,443
                                                ============     ============

LIABILITIES AND EQUITY

Mortgages payable, including accrued interest   $384,592,535     $385,456,582
Other liabilities ...........................     10,987,549       15,040,756
                                                ------------     ------------
   Total liabilities ........................    395,580,084      400,497,338

EQUITY ......................................    482,159,019      484,078,105
                                                ------------     ------------
   Total liabilities and equity .............   $877,739,103     $884,575,443
                                                ============     ============

                                                THREE MONTHS         YEAR
                                                    ENDED            ENDED
                                               MARCH 31, 2003  DECEMBER 31, 2002
                                               --------------  -----------------
OPERATING REVENUES AND EXPENSES

   Revenues .................................   $ 23,670,990     $ 93,708,332
   Expenses .................................     13,981,599       54,386,720
                                                ------------     ------------
     Excess of revenues over expenses .......   $  9,689,391     $ 39,321,612
                                                ============     ============



                                       9



NOTE 6--CONDENSED CONSOLIDATED FINANCIAL INFORMATION

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



                                       FOR THE
                                    THREE MONTHS
                                        ENDED                    FOR THE YEARS ENDED DECEMBER 31,
                                      MARCH 31,    ----------------------------------------------------------
                                       2003(1)       2002         2001         2000        1999        1998
                                      --------     --------     --------     --------    --------    --------
                                     (Unaudited)
                                                                                   
Per Accumulation Unit Data:
   Rental income ..................   $  4.363     $ 14.537     $ 14.862     $ 14.530    $ 12.168    $ 10.425
   Real estate property
     level expenses and taxes .....      1.635        4.988        4.754        4.674       3.975       3.403
                                      --------     --------     --------     --------    --------    --------
            Real estate income, net      2.728        9.549       10.108        9.856       8.193       7.022
   Income from real estate joint
     ventures .....................      0.227        0.665        0.130        0.056          --          --
   Dividends and interest .........      0.130        1.244        1.950        2.329       2.292       3.082
                                      --------     --------     --------     --------    --------    --------
                       Total income      3.085       11.458       12.188       12.241      10.485      10.104
   Expense charges (2) ............      0.318        1.097        0.995        0.998       0.853       0.808
                                      --------     --------     --------     --------    --------    --------
             Investment income, net      2.767       10.361       11.193       11.243       9.632       9.296
   Net realized and unrealized
     gain (loss) on investments ...     (0.369)      (4.621)      (1.239)       3.995       1.164       0.579
                                      --------     --------     --------     --------    --------    --------
   Net increase in
     Accumulation Unit Value ......      2.398        5.740        9.954       15.238      10.796       9.875
   Accumulation Unit Value:
     Beginning of year ............    173.900      168.160      158.206      142.968     132.172     122.297
                                      --------     --------     --------     --------    --------    --------
     End of period ................   $176.298     $173.900     $168.160     $158.206    $142.968    $132.172
                                      ========     ========     ========     ========    ========    ========
Total return ......................      1.38%        3.41%        6.29%       10.66%       8.17%       8.07%
Ratios to Average Net Assets:
   Expenses (2) ...................      0.20%        0.67%        0.61%        0.67%       0.63%       0.64%
   Investment income, net .........      1.70%        6.34%        6.81%        7.50%       7.13%       7.34%
Portfolio turnover rate:
   Real estate properties .........         0%        0.93%        4.61%        3.87%       4.46%          0%
   Securities .....................      2.75%       52.08%       40.62%       32.86%      27.68%      24.54%
Thousands of Accumulation Units
   outstanding at end of period ...     21,114       20,347       18,456       14,605      11,487       8,834


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

(2)  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 three  months  ended  March 31, 2003
     would be $1.953 ($6.085,  $5.749,  $5.672,  $4.828 and $4.211 for the years
     ended December 31, 2002, 2001, 2000, 1999 and 1998  respectively),  and the
     Ratio of Expenses to Average  Net Assets for the three  months  ended March
     31, 2003 would be 1.20% (3.72%, 3.50%, 3.79%, 3.58% and 3.32% for the years
     ended December 31, 2002, 2001, 2000, 1999 and 1998 respectively).






                                       10




NOTE 7--ACCUMULATION UNITS

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



                                                                FOR THE          FOR THE
                                                              THREE MONTHS         YEAR
                                                                 ENDED            ENDED
                                                             MARCH 31, 2003  DECEMBER 31, 2002
                                                             --------------  -----------------
                                                              (Unaudited)
                                                                         
Accumulation Units:
   Credited for premiums
   Credited (cancelled) for transfers, net disbursements          669,062        2,310,355
     and amounts applied to the Annuity Fund ...........           98,348         (420,104)
   Outstanding:
     Beginning of period ...............................       20,346,696       18,456,445
                                                              -----------      -----------
     End of period .....................................       21,114,106       20,346,696
                                                              ===========      ===========


NOTE 8--COMMITMENTS

During the normal course of business,  the Account enters into  discussions  and
agreements to purchase or sell real estate properties. As of March 31, 2003, the
Account had one  outstanding  commitment to purchase an industrial  building for
approximately $18.0 million.











                                       11




                            TIAA REAL ESTATE ACCOUNT
                      CONSOLIDATED STATEMENT OF INVESTMENTS
                                 MARCH 31, 2003


REAL ESTATE PROPERTIES--81.48%
LOCATION / DESCRIPTION                                               VALUE
- ----------------------                                               -----
ARIZONA:
      Biltmore Commerce Center--Office building .............    $ 26,000,000
CALIFORNIA:
      9 Hutton Centre--Office building ......................      19,526,312
      88 Kearny Street--Office building .....................      65,003,000
      Cabot Industrial Portfolio--Industrial building .......      43,494,427(1)
      Eastgate Distribution Center--Industrial building .....      15,200,000
      Kenwood Mews--Apartments ..............................      22,700,000
      Larkspur Courts--Apartments ...........................      54,995,947
      The Legacy at Westwood--Apartments ....................      85,000,000
      Northpoint Commerce Center--Industrial building .......      38,100,000
      Ontario Industrial Portfolio--Industrial building .....     109,500,000
      Regents Court--Apartments .............................      49,600,000
      Westcreek--Apartments .................................      18,600,994
      Westwood Marketplace--Shopping center .................      74,000,000
COLORADO:
      The Lodge at Willow Creek--Apartments .................      31,600,000
      Monte Vista--Apartments ...............................      20,500,000
CONNECTICUT:
      Ten & Twenty Westport Road--Office building ...........     140,000,000
FLORIDA:
      701 Brickell--Office building .........................     172,000,000
      Doral Pointe--Apartments ..............................      42,184,325
      Golfview--Apartments ..................................      26,240,000
      The Fairways of Carolina--Apartments ..................      16,100,000
      The Greens at Metrowest--Apartments ...................      13,900,000
      Maitland Promenade One--Office building ...............      36,000,000
      Plantation Grove--Shopping center .....................       8,200,000
      Pointe on Tampa Bay--Office building ..................      40,700,000
      Quiet Waters at Coquina Lakes--Apartments .............      17,600,000
      Royal St. George--Apartments ..........................      17,100,000
      Sawgrass Office Portfolio--Office building ............      44,000,000
      South Florida Apartment Portfolio--Apartments .........      46,800,901
GEORGIA:
      Alexan Buckhead--Apartments ...........................      45,200,000
      Atlanta Industrial Portfolio--Industrial building .....      38,300,000
ILLINOIS:
      Chicago Industrial Portfolio--Industrial building .....      40,121,071
      Columbia Center III--Office building ..................      31,700,000
      Oak Brook Regency Towers--Office building .............      66,800,000
      Parkview Plaza--Office building .......................      49,600,101
      Rolling Meadows--Shopping center ......................      12,850,000
KENTUCKY:
      IDI Kentucky Portfolio--Industrial building ...........      50,200,000
MARYLAND:
      Corporate Boulevard--Office building ..................      68,020,399
      FEDEX Distribution Facility--Industrial building ......       7,500,000
      Longview Executive Park--Office building ..............      24,900,000



                 See notes to consolidated financial statements.


                                       12




                            TIAA REAL ESTATE ACCOUNT
                      CONSOLIDATED STATEMENT OF INVESTMENTS
                                 MARCH 31, 2003


LOCATION / DESCRIPTION                                               VALUE
- ----------------------                                               -----
MASSACHUSETTS:
      Batterymarch Park II--Office building ................   $   14,300,000
      Longwood Towers--Apartments ..........................       77,000,000
      Mellon Financial Center at One Boston Place--Office
        building ...........................................      261,983,410(1)
      Needham Corporate Center--Office building ............       25,500,000
MICHIGAN:
      Indian Creek--Apartments .............................       17,700,000
MINNESOTA:
      Interstate Crossing--Industrial building .............        6,300,000
      River Road Distribution Center--Industrial building ..        4,150,000
NEVADA:
      UPS Distribution Facility--Industrial building .......       11,500,000
NEW JERSEY:
      10 Waterview Boulevard--Office building ..............       27,000,000
      371 Hoes Lane--Office building .......................        9,700,000
      Konica Photo Imaging Headquarters--Industrial building       18,000,000
      Morris Corporate Center III--Office building .........       92,400,000
      South River Road Industrial--Industrial building .....       32,870,060
NEW YORK:
      780 Third Avenue--Office building ....................      181,000,000
      The Colorado--Apartments .............................       55,386,941
NORTH CAROLINA:
      The Lynnwood Collection--Shopping center .............        7,900,000
      The Millbrook Collection--Shopping center ............        7,000,000
OHIO:
      Bent Tree--Apartments ................................       13,103,027
      BISYS Fund Services Building--Office building ........       35,000,000(1)
      Columbus Portfolio--Office building ..................       23,724,544
      Northmark Business Center--Office building ...........        7,300,000
OREGON:
      Five Centerpointe--Office building ...................       13,000,987
PENNSYLVANIA:
      Lincoln Woods--Apartments ............................       24,700,000
TEXAS:
      Butterfield Industrial Park--Industrial building .....        4,500,000(2)
      Dallas Industrial Portfolio--Industrial building .....      136,236,170
      The Legends at Chase Oaks--Apartments ................       26,000,000
UTAH:
      Landmark at Salt Lake City (Building #4)--Industrial
        building ...........................................       12,500,000
VIRGINIA:
      Ashford Meadows--Apartments ..........................       61,003,945
      Fairgate at Ballston--Office building ................       30,700,000
      Monument Place--Office building ......................       33,500,000
WASHINGTON DC:
      1015 15th Street--Office building ....................       52,095,046
      1801 K Street, N.W.--Office building .................      163,763,163
      The Farragut Building--Office building ...............       47,300,000
                                                               --------------
      TOTAL REAL ESTATE PROPERTIES (Cost $3,321,927,529) ...   $3,263,954,770
                                                               --------------



                 See notes to consolidated financial statements.


                                       13




                            TIAA REAL ESTATE ACCOUNT
                      CONSOLIDATED STATEMENT OF INVESTMENTS
                                 MARCH 31, 2003


OTHER REAL ESTATE RELATED INVESTMENTS--6.53%
                                                                     VALUE
                                                                     -----
REAL  ESTATE JOINT VENTURES--6.16%
      Florida Mall Association, Ltd. ..........................
         The Florida Mall (49.975% Account Interest) ..........  $ 92,683,316(3)
      Teachers REA IV, LLC, which owns
         Tyson's Executive Plaza II (50% Account Interest) ....    25,505,070
      West Dade County Associates
         Miami International Mall (49.950% Account Interest) ..    59,216,641(3)
      West Town Mall Joint Venture
         West Town Mall (49.932% Account Interest) ............    69,173,945(3)
                                                                 ------------
      TOTAL REAL ESTATE JOINT VENTURES (Cost $238,527,458) ....   246,578,972
                                                                 ------------

LIMITED PARTNERSHIPS--0.37%
      MONY/Transwestern Mezzanine Realty Partners L.P. ........
         (19.76% Account Interest) ............................     8,833,452
      Essex Apartment Value Fund, L.P. (10% Account Interest) .     6,201,419
                                                                 ------------
      TOTAL LIMITED PARTNERSHIPS (Cost $14,988,519) ...........    15,034,871
                                                                 ------------

TOTAL OTHER REAL ESTATE RELATED INVESTMENTS (Cost $253,515,977)   261,613,843
                                                                 ------------

MARKETABLE SECURITIES--11.99%

REAL ESTATE RELATED--3.42%

REAL ESTATE INVESTMENT TRUSTS--2.37%
         SHARES      ISSUER
        -------      ------
         75,600      Alexandria Real Estate Equities, Inc. ....     3,178,980
        140,000      Apartment Investment & Management Co .....     5,107,200
        335,325      Archstone-Smith Trust ....................     7,363,737
        125,700      Avalonbay Communities, Inc ...............     4,638,330
        306,800      Boston Properties, Inc ...................    11,627,720
        154,500      Chateau Communities, Inc .................     2,912,325
        500,000      Equity Office Properties Trust ...........    12,725,000
        353,800      Equity Residential .......................     8,515,966
        114,700      Hilton Hotels Corp .......................     1,331,667
        222,800      Host Marriott Corp (New). ................     1,541,776
        220,750      Kimco Realty Corp. .......................     7,752,740
         47,100      Manufactured Home Communities, Inc. ......     1,394,160
        290,000      Mission West Properties, Inc .............     2,726,000
        180,000      Post Properties, Inc .....................     4,347,000
        180,000      Prologis Trust ...........................     4,557,600
        184,700      Public Storage, Inc. .....................     5,596,410
        199,300      Reckson Associates Realty Corp ...........     3,746,840
        160,900      Simon Property Group, Inc ................     5,765,047
                                                                 ------------
TOTAL REAL ESTATE INVESTMENT TRUSTS (Cost $104,546,032) .......    94,828,498
                                                                 ------------




                 See notes to consolidated financial statements.


                                       14




                            TIAA REAL ESTATE ACCOUNT
                      CONSOLIDATED STATEMENT OF INVESTMENTS
                                 MARCH 31, 2003


COMMERCIAL MORTGAGE BACKED SECURITIES--1.05%
      PRINCIPAL      ISSUER, CURRENT RATE AND MATURITY DATE          VALUE
      ---------      --------------------------------------          -----
    $10,000,000      GSMS 2001-Rock A2FL
                     1.700% 05/03/11 ..........................  $  9,491,820
     10,000,000      MSDW Capital
                     1.730% 02/03/11 ..........................     9,683,550
      8,000,000      MSDWC 2001--FRMA C
                     1.870% 07/12/16 ..........................     7,803,648
        457,424      MSDWC 2001--XLF A1
                     1.840% 10/07/13 ..........................       457,426
      9,673,638      Opryland Hotel Trust
                     1.740% 04/01/04 ..........................     9,660,946
      5,000,000      Trize 2001--TZHA A3FL
                     1.650% 03/15/13 ..........................     4,948,935
                                                                  -----------
TOTAL COMMERCIAL MORTGAGE BACKED SECURITIES
                     (Cost $43,123,505) .......................    42,046,325
                                                                  -----------
TOTAL REAL ESTATE RELATED
                     (Cost $147,669,537) ......................   136,874,823
                                                                  -----------

OTHER--8.57%

COMMERCIAL PAPER--8.57%
      PRINCIPAL      ISSUER, COUPON AND MATURITY DATE
      ---------      --------------------------------
    $18,900,000      American Express Credit Corp
                     1.210% 04/07/03 ..........................    18,895,334
     23,730,000      American Honda Finance, Corp
                     1.200% 05/05/03 ..........................    23,701,391
     21,220,000      Asset Securitization Cooperative Corp
                     1.260% 04/03/03 ..........................    21,217,755
     11,114,000      BellSouth Corp
                     1.210% 04/09/03 ..........................    11,110,443
     16,500,000      Beta Finance, Inc
                     1.230% 06/09/03 ..........................    16,461,179
    25,000,000       BMW US Capital Corp
                     1.230% 04/23/03 ..........................    24,980,195
     15,430,000      CIESCO LP
                     1.250% 05/02/03 ..........................    15,412,993
     20,000,000      Coca-Cola Enterprises, Inc
                     1.250% 04/15/03 ..........................    19,989,666
     11,000,000      Delaware Funding Corp
                     1.260% 04/08/03 ..........................    10,996,872
     13,500,000      Delaware Funding Corp
                     1.250% 04/22/03 ..........................    13,489,770
     11,400,000      Edison Asset Securitization, LLC
                     1.260% 04/10/03 ..........................    11,395,946
      7,700,000      Emerson Elec Co
                     1.230% 04/14/03 ..........................     7,696,167
     11,834,000      Enterprise Funding Corporation
                     1.230% 04/04/03 ..........................    11,832,330
        900,000      Federal Home Loan Banks
                     1.230% 04/04/03 ..........................       899,879
     16,200,000      Federal Home Loan Mortgage Corp
                     1.220% 04/01/03 ..........................    16,199,446



                 See notes to consolidated financial statements.


                                       15




                            TIAA REAL ESTATE ACCOUNT
                      CONSOLIDATED STATEMENT OF INVESTMENTS
                                 MARCH 31, 2003


      PRINCIPAL      ISSUER, CURRENT RATE AND MATURITY DATE         VALUE
      ---------      --------------------------------------         -----
    $16,200,000      Gannett Inc
                     1.230% 04/03/03 ......................... $  16,198,286
      3,200,000      Gannett Inc
                     1.250% 04/08/03 .........................     3,199,090
      9,200,000      General Electric Capital Corp
                     1.260% 04/04/03 .........................     9,198,702
      7,200,000      Greyhawk Funding LLC
                     1.250% 05/23/03 .........................     7,187,068
     10,000,000      Greyhawk Funding LLC
                     1.250% 05/27/03 .........................     9,980,683
     18,750,000      Kitty Hawk Funding Corp
                     1.210% 04/11/03 .........................    18,742,667
      6,000,000      Kitty Hawk Funding Corp
                     1.250% 04/23/03 .........................     5,995,247
      7,500,000      Park Avenue Receivables Corp
                     1.260% 04/02/03 .........................     7,499,470
      4,275,000      Park Avenue Receivables Corp
                     1.180% 05/12/03 .........................     4,268,815
      9,000,000      Park Avenue Receivables Corp
                     1.260% 04/16/03 .........................     8,995,040
     14,700,000      Preferred Receivables Funding Corp
                     1.260% 04/25/03 .........................    14,687,342
      4,400,000      Royal Bank of Scotland PLC
                     1.280% 04/29/03 .........................     4,395,605
      8,630,000      Wal-Mart Stores
                     1.240% 04/17/03 .........................     8,624,946
                                                              --------------

 TOTAL COMMERCIAL PAPER (Amortized cost $343,264,546) ........   343,252,327
                                                              --------------

TOTAL OTHER (Cost $343,264,546) ..............................   343,252,327
                                                              --------------

TOTAL MARKETABLE SECURITIES (Cost $490,934,083) ..............   480,127,150
                                                              --------------

TOTAL INVESTMENTS--100.00% (Cost $4,066,377,589) .............$4,005,695,763
                                                              ==============


(1) This amount  reflects  the market  value of the  property on a  consolidated
    basis, which includes minority interests.
(2) Leasehold interest only.
(3) The market value reflects the Account's  interest in the joint venture after
    debt.





                 See notes to consolidated financial statements.


                                       16




ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS.

     THE  FOLLOWING  DISCUSSION  AND  ANALYSIS OF OUR  FINANCIAL  CONDITION  AND
RESULTS OF OPERATIONS  SHOULD BE READ TOGETHER WITH OUR  CONSOLIDATED  FINANCIAL
STATEMENTS AND NOTES CONTAINED IN THIS REPORT.

     As of March 31, 2003, the TIAA Real Estate Account owned a total of 76 real
estate  properties,   representing  87.6%  of  the  Account's  total  investment
portfolio. These included 30 office properties (three of which are held in joint
ventures),  16 industrial  properties  (including one development  joint venture
project),  22 apartment complexes,  and 8 retail properties (including the three
joint  ventures  that  each own a  regional  mall in which the  Account  owns an
approximate  50%  partnership  interest).  The  following  chart breaks down the
Account's  real estate assets by region and property  type,  based on the market
values of the properties as stated in the consolidated financial statements:



                                   EAST         MIDWEST         SOUTH          WEST          TOTAL
                                   (26)           (12)           (20)          (18)           (76)
                                  ------         ------         ------        ------         ------
                                                                               
     Office (30)                   34.1%           6.1%           8.3%          3.5%          52.0%
     Industrial (16)                3.0%           1.4%           5.1%          6.6%          16.1%
     Residential (22)               6.3%           0.9%           7.1%          8.2%          22.5%
     Retail (8)                     0.4%           0.4%           6.5%          2.1%           9.4%
                                  ------         ------         ------        ------         ------
     TOTAL (76)                    43.8%           8.8%          27.0%         20.4%         100.0%


     (  ) Number of properties in parentheses.

     The  following  table lists the  Account's 10 largest  properties by market
value as of March 31, 2003:

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



                                                                   MARKET
                                                   PROPERTY         VALUE          % OF
     PROPERTY NAME                       STATE     TYPE           (000,000)     NET ASSETS
- ------------------------------------------------------------------------------------------
                                                                      
     Mellon Financial Center at One
       Boston Place                       MA       Office          $262.0*        6.77%*
     780 Third Avenue                     NY       Office          $181.0         4.68%
     701 Brickell                         FL       Office          $172.0         4.45%
     1801 K Street, N.W.                  DC       Office          $163.8         4.23%
     Ten & Twenty Westport Road           CT       Office          $140.0         3.62%
     Dallas Industrial Portfolio          TX       Industrial      $136.2         3.52%
     Ontario Industrial Portfolio         CA       Industrial      $109.5         2.83%
     The Florida Mall                     FL       Retail          $ 92.7**       2.40%
     Morris Corporate Center III          NJ       Office          $ 92.4         2.39%
     The Legacy at Westwood
       Apartments                         CA       Residential     $ 85.0         2.20%
- ------------------------------------------------------------------------------------------


     * This amount reflects the market value of the property as stated
       in  the  consolidated  financial  statements,   which  includes
       minority interests.  The market value of the Account's interest
       in the property is $131.7 million,  which  represents  3.41% of
       the Account's net assets.

    ** This  property is held in joint venture and is subject to debt.
       The market value  reflects the Account's  interest in the joint
       venture after debt.





                                       17




     During the first quarter of 2003, the Account sold one industrial  property
but did not purchase any real estate  properties.  Since the end of the quarter,
the  Account   purchased  an  industrial   property  for  a  purchase  price  of
approximately $18.0 million.

     As of March 31,  2003,  the Account  also held  investments  in real estate
investment  trusts  (REITs),  representing  2.37% of the  portfolio,  commercial
mortgage backed securities  (CMBS),  representing  1.05% of the portfolio,  real
estate limited partnerships, representing 0.37% of the portfolio, and commercial
paper, representing 8.57% of the portfolio.

REAL ESTATE MARKET OUTLOOK IN GENERAL

     We believe the  outlook  for the  commercial  real  estate  market  remains
clouded by  persistent  weakness in the U.S.  economy and the  uncertainties  of
international  events. These uncertainties make businesses cautious about hiring
and making new space commitments. The U.S. economy remains sluggish with payroll
employment  continuing to contract.  Of positive note is the continued growth in
U.S.  GDP  (gross  domestic  product),   the  ongoing  improvement  in  business
productivity,  and an increase in hiring by  temporary  help firms,  which often
precedes full-time hiring. In addition,  office and warehouse  construction have
declined sharply,  which should ultimately  improve  supply/demand  fundamentals
when employment growth resumes. However, the timing and strength of the economic
recovery are not  predictable.  The National Bureau of Economic  Research (NBER)
believes  current  economic  data are too  contradictory  to  conclude  the U.S.
economy  has  reached  a  trough,  which  would  clearly  signal  the end of the
recession.

RESULTS OF OPERATIONS

     WHEN  REVIEWING  THIS  DISCUSSION,  IT IS  IMPORTANT  TO NOTE THAT WHEN THE
ACCOUNT OWNS A CONTROLLING  INTEREST (OVER 50%) IN A JOINT  VENTURE,  CONSISTENT
WITH GENERALLY ACCEPTED ACCOUNTING PRINCIPLES (GAAP), THE ACCOUNT'S CONSOLIDATED
FINANCIAL STATEMENTS AND ALL FINANCIAL DATA DISCUSSED IN THE REPORT REFLECT 100%
OF THE MARKET VALUE OF THE JOINT  VENTURE'S  ASSETS.  THE INTERESTS OF THE OTHER
JOINT  VENTURE  PARTNERS ARE  REFLECTED AS MINORITY  INTERESTS IN THE  ACCOUNT'S
CONSOLIDATED FINANCIAL STATEMENTS.  WHEN THE ACCOUNT DOES NOT HAVE A CONTROLLING
INTEREST IN A JOINT VENTURE,  THEN ONLY THE ACCOUNT'S NET EQUITY INTEREST IN THE
JOINT VENTURE'S NET ASSETS IS RECORDED BY THE ACCOUNT.

     NOTE ALSO THAT ALL OF THE ACCOUNT'S  PROPERTIES  ARE APPRAISED AND REVALUED
ON A QUARTERLY  BASIS,  IN ACCORDANCE WITH THE VALUATION  POLICIES  DESCRIBED IN
NOTE 1 TO THE CONSOLIDATED FINANCIAL STATEMENTS. UNTIL A PROPERTY IS SOLD, THESE
CHANGES IN PROPERTY VALUES ARE RECORDED AS UNREALIZED GAINS OR LOSSES.  UPON THE
SALE OF A PROPERTY,  THE DIFFERENCE  BETWEEN THE ACCOUNT'S THEN CURRENT COST FOR
THE PROPERTY (ORIGINAL PURCHASE PRICE PLUS THE COST OF ANY CAPITAL  IMPROVEMENTS
MADE) AND THE SALE PRICE IS RECORDED AS A REALIZED GAIN OR LOSS.

THREE MONTHS ENDED MARCH 31, 2003 COMPARED TO
THREE MONTHS ENDED MARCH 31, 2002

RESULTS FROM CONTINUING OPERATIONS

     The  Account's  total net return was 1.38% for the three months ended March
31, 2003 and 0.77% for the three months ended March 31, 2002.  This  increase in
the Account's total net return was due to the fact that during the first quarter
of 2003, the Account had strong income return on its real estate holdings, which
were only modestly affected by valuation  decline,  as compared to the same time
period in 2002.

     The Account's  net  investment  income after  deduction of all expenses was
34.3%  higher for the three  months  ended March 31,  2003  compared to the same
period in 2002.  This increase was  primarily due to a 15.34%  increase in total
net assets and a 51.20%  increase in the Account's real estate holdings over the
same period.

     The Account's real estate  holdings,  including joint venture  investments,
generated  approximately  96% and 88% of the Account's total  investment  income
(before  deducting  Account level expenses)  during the three months ended March
31, 2003 and 2002,  respectively.  The remaining  portion of the Account's total
investment income was generated by marketable securities investments.



                                       18




     Gross real estate rental income  increased  approximately  42% in the three
months  ended  March 31, 2003 over the same period in 2002.  This  increase  was
primarily due to the increased  number of properties  owned by the Account as of
March 31, 2003 as compared  with March 31,  2002.  Income from real estate joint
ventures was  $5,233,066 in the first quarter of 2003, as compared with $444,992
for the same period in 2002.  This increase was due to an increase in the number
of unconsolidated joint venture partnership  interests from one to four owned by
the  Account as of March 31,  2003 as  compared  with March 31,  2002.  Interest
income  on  the  Account's  marketable  securities  investments  decreased  from
$3,829,944  for first  quarter of 2002 to $855,144 for first quarter of 2003 due
to the  decrease in the amount of non-real  estate  assets held by the  Account.
Dividend income on the Account's REIT investments  decreased from $2,449,673 for
the three months ended March 31, 2002 to  $2,152,381  for the three months ended
March 31,  2003.  The change in dividend  income was due to the  decrease in the
Account's number of REIT holdings.

     Total property level expenses for the three months ended March 31, 2003 and
2002 were  $37,807,196,  and  $24,781,747,  respectively.  In three months ended
March  31,  2003 and  2002,  64% of the  total  expenses  represented  operating
expenses and 36%  represented  real estate  taxes.  The 53% increase in property
level expenses from the first quarter of 2002 to first quarter of 2003 reflected
the increased  number of  properties  in the Account,  as well as an increase in
certain operating expenses, including insurance and security costs.

     The Account  also  incurred  expenses  for the three months ended March 31,
2003  and  2002 of  $2,795,736  and  $1,969,475,  respectively,  for  investment
advisory services, $3,701,408 and $2,392,877,  respectively,  for administrative
and  distribution  services  and $847,035 and  $798,597,  respectively,  for the
mortality and expense risk charges and the  liquidity  guarantee  charges.  Such
expenses  increased  primarily  as a result of the  larger net asset base in the
Account and increased costs associated with managing and  administering a larger
account.

     The  Account had net  realized  and  unrealized  losses on  investments  of
$8,994,411 and  $24,767,713  for the three months ended March 31, 2003 and 2002,
respectively.  The decrease in net realized and  unrealized  losses is primarily
due to the  substantial  unrealized  gain on the  Account's  joint  ventures  of
$10,374,095  in the three months ended March 31, 2003, as compared to unrealized
losses of $5,464  during the same  period in 2002.  The  unrealized  gain on the
Account's  joint  venture  holdings  for the period  ended March 31, 2003 can be
attributed to the increase in value of three  regional  malls in which it owns a
joint venture interest, in particular one which began to generate greater income
this year after completion of an expansion.  In addition,  the unrealized losses
on the Account's real estate  holdings of $18,025,482 for the three months ended
March 31, 2003 were substantially less than the unrealized losses of $34,514,925
for the three months ended March 31, 2002. The Account's  marketable  securities
in the three months ended March 31, 2003 had net realized and unrealized  losses
totaling  $1,343,024,  as compared  with net  realized and  unrealized  gains of
$9,752,676  for the three  months  ended March 31,  2002.  The net losses on the
Account's  marketable  securities for the period ended March 31, 2003 was due to
the extreme fluctuations experienced by the REIT markets during the period.

RESULTS FROM DISCONTINUED OPERATIONS

     In October 2001, the Financial  Accounting Standards Board issued Statement
of Financial  Accounting  Standards No. 144,  ACCOUNTING  FOR THE  IMPAIRMENT OR
DISPOSAL OF LONG-LIVED ASSETS ("SFAS No. 144"). The Account adopted SFAS No. 144
as of January 1, 2002. The Account sold one real estate  property in each of the
three month  periods ended March 31, 2003 and March 31, 2002,  respectively.  In
accordance  with SFAS No. 144, the  investment  income and realized gain for the
three months ended March 31, 2003,  2002,  and 2001 related to these  properties
was  removed  from  continuing  operations  in  the  accompanying   consolidated
financial statements and was classified as discontinued  operations.  The income
from the property sold on January 9, 2003,  for the three months ended March 31,
2003,  consisted of rental income of $13,256 less operating  expenses of $1,335,
resulting in net investment income of $11,921. The income from the property sold
in 2003 and the property sold in 2002 for the three months ended March 31, 2002,
consisted of rental  income of $255,565 less  operating  expenses of $36,420 and
real estate taxes of $24,168 resulting in net investment income of $194,977.  At
the time of sale,  the property  sold in 2003 had a cost of  $6,247,473  and the
proceeds of sale were $5,475,000,  resulting in a net realized loss of $772,473.
The  property  sold in 2002 had a cost of  $11,112,854  and the proceeds of sale
were $13,250,000, resulting in a net realized gain of $2,137,146.



                                       19




LIQUIDITY AND CAPITAL RESOURCES

     At March 31, 2003 and 2002, the Account's  liquid assets (i.e.,  its REITs,
CMBSs,  commercial  paper,  government  securities  and  cash)  had a  value  of
$480,825,626  and  $1,020,206,392,  respectively.  The decline in the  Account's
liquid assets was primarily  due to the Account's  increased  investment in real
estate.

     During  the  three  months  ended  March 31,  2003,  the  Account  received
$117,091,071  in premiums and  $51,087,632  in net  participants  transfers from
TIAA,  the CREF Accounts and  affiliated  mutual funds,  while for the same time
period in 2002, the Account received  $82,678,200 in premiums and $59,121,650 in
net participant transfers.  The Account's liquid assets, exclusive of the REITs,
will  continue to be  available  to  purchase  additional  suitable  real estate
properties  and to meet  expense  needs  and  redemption  requests  (i.e.,  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, under certain conditions more fully described in the Account's
prospectus,   may  borrow   money  and   assume  or  obtain  a  mortgage   on  a
property--i.e.,  to make  leveraged real estate  investments.  Also, to meet any
short-term  cash needs,  the Account may obtain a line of credit whose terms may
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.

CRITICAL ACCOUNTING POLICIES

     THE  CONSOLIDATED  FINANCIAL  STATEMENTS  OF THE  ACCOUNT  ARE  PREPARED IN
CONFORMITY WITH ACCOUNTING PRINCIPLES GENERALLY ACCEPTED IN THE UNITED STATES.

     In preparing the Account's consolidated financial statements, management is
required to make  estimates  and judgments  that affect the reported  amounts of
assets,  liabilities,  revenues and expenses.  Management bases its estimates on
historical  experience and assumptions  that are believed to be reasonable under
the  circumstances--the  results of which  form the basis for  making  judgments
about the carrying value of assets and liabilities that are not readily apparent
from other sources. Actual results may differ from these estimates.

     Management believes that the following policies related to the valuation of
the  Account's  assets  reflected  in  the  Account's   consolidated   financial
statements affect the significant  judgments,  estimates and assumptions used in
preparing its financial statements:

     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 TIAA Board of Trustees.  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  judgment  because the actual
market value of real estate can be determined  only by  negotiation  between the
parties in a sales transaction. The Account's properties are initially valued at
their respective purchase prices (including  acquisition  costs).  Subsequently,
independent  appraisers  value each real  estate  property at least once a year.
TIAA's  appraisal  staff performs a valuation 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  or  appraisal.  The
appraisals are performed in accordance  with Uniform  Standards of  Professional
Appraisal  Practices  (USPAP),  the real  estate  appraisal  industry  standards
created by The Appraisal  Foundation.  Real estate  appraisals  are estimates of
property values based on a professional's opinion.

     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



                                       20




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 REAL ESTATE  JOINT  VENTURES:  Real estate joint  ventures (in
which the Account does not have a  controlling  interest and  therefore  are not
consolidated)  are  stated  at the  Account's  equity  in the net  assets of the
underlying entities, which value its real estate holdings at fair value.

     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 and 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.

FORWARD-LOOKING STATEMENTS

     Some  statements  in this  report  which  are not  historical  facts may be
"forward-looking statements" within the meaning of Section 21E of the Securities
Exchange Act of 1934 and the Private  Securities  Litigation Reform Act of 1995.
Forward-looking  statements include statements about our expectations,  beliefs,
intentions or strategies for the future,  and the assumptions  underlying  these
forward-looking   statements.   Forward-looking  statements  involve  risks  and
uncertainties  that  could  cause  actual  results  to  differ  materially  from
historical experience or management's present expectations.

     Caution  should  be  taken  not to place  undue  reliance  on  management's
forward-looking  statements,  which represent  management's views only as of the
date this report is filed.  Neither  management  nor the Account  undertake  any
obligation to update publicly or revise any forward-looking  statement,  whether
as a result of new information, future events or otherwise.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

     N/A

ITEM 4. CONTROLS AND PROCEDURES.

     (a)  EVALUATION OF DISCLOSURE  CONTROLS AND  PROCEDURES.  An evaluation was
performed  within the past 90 days  under the  supervision  of the  registrant's
management,  including the principal  executive officer and principal  financial
officer,  of the  effectiveness  of the design and operation of the registrant's
disclosure controls and procedures.  Based on that evaluation,  the registrant's
management,  including the principal  executive officer and principal  financial
officer, concluded that the registrant's disclosure controls and procedures were
effective for this quarterly reporting period.

     (b) CHANGES IN INTERNAL CONTROLS. There have been no significant changes in
the registrant's  internal controls or in other factors that could significantly
affect  internal  controls  subsequent to the date of the  evaluation  described
above.

                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

     There are no material current or pending legal proceedings that the Account
is a party to, or to which the Account's assets are subject.



                                       21




ITEM 2. CHANGES IN SECURITIES.

     Not applicable.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

     Not applicable.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS.

     Not applicable.

ITEM 5. OTHER INFORMATION.

     Not applicable.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.


      (a) EXHIBITS

         (3) (A) Charter of TIAA (as amended)(1)

             (B) Bylaws of TIAA (as amended)(1)

         (4) (A) Forms of  RA,  GRA,  GSRA,  SRA,  and IRA Real  Estate  Account
                 Endorsements(2) and Keogh Contract(3)

             (B) Forms of Income--Paying Contracts(2)

         (10)(A) Independent   Fiduciary   Agreement  by  and  among  TIAA,  the
                 Registrant, and The Townsend Group(3), as amended(1)

             (B) Custodial  Services  Agreement  by  and between TIAA and Morgan
                 Guaranty  Trust  Company  of  New York with respect to the Real
                 Estate Account (Agreement assigned to Bank of New York, January
                 1996)(2)

             (C) Distribution  and  Administrative  Services  Agreement  by  and
                 between TIAA and TIAA-CREF Individual & Institutional Services,
                 Inc. (as amended) (filed previously as Exhibit (1))(4)

      Additional Exhibits

         99      Certificaton  of Herbert M.  Allison,  Jr. and Richard L. Gibbs
                 pursuant  to  Section  906 of the  Sarbanes-Oxley  Act of 2002,
                 filed herewith.

- --------
(1) Previously  filed and  incorporated  herein by  reference  to the  Account's
    Post-Effective  Amendment  No. 2 to the  Registration  statement on Form S-1
    filed April 29, 2002. (File No. 333-83964).

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

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

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

     (b)  REPORTS ON 8-K. Reports on 8-K. The Account filed a report on Form 8-K
          on  January  9,  2003  under  Item 5 of the form with  respect  to the
          acquisition of properties for its portfolio.



                                       22




                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.

DATE: May 13, 2003

                                            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



DATE: May 13, 2003

                                            By:   /s/ Richard L. Gibbs
                                                  ------------------------------
                                                  Richard L. Gibbs
                                                  Executive Vice President
                                                  (Principal Accounting Officer)






                                       23




                                 CERTIFICATIONS

I, Herbert M. Allison, Jr., certify that:

1. I have  reviewed this  quarterly  report on Form 10-Q of the TIAA Real Estate
Account;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed  such  disclosure  controls and  procedures  to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others  within those  entities,  particularly  during the
period in which this quarterly report is being prepared;

b) evaluated  the  effectiveness  of the  registrant's  disclosure  controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on our  evaluation  as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant  deficiencies in the design or operation of internal controls
which  could  adversely  affect the  registrant's  ability  to record,  process,
summarize and report  financial data and have  identified  for the  registrant's
auditors any material weaknesses in internal controls; and

b) any  fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date: May 12, 2003         /s/ Herbert M. Allison, Jr.
                           ----------------------------------
                           Herbert M. Allison, Jr.
                           Chairman of the Board, President and Chief Executive
                           Officer, Teacher Insurance and Annuity Association of
                           America







                                       24




I, Richard L. Gibbs, certify that:

1. I have  reviewed this  quarterly  report on Form 10-Q of the TIAA Real Estate
Account;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officer  and  I  are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

a) designed  such  disclosure  controls and  procedures  to ensure that material
information relating to the registrant, including its consolidated subsidiaries,
is made known to us by others  within those  entities,  particularly  during the
period in which this quarterly report is being prepared;

b) evaluated  the  effectiveness  of the  registrant's  disclosure  controls and
procedures  as of a date  within  90  days  prior  to the  filing  date  of this
quarterly report (the "Evaluation Date"); and

c) presented in this quarterly report our conclusions about the effectiveness of
the  disclosure  controls  and  procedures  based  on our  evaluation  as of the
Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

a) all significant  deficiencies in the design or operation of internal controls
which  could  adversely  affect the  registrant's  ability  to record,  process,
summarize and report  financial data and have  identified  for the  registrant's
auditors any material weaknesses in internal controls; and

b) any  fraud,  whether  or not  material,  that  involves  management  or other
employees who have a significant role in the registrant's internal controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.



Date: May 12, 2003          /s/ Richard L. Gibbs
                            ----------------------------------------
                            Richard L. Gibbs
                            Executive Vice President
                            (Chief Financial Officer),
                            Teacher Insurance and Annuity Association of America






                                       25