TEXAS TECH UNIVERSITY SYSTEM MANAGED INVESTMENTS YEAR ENDED May 31, 2007 May 31, 2007 MARKET VALUE FUND ONE YEAR TOTAL RETURN SHORT/INTERMEDIATE TERM FUND $ 488,528,109 5.20% LONG TERM INVESTMENT FUND $ 600,552,126 21.00% GIFTED INVESTMENTS $ 15,951,251 6.24% $ 1,105,031,485 TOTAL INVESTMENT ALLOCATIONS LONG TERM FUND 55% SHORT/INTER. FUND 44% GIFTED INVEST. 1% Prepared by: Eric Fisher Manager - Treasury Services Texas Tech University System Box 41098 Lubbock, TX 79409-1098 (806) 742-3243 e.fisher@ttu.edu Page 1 of 6 TEXAS TECH UNIVERSITY SYSTEM MARKET VALUES OF INVESTMENT POOLS INVESTMENT ACTIVITY Quarter Ended May 31, 2007 SHORT INTERMEDIATE TERM FUND Market Value @ 2/28/07 $ Net Additions Distributions Investment Income Realized Gains (Losses) Unrealized Gains (Losses) $ $ $ $ $ Market Value @ 05/31/07 $ 475,601,201 9,044,833 6,008,047 (2,125,972) 488,528,109 Page 2 of 6 LONG TERM INVESTMENT FUND $ 561,743,218 $ $ $ $ $ 4,839,185 5,221,442 1,231,809 11,468,596 16,047,875 $ 600,552,126 SHORT/INTERMEDIATE TERM INVESTMENT FUND TEXAS TECH UNIVERSITY SYSTEM AS OF May 31, 2007 MARKET VALUE % OF ONE YEAR 05/31/07 TOTAL YIELD INVESTMENT TYPE ONE YEAR TOTAL RETURN SHORT-TERM ASSETS PRIMARY DEPOSITORY CASH: PNB FINANCIAL BANK REPURCHASE AGREEMENT $48,704,705 9.97% 3.55% 3.55% SECONDARY DEPOSITORY CASH $12,728,239 2.61% 3.42% 3.42% $157,893,852 32.32% 5.29% 5.29% $219,326,796 44.90% 4.79% 4.79% $82,574,265 16.90% 4.37% 5.54% $82,574,265 16.90% 4.37% 5.54% $123,570,144 25.29% 4.47% 4.64% $692,274 0.14% 5.44% 7.34% REAL ESTATE MORTGAGE INVESTMENT CONDUITS (REMICs): FEDERAL NATIONAL MORTGAGE ASSOCIATION (FNMA) FEDERAL HOME LOAN MORTGAGE CORPORATION (FHLMC) TOTAL REMIC'S $10,292,888 $18,716,479 $29,009,367 2.11% 3.83% 5.94% 4.93% 6.94% VANGUARD BOND INDEX FUND $33,355,263 6.83% 5.16% 6.53% $186,627,048 38.20% 4.74% 5.60% $488,528,109 100.00% 4.67% 5.20% TEXPOOL TOTAL SHORT TERM ASSETS SHORT/INTERMEDIATE TERM ASSETS U.S. TREASURIES TOTAL SHORT/INTERMEDIATE TERM ASSETS INTERMEDIATE TERM ASSETS CALLABLE AGENCY SECURITIES MBSs TOTAL INTERMEDIATE TERM ASSETS TOTAL SHORT/INTERMEDIATE TERM INVESTMENT FUND INVESTMENT COMPONENTS Cash 13% TexPool 32% REMIC's 6% Vanguard MBSs 7% 0% Treasuries 17% Agencies 25% Page 3 of 6 TEXAS TECH UNIVERSITY SYSTEM LONG TERM INVESTMENT FUND AS OF May 31, 2007 Market Value Manager Fixed Income Large Cap Equity: INTECH Oakbrook Ssga US Market Index Mid Cap Equity Hotchkis & Wiley Small Cap Equity: DFA Micro-Cap Martingale International Equity GMO - Emerging Markets GMO - Foreign Fund II Julius Baer Acadian GMO - Int'l Small Ssga Emerging Markets Fixed Income: Ssga Passive Bond Cash: Cash Account Real Assets: CDK Realty E2M Halcyon Encap IV Encap V Encap VI Equities Absolute Return: Ariel GMO - Mean Reversion GMO - Absolute Return King Street New Castle Oaktree - Emerging Markets Taconic Shepherd Investments (2) Alson (2) Davidson Kempner (2) Wexford Private Equity: Oaktree - Fund IV (1) (1) Oaktree - Prin Opp Fund III (1) Oaktree - Prin Opp Fund IV (1) OakTree European (1) Stone Point Trident (1) Sterling Group (1) Reservoir Bear Stearns Merchant Banking (1) Goldman Sachs Vintage Fund IV (1) Main Street Capital (1) Total Alternative Total Benchmarks Quarter Year to Date 14.60% S&P/Citigroup 500 Growth 23.40% S&P 500 22.70% S&P 500 9.00% 9.30% 9.30% 7.90% 8.80% 8.80% 20.80% 22.80% 22.80% 25.30% Russell MidCap Value 7.90% 11.90% 26.40% 15.30% Russell 2000 15.60% Russell 2000 7.10% 7.10% 8.00% 8.00% 18.90% 18.90% 14.20% 9.00% 9.00% 10.60% 10.60% N/A 12.30% 10.60% 10.60% 13.50% 13.50% N/A 38.20% 26.80% 26.80% 31.70% 31.70% N/A Index - 30,261,648 31,915,912 62,586,173 219,082 - - 30,261,648 32,134,994 62,586,173 6.80% 4.80% 9.30% 5.60% 2.90% 8.80% - 26,704,748 1,076,141 - 27,780,889 7.60% 10.30% - 9,637,415 12,861,880 63,311 - 9,637,415 12,925,191 5.80% 7.00% 6.40% 8.20% - 26,490,556 55,903,281 43,104,473 12,222,227 9,381,721 4,925,923 - - 26,490,556 55,903,281 43,104,473 12,222,227 9,381,721 4,925,923 15.70% 8.70% 11.50% 14.10% 11.00% N/A 14.50% 10.40% 12.00% 21.90% 14.60% N/A - - 26,048,545 (0.20%) 1.30% 6.60% Lehman Aggregate - 13,120,226 1.20% 2.10% 4.90% 91-day T-Bill 3.30% 4.00% 4.60% 6.10% 4.90% 4.90% 6.40% 6.60% 6.20% 3.90% 12.10% 3.90% 3.40% 5.00% 10.40% 5.00% 7.50% 9.20% 11.20% 8.20% 7.20% 13.70% 8.00% 8.90% 26,048,545 (1) (1) (1) (1) (1) (1) Cash & Equiv. Performance Measures Year to Date One Year Quarter - - - - - - 10,878,270 3,555,299 557,600 7,261,192 19,013,911 2,391,062 10,878,270 3,555,299 557,600 7,261,192 19,013,911 2,391,062 - - - 18,294,606 12,442,563 21,801,326 13,304,065 15,244,959 2,641,350 8,082,916 12,350,380 10,000,000 10,362,789 11,366,648 18,294,606 12,442,563 21,801,326 13,304,065 15,244,959 2,641,350 8,082,916 12,350,380 10,000,000 10,362,789 11,366,648 - - - 572,154 11,456,068 2,557,905 4,677,395 16,557,531 4,509,470 8,403,269 2,222,621 992,962 2,530,551 572,154 11,456,068 2,557,905 4,677,395 16,557,531 4,509,470 8,403,269 2,222,621 992,962 2,530,551 234,028,862 600,552,126 26,048,545 325,995,958 13,120,226 14,478,760 39.00% 26.80% 30.60% 37.70% 31.60% N/A 15.20% 8.90% 14.00% 20.50% 9.00% 11.60% 17.00% 18.00% N/A N/A N/A MSCI Emerging Markets Free EAFE ($US) EAFE ($US) S&P/Citigroup EMI-PAC S&P/Citigroup EMI-PAC MSCI Emerging Markets Free CSFB Event Driven 91-day T-Bill + 4% S&P 500 CSFB Distressed Hedge 91-day T-Bill CSFB Long/Short Hedge CSFB Event Driven CSFB Multi Strategy CSFB Long/Short Hedge CSFB Multi Strategy CSFB Global Macro 21.00% Policy Allocation Index (1) - Returns aren't presented for private equity due to the illiquidity of the investments (2) - Managers added during FY 07 ACTUAL ASSET MIX FIXED INCOME 4% CASH 2% ABSOLUTE RETURN 23% PRIVATE EQUITY 9% REAL ASSETS 7% SMALL CAP EQUITY 4% INT'L EQUITY 26% MID CAP EQUITY 4% LARGE CAP EQUITY 21% Page 4 of 6 One Year (0.20%) 1.30% 6.70% 1.30% 2.20% 5.20% 7.10% 2.30% 9.30% 5.00% 1.30% 7.20% 7.10% 4.90% 7.20% 4.90% 4.80% 11.70% 3.80% 8.80% 8.10% 2.20% 9.20% 11.70% 7.90% 9.20% 7.90% 6.70% 21.80% 9.20% 22.80% 17.30% 5.20% 17.60% 21.80% 15.40% N/A N/A N/A 7.50% 8.50% 21.40% TEXAS TECH UNIVERSITY SYSTEM GIFTED INVESTMENTS AS OF May 31, 2007 Art Total Foundation/Agency Funds $1,286,224 $515,079 60,000 $13,781,980 MARKET VALUE 2/28/07 3.00 $1,286,224 $541,804 60,000 $13,984,337 Grand Total $15,583,284 $15,812,365 FUND TYPE Total Restricted Funds Total Endowment Funds BOOK VALUE 2/28/07 BOOK VALUE MARKET 05/31/07 VALUE 05/31/07 $1,282,342 $523,517 60,000 $13,730,678 $1,282,342 $562,569 60,000 $14,106,339 $15,536,537 $15,951,251 Page 5 of 6 ONE YEAR YIELD 3.15% ONE YEAR TOTAL RETURN 6.24% Glossary of Terms Book Value Fund value without accounting for changes in market value. Sum of original investment, additions and deletions from the fund, current income (interest and dividends less fees), and realized gains and losses. Market Value Fund value with investments priced as of the date of the report. Sum of book value and unrealized gains and losses. Yield Return measuring current income (interest and dividends less fees) earned based on the beginning market value of fund. Total Return Return measuring total appreciation in the value of the fund. Total appreciation includes current income, plus realized and unrealized gains and losses. One Year Yield Yield for the year ended as of the date of the report. One Year Total Return Total return for the year ended as of the date of the report. Page 6 of 6