TEXAS TECH UNIVERSITY SYSTEM MANAGED INVESTMENTS YEAR ENDED February 28, 2005 February 28, 2005 MARKET VALUE FUND ONE YEAR TOTAL RETURN SHORT/INTERMEDIATE TERM FUND $ 416,252,106 1.88% LONG TERM INVESTMENT FUND $ 432,472,788 10.90% GIFTED INVESTMENTS $ 13,163,587 5.17% $ 861,888,481 TOTAL INVESTMENT ALLOCATIONS LONG TERM FUND 50% SHORT/INTER. FUND 48% GIFTED INVEST. 2% 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 February 28, 2005 SHORT INTERMEDIATE TERM FUND LONG TERM INVESTMENT FUND Market Value @ 11/30/04 $ 427,347,964 $ Net Additions Distributions Investment Income Realized Gains (Losses) Unrealized Gains (Losses) (15,177,593) 3,085,400 (396,558) 1,392,893 $ $ $ $ $ 416,252,106 $ $ $ $ $ $ Market Value @ 02/28/05 $ Page 2 of 6 410,948,542 7,049,768 (7,435,427) 2,404,683 10,056,150 9,449,072 432,472,788 SHORT/INTERMEDIATE TERM INVESTMENT FUND TEXAS TECH UNIVERSITY SYSTEM AS OF February 28, 2005 MARKET VALUE 02/28/05 INVESTMENT TYPE SHORT-TERM ASSETS PRIMARY DEPOSITORY CASH: PNB FINANCIAL BANK REPURCHASE AGREEMENT SECONDARY DEPOSITORY CASH TEXPOOL TOTAL SHORT TERM ASSETS SHORT/INTERMEDIATE TERM ASSETS U.S. TREASURIES (unannualized returns; purchased 12/04) TOTAL SHORT/INTERMEDIATE TERM ASSETS INTERMEDIATE TERM ASSETS CALLABLE AGENCY SECURITIES MBSs REAL ESTATE MORTGAGE INVESTMENT CONDUITS (REMICs): FEDERAL NATIONAL MORTGAGE ASSOCIATION (FNMA) FEDERAL HOME LOAN MORTGAGE CORPORATION (FHLMC) TOTAL REMIC'S TOTAL INTERMEDIATE TERM ASSETS TOTAL SHORT/INTERMEDIATE TERM INVESTMENT FUND 1.86% 1.86% $2,857,780 0.69% 0.28% 0.28% $250,752,770 60.24% 1.68% 1.68% $323,410,422 77.70% 1.68% 1.68% $4,124,022 0.99% 0.64% -0.87% $4,124,022 0.99% 0.64% -0.87% $44,897,053 10.79% 4.92% 2.99% $1,738,520 0.42% 3.79% 1.21% $14,216,732 $27,865,357 $42,082,089 3.42% 6.69% 10.11% 5.34% 1.76% $88,717,661 21.31% 5.00% 2.10% $416,252,106 100.00% 3.24% 1.88% 3.75% 3.83% 0.05% 0.39% Cash 17% REMIC's AgenciesMBSs 10% 11% 0% Page 3 of 6 ONE YEAR TOTAL RETURN 16.77% INVESTMENT COMPONENTS Treasuries 1% ONE YEAR YIELD $69,799,872 PERFORMANCE BENCHMARKS: LEHMAN BROTHERS INTER. TERM U.S. TREASURY INDEX LEHMAN BROTHERS INTER. TERM GOVERNMENT INDEX TexPool 61% % OF TOTAL TEXAS TECH UNIVERSITY SYSTEM LONG TERM INVESTMENT FUND AS OF February 28, 2005 Market Value Manager Fixed Income Pacific Acadian Julius Baer GMO - Emerging Markets GMO - Int'l Small GMO - Foreign Fund II The Boston Company Ssga Passive Bond K.G. Redding Martingale DFA Micro-Cap Batterymarch Ssga US Market Index Hotchkis & Wiley 38,887,067 - Equities Cash & Equiv. 32,699,673 6,228,991 18,027,216 14,177,893 5,447,633 17,091,229 11,964,089 22,759,474 17,062,801 8,796,788 15,137,931 51,833,712 27,004,603 Absolute Return: Cash Account GMO - Absolute Return AQR Absolute Return Ariel GMO - Mean Reversion King Street New Castle Oaktree - Emerging Markets Taconic - - Private Equity: (1) Oaktree - Opp Fund III Oaktree - Fund IV Encap IVb Encap Vb Sterling Group CDK Realty MMC Trident - - Total 38,887,067 248,232,032 Alternative 1,154,505 263,698 184,632 194,422 547,649 36,417,420 - 38,762,326 - Performance Measures Year to Quarter Date One Year Total Index 33,854,178 6,228,991 18,027,216 14,177,893 5,447,633 17,091,229 11,964,089 38,887,067 23,023,172 17,247,433 8,796,788 15,332,353 51,833,712 27,552,253 2.90% 13.50% 10.20% 16.80% 11.30% 6.40% 11.90% 0.90% 0.70% 2.30% 1.10% 3.00% 2.90% 4.00% (2.20%) 7.30% 4.50% 11.00% 5.60% 1.50% 6.50% 0.00% (5.20%) (1.30%) (3.30%) 1.20% (0.70%) 0.50% 5.70% 35.60% 21.80% 31.40% 24.50% 19.40% 26.20% 2.30% 22.40% 17.90% 7.70% 14.00% 7.60% 19.10% Russell 1000 Value Citigroup EMI-PAC EAFE ($US) MSCI Emerging Markets Citigroup EMI-PAC EAFE ($US) MSCI Emerging Markets Lehman Aggregate Wilshire REIT Index Russell 2000 Value Russell 2000 Russell 2000 Wilshire 5000 Russell MidCap Value 16,904,661 10,488,152 13,050,780 11,584,221 9,768,718 11,269,171 3,371,148 6,124,704 36,417,420 16,904,661 10,488,152 13,050,780 11,584,221 9,768,718 11,269,171 3,371,148 6,124,704 0.50% 6.20% 1.60% 4.80% 8.40% 4.70% 5.10% 2.80% 3.50% 0.30% 3.60% 2.10% 1.90% 7.80% 3.30% 5.20% 2.00% 1.40% 1.10% N/A 1.00% 17.20% N/A 10.60% 5.40% 6.20% 10.40% 91-day T-Bill S&P 500 CSFB Multi Strategy Hedge CSFB Event Driven 91-day T-Bill + 4% CSFB Distressed Hedge 91-day T-Bill CSFB Long/Short Hedge CSFB Event Driven 2,748,993 1,152,591 11,454,813 1,207,173 4,477,686 2,162,480 826,073 2,748,993 1,152,591 11,454,813 1,207,173 4,477,686 2,162,480 826,073 106,591,364 432,472,788 4.50% 1.20% 10.90% Policy Allocation Index (1) - Returns aren't presented for private equity due to the illiquidity of the investments. ACTUAL ASSET MIX FIXED INCOME 9% ALTERNATIVE 24% CASH 9% REIT 5% INT'L EQUITY 17% SMALL CAP EQUITY 10% LARGE CAP EQUITY 20% MID CAP EQUITY 6% Page 4 of 6 Benchmarks Quarter to Date Year to Date One Year 4.90% 11.30% 6.90% 14.20% 11.30% 6.90% 14.20% 1.00% (0.90%) 0.40% 0.30% 0.30% 3.10% 5.00% 1.50% 6.00% 2.40% 9.00% 6.00% 2.40% 9.00% 0.00% (5.80%) (2.00%) (2.60%) (2.60%) (0.50%) 1.10% 13.70% 27.60% 18.70% 26.40% 27.60% 18.70% 26.40% 2.40% 18.50% 13.60% 9.50% 9.50% 7.90% 18.90% 0.50% 3.00% 2.30% 4.30% 1.50% 4.10% 1.50% 3.80% 4.30% 0.30% (0.40%) 1.00% 1.60% 1.00% 2.10% 1.00% 1.20% 1.60% 1.50% N/A 6.50% 12.40% N/A 14.30% 5.50% 8.80% 12.40% 4.10% 0.90% 11.00% TEXAS TECH UNIVERSITY SYSTEM GIFTED INVESTMENTS AS OF February 28, 2005 FUND TYPE BOOK VALUE MARKET BOOK VALUE MARKET 11/30/04 VALUE 11/30/04 02/28/05 VALUE 02/28/05 Total Restricted Funds Total Endowment Funds Total Foundation/Agency Funds $1,371,192 $561,889 $10,885,827 $1,371,192 $575,118 $10,977,239 $1,371,192 $560,179 $11,054,731 $1,371,192 $584,607 $11,207,788 Grand Total $12,818,908 $12,923,550 $12,986,103 $13,163,587 Page 5 of 6 ONE YEAR YIELD 4.65% ONE YEAR TOTAL RETURN 5.17% 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