Professional Documents
Culture Documents
Lawrence Schloss
Deputy Comptroller /
Chief Investment Officer
JOHN C. LIU
COMPTROLLER
MEMORANDUM
TO:
Trustees
Teachers Retirement System of the City of New York
FROM:
Larry Schloss
DATE:
RE:
Enclosed is a copy of the public agenda for the March 1, 2012 Investment
Meeting. The meeting will be held at 55 Water Street, 16th Floor Conference
Room, (beginning at 9:30am).
If you have questions about any agenda item, please give me a call at 212-669-8318.
John C. Liu
COMPTROLLER
INVESTMENT MEETING
MARCH 1, 2012
APPENDICES:
Basket Clause
--7
14
22
43
99
PUBLIC AGENDA
I.
Performance Reviews:
~Quarterly Reports~
Neighborhood Housing
Services
Citibank Community
Development
Carver Federal
Savings Bank
LIIF
All Lender Totals
Dollars
Units
Dollars
Units
$8,250,000 n/a $319,200,000
n/a
$1,648,570 n/a
$98,531,327
n/a
$0
0
0
0
0
$0
0
0
0
0
0
0
$0
2,031,760
464,875
0
0
$2,496,635
0
85
35
0
0
120
$0
0
0
0
0
$0
0
0
0
0
0
0
$0
2,021,863
2,256,671
0
0
$4,278,533
0
108
204
0
0
312
$0
597,320
2,431,855
0
0
$3,029,176
0
71
122
0
0
193
$23,438,072
68,013,499
22,002,814
6,327,072
1,260,000
$121,041,456
2,082
1,918
1,285
105
39
5,429
$0
1,785,452
0
0
0
$1,785,452
0
174
0
0
0
174
$32,067,148
48,656,599
35,968,544
21,494,299
0
$138,186,590
2,050
2,552
2,506
877
0
7,985
Brooklyn
$48,656,599
35%
Manhattan
$35,968,544
26%
Bronx
$32,067,148
23%
Staten Island
$0
0%
Queens
$21,494,299
16%
Bronx
$23,438,072
20%
Manhattan
$22,002,814
18%
Staten Island
$1,260,000
1%
Queens
$6,327,072
5%
Dollars
$52,827,900
14,890,446
134,075,200
17,760,000
6,414,554
$225,968,100
Units
802
3,033
926
1,260
693
6,714
$140,543,853
615,745,849
115,650,494
580,611,075
226,319,113
$1,678,870,384
NYCCI Phase I
Transactions
681
2,501
495
2,304
931
6,912
Bronx
142
10%
Staten Island
163
12%
Member Loans Total All NYC PF's
142
534
137
407
163
1,383
219
878
156
685
301
2,239
$1,904,838,484
$100,000,000
137
2002 - 2005
Multifamily Investments
Single Family Investments
Total NYCCII Phase I
$249,123,500
348,300,563
$597,424,063
Units
12,337
n/a
12,337
$475,091,600
2,027,170,947
$2,502,262,547
Units
19,051
n/a
19,051
Queens
407
29%
Brooklyn
534
39%
Manhattan
137
10%
Borough
Bronx
Brooklyn
Manhattan
Queens
Staten Island
Total
Dollars
$0
8,051,087
169,252,488
1,028,425
0
$178,332,000
Workforce
Housing
Units
0
422
4,627
208
0
5,257
Brooklyn
$8,051,087
4%
Bronx
$0
0%
Staten Island
$0
0%
Queens
$1,028,425
1%
10
CPC Revolver
Revolver Current Commitments
TRS Commitments Shares
TRS Market Value*
$337,612,087
$25,000,000
$20,198,062
# Loans
Bronx
Brooklyn
Manhattan
Queens
Staten Island
Grand Total NYC
21
68
41
8
1
139
Other NY State
54
$ Committed
# Units
Residential
$19,641,270
236,740,738
49,604,283
31,530,796
95,000
$337,612,087
$165,803,267
# Units
Commercial
613
1,986
958
249
3
3,809
28
37
26
10
0
101
1,643
40
Bronx
$19,641,270
6%
Staten Island
$95,000
0%
Queens
$31,530,796
9%
11
TRS
Investment
$5,775,000
4,356,000
19,068,003
3,844,500
0
$33,043,503
$100,131,826
Total # of LMI*
Units
Units
508
508
404
404
2,815
1,677
762
762
0
0
4,489
3,351
4,489
Brooklyn
$4,356,000
13%
Manhattan
$19,068,003
58%
3,351
Bronx
Brooklyn
Manhattan
Queens
Staten Island
Total TRS Single Family Investments
Single Family Total All Systems
TRS
Investment
$6,150,949
15,851,970
1,953,823
18,237,574
9,217,494
$51,411,811
$155,793,366
Total # of LMI*
Units
Units
108
108
264
264
26
26
271
271
142
142
811
811
811
Bronx
$5,775,000
17%
Queens
$3,844,500
12%
Staten Island
$0
0%
811
Bronx
Brooklyn
Manhattan
Queens
Staten Island
Total TRS Other Investments
TRS
Investment
$222,750
1,778,833
802,859
179,333
0
$2,983,774
# of Loans
1
8
5
3
0
17
$9,041,740
17
Queens
$18,237,574
35%
Staten Island
$9,217,494
18%
Bronx
$6,150,949
12%
$87,439,088
$264,966,932
Manhattan
$1,953,823
4%
Brooklyn
$15,851,970
31%
12
200.39
90.76
44.04
20.20
16.31
3.05
1.67
1.65
0.97
0.83
0.58
0.11
0.94
0.49
0.75
0.21
****
0.36
0.21
0.40
0.01
1.14
0.45
-3.32
1.50
1.11
1.20
0.55
****
1.41
1.19
1.13
0.02
3.25
1.37
-1.79
4.84
2.63
4.02
1.07
****
2.60
1.28
2.64
0.03
4.80
0.82
-2.84
7.86
5.45
6.78
2.09
****
5.59
3.29
4.96
0.08
8.50
3.85
-0.46
7.86
5.45
6.78
2.09
****
5.59
3.29
4.96
0.08
8.50
3.85
-0.46
6.77
8.23
7.59
2.11
****
9.85
8.57
****
0.23
****
9.46
2.80
6.45
8.44
****
3.69
****
8.66
7.67
****
1.56
****
****
5.30
5.64
7.95
****
4.40
****
****
****
****
2.34
****
****
5.71
5.27
7.84
****
****
****
****
****
****
2.16
****
****
5.54
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
5.31
8.01
7.05
4.36
****
8.60
7.40
5.42
2.77
6.36
8.56
5.91
09/30/02
10/31/01
02/28/07
03/31/04
10/31/05
11/30/06
09/30/06
07/31/09
10/31/01
07/31/09
09/30/07
10/31/01
363.27
363.27
0.75
0.75
0.89
1.10
1.31
1.31
1.13
1.12
3.91
3.93
4.50
4.98
6.70
6.75
7.51
7.84
6.70
6.75
7.51
7.84
6.95
7.01
6.31
6.77
6.68
6.72
6.49
6.50
6.07
6.10
5.72
5.60
5.79
5.83
5.41
5.29
6.13
6.21
5.81
5.78
6.54
6.55
6.09
6.02
7.21
7.33
6.59
6.33
10.14
8.93
09/30/81
11/30/84
*Time periods greater than one year are annualized. Historical returns prior to April 2004 provided by Citigroup.
** Returns are net of fees and exclude Erasmus.
13
14
Cleveland, OH
15
Table of Contents
I.
Performance Summary
Page 1
II.
Portfolio Composition
Page 3
III.
Portfolio Compliance
Page 4
IV.
Portfolio Diversification
Page 5
V.
Page 6
VI.
Investment Profiles
Page 13
Glossary of Terms
Exhibit A
Market Overiview
Exhibit B
16
25
17.2
20
Returns (%)
15
7.8
10
5
1.7
5.1
3.3
1.8
-0.9
-5
-7.2
-10
-10.3
-15
Quarter
1 Yr
3 Yr
Net
5 Yr
SI
NFI-ODCE
17
The graph below shows the total net returns for the Portfolio by quarter since inception. NFI-ODCE total net
return performance is also included. It is important to note the effects of the J-curve whereby fees on
committed capital exceed distributions to the Portfolio due to minimal invested capital and the early stages of
the value-added/opportunistic process in the underlying investments.
NYCTRS Quarterly Returns
40%
30%
20%
10%
0%
-10%
-20%
TRS
NFI-ODCE
The table below reflects the returns for the Portfolio and the NFI-ODCE during pertinent time periods and
segments these returns by their components: income, appreciation, and total return. The Portfolios objective is
to generate a total net return that exceeds the NFI-ODCE total net return measured over rolling five-year
periods.
Quarter
Returns (%)
1 Year
3 Year
5 Year
Inception
INC
APP
TGRS
TNET
INC
APP
TGRS
TNET
INC
APP
TGRS
TNET
INC
APP
TGRS
1.1
0.9
2.0
1.7
3.6
22.3
26.5
22.8
3.3
-11.8
-8.9
-10.3
2.9
1.7
4.7
13.1
7.8
1.3
2.2
3.5
3.3
5.7
12.1
18.3
17.2
6.0
-11.9
-6.4
-7.2
5.7
-5.4
0.0
-0.9
6.1
5.1
18
Portfolio Composition
9/30/2011
$38,733
6.0%
$2,324
40.0%
$930
Non-Core Portfolio
55.0%
$1,278
5.0%
$116
$478
$649
$82
40.5%
Non-Core Portfolio
56.4%
3.1%
$ Committed
$1,115
48.0%
2.9%
1.8%
30.8%
Teachers
Investment Cash Flow Summary
Quarter
To Date
Contributions
$58.1
$961.8
Distributions
-$7.1
-$292.5
Withdrawls
-$8.2
-$67.8
Contributions: Includes actual cash funded to the investment for acquisition and capital items during the quarter.
Distributions: Includes actual cash returned during the quarter from the investments which represents distributions of
income from operations and profit.
Withdrawals: Includes cash returned from the investment as a result of return of capital.
19
Portfolio Compliance
Category
Benchmark
Requirement
NFI-ODCE (net) over rolling five-year
periods
Portfolio Status
Portfolio returns in excess of benchmark.
Portfolio Composition
Target of 6.0%
Real Estate Allocation
Currently Funded at 1.8%
+ 30% of NFI-ODCE
Diversification
Other property type (0%-15%)
LTV
50%
Manager Exposure
20
Portfolio Diversification
The Investment Policy Statement (IPS) establishes ranges for diversification by property type and geographic
region. These ranges are broad based and allow for investment in all major property types and all geographic
regions. The diversification of the current portfolio by property type and geographic region is shown below and
compared to diversification of the NFI-ODCE at the end of the Quarter.
Property Type Diversification (%)
Teachers Retirement System of the City of New York
Self Storage Other
Senior Living Mixed Use
1.3
2.5
1.3
1.4
Land
1.6
Hotel
12.3
NFI-ODCE
Hotel
2.4
Apt
18.7
Other
2.6
Apt
23.3
Retail
17.6
Retail
13.0
Ind
16.4
Office
36.5
Ind
11.5
Office
37.7
NFI-ODCE
Ex-US
4.3
Pac
21.8
NE
19.3
Pac
31.7
NE
32.2
ME
14.6
Mtn
3.2
SW
8.1
ME
10.9
SE
10.0
WNC
1.8
ENC
7.6
Mtn
5.8
SW
9.0
ENC
7.7
SE
9.9
WNC
2.1
21
22
23
Content
24
Section 1:
Market Update
25
U.S. PE Activity
$250
900
800
$200
700
600
$150
500
400
$100
300
Deal Size:
200
$50
100
$0
0
1Q
2Q
3Q
4Q
1Q
2006
2Q
3Q
4Q
1Q
2007
2Q
3Q
4Q
2008
1Q
2Q
3Q
4Q
1Q
2Q
2009
3Q
4Q
1Q
2010
2Q
3Q
4Q
2011
# of Deals Closed
Source: Pitchbook
25%
22.1%
$800
19.5%
$600
13.5%
$500
15%
13.5%
11.90%
11.1%
$400
9.5%
10%
9.0%
8.0%
$300
5.7%
5.5%
$200
3.8%
5%
3.4%
$100
$0
0%
1999
Q1 Volume
Source: Pitchbook
2000
2001
Q2 Volume
2002
2003
Q3 Volume
2004
2005
Q4 Volume
2006
2007
2008
2009
2010
2011
% of Annual Volume
Source: ThomsonFinancial
1 -1
20%
$700
26
6.2x
6.0x
5.7x
5.4x
5.4x
5.3x
5.2x
5.6x
5.0x
4.8x
4.7x
4.8x
4.7x
4.0x
4.7x
4.6x
4.2x
4.1x
4.9x
4.7x
4.1x
4.7x
4.0x
4.5x
4.0x
4.2x
4.3x
4.2x
4.0x
3.9x
3.8x
3.4x
3.3x
3.0x
2.0x
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
$300
$265.8
$500
$250
$217.3
$400
$116.2
$111.9
$232
$60
$153
$183
$209
$184
$11.1
$139
$158
$59
$105
$81
$74
$71
$112
$112
$159
$149
$38
$37
$75
2007
2006
2005
2004
2000
1999
1998
2012*
2011
2010
2009
2008
2007
2006
2005
2004
2003
2002
2001
2000
1999
1998
1997
1997
$0
$0
$141
$82
2010
$192
$91
2009
$100
$34
2008
$53.1
2003
$50
$28
$387
$46
$65.0
$52.2
$47
$200
$91.4
2002
$101.4
$100
$321
$300
1 -2
2012
$139.0
$137.6
2001
$150
$174.8
$154.7
2011
$167.0
$154.5
$ in Billions
$ in Billions
$200
27
Source: Preqin
Source: Pitchbook
1 -3
28
PE Fundraising Recap
Global Private Equity Fundraising
Status:
$600
$529
2000
$415
$400
USD in Billions
1600
$322
$305
$300
$200
$181
$155
1200
$260
$177 $185
$184
Number of Funds
$514
$500
2400
800
$148
$105
$99 $104
$100
$43
$52
400
$68
$0
0
1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011
No. of Funds
2,000
1,624
1,600
1,400
1,561
1,619
1,651
1,304
1,200
1,000
800
$888.4
$705.0
$698.5
$665.3
$606.9
$675.1
$707.6
100%
1,823
1,682
$739.6
600
Proportion of Respondents
1,769
1,800
5%
12%
90%
80%
70%
60%
70%
61%
25%
27%
Next 12 months
Longer Term
50%
40%
30%
20%
400
10%
200
0%
Jan 2008
Jan 2009
Jan 2010
Jan 2011
Apr 2011
Jul 2011
Oct 2011
Jan 2012
Increase Allocation
Maintain Allocation
Decrease Allocation
1 -4
29
Section 2:
Portfolio Update
30
31
6/30/2011 (1)
Active Partnerships
125
(2)
9/30/2011
Change
128
86
88
$3,405.3
$3,622.1
$216.8
Unfunded Commitment
$1,195.1
$1,283.0
$87.9
Capital Contributed
$2,556.1
$2,698.1
$142.0
Capital Distributed
$1,141.1
$1,187.1
$46.0
Market Value
$2,075.9
$2,112.1
$36.2
1.3x
1.2x
(0.1x)
9.41%
8.21%
4.7 years
4.6 years
Active GP Relationships
(120 bps)
(0.1 years)
(1) Hamilto n
Lane has reco nciled TRS histo rical data with the General P artner since the release o f
the June 30, 2011repo rt. The data as o f June 30, 2011 will vary fro m what was o riginally repo rted o n
the TRS Seco nd Quarter 2011 repo rt.
(2) The
A ctive GP relatio nships include the General P artner A ldus, the manager o f Erasmus New
Yo rk City Gro wth Fund, L.P . A cco rding to the info rmatio n pro vided to Hamilto n Lane, the General
P artner status fo r this fund is to be determined.
(3) The
"change" in capital co mmitted fro m the prio r quarter reflects the new co mmitments made
during the quarter plus currency adjustments fro m existing fo reign deno minated funds.
Portfolio Exposures: The Corporate Finance/Buyout strategy represents 72% of the Portfolios total
exposure, Venture Capital accounts for 11%, Special Situation represents 6%, Secondaries represent 6%,
Distressed represents 2%, Co-Investment represents 2%, Mezzanine represents <1%, and Growth Equity
represents the remaining <1%. The Portfolio has significant exposure to North America; 81% of the
underlying company market value based in the region.
Hamilton Lane
| 9.30.2011
Confidential
2-1
32
Partnership
Investment
Strategy
Commitment Amount
6/30/2011
$55.0
7/19/2011
$75.0
7/29/2011
Secondaries - Fund-of-Funds
$100.0
8/4/2011
$50.0
Total
$280.0
During the first three quarters of 2011, the Portfolio completed four additional investments totaling $280.0
million, detailed below:
EQT VI, L.P. ($55.0 million) the fund will seek to make control oriented investments in mid-sized to large
companies predominantly in Sweden, Norway, Denmark, Germany, and Poland. The fund will target
companies that have strong platforms and management teams, but have the potential for revenue and
EBITDA growth.
BC European Capital IX, L.P. ($75.0 million) the fund will invest primarily in control buyouts of upper
mid- and large-sized companies, focusing mainly in Europe, with select investments in the North America.
AXA Secondary Fund V, L.P. ($100.0 million) the fund will acquire limited partnership interests through
the secondary market in buyout, growth equity, and venture capital funds that are at least 50% funded.
Pegasus Partners V, L.P. ($50.0 million) the fund will pursue investments in debt or equity securities of
companies or assets that are undervalued or require strategic, legal, or operational assistance. The fund
will seek to obtain a senior level or secured position within the company.
The table below details performance of the Portfolio in comparison with two comparable Hamilton Lane
clients; the data below represents the most recently available data for Plan A and Plan B.
Competitive Pension Plan Statistics
NYC Teachers
Allocation to Private Equity
Since-Inception Return as of 9/30/2011
Plan A
Plan B
6%
10%
10%
8.21%
12.68%
7.78%*
* Data as of 6/30/2011
Hamilton Lane
| 9.30.2011
Confidential
2-2
33
Subsequent Closings
Investment
Investment Strategy
Commitment
($ in Millions)
100.0
65.0
100.0
$265.0
Closing Date
10/28/2011
10/28/2011
12/21/2011
Green Equity Investors VI, L.P. ($100.0 million) the fund will seek to invest in middle-market companies
with market leading franchises and defensible positions, attractive growth prospects, proven management
teams, and stable cash flows.
Vista Equity Partners IV, L.P. ($65.0 million) the fund intends to invest in software businesses and
technology-enabled solution companies.
American Securities Partners VI, L.P. ($100.0 million) the fund acquires market-leading companies that
demonstrate the ability to grow through fluctuating economic cycles, defensible competitive advantages
such as technology, brand and distribution, and scalability.
Hamilton Lane
| 9.30.2011
Confidential
2-3
34
1.71%
9.95%
6-Month IRR
15.23%
(10.84%)
13.88%
21.62%
1-Year IRR
30.84%
4.92%
7.40%
4.46%
3-Year IRR
11.75%
8.47%
7.34%
5.78%
5-Year IRR
17.43%
5.54%
8.21%
6.51%
19.86%
6.99%
(15.00%)
(10.00%)
(5.00%)
0.00%
IRR
5.00%
10.00%
VE Pooled IRR
15.00%
20.00%
Top Quartile VE
25.00%
30.00%
35.00%
40.00%
Note: Since Inception IRR for VE benchmarks represent the returns for funds within latest 10 vintage years, the closest available
benchmark to the inception date of NYC Teachers Portfolio. The Russell 3000 Total return index incorporates the Long Nickels
methodology where the assumption is that the capital is being invested and withdrawn from the index on the days the capital was
called and distributed from the underlying fund managers. This calculation includes a 5% premium.
As private equity is a long-term asset class, the most significant time horizon is since-inception
time period.
o
Performance on a since-inception basis for the third quarter of 2011 decreased by 120
basis points from the second quarter, with the Portfolio generating an IRR of 8.21%.
Hamilton Lane
| 9.30.2011
Confidential
2-4
35
3/31/2011
Year Ending
6/30/2011
9/30/2011
9/30/2011
$1,745.7
$1,918.5
$1,984.0
$2,075.9
$1,745.7
120.2
73.3
96.9
142.0
432.4
(90.5)
(103.0)
(46.0)
(317.8)
130.9
82.7
98.0
(59.8)
251.8
$1,918.5
$1,984.0
$2,075.9
$2,112.1
$2,112.1
Unfunded Commitments
$1,260.0
$1,214.6
$1,195.1
$1,283.0
$1,283.0
Total Exposure
$3,178.5
$3,198.6
$3,271.0
$3,395.1
$3,395.1
12/31/2010
(78.3)
7.35%
4.32%
4.74%
(2.83%)
13.88%
8.21%
8.80%
9.41%
8.21%
8.21%
Over the past twelve months, the Portfolio has generated an IRR of 13.88% and has experienced
a total of $251.8 million in net value gain.
o
The one year IRR of 13.88% represents an 889 basis point decrease from the prior
quarter. The decrease can be attributed to the significant cash outflows and market value
write downs due to the volatility across global equity markets during the quarter.
Hamilton Lane
| 9.30.2011
Confidential
2-5
36
Capital Commited
Top
VE Median
Quartile
IRR
VE
(2.51%)
5.13%
Russell
3000 +
500bps
6.75%
95,000,000
7.25%
83,000,000
5.77%
0.09%
6.45%
5.27%
2001
80,000,000
21.39%
2.71%
13.71%
6.02%
2002
150,000,000
14.43%
1.79%
16.68%
7.40%
2003
85,000,000
21.04%
5.70%
14.15%
10.56%
2004
266,400,000
8.27%
4.65%
14.49%
7.66%
2005
345,700,062
4.05%
5.91%
8.57%
6.35%
2006
640,043,974
4.31%
2.59%
8.34%
5.54%
2007
600,524,628
6.74%
7.84%
17.90%
2.61%
2008
799,629,103
8.91%
7.40%
16.59%
0.69%
2009
77,500,000
7.18%
10.37%
26.21%
16.62%
2010
45,000,000
(13.69%)
(2.73%)
5.31%
8.04%
2011
354,307,915
133.66%
N/A
N/A
(8.05%)
2000
IRR
(1)
(1)
For details regarding Paid-In Capital, Distributions and Market Value by Vintage Year please see
Section 3, Portfolio Assessment, of the report
Vintage year 2001 has generated the highest since-inception IRR for the Portfolio at 21.39% and
is outperforming the VE Median IRR, Top Quartile VE, and Russell 3000 plus 500 basis points
benchmarks by an average of 1,391 basis points.
o
The top performing fund in the vintage year 2001 is Apollo Investment Fund V, L.P., a
Mega Buyout partnership, which has generated a since-inception IRR of 39.45%
Hamilton Lane
| 9.30.2011
Confidential
2-6
37
Capital
Commited
IRR
$ 2,583,581,592
9.20%
Top
VE Median
Quartile
IRR
VE
6.37%
15.44%
662,499,136
463,081,919
1,079,500,538
15.39%
6.63%
8.32%
8.01%
8.06%
5.32%
14.20%
17.59%
11.48%
378,500,000
69,406,273
5.80%
(2.11%)
1.66%
N/A
10.16%
N/A
Distressed
Growth Equity
Mezzanine - Sponsored/Unsponsored
Secondaries Fund-of-Funds
Special Situation - Multi Strategy
Venture Capital
60,000,000
25,000,000
50,000,000
230,000,000
219,373,737
384,744,080
19.07%
(3.72%)
12.42%
17.56%
(0.53%)
1.97%
5.04%
N/A
6.37%
N/A
N/A
(0.67%)
8.06%
N/A
7.72%
N/A
N/A
5.47%
(1)
For details regarding Paid-In Capital, Distributions and Market Value by Investment Strategy please see
Section 3, Portfolio Assessment, of the report.
Note: The above table does not include liquidated investments
The Distressed Debt Strategy has generated the greatest since-inception return at 19.07%
outperforming both the VE Median and Top Quartile IRR by an average of 597 basis points.
o
The top performing fund within the Distressed Debt Strategy is BDCM Opportunity Fund,
L.P., a 2002 vintage year partnership, which has generated a since-inception IRR of
24.26%.
The second best performing strategy is the Corporate Finance/Buyout Mega Strategy
generating a since-inception IRR of 15.39%. The Corporate Finance/Buyout Mega Strategy has
outperformed the VE Median and Top Quartile IRRs by an average of 428 basis points.
The table below details IRR performance of the Portfolio with respect to Geographic Focus.
Performance Summary by Region
Region
North America
Western Europe
Rest of World
Total:
Capital Committed
Paid-In Capital
Capital Distributed
Reported Market
Value
Total Value
Multiple
$2,370,869,880
$1,847,197,220
$795,232,059
$1,425,982,432
7.09%
1.2x
$329,824,464
$150,991,938
$17,414,685
$124,583,287
(2.45%)
0.9x
IRR
$921,411,339
$699,886,211
$374,410,184
$561,502,785
13.83%
1.3x
$3,622,105,683
$2,698,075,368
$1,187,056,928
$2,112,068,504
8.21%
1.2x
Western Europe has generated the lowest since-inception IRR at (2.45%) and it is projected that
returns in this segment of the Portfolio will lag behind the others as its average age of
commitments is 2.6yrs.
Hamilton Lane
| 9.30.2011
Confidential
2-7
38
Net Value
Change
($ Millions)
Point-to-Point
IRR
Since
Inception IRR
2011
$9.8
50.71%
50.71%
2007
1.3
5.43%
16.90%
2007
1.1
11.93%
(4.58%)
2004
1.0
4.31%
11.46%
2002
1.0
2.71%
8.17%
Investment Name
The above five partnerships generated an aggregated net value increase of $14.2 million in the third
quarter 2011.
o
AXA Secondary Fund V, L.P., a 2011 Secondary Fund-of-Funds partnership, was the top
performing investment for the quarter, generating a net value change of $9.8 million. The
bulk of this value change can be attributed to the unrealized portfolio investment write-up
of $10.7 million during the third quarter by the General Partner.
GSO Capital Opportunities Fund, L.P., a 2007 Mezzanine Debt partnership, generated
$1.3 million in net value change. The net value increase can be attributed to the $49.0
million in realized income from undisclosed investments received by the partnership
during the third quarter 2011.
Palladium Equity Partners III, L.P., a 2004 Mid-Market Buyout partnership, generated a
net value change of $1.0 million. The main driver of this increase was the write-up of
Gilsonite, a Utah based producer and miner of specialty hydrocarbon. Gilsonite had a
market value increase of $38.5 million during the quarter and is currently being valued at
6.19x cost and was previously held at 5.36x cost as of June 30, 2011.
Yucaipa American Alliance Fund I, L.P. a 2002 Mid-Market Buyout partnership, generated
a net value increase of $1.0 million. The value increase can mainly be attributed to the
market value write-up of Americold, which continues to benefit from its 2010 acquisition of
Versacold. Americold was valued at 1.7x cost as of June 30, 2011 and is being valued at
1.9x cost as of September 30, 2011.
Hamilton Lane
| 9.30.2011
Confidential
2-8
39
Net Value
Change
($ Millions)
Point-to-Point
IRR
Since
Inception IRR
2006
($7.7)
(19.42%)
4.15%
2008
(5.8)
(18.79%)
12.06%
2003
(5.2)
(22.42%)
39.32%
2007
(4.8)
(13.35%)
29.21%
2008
(4.8)
(39.48%)
(52.18%)
Investment Name
The above five partnerships generated a net value loss of $(28.3) million in the third quarter 2011.
o
Apollo Investment Fund VI, L.P., a 2006 Mega Buyout partnership generated the largest
net value loss in the third quarter, at ($7.7) million. The partnerships investments were
previously held at 1.4x cost as of June 30, 2011 and have since been written down to
1.1x cost as of September 30, 2011.
Apollo Investment Fund VII, L.P., a 2008 Mega Buyout partnership generated the second
most substantial net value loss in the second quarter, at ($5.8) million. The key driver for
the decrease in net value was the write-down of Prestige Cruise Holdings, a Florida
based upscale cruise company, which was previously held at 1.12x cost as of June 30,
2011 but was written-down to 0.72x cost as of September 30, 2011.
Blackstone Capital Partners IV, L.P., a 2003 Mega Buyout partnership, generated a net
value loss of ($5.2) million during the quarter. Kosmos Energy Ltd, a Texas based oil and
gas exploration and production company, was a major contributor to this net value loss as
the company was held at 5.79x cost as of June 30, 2011 and is being held at 4.03x at
quarter end.
Pegasus Partners IV, L.P., a 2007 Mid-Market Buyout partnership, generated a net value
loss of ($4.8) million for the quarter. The partnerships investments were previously held
at 2.9x cost as of June 30, 2011 and have since been written down to 2.5x cost as of
September 30, 2011.
Yucaipa Corporate Initiatives Fund II, L.P., a 2008 Small Buyout partnership, generated a
quarter net value loss of ($4.8) million stemming from the continued struggles of the
partnerships largest investment, AFA Investment, Inc. AFA, a Pennsylvania based
provider of beef products, saw a market value write-down of ($58.6) million and is
currently being held at 0.17x. The company was held at 0.70x cost as of the second
quarter 2011.
Hamilton Lane
| 9.30.2011
Confidential
2-9
40
$150.0
$100.0
$ in Millions
$50.0
$0.0
($50.0)
($100.0)
($150.0)
Paid-In Capital
Capital Distributed
4Q 2010
$120.2
($78.3)
1Q 2011
$73.3
($90.5)
Paid-In Capital
2Q 2011
$96.9
($103.0)
3Q 2011
$142.0
($46.0)
4Q 2011
$111.2
($109.8)
Capital Distributed
For the year ended September 30, 2011, the Portfolio was cash flow negative with contributions
outpacing distributions by $114.6 million.
Contribution activity increased significantly over the third quarter by 46%, totaling $142.0 million.
Distributions decreased by 55% during the third quarter of 2011 totaling $46.0 million. The third
quarter 2011 had the most substantial contribution activity of the past five quarters.
o
AXA Secondary Fund V, L.P. called the most capital, calling $35.3 million for initial limited
partner contributions and for an investment in Transaction Light.
Trilantic Capital Partners IV, L.P. called the most capital, calling $6.4 during the fourth quarter 2011
for its investment in Implus, a U.S. based designer, marketer and distributor of footwear, and fitness
accessories.
Silver Lake Partners III, L.P. distributed the most capital during the fourth quarter 2011, distributing
$9.5 million in proceeds from the sale of Skype Technologies to Microsoft.
Hamilton Lane
| 9.30.2011
Confidential
2-10
41
Strategic Diversification
by Total Exposure
As of September 30, 2011
Special
Venture Situation
6%
Capital
11%
Mezzanine
<1%
Distressed
Debt
Secondaries
2%
6%
Rest of
World
4%
Growth Equity
<1%
Western
Europe
14%
Co-Investment
2%
Asia
1%
Corporate
Finance/Buyout
72%
(1)
North
America
81%
Total Exposure to Growth Equity and Mezzanine Debt is <1% as of September 30, 2011
The Portfolio is focused in the Corporate Finance/Buyout strategy, with 72% of the total exposure
attributable to this strategy.
With respect to geography, the Portfolio is concentrated in North America, with 81% of the
Portfolios underlying market value attributable to this region.
o
The remaining 19% of the Portfolios exposure is diversified between Western Europe,
Rest-of-World and Asia.
Hamilton Lane
| 9.30.2011
Confidential
2-11
42
Partnership
Yucaipa American Alliance Fund I, L.P.
Yucaipa American Alliance Fund II, L.P.
Avista Capital Partners II, L.P.
Avista Capital Partners, L.P.
Coller International Partnership IV, L.P.
GI Partners Fund II, L.P.
GI Partners III, L.P.
Lighting Science Group Corporation (fka LED Holdings) Pegasus Partners IV, L.P.
Exposed
Valuation
($ Millions)
% of
Total Portfolio
$43.6
2.0%
19.7
0.9%
18.1
0.8%
15.5
0.7%
15.4
0.7%
PTC Alliance
15.2
0.7%
Annie's, Inc.
14.9
0.7%
13.9
0.6%
LyondellBasell Industries NV
13.4
0.6%
12.8
0.6%
$182.4
8.3%
Total
Note: Undisclosed debt securities are not included in this analysis.
As of September 30, 2011, the top ten companies represent 8.3% of the total Portfolios market value,
or $182.4 million of market value.
AmeriCold Realty Trust, a real estate investment trust which operates 102 temperature controlled
warehouses, is the Portfolios largest exposure and is held with one fund manager across two
partnerships.
Six of the ten top holdings are held in multiple partnerships within the portfolio.
Hamilton Lane
| 9.30.2011
Confidential
2-12
43
II.
44
45
TABLE OF CONTENTS
46
47
2
ALL SHOW OVERALL % CHANGE FROM
PRECEDING QUARTER AT SEASONAL ADJUSTED
ANNUAL RATE
48
49
LAST PRICE
HIGH ON 09/30/07
AVERAGE
LOW ON 06/30/09
78.6
81.3
76.6
67.3
SOURCE: BLOOMBERG
50
LAST PRICE
HIGH ON 02/28/11
AVERAGE
LOW ON 12/31/08
54.1
59.9
51.2
33.1
SOURCE: BLOOMBERG
51
LAST PRICE
HIGH ON 03/27/09
AVERAGE
LOW ON 05/11/07
351.0
659.0
437.2
297.0
SOURCE: BLOOMBERG
52
LAST PRICE
HIGH ON 10/31/09
AVERAGE
LOW ON 03/31/07
8.3
10.0
7.7
4.4
SOURCE: BLOOMBERG
53
8
U.S. non-agricultural payrolls, monthly
54
LAST PRICE
HIGH ON 02/28/07
AVERAGE
LOW ON 11/30/08
72.5
91.3
70.6
55.3
SOURCE: BLOOMBERG
55
10
MID LINE
HIGH ON 06/30/07
AVERAGE
LOW ON 01/31/09
50.9
58.1
47.0
34.7
SOURCE: BLOOMBERG
56
11
57
12
LAST PRICE
HIGH ON 02/28/07
AVERAGE
LOW ON 07/31/10
4.57
5.79
4.37
3.39
SOURCE: BLOOMBERG
58
13
LAST PRICE
HIGH ON 03/31/07
AVERAGE
LOW ON 04/30/09
699
1495
786
478
SOURCE: BLOOMBERG
59
14
LAST PRICE
HIGH ON 07/12/11
AVERAGE
LOW ON 07/14/09
2.70
5.40
1.69
- 5.70
SOURCE: BLOOMBERG
60
15
LAST PRICE
HIGH ON 02/28/07
AVERAGE
LOW ON 02/28/09
14.13
16.82
12.78
9.34
SOURCE: BLOOMBERG
61
16
LAST PRICE
HIGH ON 03/31/07
AVERAGE
LOW ON 03/31/09
94.90
107.10
93.07
80.40
SOURCE: BLOOMBERG
62
17
LAST PRICE
2.9
HIGH ON 07/31/08 5.6
AVERAGE
2.2
LOW ON 07/31/09 -2.1
SOURCE: BLOOMBERG
63
18
64
19
LAST PRICE
HIGH ON 03/05/09
LOW
79.044
79.044
78.929
65
20
LAST PRICE
HIGH ON 04/22/08
AVERAGE
LOW ON 06/07/10
1.3305
1.5991
1.3913
1.1923
SOURCE: BLOOMBERG
66
21
LAST PRICE
HIGH ON 09/07/07
AVERAGE
LOW ON 06/15/11
0.49060
5.72500
1.77665
0.24500
SOURCE: BLOOMBERG
67
22
LAST PRICE
HIGH ON 11/20/08
AVERAGE
LOW ON 02/23/07
17.32
80.86
25.94
10.58
SOURCE: BLOOMBERG
68
23
6.00
5.00
4.00
3.00
2.00
US
US
US
US
3M 6M 1Y 2Y 3Y 4Y 5Y 6Y 7Y 8Y 9Y 10Y
15Y
TREAS ACTIV
TREAS ACTIV
TREAS ACTIV
TREAS ACTIV
20Y
12
12
12
02
/31 /2009
/31 /2010
/31 /2011
/23/2012
1.00
30
0.00
SOURCE: BLOOMBERG
69
24
MID LINE
HIGH ON 06/12/07
AVERAGE
LOW ON 09/22/11
2.029
5.295
3.410
1.719
SOURCE: BLOOMBERG
70
25
2000
1833
1800
1600
1400
1200
996
1000
800
657
600
535
400
607
266
442
306
200
176
75
0
12/99
12/00
12/01
12/02
12/03
12/04
12/05
Investment Grade
12/06
12/07
12/08
12/09
12/10
12/11
High Yield
71
26
S & P 500 EPS P/E
96.666
96.66644
14.0782
14.0782
2006
2007
2008
2009
2010
2011
SOURCE: BLOOMBERG
72
27
73
28
P/E RATIOS INCLUDING ESTIMATES
15.2022
13.6587
13.6587
15.2022
12.517
14.3491
14.3491
11.9842
10.7148
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
SOURCE: BLOOMBERG
74
29
P/E RATIOS INCLUDING ESTIMATES
13.6953
12.7252
19.0749
16.1707
31.9763
19.8033
31.9763
19.8033
2001
2002
2003
2004
2005
2006
2007
2008
2009
2010
2011
SOURCE: BLOOMBERG
75
30
COMPARATIVE RETURNS
USD
USD
76
31
MERGERS & ACQUISITIONS
SOURCE: BLOOMBERG
77
TRS MarketValues
February2011 January2012
$45,000
$42,400
$43,738
$42,814
$42,715
$41,259
$39,800
$
,
$37,200
$34,600
$32,000
$42,580
$41,402
$41,993
$38,733
78
$45,000
$41,500
$38,000
$34,500
$31,000
$27,500
$24,000
$20,500
$17,000
$13,500
$10 000
$10,000
TRSMarketValue
2002 2011
$42,814
$38,142
$30,107
$26,817
$22,399
$42,580
79
Asset Allocation
5.3%
$1.4
$0.8
1.8%
5.2%
$2.1
38.2%
$7.1
$0.7
$5.7
Emerging Mkts
EAFE Markets
TIPS
Core + 5
$0.4
13.5%
3.5%
Domestic Equity
Enhanced Yield
$0.3
0.6%
16.7%
$1.5
4.8%
4.5%
$16.3
3.3%
$2.2
$1.9
Convertible Bonds
REITS
1.7%
0.9%
Private Equity
Opportunistic Fixed
Cash
6.00%
3.00%
0.5%
0.2%
0.8%
1.2%
0.7%
0.0%
0.00%
-0.9%
-3.00%
-2.5%
-6.00%
-3.2%
-9.00%
Note: Brackets represent rebalancing ranges versus Policy.
-0.7%
-0.2%
-0.9%
80
Asset Allocation
$1.4
$1.9
5.3%
3.3%
1.8%
5.2%
$2.1
$0.7
16.7%
$0.4
13.5%
Emerging Mkts
EAFE Markets
TIPS
Core + 5
1.7%
$5.7
3.5%
Domestic Equity
0.6%
$7.1
$1.5
4.8%
$0.3
38.2%
$0.8
$2.2
4.5%
$16.3
Enhanced Yield
Convertible Bonds
0.9%
REITS
EMD
Private Equity
ETI
Cash
7.2%
4.5%
4.5%
4.00%
1.3%
1.8%
0.00%
0.00%
-0.8%
-4.00%
-4.5%
-1.3
-4.2%
-8.00%
-12.00%
Note: Brackets represent rebalancing ranges versus Policy.
Teachers Retirement System of the City of New York
Performance Overview as of January 31, 2012
-0.7%
-1.3%
-3.0%
-4.4%
81
Asset Allocation
$1.4
$1.9
5.3%
3.3%
1.8%
5.2%
$2.1
$0.7
16.7%
$0.4
13.5%
EAFE Markets
TIPS
Core + 5
1.7%
$5.7
3.5%
Domestic Equity
0.6%
$7.1
$1.5
4.8%
$0.3
38.2%
$0.8
$2.2
4.5%
$16.3
Enhanced Yield
Emerging Mkts
Convertible Bonds
0.9%
REITS
EMD
Private Equity
ETI
Cash
3.4%
4.5%
4.5%
4.00%
1.8%
0.0%
0.0%
0.00%
0.0%
-4.00%
-4.5%
-8.00%
-12.00%
Note: Brackets represent rebalancing ranges versus Policy.
Teachers Retirement System of the City of New York
Performance Overview as of January 31, 2012
-0.7%
-4.9
0.0%
-1.3%
-3.7%
-4.4%
82
In $MM
US Equities
Non-US Equities/EAFE
Emerging Markets
Real Estate Investment Trusts
TOTAL PUBLIC EQUITY
$16,271.9
$5,743.6
$1,493.7
$2,058.4
$25,567.6
In $MM
**
12*
$766.2
In $MM
**
PRIVATE EQUITY
$2,215.1
Core +5
In $MM
US - Government
US - Mortgage
US - Investment Grade Credit
TOTAL CORE + 5
TIPS
Enhanced Yield
Convertible Bonds
EMD 3
***
ETI
Cash
TOTAL PUBLIC FIXED INCOME
***
$1,081.4
$3,478.8
$2,562.8
$7,123.0
$1,393.2
$2,244.9
$740.3
$0.0
$370.2
$1,897.0
$13,768.7
In $MM
**
OPPORTUNISTIC FI
$262.0
In $MM
**
***
38.2%
13.5%
3.5%
4.8%
60.0%
Actual %
1.8%
Actual %
5.2%
Actual %
2.5%
8.2%
6.0%
16.7%
3.3%
5.3%
1.7%
0.0%
0.9%
4.5%
32.3%
Actual %
0.6%
Actual %
Policy
Target %
Adjusted
Policy
34.8%
9.0%
8.0%
3.0%
54.8%
28.8%-40.8%
5.0%-13.0%
4.0%-12.0%
1.5%-4.5%
49.8%-59.8%
Policy
Target %
Adjusted
Policy
Rebalancing
Range %
Policy
Target %
Adjusted
Policy
Rebalancing
Range %
Policy
Target %
Adjusted
Policy
Rebalancing
Range %
31.0%
9.0%
8.0%
3.0%
51.0%
6.0%
6.0%
22.2%
42.1%
35.7%
18.0%
4.0%
4.0%
3.0%
3.0%
1.8%
5.2%
Rebalancing
Range %
4.0%-8.0%
4.0%-8.0%
2.0%
N/A
32.0%
22.2%
42.1%
35.7%
21.6%
4.0%
9.0%
3.0%
0.0%
***
0.9%
N/A
37.6%
17.6%-25.6%
2.0%-6.0%
7.0%-10.0%
1.5%-4.5%
1.5%-4.5%
***0.9%
0.0%-5.0%
26.6%-48.6%
Policy
Target %
Adjusted
Policy
Rebalancing
Range %
Policy
Target %
Adjusted
Policy
***
5.0%
63.0%
0.6%
TOTAL EQUITIES
$28,548.9
67.0%
$14,030.7
$42,579.6
33.0%
37.0%
38.2%
100.0%
100.0%
100.0%
TOTAL
*
Actual %
61.8%
Neutral to
the Core + 5
Index
3.0%-7.0%
83
Trailing
3 Months
06/30/11
01/31/12
Trailing
1 Year
Trailing*
2 Years
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
MARKET INDICATORS
STANDARD & POORS 500
S&P MIDCAP INDEX 400
RUSSELL 1000
RUSSELL 2000
RUSSELL 3000
RUSSELL 3000 GROWTH
RUSSELL 3000 VALUE
4.48
6.61
4.87
7.07
5.05
6.09
4.01
5.32
5.89
5.47
7.38
5.62
5.70
5.54
0.63
-3.50
0.07
-3.40
-0.22
1.33
-1.74
4.22
2.71
3.95
2.86
3.86
5.98
1.78
12.85
17.09
13.23
16.25
13.47
15.49
11.48
19.25
25.27
20.02
23.05
20.26
22.54
17.90
0.33
3.90
0.55
1.19
0.59
3.16
-2.07
3.52
7.78
3.97
6.46
4.16
3.54
4.55
5.33
11.36
11.38
5.05
7.87
-0.73
2.70
2.78
2.52
-0.97
-11.84
-9.81
-8.91
-5.53
-17.54
-9.59
-6.35
-5.43
-2.45
-13.37
2.14
7.25
8.91
8.13
3.04
13.38
27.63
30.48
17.13
19.49
-3.86
5.16
6.47
-1.08
****
5.79
15.05
****
4.99
****
0.59
0.42
2.02
1.02
0.85
0.88
4.05
1.34
2.28
2.28
1.86
1.90
15.65
3.74
6.58
7.25
5.95
5.91
19.77
6.61
9.73
10.47
8.65
8.66
12.85
5.45
8.31
7.96
6.75
6.85
8.47
5.97
11.30
8.31
7.02
7.40
9.61
6.69
6.85
7.52
6.87
6.70
7.76
5.70
6.29
6.43
5.90
5.79
CITIGROUP BB & B
BofA MERRILL LYNCH HY MASTER II
2.60
2.90
3.30
3.12
4.26
2.36
7.08
5.20
10.91
10.41
17.73
22.79
5.77
7.72
7.54
8.84
2.29
3.12
9.78
15.94
10.28
10.63
8.43
7.76
5.40
3.75
-3.07
-0.38
9.69
20.39
****
****
6.50
0.00
6.98
2.71
4.51
6.11
12.04
14.97
25.67
15.12
32.94
-2.66
-2.74
-1.11
10.76
****
0.00
0.00
0.02
0.09
0.11
0.15
1.40
1.94
84
DOMESTIC EQUITY
(0.28)
EAFE
EMERGING MARKETS
CORE +5
(1.67)
1 97
1.97
7 65
7.65
13.80
2.09
TIPS
ENHANCED YIELD
CONVERTIBLE BONDS
(0.29)
OPPORTUNISTIC FIXED
0.61
1.07
0.07
OTHER FIXED
4.57
0.37
0.37
TARGETED
1.73
(0.13)
1.42
REITS
0.22
0.11
0.20
0.07
0.13
0.08
0.31
0.34
0.11
0.01-Opp FI
0.01-ETI
0.00-Other FI
(0.01)-PE
0.02-PRE
0.01-Res
0.98
0.28
0.11
(0.11)
0.31
(0.12)
0.05
0.03-Conv
(0.01)-Opp FI
0.02-ETI
0.03-Other FI
0.18
0.08
0.17
0.91
(0.03)-Conv
0.04-ETI
0.01-Other FI
0.07
(0.10)
1.36
0.87
0.00-EM
0.20-Conv
0.18-Opp FI
0.03-ETI
0.01-Other FI
0.28-PRE
(0.19)-Res
0.68
0.23
1.30
0.00-EM
0.14-Conv
PRIVATE EQUITY
0.01 Other FI
0.05-ETI
0.63
0.12-PRE
(0.26)
RESIDUAL
85
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
38.22%
5.26%
5.61%
-0.70%
5.26%
32.73%
0.41%
17.33%
28.33%
-37.09%
3.63%
20.22%
0.59%
****
9.40%
INTERNATIONAL EAFE
5,743.6
13.49%
4.56
-0.95
-11.07
4.56
31.73
-9.82
11.42
32.77
-42.36
-7.11
15.09
-2.28
****
5.44
EMERGING MARKETS
1,493.7
3.51%
11.40
2.27
-9.61
11.40
****
****
****
****
****
****
****
****
****
-10.00
2,058.4
4.83%
6.64
6.61
4.33
6.64
35.33
8.03
32.10
30.86
-41.06
11.35
34.59
-2.16
****
13.06
CORE + 5
7,123.0
16.73%
1.17
2.22
6.63
1.17
5.19
8.73
8.58
8.54
2.98
9.19
9.46
7.32
6.38
8.46
740.3
1.74%
5.00
3.11
-3.14
5.00
18.90
-4.22
13.18
34.16
****
-1.27
15.18
****
****
5.18
CONVERTIBLE BONDS
16,271.9
TIPS MANAGERS
1,393.2
3.27%
2.12
3.27
10.01
2.12
7.17
13.50
6.47
10.14
-0.74
15.88
10.67
8.52
****
6.61
ENHANCED YIELD
2,244.9
5.27%
2.40
2.90
3.18
2.40
14.49
5.55
13.43
38.75
-18.14
5.87
17.07
7.51
8.01
6.07
262.0
0.62%
1.62
-1.41
-10.07
1.62
17.89
-3.20
23.88
18.09
-9.68
-4.33
15.96
****
****
****
370.2
0.87%
0.60
1.79
4.53
0.60
4.32
6.70
6.61
7.62
6.43
7.02
7.05
6.80
6.45
9.74
2,215.1
5.20%
-0.35
-2.20
1.68
-0.35
18.65
15.80
14.04
-4.44
-1.50
14.02
8.25
7.43
****
11.83
1.80%
1.10
2.93
11.56
1.10
24.82
24.55
9.99
-44.20
-7.61
24.46
-6.48
3.61
****
7.88
4.46%
0.04
0.10
0.25
0.04
0.44
0.50
0.45
1.23
3.70
0.48
0.75
2.20
****
2.77
3.77%
3.00%
-0.48%
3.77%
23.28%
1.83%
13.92%
21.15%
-26.35%
3.99%
15.35%
2.36%
5.84%
8.43%
TOTAL EQUITY
25,567.6
60.05%
5.55
3.97
-3.36
5.55
32.71
-2.35
16.64
29.37
-38.60
1.07
19.54
-0.38
****
4.94
12,133.7
28.50%
1.72
2.45
5.60
1.72
8.04
7.95
9.77
14.75
-2.25
8.73
11.37
7.58
****
6.33
2,215.1
5.20%
-0.35
-2.20
1.68
-0.35
18.65
15.80
14.04
-4.44
-1.50
14.02
8.25
7.43
****
11.83
766.2
1.80%
1.10
2.93
11.56
1.10
24.82
24.55
9.99
-44.20
-7.61
24.46
-6.48
3.61
****
7.88
1,897.0
4.46%
0.04
0.10
0.25
0.04
0.44
0.50
0.45
1.23
3.70
0.48
0.75
2.20
****
2.77
766.2
1,897.0
42,579.6
Page 1
86
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
38.22%
5.26%
5.61%
-0.70%
5.26%
32.73%
0.41%
17.33%
28.33%
-37.09%
3.63%
20.22%
0.59%
4.18%
9.40%
15,395.1
36.16%
5.24
5.05
0.20
5.65
5.62
0.03
-0.62
-0.22
(0.41)
5.24
5.05
0.20
32.54
32.37
0.17
0.35
1.03
(0.67)
17.23
16.93
0.30
28.40
28.34
0.06
-37.16
-37.31
0.15
3.64
3.86
(0.21)
20.17
20.26
(0.08)
0.61
0.59
0.02
4.19
4.16
0.03
8.46
13,309.1
31.26%
5.03
5.05
(0.01)
5.61
5.62
(0.01)
-0.17
-0.22
0.05
5.03
5.05
(0.01)
32.58
32.37
0.21
1.05
1.03
0.02
17.23
16.93
0.30
28.40
28.34
0.06
-37.16
-37.31
0.15
3.88
3.86
0.02
20.37
20.26
0.11
0.71
0.59
0.11
4.24
4.16
0.08
9.43
2,086.1
4.90%
6.59
6.61
(0.01)
5.89
5.89
0.01
-3.50
-3.50
0.00
6.59
6.61
(0.01)
****
39.38
****
****
-1.73
****
****
16.71
****
****
37.22
****
****
-38.43
****
2.72
2.71
0.02
****
25.27
****
****
3.90
****
****
7.78
****
2.72
823.2
1.93%
5.66
5.05
0.61
4.80
5.62
(0.82)
-2.06
-0.22
(1.84)
5.66
5.05
0.61
33.90
32.37
1.53
-0.73
1.03
(1.75)
17.55
16.93
0.62
31.51
28.34
3.17
-38.51
-37.31
(1.20)
3.30
3.86
(0.56)
20.73
20.26
0.48
0.04
0.59
(0.55)
3.99
4.16
(0.16)
1.39
417.2
0.98%
4.91
4.87
0.03
4.93
5.47
(0.54)
-0.68
0.07
(0.75)
4.91
4.87
0.03
27.48
31.93
(4.45)
-0.78
1.50
(2.28)
12.82
16.10
(3.28)
****
28.43
****
****
-37.60
****
1.48
3.95
(2.46)
****
20.02
****
****
0.55
****
****
3.97
****
19.73
232.8
0.55%
6.34
5.05
1.30
6.15
5.62
0.52
-2.05
-0.22
(1.83)
6.34
5.05
1.30
36.66
32.37
4.29
-0.49
1.03
(1.51)
21.13
16.93
4.20
29.70
28.34
1.36
-37.28
-37.31
0.03
4.24
3.86
0.38
21.80
20.26
1.55
****
0.59
****
****
4.16
****
1.13
173.2
0.41%
6.58
7.07
(0.48)
2.76
7.38
(4.62)
-5.23
-3.40
(1.83)
6.58
7.07
(0.48)
52.71
37.41
15.30
0.58
-4.18
4.76
29.21
26.85
2.36
****
27.18
****
****
-33.80
****
9.11
2.86
6.25
****
23.05
****
****
1.19
****
****
6.46
****
26.79
INTERNATIONAL EQUITY
7,237.3
17.00%
5.90
-0.27
-10.69
5.90
31.81
-10.53
11.43
32.77
-42.36
-6.65
15.28
-2.19
6.67
6.09
4,389.6
10.31%
4.21
5.33
(1.13)
-1.16
-0.73
(0.43)
-10.99
-11.84
0.85
4.21
5.33
(1.13)
30.77
30.36
0.41
-9.88
-12.14
2.26
11.12
7.75
3.37
32.51
31.78
0.73
-42.05
-43.39
1.34
-7.52
-9.59
2.06
14.73
13.38
1.36
-2.35
-3.86
1.51
6.58
5.79
0.80
6.05
77.5
0.18%
5.90
5.05
0.86
2.80
2.52
0.28
-5.29
-5.53
0.24
5.90
5.05
0.86
30.14
31.19
(1.05)
-6.66
-5.02
(1.64)
8.67
12.34
(3.67)
33.34
30.80
2.54
****
-40.33
****
-2.02
-2.45
0.42
15.44
17.13
(1.69)
****
-1.08
****
****
4.99
****
-4.65
92.8
0.22%
10.46
7.87
2.60
3.11
-0.97
4.08
-19.50
-17.54
(1.97)
10.46
7.87
2.60
47.39
42.09
5.30
-23.39
-17.56
(5.84)
36.48
16.03
20.45
42.60
53.23
(10.63)
****
-52.13
****
-15.38
-13.37
(2.00)
24.50
19.49
5.01
****
****
****
****
****
****
19.64
1,181.5
2.77%
5.32
5.33
(0.01)
-0.72
-0.73
0.01
-11.64
-11.84
0.20
5.32
5.33
(0.01)
****
30.36
****
****
-12.14
****
****
7.75
****
****
31.78
****
****
-43.39
****
****
-9.59
****
****
13.38
****
****
-3.86
****
****
5.79
****
-11.64
1,493.7
3.51%
11.40
11.36
0.04
2.27
2.70
(0.43)
-9.61
-9.81
0.20
11.40
11.36
0.04
****
28.17
****
****
-18.17
****
****
19.20
****
****
79.02
****
****
-53.17
****
****
-6.35
****
****
27.63
****
****
5.16
****
****
15.05
****
-10.00
16,271.9
+/NON-U.S. ENVIRONMENTAL
MSCI DEV STD WORLD INDEX GROSS
+/NON-U.S. ACTIVIST
MSCI EUROPE SMID CAP INDEX
+/PASSIVE DEVELOPED MARKETS
MSCI EAFE (NET DIVIDEND)
+/PASSIVE EMERGING MARKETS
MSCI EMERGING MARKETS FREE
+/-
Page 2
87
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
CORE + 5
NYC - CORE PLUS FIVE
12,133.7
28.50%
1.72%
2.45%
5.60%
1.72%
8.04%
7.95%
9.77%
14.75%
-2.25%
8.73%
11.37%
7.58%
****
6.33%
7,123.0
16.73%
1.17
1.02
0.15
2.22
2.28
(0.06)
6.63
7.25
(0.62)
1.17
1.02
0.15
5.19
4.15
1.04
8.73
9.40
(0.67)
8.58
7.13
1.45
8.54
6.28
2.26
2.98
6.64
(3.66)
9.19
10.47
(1.28)
9.46
8.31
1.15
7.32
7.52
(0.20)
6.38
6.43
(0.05)
8.46
3,478.8
8.17%
0.63
0.42
0.21
1.53
1.34
0.19
3.94
3.74
0.20
0.63
0.42
0.21
4.90
3.74
1.16
6.32
6.38
(0.06)
7.70
5.50
2.20
8.30
5.76
2.54
3.09
8.49
(5.40)
5.49
6.61
(1.13)
7.56
5.97
1.58
6.50
6.69
(0.19)
5.70
5.70
0.00
7.40
2,562.8
6.02%
2.16
2.02
0.13
2.38
2.28
0.11
6.40
6.58
(0.19)
2.16
2.02
0.13
6.92
5.94
0.98
7.79
7.80
(0.01)
9.47
8.36
1.11
19.96
16.36
3.60
-6.90
-4.06
(2.84)
9.72
9.73
(0.01)
13.11
11.30
1.81
6.96
6.85
0.11
6.31
6.29
0.02
7.65
1,081.4
2.54%
0.58
0.59
(0.02)
4.10
4.05
0.05
15.27
15.65
(0.38)
0.58
0.59
(0.02)
2.45
2.44
0.01
18.21
18.44
(0.24)
9.39
9.24
0.15
-5.89
-7.44
1.55
17.50
18.91
(1.41)
19.49
19.77
(0.27)
8.98
8.47
0.51
9.72
9.61
0.12
7.87
7.76
0.11
8.45
1,393.2
3.27%
2.12
2.29
(0.17)
3.27
3.12
0.15
10.01
9.78
0.22
2.12
2.29
(0.17)
7.17
7.74
(0.57)
13.50
13.56
(0.06)
6.47
6.37
0.10
10.14
11.41
(1.27)
-0.74
-2.35
1.61
15.88
15.94
(0.05)
10.67
10.63
0.04
8.52
8.43
0.09
****
7.76
****
6.61
2,244.9
5.27%
2.40
2.60
(0.19)
2.90
3.30
(0.40)
3.18
4.26
(1.08)
2.40
2.60
(0.19)
14.49
14.60
(0.11)
5.55
6.58
(1.03)
13.43
13.35
0.08
38.75
40.37
(1.62)
-18.14
-25.10
6.96
5.87
7.08
(1.21)
17.07
17.73
(0.66)
7.51
5.77
1.74
8.01
7.54
0.47
6.07
740.3
1.74%
5.00
5.40
(0.40)
3.11
3.75
(0.64)
-3.14
-3.07
(0.07)
5.00
5.40
(0.40)
18.90
22.79
(3.89)
-4.22
-3.42
(0.81)
13.18
16.52
(3.34)
34.16
47.19
(13.03)
****
-33.02
****
-1.27
-0.38
(0.89)
15.18
20.39
(5.21)
****
****
****
****
****
****
5.18
262.0
0.62%
1.62
3.19
(1.57)
-1.41
4.37
(5.78)
-10.07
5.30
(15.37)
1.62
3.19
(1.57)
17.89
18.79
(0.90)
-3.20
8.73
(11.93)
23.88
18.05
5.83
18.09
61.90
(43.81)
-9.68
-23.83
14.15
-4.33
9.72
(14.06)
15.96
26.50
(10.54)
****
11.28
****
****
****
****
****
370.2
0.87%
0.60
0.63
(0.03)
1.79
1.63
0.16
4.53
5.16
(0.63)
0.60
0.63
(0.03)
4.32
8.03
(3.71)
6.70
7.51
(0.81)
6.61
6.31
0.30
7.62
5.12
2.50
6.43
6.62
(0.19)
7.02
8.03
(1.01)
7.05
6.72
0.32
6.80
6.62
0.19
6.45
5.76
0.70
9.74
1,897.0
4.46%
0.04
0.00
0.04
0.10
0.00
0.11
0.25
0.02
0.24
0.04
0.00
0.04
0.44
0.09
0.35
0.50
0.10
0.40
0.45
0.13
0.32
1.23
0.21
1.02
3.70
2.06
1.64
0.48
0.09
0.39
0.75
0.15
0.61
2.20
1.40
0.80
****
1.94
****
2.77
+/ALL MORTGAGE
CITIGROUP MORTGAGE INDEX
+/ALL INVESTMENT GRADE CREDIT
NYC - INVESTMENT GRADE CREDIT
+/ALL TREASURY / AGENCY
NYC - TREASURY AGENCY PLUS FIVE
+/TOTAL TIPS MANAGERS
BARCLAYS CAPITAL US TIPS INDEX
+/TOTAL ENHANCED YIELD
CITIGROUP BB & B
+/TOTAL CONVERTIBLE BONDS
BofA ML ALL CONVERTIBLES EX MANDATORY
+/TOTAL OPPORTUNISTIC FIXED
JP MORGAN HY PLUS 3%
+/ECONOMICALLY TARGETED INVESTMENTS
EMPLOYEES CUSTOM BENCHMARK (NO CASH)
+/-
Page 3
88
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
US EQUITY
TOTAL RUSSELL 3000
RUSSELL 3000
13,309.1
31.26%
5.03
5.05
(0.01)
5.61
5.62
(0.01)
-0.17
-0.22
0.05
5.03
5.05
(0.01)
32.58
32.37
0.21
1.05
1.03
0.02
17.23
16.93
0.30
28.40
28.34
0.06
-37.16
-37.31
0.15
3.88
3.86
0.02
20.37
20.26
0.11
0.71
0.59
0.11
4.24
4.16
0.08
9.43
6,547.3
6,761.8
15.38%
15.88%
5.04
5.03
5.05
(0.01)
(0.01)
5.63
5.60
5.62
0.01
(0.03)
-0.10
-0.24
-0.22
0.12
(0.02)
5.04
5.03
5.05
(0.01)
(0.01)
****
32.14
32.37
****
(0.23)
1.20
0.89
1.03
0.17
(0.13)
****
16.92
16.93
****
(0.01)
****
****
28.34
****
****
****
****
-37.31
****
****
4.02
3.73
3.86
0.17
(0.13)
****
****
20.26
****
****
****
****
0.59
****
****
****
****
4.16
****
****
13.63
18.95
173.2
0.41%
6.58
7.07
(0.48)
2.76
7.38
(4.62)
-5.23
-3.40
(1.83)
6.58
7.07
(0.48)
52.71
37.41
15.30
0.58
-4.18
4.76
29.21
26.85
2.36
****
27.18
****
****
-33.80
****
9.11
2.86
6.25
****
23.05
****
****
1.19
****
****
6.46
****
26.79
173.2
0.41%
6.58
7.07
(0.48)
2.76
7.38
(4.62)
-5.23
-3.40
(1.83)
6.58
7.07
(0.48)
52.71
37.41
15.30
0.58
-4.18
4.76
29.21
26.85
2.36
****
27.18
****
****
-33.80
****
9.11
2.86
6.25
****
23.05
****
****
1.19
****
****
6.46
****
26.79
173.2
173.2
0.41%
0.41%
6.58
6.58
7.48
(0.90)
(0.90)
2.76
2.76
6.67
(3.92)
(3.92)
-5.23
-5.23
-3.90
(1.33)
(1.33)
6.58
6.58
7.48
(0.90)
(0.90)
52.71
52.71
43.50
9.21
9.21
0.58
0.58
-2.91
3.49
3.49
29.21
29.21
29.09
0.12
0.12
****
****
34.47
****
****
****
****
-38.53
****
****
9.11
9.11
4.94
4.17
4.17
****
****
25.18
****
****
****
****
3.19
****
****
****
****
5.62
****
****
26.79
26.79
2,086.1
4.90%
6.59
6.06
0.53
5.89
5.41
0.49
-3.50
-3.39
(0.11)
6.59
6.06
0.53
****
38.47
****
****
-1.55
****
****
26.85
****
****
27.18
****
****
-33.80
****
2.72
2.25
0.48
****
25.75
****
****
1.93
****
****
7.69
****
2.72
2,086.1
2,086.1
4.90%
4.90%
6.59
6.59
6.61
(0.01)
(0.01)
5.89
5.89
5.89
0.01
0.01
-3.50
-3.50
-3.50
0.00
0.00
6.59
6.59
6.61
(0.01)
(0.01)
****
****
39.38
****
****
****
****
-1.73
****
****
****
****
16.71
****
****
****
****
37.22
****
****
****
****
-38.43
****
****
2.72
2.72
2.71
0.02
0.02
****
****
25.27
****
****
****
****
3.90
****
****
****
****
7.78
****
****
2.72
2.72
141.6
141.6
0.33%
0.33%
5.48
5.48
5.97
(0.49)
(0.49)
6.62
6.62
5.62
1.00
1.00
3.11
3.11
1.81
1.30
1.30
5.48
5.48
5.97
(0.49)
(0.49)
27.52
27.52
35.01
(7.49)
(7.49)
2.98
2.98
2.64
0.34
0.34
9.54
9.54
16.71
(7.17)
(7.17)
****
****
37.22
****
****
****
****
-38.43
****
****
5.27
5.27
6.07
(0.80)
(0.80)
****
****
22.33
****
****
****
****
3.18
****
****
****
****
3.38
****
****
17.50
17.50
275.6
145.9
129.7
0.65%
0.34%
0.30%
4.62
4.88
4.32
4.87
(0.26)
0.01
(0.55)
4.08
3.49
4.76
5.47
(1.39)
(1.99)
(0.71)
-2.52
-2.00
-3.10
0.07
(2.59)
(2.07)
(3.17)
4.62
4.88
4.32
4.87
(0.26)
0.01
(0.55)
29.23
30.63
27.72
31.93
(2.70)
(1.30)
(4.21)
-1.94
-0.02
-4.01
1.50
(3.44)
(1.52)
(5.51)
15.87
15.84
15.91
16.10
(0.23)
(0.26)
(0.19)
****
****
****
28.43
****
****
****
****
****
****
-37.60
****
****
****
0.25
1.57
-1.19
3.95
(3.70)
(2.38)
(5.14)
****
****
****
20.02
****
****
****
****
****
****
0.55
****
****
****
****
****
****
3.97
****
****
****
21.72
18.69
15.07
417.2
0.98%
4.91
4.87
0.03
4.93
5.47
(0.54)
-0.68
0.07
(0.75)
4.91
4.87
0.03
27.48
31.93
(4.45)
-0.78
1.50
(2.28)
12.82
16.10
(3.28)
****
28.43
****
****
-37.60
****
1.48
3.95
(2.46)
****
20.02
****
****
0.55
****
****
3.97
****
19.73
+/-
Page 4
89
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
EMERGING MANAGERS
F.I.S FUND MGMT
CAPITAL PROSPECTS
RUSSELL 3000
80.7
33.8
0.19%
0.08%
5.80
5.52
5.05
0.75
0.48
5.24
5.52
5.62
(0.38)
(0.11)
-0.82
-2.56
-0.22
(0.60)
(2.34)
5.80
5.52
5.05
0.75
0.48
33.61
33.83
32.37
1.24
1.46
0.59
-0.91
1.03
(0.43)
(1.94)
16.51
18.58
16.93
(0.42)
1.65
27.00
27.10
28.34
(1.34)
(1.24)
-35.46
-37.68
-37.31
1.85
(0.37)
4.42
2.71
3.86
0.56
(1.14)
19.41
19.69
20.26
(0.84)
(0.56)
****
****
0.59
****
****
****
****
4.16
****
****
0.40
-0.57
38.1
0.09%
6.54
7.07
(0.52)
7.66
7.38
0.28
-3.07
-3.40
0.33
6.54
7.07
(0.52)
41.37
37.41
3.96
-1.11
-4.18
3.07
28.59
26.85
1.74
26.84
27.18
(0.34)
-36.42
-33.80
(2.62)
4.60
2.86
1.74
24.13
23.05
1.08
****
1.19
****
****
6.46
****
2.19
80.2
0.19%
7.16
6.06
1.10
6.63
5.41
1.23
-2.56
-3.39
0.82
7.16
6.06
1.10
38.41
38.47
(0.06)
-1.09
-1.55
0.46
22.53
25.47
(2.94)
34.20
40.46
(6.26)
-40.56
-41.46
0.90
4.55
2.25
2.30
23.10
25.75
(2.65)
****
1.93
****
****
7.69
****
0.87
232.8
0.55%
6.34
5.05
1.30
6.15
5.62
0.52
-2.05
-0.22
(1.83)
6.34
5.05
1.30
36.66
32.37
4.29
-0.49
1.03
(1.51)
21.13
16.93
4.20
29.70
28.34
1.36
-37.28
-37.31
0.03
4.24
3.86
0.38
21.80
20.26
1.55
****
0.59
****
****
4.16
****
1.13
53.6
0.13%
4.84
7.07
(2.22)
5.76
7.38
(1.62)
-2.29
-3.40
1.11
4.84
7.07
(2.22)
35.39
37.41
(2.02)
1.20
-4.18
5.38
25.69
26.85
(1.16)
29.88
27.18
2.70
****
-33.80
****
5.59
2.86
2.73
23.99
23.05
0.95
****
1.19
****
****
6.46
****
6.43
53.6
0.13%
4.84
7.07
(2.22)
5.76
7.38
(1.62)
-2.29
-3.40
1.11
4.84
7.07
(2.22)
35.39
37.41
(2.02)
1.20
-4.18
5.38
27.39
26.85
0.54
31.28
27.18
4.10
****
-33.80
****
5.59
2.86
2.73
24.99
23.05
1.94
****
1.19
****
****
6.46
****
4.90
1,645.9
861.7
783.6
3.87%
2.02%
1.84%
4.87
5.39
4.30
5.48
(0.61)
(0.09)
(1.18)
-1.27
-1.34
-1.19
-0.44
(0.83)
(0.90)
(0.75)
-9.64
-10.60
-8.59
-11.13
1.49
0.54
2.54
4.87
5.39
4.30
5.48
(0.61)
(0.09)
(1.18)
30.49
35.22
28.62
31.65
(1.16)
3.57
(3.03)
-9.44
-10.27
-6.51
-11.82
2.38
1.55
5.31
12.52
18.23
14.30
12.60
(0.08)
5.63
1.70
34.40
41.76
34.26
29.91
4.49
11.85
4.35
-40.92
-44.08
-32.07
-42.46
1.54
(1.62)
10.39
-5.59
-5.50
-2.75
-7.27
1.67
1.77
4.52
15.54
20.15
16.30
14.16
1.38
5.99
2.14
****
****
****
-1.93
****
****
****
****
****
****
****
****
****
****
-3.05
-2.91
1.14
1,622.2
855.0
765.8
3.81%
2.01%
1.80%
2.82
4.16
1.37
5.23
(2.41)
(1.06)
(3.86)
-1.44
-0.37
-2.60
-0.90
(0.53)
0.53
(1.70)
-11.72
-9.89
-9.14
-12.32
0.60
2.43
3.19
2.82
4.16
1.37
5.23
(2.41)
(1.06)
(3.86)
30.22
31.97
29.90
30.10
0.12
1.87
(0.20)
-9.34
-9.15
-2.88
-11.65
2.31
2.50
8.76
9.44
19.93
3.16
3.81
5.63
16.12
(0.65)
31.02
35.62
24.13
35.06
(4.04)
0.56
(10.93)
-42.34
-41.62
****
-43.68
1.34
2.06
****
-8.89
-5.66
-5.00
-11.06
2.17
5.40
6.06
13.94
19.07
11.93
13.62
0.32
5.45
(1.69)
-3.25
****
****
-4.91
1.66
****
****
****
****
****
****
****
****
****
5.51
-3.05
-4.68
U.S. ENVIRONMENTAL
WALDEN ASSET MGMT
RUSSELL 2000
+/TOTAL U.S. ENVIRONMENTAL
RUSSELL 2000
+/-
NON - US EQUITY
TOTAL INTL GROWTH
BAILLIE
WALTER -SCOTT
MSCI EAFE GROWTH
TOTAL INTL GROWTH +/BAILLIE +/WALTER -SCOTT +/TOTAL INTL VALUE
SPRUCEGROVE (NEW)
MONDRIAN INVESTMENT PARTNERS LTD II
MSCI EAFE VALUE
TOTAL INTL VALUE +/SPRUCEGROVE (NEW) +/MONDRIAN INVESTMENT PARTNERS LTD II +/-
Page 5
90
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
1,121.0
539.9
350.4
230.6
2.63%
1.27%
0.82%
0.54%
5.28
4.97
5.69
5.41
5.33
(0.05)
(0.37)
0.35
0.08
-0.59
-0.30
-0.85
-0.84
-0.73
0.14
0.42
(0.13)
(0.12)
-12.00
-10.52
-13.01
-13.80
-11.84
(0.16)
1.32
(1.17)
(1.96)
5.28
4.97
5.69
5.41
5.33
(0.05)
(0.37)
0.35
0.08
32.41
32.98
31.95
31.81
30.36
2.05
2.62
1.59
1.45
-11.30
-9.59
-12.95
-12.66
-12.14
0.85
2.55
(0.80)
(0.52)
11.45
15.10
9.01
7.36
7.75
3.70
7.35
1.26
(0.39)
32.36
30.12
30.70
40.88
31.78
0.58
(1.66)
(1.08)
9.10
-42.17
-42.86
****
-48.33
-43.39
1.22
0.53
****
(4.94)
-8.50
-6.23
-10.27
-10.88
-9.59
1.09
3.36
(0.68)
(1.29)
14.95
15.87
13.30
15.60
13.38
1.57
2.49
(0.07)
2.22
****
****
****
****
-3.86
****
****
****
****
****
****
****
****
5.79
****
****
****
****
-5.41
-4.97
-4.82
-7.74
4,389.6
10.31%
4.21
5.33
(1.13)
-1.16
-0.73
(0.43)
-10.99
-11.84
0.85
4.21
5.33
(1.13)
30.77
30.36
0.41
-9.88
-12.14
2.26
11.14
7.75
3.39
32.60
31.78
0.82
-42.05
-43.39
1.34
-7.52
-9.59
2.06
14.73
13.38
1.36
-2.35
-3.86
1.51
6.58
5.79
0.80
6.05
77.5
77.5
0.18%
0.18%
5.90
5.91
5.05
0.86
0.86
2.80
2.81
2.52
0.28
0.28
-5.29
-5.29
-5.53
0.24
0.24
5.90
5.91
5.05
0.86
0.86
30.14
27.70
31.19
(1.05)
(3.49)
-6.66
-6.66
-5.02
(1.64)
(1.64)
8.67
12.37
12.34
(3.67)
0.03
33.34
38.14
30.80
2.54
7.34
****
****
-40.33
****
****
-2.02
-2.03
-2.45
0.42
0.42
15.44
17.99
17.13
(1.69)
0.86
****
****
-1.08
****
****
****
****
4.99
****
****
-4.65
0.44
92.8
92.8
0.22%
0.22%
10.46
10.46
7.87
2.60
2.60
3.11
3.11
-0.97
4.08
4.08
-19.50
-19.50
-17.54
(1.97)
(1.97)
10.46
10.46
7.87
2.60
2.60
47.39
47.39
42.09
5.30
5.30
-23.39
-23.39
-17.56
(5.84)
(5.84)
36.48
36.48
16.03
20.45
20.45
42.60
42.60
53.23
(10.63)
(10.63)
****
****
-52.13
****
****
-15.38
-15.38
-13.37
(2.00)
(2.00)
24.50
24.50
19.49
5.01
5.01
****
****
****
****
****
****
****
****
****
****
19.64
19.64
4,562.1
10.71%
4.36
5.33
(0.98)
-1.01
-0.73
(0.29)
-11.06
-11.84
0.79
4.36
5.33
(0.98)
31.04
30.36
0.68
-10.11
-12.14
2.03
11.43
7.75
3.68
32.77
31.78
0.99
-42.36
-43.39
1.03
-7.58
-9.59
2.01
14.89
13.38
1.52
-2.38
-3.86
1.47
****
5.79
****
5.38
1,181.5
1,181.5
2.77%
2.77%
5.32
5.32
5.33
(0.01)
(0.01)
-0.72
-0.72
-0.73
0.01
0.01
-11.64
-11.64
-11.84
0.20
0.20
5.32
5.32
5.33
(0.01)
(0.01)
****
****
30.36
****
****
****
****
-12.14
****
****
****
****
7.75
****
****
****
****
31.78
****
****
****
****
-43.39
****
****
****
****
-9.59
****
****
****
****
13.38
****
****
****
****
-3.86
****
****
****
****
5.79
****
****
-11.64
-11.64
5,743.6
13.49%
4.56
5.33
(0.78)
-0.95
-0.73
(0.23)
-11.07
-11.84
0.77
4.56
5.33
(0.78)
31.73
30.36
1.37
-9.82
-12.14
2.32
11.12
7.75
3.37
32.51
31.78
0.73
-42.05
-43.39
1.34
-7.11
-9.59
2.47
15.09
13.38
1.71
-2.28
-3.86
1.57
****
5.79
****
5.44
1,493.7
1,493.7
3.51%
3.51%
11.40
11.40
11.36
0.04
0.04
2.27
2.27
2.70
(0.43)
(0.43)
-9.61
-9.61
-9.81
0.20
0.20
11.40
11.40
11.36
0.04
0.04
****
****
28.17
****
****
****
****
-18.17
****
****
****
****
16.03
****
****
****
****
53.23
****
****
****
****
-52.13
****
****
****
****
-6.35
****
****
****
****
27.63
****
****
****
****
5.16
****
****
****
****
15.05
****
****
-10.00
-10.00
7,237.3
17.00%
5.90
5.05
0.85
-0.27
2.52
(2.79)
-10.69
-5.53
(5.16)
5.90
5.05
0.85
31.81
31.19
0.62
-10.53
-5.02
(5.51)
11.43
12.34
(0.91)
32.77
30.80
1.97
-42.36
-40.33
(2.03)
-6.65
-2.45
(4.21)
15.28
17.13
(1.85)
-2.19
-1.08
(1.11)
6.67
4.99
1.68
6.09
+/+/+/+/-
+/-
+/-
Page 6
91
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
REITS
TOTAL REAL ESTATE EQUITY SECURITIES
MORGAN STANLEY
SECURITY CAPITAL
ADELANTE CAPITAL MANAGEMENT
DJ WILSHIRE REAL ESTATE SECURITIES INDEX
TOTAL REAL ESTATE EQUITY SECURITIES
MORGAN STANLEY
SECURITY CAPITAL
ADELANTE CAPITAL MANAGEMENT
2,058.4
927.3
562.7
568.4
4.83%
2.18%
1.32%
1.33%
6.64
6.75
6.95
6.15
6.50
0.13
0.25
0.45
(0.35)
6.61
6.24
6.84
6.97
6.98
(0.37)
(0.74)
(0.14)
(0.01)
4.33
3.39
4.52
5.53
4.51
(0.17)
(1.12)
0.02
1.02
6.64
6.75
6.95
6.15
6.50
0.13
0.25
0.45
(0.35)
35.33
36.41
34.70
34.55
35.23
0.10
1.18
(0.53)
(0.68)
8.03
6.91
7.55
10.19
8.87
(0.84)
(1.97)
(1.32)
1.31
32.10
33.27
31.77
30.87
28.47
3.63
4.80
3.30
2.40
30.86
34.42
27.56
29.00
29.01
1.85
5.41
(1.45)
(0.01)
-41.06
-39.07
-39.62
-44.91
-39.83
(1.23)
0.76
0.21
(5.08)
11.35
10.58
10.84
13.02
12.04
(0.69)
(1.46)
(1.20)
0.98
34.59
35.54
34.08
33.76
32.94
1.65
2.61
1.14
0.83
-2.16
-1.03
-2.15
-3.69
-2.74
0.58
1.71
0.59
(0.96)
****
****
****
****
10.76
****
****
****
****
13.06
14.28
9.01
11.56
7,123.0
16.73%
1.17
1.02
0.15
2.22
2.28
(0.06)
6.63
7.25
(0.62)
1.17
1.02
0.15
5.19
4.15
1.04
8.73
9.40
(0.67)
8.58
7.13
1.45
8.54
6.28
2.26
2.98
6.64
(3.66)
9.19
10.47
(1.28)
9.46
8.31
1.15
7.32
7.52
(0.20)
6.38
6.43
(0.05)
8.46
3,478.8
1,131.3
1,140.3
394.1
313.0
315.1
156.8
8.17%
2.66%
2.68%
0.93%
0.74%
0.74%
0.37%
0.63
0.48
0.96
0.53
0.51
0.16
0.50
0.42
0.21
0.06
0.54
0.11
0.08
(0.27)
0.08
1.53
1.40
1.77
1.43
1.39
1.21
1.57
1.34
0.19
0.06
0.43
0.09
0.05
(0.12)
0.23
3.94
3.87
4.12
3.61
4.35
3.91
3.64
3.74
0.20
0.13
0.38
(0.13)
0.61
0.17
(0.10)
0.63
0.48
0.96
0.53
0.51
0.16
0.50
0.42
0.21
0.06
0.54
0.11
0.08
(0.27)
0.08
4.90
4.61
5.18
4.54
3.86
4.24
4.52
3.74
1.16
0.87
1.44
0.80
0.12
0.50
0.78
6.32
6.46
5.99
6.39
6.60
7.08
6.16
6.38
(0.06)
0.08
(0.39)
0.01
0.23
0.71
(0.22)
7.70
7.26
8.24
****
5.82
5.90
6.31
5.50
2.20
1.76
2.74
****
0.32
0.40
0.81
8.30
8.47
9.46
****
****
****
****
5.76
2.54
2.71
3.70
****
****
****
****
3.09
5.26
3.22
****
****
****
****
8.49
(5.40)
(3.23)
(5.27)
****
****
****
****
5.49
6.68
6.73
6.38
7.01
7.08
6.65
6.61
(1.13)
0.07
0.12
(0.23)
0.40
0.47
0.03
7.56
7.49
8.07
****
****
****
****
5.97
1.58
1.52
2.10
****
****
****
****
6.50
6.93
6.87
****
****
****
****
6.69
(0.19)
0.24
0.18
****
****
****
****
5.70
6.13
5.85
****
****
****
****
5.70
0.00
0.43
0.15
****
****
****
****
7.40
7.68
6.43
5.99
6.02
6.02
6.13
2,562.8
665.1
641.6
641.8
364.5
249.8
6.02%
1.56%
1.51%
1.51%
0.86%
0.59%
2.16
2.16
2.01
2.31
2.06
2.27
2.02
0.13
0.14
(0.01)
0.28
0.03
0.25
2.38
2.60
2.00
2.57
2.32
2.41
2.28
0.11
0.32
(0.28)
0.30
0.04
0.14
6.40
6.76
5.95
6.41
6.93
5.80
6.58
(0.19)
0.18
(0.64)
(0.18)
0.35
(0.78)
2.16
2.16
2.01
2.31
2.06
2.27
2.02
0.13
0.14
(0.01)
0.28
0.03
0.25
6.92
6.73
6.94
7.58
5.71
7.47
5.94
0.98
0.79
1.00
1.64
(0.23)
1.53
7.79
7.93
7.81
7.97
7.90
6.76
7.80
(0.01)
0.14
0.01
0.17
0.10
(1.04)
9.47
9.44
9.26
10.00
8.63
10.00
8.36
1.11
1.08
0.90
1.64
0.27
1.64
19.96
17.16
21.33
18.91
****
****
16.36
3.60
0.80
4.97
2.55
****
****
-6.90
-4.82
-12.66
-3.22
****
****
-4.06
(2.84)
(0.76)
(8.60)
0.84
****
****
9.72
9.90
9.59
9.88
9.92
8.87
9.73
(0.01)
0.17
(0.15)
0.15
0.18
(0.87)
13.11
12.19
13.22
13.33
****
****
11.30
1.81
0.89
1.92
2.02
****
****
6.96
7.25
5.31
7.95
****
****
6.85
0.11
0.40
(1.54)
1.10
****
****
6.31
6.74
5.93
6.71
****
****
6.29
0.02
0.45
(0.36)
0.41
****
****
7.65
7.31
7.06
7.91
9.39
9.27
+/+/+/+/-
FIXED INCOME
TOTAL STRUCTURED FIXED INCOME
NYC - CORE PLUS FIVE
+/ALL MORTGAGE
PIMCO
BLACKROCK
NEUBERGER BERMAN -MORT
GOLDMAN SACHS -MORT
WELLINGTON -MORT
SMITH BREEDEN -MORT
CITIGROUP MORTGAGE INDEX
ALL MORTGAGE
PIMCO
BLACKROCK
NEUBERGER BERMAN -MORT
GOLDMAN SACHS -MORT
WELLINGTON -MORT
SMITH BREEDEN -MORT
ALL INVESTMENT GRADE CREDIT
BLACKROCK -CREDIT
TAPLIN,CANIDA -CREDIT
T.ROWE PRICE -CREDIT
PRUDENTIAL - CREDIT
BARROW HANLEY - CREDIT
NYC - INVESTMENT GRADE CREDIT
ALL INVESTMENT GRADE CREDIT
BLACKROCK -CREDIT
TAPLIN,CANIDA -CREDIT
T.ROWE PRICE -CREDIT
PRUDENTIAL - CREDIT
BARROW HANLEY - CREDIT
+/+/+/+/+/+/+/-
+/+/+/+/+/+/-
Page 7
92
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
1,081.4
420.7
351.2
309.6
2.54%
0.99%
0.82%
0.73%
0.58
0.64
0.54
0.54
0.59
(0.02)
0.05
(0.05)
(0.05)
4.10
4.20
4.01
4.08
4.05
0.05
0.14
(0.05)
0.02
15.27
14.93
15.57
15.40
15.65
(0.38)
(0.72)
(0.08)
(0.25)
0.58
0.64
0.54
0.54
0.59
(0.02)
0.05
(0.05)
(0.05)
2.45
2.47
2.43
2.45
2.44
0.01
0.03
(0.01)
0.01
18.21
17.71
18.60
18.44
18.44
(0.24)
(0.73)
0.15
(0.00)
9.39
9.90
8.96
9.20
9.24
0.15
0.66
(0.28)
(0.04)
-5.89
-4.47
****
****
-7.44
1.55
2.97
****
****
17.50
16.19
****
****
18.91
(1.41)
(2.72)
****
****
19.49
19.10
19.78
19.70
19.77
(0.27)
(0.66)
0.01
(0.06)
8.98
9.55
****
****
8.47
0.51
1.08
****
****
9.72
9.86
****
****
9.61
0.12
0.25
****
****
7.87
8.00
****
****
7.76
0.11
0.24
****
****
8.45
8.40
11.13
10.98
2,244.9
5.27%
2.40
2.60
(0.19)
2.90
3.30
(0.40)
3.18
4.26
(1.08)
2.40
2.60
(0.19)
14.49
14.60
(0.11)
5.55
6.58
(1.03)
13.43
13.35
0.08
38.75
40.37
(1.62)
-18.14
-25.10
6.96
5.87
7.08
(1.21)
17.07
17.73
(0.66)
7.51
5.77
1.74
8.01
7.54
0.47
6.07
463.7
1.09%
2.24
2.90
(0.66)
2.90
3.12
(0.22)
4.76
2.36
2.40
2.24
2.90
(0.66)
13.46
15.40
(1.94)
7.30
4.38
2.91
13.48
15.19
(1.71)
44.70
57.51
(12.81)
-20.41
-26.39
5.98
7.83
5.20
2.63
19.72
22.79
(3.07)
8.24
7.72
0.52
****
8.84
****
8.13
387.3
300.8
733.5
359.6
0.91%
0.71%
1.72%
0.84%
2.70
2.25
2.43
2.37
2.60
0.10
(0.35)
(0.17)
(0.23)
2.61
3.03
3.10
2.79
3.30
(0.69)
(0.27)
(0.20)
(0.50)
2.16
3.70
2.84
1.76
4.26
(2.10)
(0.56)
(1.42)
(2.49)
2.70
2.25
2.43
2.37
2.60
0.10
(0.35)
(0.17)
(0.23)
16.27
12.78
15.05
14.70
14.60
1.67
(1.82)
0.45
0.10
4.79
5.37
5.23
4.34
6.58
(1.79)
(1.21)
(1.35)
(2.24)
14.44
11.77
14.00
12.84
13.35
1.09
(1.58)
0.65
(0.51)
36.16
29.79
43.45
40.64
40.37
(4.21)
(10.58)
3.08
0.27
-18.19
-12.75
-19.90
-19.83
-25.10
6.91
12.35
5.20
5.27
4.89
5.92
5.52
4.44
7.08
(2.19)
(1.15)
(1.56)
(2.63)
16.14
13.58
18.76
16.92
17.73
(1.59)
(4.15)
1.03
(0.81)
7.11
7.07
7.85
6.78
5.77
1.34
1.30
2.08
1.02
****
****
****
****
7.54
****
****
****
****
6.82
7.54
8.26
7.87
1,393.2
784.7
351.2
257.4
3.27%
1.84%
0.82%
0.60%
2.12
2.15
2.15
2.00
2.29
(0.17)
(0.15)
(0.14)
(0.30)
3.27
3.53
3.04
2.82
3.12
0.15
0.41
(0.08)
(0.30)
10.01
10.05
9.76
10.19
9.78
0.22
0.27
(0.02)
0.41
2.12
2.15
2.15
2.00
2.29
(0.17)
(0.15)
(0.14)
(0.30)
7.17
6.98
7.64
7.13
7.74
(0.57)
(0.76)
(0.10)
(0.61)
13.50
13.34
13.61
13.82
13.56
(0.06)
(0.22)
0.05
0.26
6.47
6.57
6.34
6.34
6.37
0.10
0.20
(0.03)
(0.03)
10.14
10.24
10.00
10.02
11.41
(1.27)
(1.17)
(1.41)
(1.39)
-0.74
-0.88
-0.96
-0.03
-2.35
1.61
1.47
1.39
2.32
15.88
15.76
15.93
16.20
15.94
(0.05)
(0.18)
(0.00)
0.26
10.67
10.70
10.58
10.69
10.63
0.04
0.07
(0.05)
0.06
8.52
8.51
8.42
8.69
8.43
0.09
0.08
(0.01)
0.26
****
****
****
****
7.76
****
****
****
****
6.61
6.51
6.87
7.29
+/+/+/+/-
HIGH YIELD
TOTAL ENHANCED YIELD
CITIGROUP BB & B
+/MACKAY SHIELDS
BofA MERRILL LYNCH HY MASTER II
+/SEIX
SHENKMAN
T.ROWE PRICE ENHANCED
STONE HARBOR INVESTMENT PARTNERS
CITIGROUP BB & B
SEIX
SHENKMAN
T.ROWE PRICE ENHANCED
STONE HARBOR INVESTMENT PARTNERS
+/+/+/+/-
TIPS
TOTAL TIPS MANAGERS
PIMCO-TIPS-MTA
STATE STREET-TIPS-MTA
BLACKROCK-TIPS-MTA
BARCLAYS CAPITAL US TIPS INDEX
TOTAL TIPS MANAGERS
PIMCO-TIPS-MTA
STATE STREET-TIPS-MTA
BLACKROCK-TIPS-MTA
+/+/+/+/-
Page 8
93
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
CONVERTIBLE BONDS
TOTAL CONVERTIBLE BONDS
BofA ML ALL CONVERTIBLES EX MANDATORY
TRS CUSTOM CONVERTIBLE BOND INDEX
740.3
1.74%
5.00
5.40
4.73
(0.40)
0.27
3.11
3.75
2.29
(0.64)
0.82
-3.14
-3.07
-2.86
(0.07)
(0.28)
5.00
5.40
4.73
(0.40)
0.27
18.90
22.79
16.72
(3.89)
2.18
-4.22
-3.42
-3.73
(0.81)
(0.49)
13.18
16.52
11.56
(3.34)
1.62
34.16
47.19
36.65
(13.03)
(2.49)
****
-33.02
****
****
****
-1.27
-0.38
-0.87
(0.89)
(0.41)
15.18
20.39
15.59
(5.21)
(0.41)
****
****
****
****
****
****
****
****
****
****
5.18
114.6
0.27%
5.18
4.01
1.17
2.36
0.58
1.78
-3.92
-4.26
0.34
5.18
4.01
1.17
16.19
14.62
1.57
-5.89
-4.94
(0.95)
9.81
8.66
1.15
37.07
27.02
10.05
****
****
****
-2.20
-1.98
(0.21)
13.96
10.68
3.29
****
****
****
****
****
****
7.62
208.9
0.49%
4.76
3.75
1.02
3.81
2.09
1.72
-1.24
-1.74
0.51
4.76
3.75
1.02
18.53
14.93
3.60
-1.66
-1.73
0.06
14.97
12.98
1.99
36.37
46.25
(9.88)
****
****
****
1.16
0.03
1.14
16.38
18.45
(2.06)
****
****
****
****
****
****
7.96
209.7
0.49%
5.36
5.44
(0.08)
3.48
3.07
0.40
-1.43
-1.52
0.09
5.36
5.44
(0.08)
17.23
14.90
2.33
-3.05
-3.14
0.09
11.63
7.89
3.74
27.36
25.49
1.87
****
****
****
0.01
0.19
(0.18)
14.51
12.92
1.59
****
****
****
****
****
****
3.15
207.1
0.49%
4.78
5.71
(0.93)
2.94
3.39
(0.46)
-5.88
-4.01
(1.87)
4.78
5.71
(0.93)
24.33
22.54
1.79
-6.18
-5.18
(1.00)
16.90
16.77
0.13
35.38
49.13
(13.75)
****
-35.73
****
-3.99
-1.80
(2.19)
15.99
20.37
(4.38)
****
2.80
****
****
5.64
****
2.93
262.0
0.62%
1.62
3.19
(1.57)
-1.41
4.37
(5.78)
-10.07
5.30
(15.37)
1.62
3.19
(1.57)
17.89
18.79
(0.90)
-3.20
8.73
(11.93)
23.88
18.05
5.83
18.09
61.90
(43.81)
-9.68
-23.83
14.15
-4.33
9.72
(14.06)
15.96
26.50
(10.54)
****
****
****
****
****
****
****
200.9
0.47%
****
****
****
****
****
****
****
****
****
****
****
****
****
****
PIMCO-DISCO
AVE EURO SP SITS FD
AVE SPECIAL SITUATIONS FD V
AVE SPECIAL SITUATIONS FD VI
TORCHLIGHT INVESTORS
3 MONTH LIBOR PLUS 750BPS
1.1
9.9
2.8
48.6
49.4
0.00%
0.02%
0.01%
0.11%
0.12%
****
****
****
****
****
0.65
****
****
****
****
****
1.96
****
****
****
****
****
4.56
****
****
****
****
****
0.65
****
****
****
****
****
7.81
****
****
****
****
****
7.85
****
****
****
****
****
7.85
****
****
****
****
****
8.16
****
****
****
****
****
10.11
****
****
****
****
****
7.88
****
****
****
****
****
7.94
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
****
89.2
34.7
54.4
0.21%
0.08%
0.13%
****
****
****
3.12
3.19
****
****
****
3.69
4.37
****
****
****
3.36
5.30
****
****
****
3.12
3.19
****
****
****
15.79
18.79
****
****
****
5.73
8.73
****
****
****
15.05
18.05
****
****
****
58.90
61.90
****
****
****
-26.83
-23.83
****
****
****
6.72
9.72
****
****
****
23.46
26.50
****
****
****
8.22
11.28
****
****
****
****
****
****
****
****
ADVENT GLOBAL
BofA ML GLOBAL CONVERTIBLES INDEX (VG00)
61.1
0.14%
****
4.73
****
2.67
****
-4.04
****
4.73
****
16.30
****
-5.66
****
11.73
****
36.34
****
-29.35
****
-2.54
****
14.62
****
2.18
****
4.64
****
Page 9
94
%
of Total
Trailing
1 Month
Trailing
3 Months
Fiscal
YTD
Calendar
YTD
FY Ending
06/30/11
Calendar Yr
Ending 2011
Calendar Yr
Ending 2010
Calendar Yr
Ending 2009
Calendar Yr
Ending 2008
Trailing
1 Year
Trailing*
3 Years
Trailing*
5 Years
Trailing*
10 Years
Since
Inception
370.2
0.87%
0.60
0.63
(0.03)
1.79
1.63
0.16
4.53
5.16
(0.63)
0.60
0.63
(0.03)
4.32
4.13
0.19
6.70
7.51
(0.81)
6.61
6.31
0.30
7.62
5.12
2.50
6.43
6.62
(0.19)
7.02
8.03
(1.01)
7.05
6.72
0.32
6.80
6.62
0.19
6.45
5.76
0.70
9.74
201.9
0.47%
0.77
0.88
(0.11)
2.16
1.90
0.26
5.64
5.91
(0.26)
0.77
0.88
(0.11)
4.25
3.90
0.35
7.86
7.84
0.02
6.16
6.54
(0.38)
6.28
5.93
0.35
5.26
5.24
0.02
8.38
8.66
(0.28)
7.07
7.40
(0.33)
6.65
6.70
(0.05)
****
5.79
****
5.35
44.2
0.10%
0.30
0.48
(0.18)
1.33
1.40
(0.07)
4.32
4.15
0.17
0.30
0.48
(0.18)
3.56
3.39
0.17
6.78
6.32
0.46
5.72
5.52
0.20
10.99
2.89
8.10
6.67
9.67
(3.00)
6.97
6.64
0.33
7.34
5.22
2.12
****
6.49
****
****
****
****
6.99
2.0
3.0
1.6
0.8
0.6
95.9
20.2
0.00%
0.01%
0.00%
0.00%
0.00%
0.23%
0.05%
0.49
0.57
0.38
0.44
0.49
0.47
0.21
1.45
1.53
1.09
3.27
1.50
1.48
0.60
1.78
3.19
3.02
5.26
1.31
3.08
1.28
0.49
0.57
0.38
0.44
0.49
0.47
0.21
9.32
8.53
0.62
2.93
4.22
5.19
2.09
3.29
5.59
4.96
8.50
3.85
5.40
2.09
12.80
11.58
4.34
4.10
9.95
9.02
2.06
9.82
12.48
****
****
14.83
10.00
2.19
5.50
6.69
****
****
5.41
8.74
4.81
3.60
5.64
5.02
8.60
3.84
5.43
2.12
8.50
9.80
****
****
9.42
8.02
2.12
7.73
9.45
****
****
****
8.34
3.61
****
****
****
****
****
8.17
****
7.38
8.57
5.39
6.33
8.17
10.32
4.34
1,897.0
4.46%
0.04
0.00
0.04
0.10
0.00
0.11
0.25
0.02
0.24
0.04
0.00
0.04
0.44
0.16
0.28
0.50
0.10
0.40
0.45
0.13
0.32
1.23
0.21
1.02
3.70
2.06
1.64
0.48
0.09
0.39
0.75
0.15
0.61
2.20
1.40
0.80
****
1.94
****
2.77
2,215.1
5.20%
-0.35
5.48
(5.83)
-2.20
6.98
(9.18)
1.68
3.51
(1.83)
-0.35
5.48
(5.83)
18.65
37.37
(18.72)
15.80
6.03
9.77
14.04
21.93
(7.89)
-4.44
33.34
(37.78)
-1.50
-32.30
30.80
14.02
8.86
5.17
8.25
25.29
(17.04)
7.43
5.79
1.64
****
9.30
****
11.83
766.2
1.80%
1.10
0.00
1.10
2.93
2.71
0.22
11.56
6.11
5.45
1.10
0.00
1.10
24.82
19.58
5.24
24.55
14.97
9.58
9.99
15.26
(5.27)
-44.20
-30.40
(13.80)
-7.61
-10.70
3.09
24.46
14.97
9.49
-6.48
-2.66
(3.81)
3.61
-1.11
4.72
****
****
****
7.88
3.77
4.33
(0.56)
3.00
3.86
(0.86)
-0.48
0.79
(1.27)
3.77
4.33
(0.56)
23.28
24.53
(1.25)
1.83
1.64
0.20
13.92
14.01
(0.09)
21.15
25.01
(3.86)
-26.35
-28.50
2.15
3.99
4.70
(0.71)
15.35
17.29
(1.94)
2.36
2.50
(0.14)
5.84
5.91
(0.07)
8.43
CASH
TOTAL CASH
ML 91 DAY TREASURY BILL INDEX
+/-
PRIVATE EQUITY
TOTAL PRIVATE EQUITY
RUSSELL 3000 PLUS 5%
+/-
42,579.6
+/-
Page 10
95
Vintage
Year
1999
2000
2001
2002
2003
2004
2005
2006
Cash In
40,494,371 $
50,812,519
25,257,218
7,650,035
66,879,643
6,465,475
4,974,173
81,088,574
17,043,773
12,487,111
14,797,876
72,197,819
27,665,056
25,313,363
5,252,354
59,003,465
19,500,203
52,186,263
16,210,189
5,755,134
10,175,705
241,256
13,543,914
27,280,724
11,728,225
2,121,326
1,969,761
13,200,420
27,000,868
25,160,143
12,505,024
6,311,425
7,034,799
6,448,809
6,504,874
768,349
4,078,595
16,175,602
5,113,674
1,110,029
10,168,760
4,226,207
20,652,443
1,119,822
2,320,279
619,714
3,540,241
15,555,849
18,665,450
1,047,942
15,811,328
9,860,317
9,539,681
2,343,234
2,960,770
9,089,723
529,162
8,990,937
5,562,914
3,223,123
10,037,073
2,043,062
775,844
2,227,151
2,263,822
662,055
2,109,266
1,539,679
Market Value
5,352,011
7,733,358
4,146,769
4,209,399
10,252,450
20,876,766
11,158,564
1,625,614
7,744,643
29,951,231
17,925,377
17,885,048
5,363,672
6,385,672
37,739,039
6,463,526
17,927,371
18,396,138
15,749,304
20,112,321
27,102,348
27,514,396
14,852,739
22,298,639
15,275,321
6,278,939
25,482,904
19,664,046
9,760,183
11,834,564
25,341,133
32,552,375
16,405,603
8,012,076
31,209,313
20,515,240
12,953,261
9,205,230
20,111,376
20,780,655
14,388,627
31,811,275
6,900,964
17,195,734
2,371,759
10,063,045
32,045,675
25,186,278
14,536,997
32,046,644
23,818,223
62,960,541
28,658,436
16,901,811
32,940,888
12,332,228
16,754,000
13,687,989
3,488,746
28,618,762
13,038,579
24,188,830
14,320,794
20,910,977
28,664,645
8,543,033
18,429,756
7,797,954
Multiple
0.85x
1.70x
2.04x
0.48x
2.09x
0.75x
1.45x
1.98x
1.44x
1.18x
1.76x
1.66x
1.47x
1.46x
0.83x
1.20x
1.45x
2.30x
1.61x
1.42x
1.40x
1.79x
1.13x
2.05x
1.04x
0.92x
0.52x
1.32x
1.44x
1.49x
1.28x
1.17x
1.27x
0.88x
1.10x
1.30x
1.11x
1.38x
0.77x
0.99x
1.11x
1.30x
1.23x
0.80x
1.26x
0.82x
1.15x
1.12x
1.39x
1.31x
1.31x
1.19x
1.01x
1.33x
1.39x
1.22x
1.10x
0.98x
1.13x
0.87x
1.27x
1.08x
0.87x
1.53x
1.14x
1.40x
0.40x
1.05x
0.92x
IRR
(3.70%)
15.67%
25.56%
N/A
23.28%
(4.50%)
6.67%
39.45%
12.81%
5.45%
12.02%
24.26%
15.78%
25.48%
(5.17%)
8.17%
13.64%
39.32%
12.91%
8.22%
14.00%
14.44%
3.18%
41.07%
1.14%
(2.50%)
(13.88%)
11.46%
9.72%
13.30%
8.98%
4.07%
6.65%
(3.55%)
3.63%
6.30%
4.05%
8.51%
(8.99%)
(0.25%)
3.30%
13.27%
6.99%
(6.31%)
12.90%
(6.15%)
4.54%
4.15%
11.07%
11.79%
9.07%
9.51%
0.18%
8.55%
14.12%
6.02%
5.61%
(0.83%)
6.63%
(5.31%)
6.65%
2.59%
(5.84%)
19.31%
5.98%
14.00%
(29.12%)
1.82%
(3.31%)
96
Vintage
Year
2007
2008
2009
2010
2011
Cash In
7,949,776
1,314,960
6,094
2,326,127
16,788,440
433,672
2,035,509
3,058,073
28,223
5,151,027
3,352,781
9,342,175
987,256
471,052
1,184
9,259,700
5,245
3,851,834
18,049,510
3,929,542
11,918,908
56
506
15,650,571
21,056,380
10,473,393
5,690,674
174,916
53,198
5,829,935
1,267,898
3,182,886
1,655,325
2,799,649
2,238,138
4,462,125
255,372
17,765
3,493,024
1,313,912
3,573,679
161,968
5,093,540
19,254,002
106,309
1,777,990
547
182,137
35,960
-
Market Value
26,828,586
18,688,809
10,069,950
6,994,084
11,005,756
29,264,829
7,230,639
8,962,202
11,583,831
12,732,828
19,384,994
30,879,389
31,500,156
5,557,430
7,295,073
8,260,215
24,102,135
7,994,175
16,327,483
29,605,570
21,539,176
26,991,464
2,242,197
20,181,328
1,819,686
25,923,356
33,226,155
42,084,055
6,303,634
11,232,471
11,265,959
8,222,838
12,328,732
15,530,000
20,706,751
11,848,750
7,014,800
16,827,867
12,912,351
11,398,957
6,429,781
17,102,952
11,773,020
11,059,556
4,201,774
28,770,376
65,319,804
7,706,958
25,955,867
1,811,551
13,405,171
2,346,220
7,453,820
4,703,132
1,539,417
5,528
5,407,899
45,132,296
1,322,917
Multiple
1.14x
0.94x
0.92x
0.86x
1.18x
1.23x
0.93x
0.65x
1.40x
0.94x
1.03x
0.93x
1.97x
0.80x
1.25x
0.83x
1.42x
0.80x
1.15x
1.29x
0.97x
1.92x
0.86x
0.86x
0.79x
1.17x
1.45x
1.13x
1.32x
0.95x
0.99x
1.22x
0.99x
0.96x
1.15x
1.39x
0.79x
1.09x
1.30x
1.09x
0.70x
0.95x
1.10x
1.29x
0.56x
1.42x
1.37x
0.44x
1.13x
0.67x
1.05x
0.92x
0.93x
0.93x
0.68x
0.01x
0.87x
1.28x
0.93x
IRR
6.14%
(3.39%)
(4.58%)
(8.73%)
6.61%
16.90%
(2.45%)
(15.22%)
14.46%
(3.25%)
1.75%
(3.79%)
29.21%
(11.54%)
14.63%
(10.43%)
19.75%
(14.57%)
7.52%
13.68%
(1.25%)
27.81%
(11.88%)
(11.90%)
(20.49%)
12.06%
24.34%
9.78%
20.04%
(4.42%)
(0.77%)
10.92%
(0.98%)
(1.90%)
12.16%
25.40%
(10.04%)
9.65%
21.46%
6.30%
(18.35%)
(6.84%)
4.58%
14.67%
(34.24%)
22.26%
18.19%
(52.18%)
13.08%
(39.28%)
4.13%
(10.64%)
(11.64%)
(14.65%)
(68.35%)
(99.20%)
(12.96%)
50.71%
(69.45%)
N/A
100,000,000
0.00x
N/A
N/A
65,000,000
0.00x
N/A
N/A
100,000,000
0.00x
N/A
Grand
Total(s)***:
$ 3,887,105,683 $ 2,698,075,368 $ 1,187,056,928 $ 2,112,068,504
1.2x
8.21%
* Where available, September 30, 2011 reported valuations were used. In the absense of September 30, 2011 reported values, market values have been adjusted forward using interim cashflows
through September 30, 2011. The IRR calculated in the early years of a fund is not meaningful given the j-curve effect. The aggregate portfolio performance figures for IRR and multiple are as of
September 30, 2011.
97
Fund Name
Canyon Johnson Urban Fund
OCM Real Estate Opportunities Fund IIIA
The City Investment Fund I
Blackstone Fund IV
Tishman Speyer Separate Account (TRS)
Canyon Johnson Urban Fund II
AREA Real Estate Fund V
Prologis Targeted U.S. Logistics Fund, L.P.
PRISA
RREEF America REIT II
UBS Trumbull Property Fund ("UBS-TPF")
Metropolitan Workforce Housing Fund
RREEF America REIT III
UrbanAmerica II
Colony Realty Partners II
JP Morgan Special Situation Property Fund
PRISA II
JP Morgan Strategic Property Fund
Heitman HART
Carlyle Realty Partners V
Blackstone Real Estate Partners VI
Silverpeak Legacy Partners III (Lehman)
Capri Urban Investors
American Value Partners Fund I
Stockbridge Real Estate Fund III
Thor Urban Property Fund II
JP Morgan Urban Renaissance Property Fund
Carbon Capital III
Canyon Johnson Urban Fund III
Blackstone Real Estate Partners Europe III (USD Vehicle)
LaSalle Property Fund
Westbrook Real Estate Fund VIII
Carlyle Realty Partners VI
H/2 Special Opportunities Fund II
Taconic New York City Investment Fund LP
Teachers Retirement System of the City of New York
Capital Committed
$15,000,000
$15,000,000
$120,000,000
$25,000,000
$100,000,000
$30,000,000
$5,000,000
$10,000,000
$36,000,000
$36,000,000
$106,000,000
$10,500,000
$15,000,000
$11,000,000
$15,000,000
$15,000,000
$63,374,139
$86,000,000
$48,000,000
$15,000,000
$50,000,000
$30,000,000
$40,000,000
$25,000,000
$22,500,000
$12,500,000
$16,360,625
$40,000,000
$25,000,000
$50,000,000
$50,000,000
$50,000,000
$70,000,000
$40,000,000
n/a
$1,298,234,764
Contributions
$13,456,450
$15,000,000
$118,337,757
$31,650,327
$72,402,952
$26,966,112
$5,000,001
$11,297,766
$37,354,942
$47,076,331
$41,849,771
$6,873,341
$15,000,000
$10,218,031
$16,065,058
$16,039,720
$64,920,839
$87,802,468
$53,406,480
$16,229,500
$47,407,775
$11,748,148
$32,344,788
$15,029,879
$12,522,878
$7,334,917
$4,206,523
$43,757,162
$12,711,575
$12,045,021
$16,604,408
$28,855,721
$4,277,353
$6,029,739
n/a
$961,823,734
Distributions
($15,403,730.00)
($15,000,000.00)
($67,151,873.00)
($27,130,452.00)
($162,775,190.00)
($18,000.00)
($1,210,801.00)
($1,357,225.00)
($2,099,643.00)
($11,527,449.00)
($4,539,221.00)
($535,474.00)
($100,040.00)
$0.00
($499,580.00)
($1,911,336.00)
($2,461,692.00)
$0.00
($5,406,480.00)
($5,477,907.00)
($3,714,714.00)
($2,660,386.00)
$0.00
($1,988,419.00)
$0.00
($3,621,035.00)
($4,206,523.00)
($8,781,909.00)
($1,284,417.00)
$0.00
($363,131.00)
($9,074,736.00)
$0.00
$0.00
n/a
($360,301,364.00)
Market Value
Equity Multiple
$234,912
1.2
$8,237,796
1.5
$36,409,781
0.9
$13,876,233
1.3
$77,175,938
3.3
$15,890,886
0.6
$1,830,241
0.6
$6,496,814
0.7
$31,937,654
0.9
$33,555,761
1.0
$39,889,625
1.1
$3,578,066
0.6
$5,037,538
0.3
$6,311,405
0.6
$8,911,501
0.6
$10,356,604
0.8
$51,761,381
0.8
$91,649,229
1.0
$50,926,876
1.1
$11,556,681
1.0
$53,750,402
1.2
$3,911,471
0.6
$19,812,450
0.6
$9,425,892
0.8
$8,924,602
0.7
$1,718,583
0.7
$0
1.0
$39,020,952
1.1
0.9
$10,544,614
$12,902,585
1.1
$17,843,590
1.1
$23,058,247
1.1
$3,546,619
n/a
$5,856,261
1.0
n/a
n/a
$715,941,190
1.1
Net IRR
10.1%
10.3%
-4.9%
12.7%
59.4%
-12.9%
-15.7%
-8.3%
-1.9%
-1.1%
1.4%
-38.2%
-23.7%
-13.1%
-12.6%
-6.2%
-5.6%
1.8%
2.0%
2.0%
8.8%
-25.2%
-22.9%
-16.9%
-15.9%
-25.7%
0.0%
9.5%
-13.7%
10.3%
12.9%
24.1%
n/a
-6.1%
n/a
5.0%
Source: PCG historical cash flow data. TTG cash flow data from Fund Managers, effective 2005. Note: The equity multiples and IRRs contained in this report are interim calculations based upon information provided by the investment managers
of the New York City Retirement Systems, including cash flows and quarterly unaudited, or audited, valuations. The IRR calculated in early years of a fund life is not meaningful given the J-curve effect and can be significantly impacted by the
timing of cash flows, investment strategy, investment pacing, and fund life. The calculations are not necessarily indicative of total fund performance, which can only be determined after the fund is liquidated and all capital contributed and
earnings have been distributed to the investor. All data supplied is as of September 30, 2011. Note: The General Partner of the JPMorgan Urban Renaissance Fund terminated the Fund on February 23, 2010 and all capital contributed, including
management fees, was returned to investors.
Note: Third Quarter 2011 represents a partial period for Carlyle Realty Partners VI. Full return performance will be captured in subsequent quarters.
98
APPENDICES:
99
BASKET CLAUSE
100
Fund Policy
Equity
Domestic Equity
Basket*
Total
31.00%
0.00%
31.00%
38.22%
0.00%
38.22%
REITS
3.00%
0.00%
3.00%
4.83%
0.00%
4.83%
Non-U.S. Equity
9.00%
8.00%
17.00%
10.00%
7.00%
17.00%
Private Equity
0.00%
6.00%
6.00%
0.00%
5.20%
5.20%
Real Estate
6.00%
0.00%
6.00%
1.80%
0.00%
1.80%
Total Equity
49.00%
14.00%
63.00%
54.85%
12.20%
67.05%
18.00%
0.00%
18.00%
16.73%
0.00%
16.73%
4.01%
7.58%
6.42%
0.00%
0.00%
0.00%
4.01%
7.58%
6.42%
2.54%
8.17%
6.02%
0.00%
0.00%
0.00%
2.54%
8.17%
6.02%
High Yield
3.75%
0.25%
4.00%
4.83%
0.44%
5.27%
TIPS
3.75%
0.25%
4.00%
2.66%
0.61%
3.27%
Convertibles
2.40%
0.60%
3.00%
1.40%
0.34%
1.74%
Opportunistic
1.00%
4.00%
5.00%
0.26%
0.36%
0.62%
0.00%
3.00%
3.00%
0.00%
0.00%
0.00%
0.00%
28.90%
0.00%
8.10%
0.00%
37.00%
5.32%
31.20%
0.00%
1.75%
5.32%
32.95%
77.90%
22.10%
100.00%
86.05%
13.95%
100.00%
Fixed Income
Core+5
U.S. Gov't Sector
Mortgage Sector
Credit Sector
Total Fund
Remaining Capacity
* Note: Basket amounts are estimates
2.90%
11.05%