LOS ANGELES WATER AND POWER EMPLOYEES’ …...WPERP - Retirement Fund Total $ 13,624,336,422 WPERP - Health Fund Total $ 2,356,310,465 WPERP Disability Benefit Fund

The Northern Trust Company

Group Name Market Value

WPERP - Retirement Fund Total 13,624,336,422$

WPERP - Health Fund Total 2,356,310,465$

WPERP Disability Benefit Fund 38,527,443$

WPERP Death Benefit Fund 31,683,569$

TOTAL PLAN ASSETS 16,050,857,899$

LOS ANGELES WATER AND POWER EMPLOYEES’ RETIREMENT PLAN AND RETIREE HEALTH BENEFITS FUND

TOTAL PLAN ASSETSDecember 31, 2019

N O R T H E R N T R U S T WPERP - Retirement Fund | 31 December 2019

The Northern Trust Company ¹ Alternative investments ITD is an Internal Rate of Return as of 09/30/2019; for all other investments, it is an annualized Time Weighted Return.

Investment Hierarchy1ITD=IRR

Account / Group Name Vintage Commitment Market Value Portfolio Weight

Target Weight 1 Month 3 Months YTD FYTD 1 Year 3 Years 5 Years ITD Inception

DateWPERP - Retirement Fund Total(GOF) 13,624,336,421.82 100.0% 100.0% 1.92 5.19 17.93 5.88 17.93 10.12 7.75 6.93 Dec-04WPERP - Retirement Fund Total(NOF) 1.91 5.14 17.68 5.76 17.68 9.89 7.53 6.77 Dec-04WPERP Retirement Fund Index 2.19 5.28 17.78 6.26 17.78 9.78 7.62 6.77NOF Excess Return -0.28 -0.14 -0.10 -0.49 -0.10 0.11 -0.10 0.00 WPERP - Retirement ex Sec Len(GOF) 13,624,336,421.82 100.0% -- 1.92 5.19 17.91 5.87 17.91 10.09 7.71 9.54 Feb-79 WPERP - Retirement ex Sec Len(NOF) 1.90 5.13 17.66 5.76 17.66 9.86 7.49 2.42 Feb-79 WPERP Retirement Fund Index 2.19 5.28 17.78 6.26 17.78 9.78 7.62 -- NOF Excess Return -0.28 -0.15 -0.12 -0.50 -0.12 0.08 -0.13 -- Total Domestic Equity(GOF) 4,926,723,366.85 36.2% 33.0% 2.60 8.93 29.96 9.37 29.96 15.48 11.89 8.44 Mar-01 Total Domestic Equity(NOF) 2.58 8.87 29.67 9.24 29.67 15.24 11.66 7.34 Mar-01 Russell 3000 2.89 9.10 31.02 10.37 31.02 14.57 11.24 8.01 NOF Excess Return -0.30 -0.23 -1.35 -1.12 -1.35 0.67 0.41 -0.68 Large Cap Equity(GOF) 4,539,670,529.25 33.3% 30.8% 2.59 8.89 29.91 9.66 29.91 15.71 12.09 8.57 Mar-01 Large Cap Equity(NOF) 2.58 8.84 29.66 9.56 29.66 15.50 11.89 7.50 Mar-01 Russell 1000 2.89 9.04 31.43 10.59 31.43 15.05 11.48 7.96 NOF Excess Return -0.31 -0.20 -1.77 -1.03 -1.77 0.45 0.41 -0.46 Large Cap Value(GOF) 1,420,497,320.47 10.4% 9.0% 2.79 7.45 28.75 9.89 28.75 11.31 9.73 9.54 Feb-04 Large Cap Value(NOF) 2.76 7.37 28.38 9.73 28.38 10.99 9.40 8.56 Feb-04 Russell 1000 Value 2.75 7.41 26.54 8.86 26.54 9.68 8.29 7.99 NOF Excess Return 0.01 -0.04 1.84 0.86 1.84 1.31 1.11 0.57 MFS LC Val(GOF) 712,399,935.46 5.2% -- 2.77 7.36 30.57 10.10 30.57 11.59 9.97 9.69 Feb-04 MFS LC Val(NOF) 2.74 7.28 30.19 9.94 30.19 11.26 9.63 9.33 Feb-04 Russell 1000 Value 2.75 7.41 26.54 8.86 26.54 9.68 8.29 7.99 NOF Excess Return -0.01 -0.13 3.65 1.08 3.65 1.58 1.35 1.34 T Rowe Price LC Val(GOF) 708,097,385.01 5.2% -- 2.81 7.54 26.97 9.67 26.97 11.04 9.49 9.45 Sep-04 T Rowe Price LC Val(NOF) 2.78 7.46 26.61 9.51 26.61 10.72 9.17 9.10 Sep-04 Russell 1000 Value 2.75 7.41 26.54 8.86 26.54 9.68 8.29 8.20 NOF Excess Return 0.03 0.05 0.06 0.64 0.06 1.04 0.88 0.90 Large Cap Growth(GOF) 1,645,353,915.76 12.1% 9.0% 2.16 10.02 29.86 8.65 29.86 21.59 14.71 10.56 Feb-04 Large Cap Growth(NOF) 2.13 9.94 29.48 8.49 29.48 21.22 14.36 9.95 Feb-04 Russell 1000 Growth 3.02 10.62 36.39 12.27 36.39 20.49 14.63 10.16 NOF Excess Return -0.88 -0.68 -6.91 -3.77 -6.91 0.74 -0.27 -0.21 Jennison Large Cap-SL(GOF) 778,255,249.67 5.7% -- 2.32 10.65 -- 8.64 -- -- -- 19.79 Jan-19 Jennison Large Cap-SL(NOF) 2.29 10.59 -- 8.50 -- -- -- 19.51 Jan-19 Russell 1000 Growth 3.02 10.62 -- 12.27 -- -- -- 25.14 NOF Excess Return -0.72 -0.03 -- -3.77 -- -- -- -5.63 T Rowe LC Grw(GOF) 867,071,016.05 6.4% -- 2.02 9.46 28.29 8.66 28.29 22.46 16.92 16.04 Mar-10 T Rowe LC Grw(NOF) 1.99 9.37 27.88 8.48 27.88 22.07 16.54 15.66 Mar-10 Russell 1000 Growth 3.02 10.62 36.39 12.27 36.39 20.49 14.63 15.10 NOF Excess Return -1.03 -1.25 -8.51 -3.78 -8.51 1.59 1.92 0.56 Large Cap Core(GOF) 1,473,819,293.02 10.8% 12.8% 2.89 9.04 31.28 10.60 31.28 15.02 11.48 9.82 Aug-03 Large Cap Core(NOF) 2.89 9.04 31.28 10.60 31.28 15.02 11.48 8.37 Aug-03 Russell 1000 2.89 9.04 31.43 10.59 31.43 15.05 11.48 9.77 NOF Excess Return 0.00 0.01 -0.15 0.01 -0.15 -0.02 0.00 -1.40

(Time Weighted Returns)






Date



Blackrock/Russell 1000(GOF) 1,473,819,293.02 10.8% -- 2.89 9.04 31.28 10.60 31.28 15.02 11.48 9.82 Aug-03 Blackrock/Russell 1000(NOF) 2.89 9.04 31.28 10.60 31.28 15.02 11.48 9.76 Aug-03 Russell 1000 2.89 9.04 31.43 10.59 31.43 15.05 11.48 9.77 NOF Excess Return 0.00 0.01 -0.15 0.01 -0.15 -0.02 0.00 -0.01 Small Cap Equity(GOF) 387,052,837.60 2.8% 2.3% 2.71 9.41 30.55 6.02 30.55 12.86 9.75 7.23 Nov-04 Small Cap Equity(NOF) 2.66 9.26 29.81 5.71 29.81 12.21 9.08 6.53 Nov-04 Russell 2000 2.88 9.94 25.52 7.30 25.52 8.59 8.23 8.08 NOF Excess Return -0.22 -0.68 4.28 -1.59 4.28 3.62 0.85 -1.56 Small Cap Value(GOF) 194,886,281.82 1.4% 1.1% 3.21 7.59 30.76 8.52 30.76 11.12 10.85 9.24 Dec-04 Small Cap Value(NOF) 3.16 7.45 30.04 8.22 30.04 10.51 10.23 8.85 Dec-04 Russell 2000 Value 3.50 8.49 22.39 7.87 22.39 4.77 6.99 6.92 NOF Excess Return -0.34 -1.05 7.65 0.35 7.65 5.74 3.23 1.93 Earnest Partners SC Val(GOF) 194,886,281.82 1.4% -- 3.21 7.59 30.76 8.52 30.76 11.12 10.85 9.45 Nov-04 Earnest Partners SC Val(NOF) 3.16 7.45 30.04 8.22 30.04 10.51 10.23 8.77 Nov-04 Russell 2000 Value 3.50 8.49 22.39 7.87 22.39 4.77 6.99 7.05 NOF Excess Return -0.34 -1.05 7.65 0.35 7.65 5.74 3.23 1.72 Small Cap Growth(GOF) 192,166,555.78 1.4% 1.1% 2.22 11.32 30.34 3.60 30.34 14.74 8.71 5.52 Dec-04 Small Cap Growth(NOF) 2.17 11.16 29.57 3.29 29.57 14.06 7.99 4.96 Dec-04 Russell 2000 Growth 2.29 11.39 28.48 6.75 28.48 12.49 9.34 8.81 NOF Excess Return -0.12 -0.24 1.09 -3.46 1.09 1.57 -1.35 -3.85 Emerald Sm. Cap Growth(GOF) 192,166,555.78 1.4% -- 2.22 11.32 30.34 3.60 30.34 14.74 -- 11.74 Nov-15 Emerald Sm. Cap Growth(NOF) 2.17 11.16 29.57 3.29 29.57 14.06 -- 11.08 Nov-15 Russell 2000 Growth 2.29 11.39 28.48 6.75 28.48 12.49 -- 10.60 NOF Excess Return -0.12 -0.24 1.09 -3.46 1.09 1.57 -- 0.48 Total International Equity(GOF) 2,647,990,431.85 19.4% 19.0% 4.28 9.19 22.69 7.13 22.69 11.15 6.90 6.36 Jun-04 Total International Equity(NOF) 4.25 9.11 22.31 6.96 22.31 10.80 6.57 5.30 Jun-04 MS AC WldxUS IMI Nt 4.41 9.20 21.63 7.33 21.63 9.84 5.71 6.33 NOF Excess Return -0.16 -0.09 0.68 -0.37 0.68 0.96 0.86 -1.03 Developed Market Equity(GOF) 1,968,714,160.23 14.4% 14.5% 3.29 8.51 24.49 7.52 24.49 11.07 7.07 6.31 Jun-04 Developed Market Equity(NOF) 3.27 8.46 24.23 7.40 24.23 10.84 6.85 5.32 Jun-04 MSCI World ex U.S. IMI ND Index 3.40 8.36 22.91 7.45 22.91 9.49 5.79 5.96 NOF Excess Return -0.13 0.10 1.33 -0.05 1.33 1.35 1.06 -0.65 Blackrock/MSCI World(GOF) 632,595,753.72 4.6% -- 3.42 8.43 23.45 7.58 23.45 9.97 6.24 7.37 Sep-12 Blackrock/MSCI World(NOF) 3.42 8.43 23.45 7.58 23.45 9.97 6.24 7.35 Sep-12 MSCI World ex U.S. IMI ND Index 3.40 8.36 22.91 7.45 22.91 9.49 5.79 6.95 NOF Excess Return 0.02 0.07 0.55 0.13 0.55 0.48 0.45 0.40 MFS Dev Val(GOF) 695,159,122.27 5.1% -- 3.06 8.09 24.40 7.48 24.40 13.00 9.06 11.34 Jul-12 MFS Dev Val(NOF) 3.03 8.00 23.98 7.30 23.98 12.63 8.70 10.97 Jul-12 MSCI World ex U.S. IMI ND Index 3.40 8.36 22.91 7.45 22.91 9.49 5.79 7.66 NOF Excess Return -0.36 -0.36 1.08 -0.15 1.08 3.14 2.91 3.31 Fidelity Institutional Dev Grw(GOF) 640,959,284.24 4.7% -- 3.40 9.06 25.64 7.49 25.64 10.16 6.04 6.13 Nov-04 Fidelity Institutional Dev Grw(NOF) 3.38 8.98 25.29 7.34 25.29 9.85 5.74 5.78 Nov-04 MSCI World ex U.S. IMI ND Index 3.40 8.36 22.91 7.45 22.91 9.49 5.79 5.44 NOF Excess Return -0.02 0.62 2.39 -0.11 2.39 0.36 -0.04 0.34





Date



Emerging Market Equity(GOF) 679,276,271.62 5.0% 4.5% 7.25 11.21 17.75 6.01 17.75 11.40 6.03 7.40 Feb-05 Emerging Market Equity(NOF) 7.20 11.04 17.04 5.69 17.04 10.72 5.38 6.95 Feb-05 MSCI Emerging Markets IMI 7.32 11.59 17.64 6.81 17.64 11.00 5.30 6.97 NOF Excess Return -0.12 -0.54 -0.60 -1.12 -0.60 -0.28 0.08 -0.03 LA Capital EM(GOF) 330,093,532.00 2.4% -- 7.35 11.74 18.11 6.97 18.11 10.95 5.40 4.39 Sep-12 LA Capital EM(NOF) 7.29 11.56 17.34 6.62 17.34 10.24 4.72 3.72 Sep-12 MSCI Emerging Markets IMI 7.32 11.59 17.64 6.81 17.64 11.00 5.30 3.82 NOF Excess Return -0.03 -0.03 -0.29 -0.19 -0.29 -0.76 -0.58 -0.09 Wellington EM(GOF) 349,182,739.56 2.6% -- 7.16 10.72 17.42 5.12 17.42 11.82 -- 9.41 Sep-16 Wellington EM(NOF) 7.11 10.56 16.76 4.82 16.76 11.19 -- 8.79 Sep-16 MSCI Emerging Markets IMI 7.32 11.59 17.64 6.81 17.64 11.00 -- 8.58 NOF Excess Return -0.21 -1.02 -0.88 -1.99 -0.88 0.19 -- 0.21 Total Fixed(GOF) 3,130,944,768.34 23.0% 26.0% 0.59 0.98 9.54 2.66 9.54 4.65 3.93 5.33 Mar-01 Total Fixed(NOF) 0.58 0.94 9.37 2.58 9.37 4.49 3.77 3.90 Mar-01 Total Fixed Income Index 0.60 0.95 8.79 2.38 8.79 4.26 3.69 4.95 NOF Excess Return -0.03 -0.01 0.58 0.20 0.58 0.23 0.08 -1.05 Principal Protection(GOF) 1,526,162,452.16 11.2% 13.5% 0.12 0.31 5.99 1.77 5.99 3.05 -- 2.58 Aug-15 Principal Protection(NOF) 0.12 0.28 5.87 1.72 5.87 2.94 -- 2.47 Aug-15 BC US Intermediate Agg x Credit Bond 0.10 0.31 5.79 1.59 5.79 2.91 -- 2.37 NOF Excess Return 0.02 -0.02 0.09 0.13 0.09 0.02 -- 0.10 JPM Principal Protection(GOF) 765,029,730.38 5.6% -- 0.03 0.17 5.91 1.72 5.91 3.03 -- 2.59 Aug-15 JPM Principal Protection(NOF) 0.02 0.14 5.81 1.67 5.81 2.92 -- 2.49 Aug-15 BC US Intermediate Agg x Credit Bond 0.10 0.31 5.79 1.59 5.79 2.91 -- 2.37 NOF Excess Return -0.08 -0.16 0.02 0.08 0.02 0.01 -- 0.11 Wells Cap Principal Protection(GOF) 761,132,721.78 5.6% -- 0.22 0.45 6.06 1.83 6.06 3.07 -- 2.58 Aug-15 Wells Cap Principal Protection(NOF) 0.21 0.42 5.94 1.77 5.94 2.95 -- 2.46 Aug-15 BC US Intermediate Agg x Credit Bond 0.10 0.31 5.79 1.59 5.79 2.91 -- 2.37 NOF Excess Return 0.12 0.11 0.15 0.18 0.15 0.04 -- 0.09 Extended Credit(GOF) 1,448,234,677.21 10.6% 11.3% 1.09 1.69 13.67 3.47 13.67 6.54 -- 6.33 Aug-15 Extended Credit(NOF) 1.08 1.64 13.44 3.36 13.44 6.33 -- 6.12 Aug-15 66% BC Credit/33%BC High Yield 1.10 1.63 12.53 3.29 12.53 5.78 -- 6.05 NOF Excess Return -0.02 0.01 0.91 0.07 0.91 0.55 -- 0.07 Macquarie FI(GOF) 708,654,466.27 5.2% -- 0.99 1.59 13.40 3.43 13.40 5.96 -- 5.62 Aug-15 Macquarie FI(NOF) 0.97 1.55 13.21 3.34 13.21 5.78 -- 5.44 Aug-15 66% BC Credit/33%BC High Yield 1.10 1.63 12.53 3.29 12.53 5.78 -- 6.05 NOF Excess Return -0.13 -0.09 0.68 0.05 0.68 0.00 -- -0.62 Neuberger GC FI(GOF) 739,580,210.94 5.4% -- 1.20 1.79 13.92 3.51 13.92 7.11 -- 7.04 Aug-15 Neuberger GC FI(NOF) 1.18 1.73 13.66 3.39 13.66 6.87 -- 6.79 Aug-15 66% BC Credit/33%BC High Yield 1.10 1.63 12.53 3.29 12.53 5.78 -- 6.05 NOF Excess Return 0.08 0.10 1.13 0.10 1.13 1.09 -- 0.74





Date



US Bank Loans(GOF) 156,547,638.97 1.1% 1.3% 0.55 1.05 9.26 4.08 9.26 4.80 -- 5.25 Aug-15 US Bank Loans(NOF) 0.52 0.97 8.91 3.91 8.91 4.46 -- 4.91 Aug-15 Credit Suisse Leveraged Loan 1.61 1.68 8.17 2.61 8.17 4.48 -- 4.70 NOF Excess Return -1.09 -0.71 0.73 1.29 0.73 -0.02 -- 0.21 Pacific Asset BL FL(GOF) 156,547,638.97 1.1% -- 0.55 1.05 9.26 4.08 9.26 4.80 -- 5.25 Aug-15 Pacific Asset BL FL(NOF) 0.52 0.97 8.91 3.91 8.91 4.46 -- 4.91 Aug-15 Credit Suisse Leveraged Loan 1.61 1.68 8.17 2.61 8.17 4.48 -- 4.70 NOF Excess Return -1.09 -0.71 0.73 1.29 0.73 -0.02 -- 0.21 Total Hedge Funds(NOF) 619,044,653.00 4.5% 5.0% 0.27 0.05 3.23 1.17 3.23 2.77 1.43 2.68 Feb-07 WPERP T-Bill+3% 1-Month Lag 0.37 1.24 5.39 2.61 5.39 4.68 4.07 -- NOF Excess Return -0.10 -1.18 -2.16 -1.43 -2.16 -1.91 -2.64 -- Blackstone Hope St.(GOF) 619,044,652.00 4.5% -- 0.27 0.05 3.23 1.17 3.23 -- -- 2.33 Sep-17 Blackstone Hope St.(NOF) 0.27 0.05 3.23 1.17 3.23 -- -- 2.33 Sep-17 WPERP T-Bill+3% 1-Month Lag 0.37 1.24 5.39 2.61 5.39 -- -- 5.00 NOF Excess Return -0.10 -1.18 -2.15 -1.43 -2.15 -- -- -2.67 Morgan Stanley AIP(GOF) 1.00 0.0% -- 0.00 0.00 -1.54 0.00 -1.54 3.01 1.26 1.19 Feb-14 Morgan Stanley AIP(NOF) 0.00 0.00 -1.54 0.00 -1.54 3.01 1.26 1.19 Feb-14 WPERP T-Bill+3% 1-Month Lag 0.37 1.24 5.39 2.61 5.39 4.68 4.07 3.93 NOF Excess Return -0.37 -1.24 -6.93 -2.61 -6.93 -1.67 -2.81 -2.73 Total Real Estate(NOF) as of 09/30/2019 1,239,828,290.00 926,493,884.90 6.8% 6.0% 1.92 6.41 1.92 7.70 9.02 10.10 8.25 Nov-06 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 7.48 NOF Excess Return 0.39 1.23 0.39 0.95 1.73 1.00 0.77 AG Core Plus III(NOF) 2012 18,000,000.00 3,104,085.00 0.0% -- -1.06 -0.06 -1.06 -11.64 -1.74 22.73 20.34 Jan-12 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.98 NOF Excess Return -2.59 -5.24 -2.59 -18.39 -9.03 13.63 10.36 Almanac VI(NOF) 2012 18,000,000.00 3,141,737.00 0.0% -- 1.29 -2.40 1.29 -3.29 2.25 10.12 11.80 Jun-12 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.80 NOF Excess Return -0.24 -7.58 -0.24 -10.04 -5.04 1.02 2.00 Almanac VII(NOF) 2014 24,000,000.00 9,178,090.00 0.1% -- 3.05 8.24 3.05 10.51 14.14 -- 13.29 Mar-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 8.52 NOF Excess Return 1.52 3.06 1.52 3.76 6.85 -- 4.77 Almanac VIII(NOF) 2018 60,000,000.00 4,695,273.00 0.0% -- -6.13 -30.13 -6.13 -36.33 -- -- -36.33 Dec-18 WPERP NCREIF + 50bps (1Q Lag) 1.63 5.14 1.63 6.75 -- -- 5.14 NOF Excess Return -7.76 -35.27 -7.76 -43.08 -- -- -41.47 BREP Europe IV(NOF) 2013 20,000,000.00 7,263,106.85 0.1% -- -0.54 2.47 -0.54 2.23 20.99 14.49 13.73 Dec-13 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.48 NOF Excess Return -2.07 -2.71 -2.07 -4.52 13.70 5.39 4.25 BREP VII(NOF) 2012 20,000,000.00 10,135,183.00 0.1% -- 1.70 10.08 1.70 5.56 9.61 10.72 15.98 Jun-12 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.80 NOF Excess Return 0.17 4.90 0.17 -1.19 2.32 1.62 6.18 Bristol Value II(NOF) 2011 20,000,000.00 16,347,907.00 0.1% -- -0.28 -1.38 -0.28 3.26 8.50 8.09 8.19 Nov-12 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.05 NOF Excess Return -1.81 -6.56 -1.81 -3.49 1.21 -1.01 -1.86





Date



Brookfield Premier(NOF) 2018 60,000,000.00 64,842,451.00 0.5% -- 2.05 6.07 2.05 8.07 -- -- 8.07 Sep-18 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 6.75 NOF Excess Return 0.52 0.89 0.52 1.32 -- -- 1.32 DRA VII(NOF) 2011 13,000,000.00 3,133,100.00 0.0% -- 9.87 21.40 9.87 25.52 30.21 24.08 21.05 Oct-11 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.06 NOF Excess Return 8.34 16.22 8.34 18.77 22.92 14.98 10.99 DRA G&I VIII(NOF) 2014 20,000,000.00 13,605,086.00 0.1% -- 0.33 3.87 0.33 6.52 10.13 10.87 10.95 Jun-14 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.21 NOF Excess Return -1.20 -1.31 -1.20 -0.23 2.84 1.77 1.74 DRA G&I IX(NOF) 2017 50,000,000.00 43,266,814.00 0.3% -- 3.16 9.25 3.16 13.36 -- -- 16.32 Dec-16 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.26 NOF Excess Return 1.63 4.07 1.63 6.61 -- -- 9.06 FPA Core Plus III(NOF) 2017 50,000,000.00 51,574,590.00 0.4% -- 4.16 10.12 4.16 12.50 -- -- 7.63 Dec-16 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.26 NOF Excess Return 2.63 4.94 2.63 5.75 -- -- 0.37 Harrison Street Core(NOF) 2016 50,000,000.00 66,384,367.00 0.5% -- 1.88 4.37 1.88 6.23 7.85 -- 8.15 Dec-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 7.59 NOF Excess Return 0.35 -0.81 0.35 -0.52 0.56 -- 0.56 Invesco Core Realty(NOF) 2011 30,000,000.00 62,613,191.67 0.5% -- 1.79 3.54 1.79 5.68 7.15 8.95 9.45 Jun-11 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.07 NOF Excess Return 0.26 -1.64 0.26 -1.07 -0.14 -0.15 -0.62 Jamestown Premier(NOF) 2016 50,000,000.00 46,321,306.00 0.3% -- 0.49 2.25 0.49 3.41 8.01 -- 8.06 Jan-16 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 7.77 NOF Excess Return -1.04 -2.93 -1.04 -3.34 0.72 -- 0.29 JPM Strategic(NOF) 2007 50,000,000.00 89,188,446.34 0.7% -- 0.20 1.31 0.20 2.98 5.62 8.18 4.96 Sep-07 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 6.60 NOF Excess Return -1.33 -3.87 -1.33 -3.77 -1.67 -0.92 -1.64 LaSalle Asia V(NOF) 2016 50,000,000.00 16,971,367.00 0.1% -- -3.36 30.11 -3.36 35.28 -- -- 11.03 Nov-17 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.90 NOF Excess Return -4.89 24.93 -4.89 28.53 -- -- 3.13 Lone Star RE II(NOF) 2011 9,000,000.00 283,221.00 0.0% -- 5.25 8.85 5.25 11.40 6.54 28.20 25.20 May-11 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.47 NOF Excess Return 3.72 3.67 3.72 4.65 -0.75 19.10 14.73 Lone Star RE IV(NOF) 2015 40,434,694.00 14,966,405.00 0.1% -- -1.14 4.43 -1.14 7.56 18.75 -- 16.85 Sep-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 7.90 NOF Excess Return -2.67 -0.75 -2.67 0.81 11.46 -- 8.95 Lone Star RE V(NOF) 2016 44,893,596.00 14,505,111.00 0.1% -- 7.27 5.12 7.27 1.27 -- -- -7.54 Aug-17 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.85 NOF Excess Return 5.74 -0.06 5.74 -5.48 -- -- -15.39 Lone Star VII(NOF) 2011 9,000,000.00 58,972.00 0.0% -- -34.94 -34.44 -34.94 -35.97 -34.83 -5.73 46.75 May-11 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.47 NOF Excess Return -36.47 -39.62 -36.47 -42.72 -42.12 -14.83 36.28





Date



Mesa West III(NOF) 2013 20,000,000.00 999,873.00 0.0% -- 0.53 3.92 0.53 10.51 9.48 9.69 8.87 Aug-13 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.89 NOF Excess Return -1.00 -1.26 -1.00 3.76 2.19 0.59 -1.02 Mesa West IV(NOF) 2016 50,000,000.00 27,979,466.00 0.2% -- 2.12 6.03 2.12 7.56 -- -- 7.98 Feb-17 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.75 NOF Excess Return 0.59 0.85 0.59 0.81 -- -- 0.23 PRISA I(NOF) 2006 50,000,000.00 97,863,801.67 0.7% -- 1.32 4.23 1.32 5.90 6.92 8.88 4.95 Nov-06 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 7.48 NOF Excess Return -0.21 -0.95 -0.21 -0.85 -0.37 -0.22 -2.53 PRISA II(NOF) 2007 21,500,000.00 44,773,448.43 0.3% -- 1.42 4.34 1.42 5.55 7.29 9.64 6.13 May-07 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 7.10 NOF Excess Return -0.11 -0.84 -0.11 -1.20 0.00 0.54 -0.97 Prologis USLH(NOF) 2015 20,000,000.00 40,029,089.00 0.3% -- 4.64 12.04 4.64 15.87 18.22 -- 16.79 Mar-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 8.52 NOF Excess Return 3.11 6.86 3.11 9.12 10.93 -- 8.27 Torchlight IV(NOF) 2013 20,000,000.00 3,514,674.00 0.0% -- 0.40 3.08 0.40 2.65 12.09 10.86 10.16 Aug-13 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.89 NOF Excess Return -1.13 -2.10 -1.13 -4.10 4.80 1.76 0.27 Torchlight V(NOF) 2015 24,000,000.00 8,078,383.00 0.1% -- 1.65 4.89 1.65 4.00 11.88 -- 11.62 May-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 8.86 NOF Excess Return 0.12 -0.29 0.12 -2.75 4.59 -- 2.76 Torchlight VI(NOF) 2018 60,000,000.00 23,018,509.00 0.2% -- 3.31 7.52 3.31 2.84 -- -- 6.64 Jan-18 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.49 NOF Excess Return 1.78 2.34 1.78 -3.91 -- -- -0.85 USAA Eagle(NOF) 2018 60,000,000.00 53,738,841.00 0.4% -- 0.44 3.27 0.44 4.69 -- -- 4.69 Sep-18 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 6.75 NOF Excess Return -1.09 -1.91 -1.09 -2.06 -- -- -2.06 Westbrook X(NOF) 2016 50,000,000.00 26,152,736.00 0.2% -- 4.41 12.09 4.41 15.78 13.46 -- 13.60 Jul-16 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 7.43 NOF Excess Return 2.88 6.91 2.88 9.03 6.17 -- 6.17 Dimensional Global REIT(NOF) as of 12/31/2019 2013 20,000,000.00 30,146,720.51 0.2% -- 0.64 1.61 26.40 7.76 26.40 9.78 7.26 7.75 Mar-13 FTSE EPRA/NAREIT DEV INDEX 0.63 1.96 23.06 6.93 23.06 9.31 6.53 6.83 NOF Excess Return 0.01 -0.36 3.34 0.83 3.34 0.47 0.73 0.92 Heitman REIT(NOF) as of 12/31/2019 2013 20,000,000.00 28,618,533.43 0.2% -- 0.77 2.51 23.87 7.29 23.87 9.18 6.22 7.27 Oct-13 FTSE EPRA/NAREIT DEV INDEX 0.63 1.96 23.06 6.93 23.06 9.31 6.53 7.24 NOF Excess Return 0.15 0.55 0.80 0.37 0.80 -0.13 -0.31 0.03 Total Real Return(GOF) as of 09/30/2019 577,481,736.46 4.2% 5.0% 1.06 0.22 7.13 2.51 7.13 2.65 2.98 2.71 Jan-07 Total Real Return(NOF) 1.03 0.15 6.84 2.37 6.84 2.37 2.71 2.57 Jan-07 WPERP CPI+3% (1-Month Lag) 0.30 1.19 3.63 1.19 4.82 5.27 4.61 4.95 NOF Excess Return 0.53 -1.23 1.78 -0.22 1.78 -2.83 -2.04 -2.40





Date



Hancock XII(NOF) 2013 20,000,000.00 11,032,450.00 0.1% -- -0.64 -1.14 -0.64 0.31 1.40 1.33 1.19 Mar-14 NCREIF Timberland 1Q Lag 1.04 2.13 1.04 3.17 3.36 4.66 4.74 NOF Excess Return -1.68 -3.27 -1.68 -2.86 -1.96 -3.33 -3.55 Molpus IV - SL(NOF) 2015 20,000,000.00 17,190,271.00 0.1% -- 0.68 2.10 0.68 -0.89 1.74 -- 1.11 Aug-15 NCREIF Timberland 1Q Lag 1.04 2.13 1.04 3.17 3.36 -- 3.43 NOF Excess Return -0.36 -0.03 -0.36 -4.06 -1.62 -- -2.32 Invesco CMDTY(GOF) 132,239,556.56 1.0% -- 4.29 4.85 6.23 2.75 6.23 0.10 -0.63 -4.03 Aug-13 Invesco CMDTY(NOF) -- 4.24 4.69 5.55 2.42 5.55 -0.54 -1.28 -4.64 Aug-13 Bloombg Futures Commod. TR USD 5.04 4.42 7.69 2.50 7.69 -0.94 -3.92 -6.46 NOF Excess Return -0.81 0.26 -2.14 -0.09 -2.14 0.40 2.64 1.82 Wamco GILS(GOF) 417,019,458.90 3.1% -- 0.15 -1.16 8.03 2.60 8.03 3.60 3.95 4.14 Apr-10 Wamco GILS(NOF) -- 0.13 -1.21 7.84 2.50 7.84 3.42 3.76 3.95 Apr-10 BC WGILB Index -0.44 -2.55 8.38 1.34 8.38 3.88 4.08 4.42 NOF Excess Return 0.57 1.34 -0.54 1.17 -0.54 -0.46 -0.32 -0.47 Total Private Equity(NOF) as of 09/30/2019 1,318,700,000.00 717,538,631.00 5.3% 5.0% 0.40 8.68 0.40 7.86 12.91 10.70 10.46 May-06 WPERP Russell 3000 + 3% 1.91 22.73 1.91 6.00 16.18 13.73 15.30 NOF Excess Return -1.51 -14.05 -1.51 1.86 -3.27 -3.03 -4.84 Adams Street SMB I(NOF) 2017 125,000,000.00 56,764,507.00 0.4% -- 0.27 0.93 0.27 3.32 -- -- 2.29 Jan-17 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 15.33 NOF Excess Return -1.64 -21.80 -1.64 -2.68 -- -- -13.04 Audax Mezz III(NOF) 2011 17,000,000.00 2,757,020.00 0.0% -- 7.56 24.58 7.56 26.22 10.83 10.88 9.69 Jan-11 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 19.12 NOF Excess Return 5.65 1.85 5.65 20.22 -5.35 -2.85 -9.43 Apollo VIII(NOF) 2014 34,000,000.00 27,653,814.00 0.2% -- 6.06 13.49 6.06 3.44 11.58 12.04 11.42 Jan-14 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 14.27 NOF Excess Return 4.15 -9.24 4.15 -2.56 -4.60 -1.69 -2.85 Apollo IX(NOF) 2018 54,200,000.00 8,510,996.00 0.1% -- -2.98 -22.70 -2.98 -22.70 -- -- -22.70 Dec-18 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 22.73 NOF Excess Return -4.89 -45.43 -4.89 -28.70 -- -- -45.43 ARES IV(NOF) 2012 25,000,000.00 22,582,792.00 0.2% -- 0.19 10.05 0.19 6.19 11.81 12.48 12.23 Nov-12 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 16.67 NOF Excess Return -1.72 -12.68 -1.72 0.19 -4.37 -1.25 -4.44 ARES V(NOF) 2016 60,000,000.00 49,896,703.00 0.4% -- 2.76 14.55 2.76 13.82 -- -- 8.84 May-17 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 14.35 NOF Excess Return 0.85 -8.18 0.85 7.82 -- -- -5.51 ARES Special Situation IV(NOF) 2014 50,000,000.00 44,579,932.00 0.3% -- 0.23 8.90 0.23 2.40 4.46 -- -2.78 Jan-15 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 13.98 NOF Excess Return -1.68 -13.83 -1.68 -3.60 -11.72 -- -16.76 Blackstone Tactical Opps(NOF) 2014 50,000,000.00 29,388,708.00 0.2% -- 0.53 6.44 0.53 9.45 12.28 -- 11.71 Apr-15 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 13.33 NOF Excess Return -1.38 -16.29 -1.38 3.45 -3.90 -- -1.62 Capital Dynamics HRJ SO-II(NOF) 2008 20,000,000.00 3,878,642.00 0.0% -- -0.91 -6.78 -0.91 -10.62 -1.82 -0.69 6.77 Feb-08 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 14.01 NOF Excess Return -2.82 -29.51 -2.82 -16.62 -18.00 -14.42 -7.24





Date



CDR IX(NOF) 2014 25,000,000.00 25,030,627.00 0.2% -- 4.79 14.93 4.79 25.45 15.32 19.34 18.58 Apr-14 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 13.77 NOF Excess Return 2.88 -7.80 2.88 19.45 -0.86 5.61 4.81 CDR X(NOF) 2018 54,000,000.00 22,399,869.00 0.2% -- 6.66 27.50 6.66 22.06 -- -- 20.36 Mar-18 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 12.14 NOF Excess Return 4.75 4.77 4.75 16.06 -- -- 8.22 Crestview Partners III(NOF) 2013 50,000,000.00 22,061,079.00 0.2% -- -1.74 4.52 -1.74 4.89 16.25 -- 11.24 Feb-15 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 12.80 NOF Excess Return -3.65 -18.21 -3.65 -1.11 0.07 -- -1.56 EnCap VIII(NOF) 2011 12,500,000.00 3,384,402.00 0.0% -- -8.92 -13.72 -8.92 -30.59 -4.52 -15.26 -5.65 Jan-11 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 19.12 NOF Excess Return -10.83 -36.45 -10.83 -36.59 -20.70 -28.99 -24.77 EnCap IX(NOF) 2013 17,000,000.00 9,356,537.00 0.1% -- -12.02 -11.74 -12.02 -19.62 5.58 8.25 9.54 Jan-13 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 15.91 NOF Excess Return -13.93 -34.47 -13.93 -25.62 -10.60 -5.48 -6.37 EnCAP X(NOF) 2015 37,000,000.00 32,747,278.00 0.2% -- -0.07 -0.68 -0.07 7.50 11.36 -- 9.29 Feb-15 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 12.80 NOF Excess Return -1.98 -23.41 -1.98 1.50 -4.82 -- -3.51 Encap XI(NOF) 2017 50,000,000.00 12,515,795.00 0.1% -- -4.46 -9.18 -4.46 -13.41 -- -- -18.96 Jun-17 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 14.33 NOF Excess Return -6.37 -31.91 -6.37 -19.41 -- -- -33.29 Fisher Lynch II(NOF) 2008 20,000,000.00 11,932,173.00 0.1% -- -1.09 2.34 -1.09 -0.45 2.49 3.88 8.95 Mar-08 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 13.80 NOF Excess Return -3.00 -20.39 -3.00 -6.45 -13.69 -9.85 -4.85 Genstar IX(NOF) 2019 44,000,000.00 9,992,873.00 0.1% -- -21.46 -- -21.46 -- -- -- -20.84 Jun-19 WPERP Russell 3000+3% 1.91 -- 1.91 -- -- -- 1.91 NOF Excess Return -23.37 -- -23.37 -- -- -- -22.75 Genstar IX Opps.(NOF) 2019 22,000,000.00 6,559,281.00 0.0% -- -0.29 -- -029 -- -- -- -0.29 Jun-19 WPERP Russell 3000+3% 1.91 -- 1.91 -- -- -- 1.91 NOF Excess Return -2.20 -- -30.91 -- -- -- -2.20 Harvest VII(NOF) 2016 30,000,000.00 28,018,271.00 0.2% -- 0.70 6.52 0.70 6.77 7.46 -- 6.65 Aug-16 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 15.87 NOF Excess Return -1.21 -16.21 -1.21 0.77 -8.72 -- -9.22 Industry Ventures VIII(NOF) 2016 37,500,000.00 29,920,994.00 0.2% -- 3.88 25.64 3.88 37.10 -- -- 53.27 Feb-17 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 14.14 NOF Excess Return 1.97 2.91 1.97 31.10 -- -- 39.13 Industry Ven SP Opp III-A(NOF) 2019 22,500,000.00 2,556,470.00 0.0% -- 9.44 -- 9.44 -- -- -- 76.91 Apr-19 WPERP Russell 3000+3% 4.86 -- 1.91 -- -- -- 2.51 NOF Excess Return 4.58 -- 7.53 -- -- -- 74.40 Landmark XIV(NOF) 2008 30,000,000.00 4,752,245.00 0.0% -- 2.61 2.52 2.61 2.37 3.05 -0.05 9.35 Aug-08 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 14.58 NOF Excess Return 0.70 -20.21 0.70 -3.63 -13.13 -13.78 -5.23 Landmark XIII(NOF) 2006 30,000,000.00 6,460,969.00 0.0% -- 1.93 4.11 1.93 6.02 4.73 3.99 5.32 Oct-06 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 15.05 NOF Excess Return 0.02 -18.62 0.02 0.02 -11.45 -9.74 -9.73





Date



Landmark XV(NOF) 2014 40,000,000.00 16,591,355.00 0.1% -- 7.50 11.18 7.50 3.71 14.77 9.35 13.45 Feb-14 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 13.48 NOF Excess Return 5.59 -11.55 5.59 -2.29 -1.41 -4.38 -0.03 Lexington VI(NOF) 2006 30,000,000.00 2,375,632.00 0.0% -- -0.05 4.32 -0.05 2.74 11.25 4.69 6.94 May-06 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 15.30 NOF Excess Return -1.96 -18.41 -1.96 -3.26 -4.93 -9.04 -8.36 Lexington VII(NOF) 2009 30,000,000.00 7,020,642.00 0.1% -- 1.55 5.29 1.55 4.37 9.30 7.81 14.03 Aug-09 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 19.08 NOF Excess Return -0.36 -17.44 -0.36 -1.63 -6.88 -5.92 -5.05 Lexington IX(NOF) 2020 75,000,000.00 5,311,497.00 0.0% -- -- -- -- -- -- -- -- Nov-19 WPERP Russell 3000+3% -- -- -- -- -- -- -- NOF Excess Return -- -- -- -- -- -- -- Oaktree V(NOF) 2009 16,000,000.00 655,522.00 0.0% -- -12.22 -15.08 -12.22 -19.88 -4.25 -5.39 1.64 Jan-09 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 15.84 NOF Excess Return -14.13 -37.81 -14.13 -25.88 -20.43 -19.12 -14.20 Platinum Equity Fund V(NOF) 2020 88,000,000.00 1.00 0.0% -- -- -- -- -- -- -- -- Dec-19 WPERP Russell 3000+3% -- -- -- -- -- -- -- NOF Excess Return -- -- -- -- -- -- -- Silver Lake IV(NOF) 2013 18,000,000.00 22,902,976.00 0.2% -- 1.34 19.37 1.34 18.05 23.00 23.27 25.78 Sep-13 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 14.89 NOF Excess Return -0.57 -3.36 -0.57 12.05 6.82 9.54 10.89 Silver Lake V(NOF) 2018 58,000,000.00 29,457,129.00 0.2% -- 5.22 17.74 5.22 20.00 -- -- 14.27 Jun-18 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 11.35 NOF Excess Return 3.31 -4.99 3.31 14.00 -- -- 2.92 Vista IV(NOF) 2011 25,000,000.00 16,321,675.00 0.1% -- -8.34 -3.07 -8.34 -10.80 7.85 19.82 16.84 Sep-11 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 18.22 NOF Excess Return -10.25 -25.80 -10.25 -16.80 -8.33 6.09 -1.38 Vista V(NOF) 2014 50,000,000.00 45,163,944.00 0.3% -- -3.08 14.09 -3.08 12.93 29.66 22.74 22.19 Apr-14 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 13.77 NOF Excess Return -4.99 -8.64 -4.99 6.93 13.48 9.01 8.42 Vista VI(NOF) 2016 60,000,000.00 72,168,606.00 0.5% -- -0.78 10.57 -0.78 12.69 16.42 -- 16.04 May-16 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 16.35 NOF Excess Return -2.69 -12.16 -2.69 6.69 0.24 -- -0.31 Vista VII(NOF) 2018 75,000,000.00 17,894,339.00 0.1% -- -0.01 -5.14 -0.01 -5.14 -- -- -5.14 Aug-18 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 5.93 NOF Excess Return -1.92 -27.87 -1.92 -11.14 -- -- -11.07 Cash(GOF) 78,118,949.42 0.6% 1.0% 0.15 0.47 2.54 1.06 2.54 2.20 1.73 1.87 Mar-01 Cash(NOF) 0.15 0.47 2.54 1.06 2.54 2.20 1.73 1.48 ICE BofAML US 3-Month Treasury Bill 0.14 0.46 2.28 1.03 2.28 1.67 1.07 1.49 NOF Excess Return 0.01 0.01 0.26 0.04 0.26 0.53 0.65 -0.01 Retirement Cash(GOF) 78,118,949.42 0.6% -- 0.15 0.47 2.54 1.06 2.54 2.20 1.73 1.84 Nov-04 Retirement Cash(NOF) 0.15 0.47 2.54 1.06 2.54 2.20 1.73 1.84 NOF Excess Return -- -- -- -- -- -- -- --


SCHEDULE OF RELATIVE RETURN - NET OF MANAGEMENT FEES

Portfolio Return YTD 1 Year 3 Year 5 Year 10 YearWPERP - Retirement Fund Total (GOF) 17.93 17.93 10.12 7.75 8.65WPERP - Retirement Fund Total (NOF) 17.68 17.68 9.89 7.53 8.41Less: Estimated Management Fees 0.25 0.25 0.23 0.22 0.24WPERP Retirement Fund Index 17.78 17.78 9.78 7.62 8.63ICE BofAML 3 Months US T-BILL 2.28 2.28 1.67 1.07 0.58Total Fixed Income Index 8.79 8.79 4.26 3.69 4.25MS AC WldxUS IMI Nt 21.63 21.63 9.84 5.71 5.21Russell 3000 31.02 31.02 14.57 11.24 13.42WPERP NCREIF + 50bps (1Q Lag) 6.75 6.75 7.29 9.10 10.13WPERP T-Bill+3% 1-Month Lag 5.39 5.39 4.68 4.07 3.58WPERP Russell 3000+3%(1Q Lag) 6.00 6.00 16.18 13.73 18.80WPERP CPI+3% (1-Month Lag) 5.06 5.06 5.20 4.76 4.85Relative Return - Net of Fees -0.10 -0.10 0.11 -0.10 -0.22

Footnote :1. Total Fixed Income Index is comprised of BC US Universal from Inception to 08/31/15, then the following components from 09/1/15-present : BC US Intermediate Agg x Credit 50%, BC Global Agg Credit USD Hdg 30%, BC Global High Yield USD Hdg 15 %, and Credit Suisse Lev. Loan 5%



Asset Allocation

33.00%

19.00%

26.00%

5.00%

6.00%

5.00% 5.00% 1.00%

Policy Weight and Equivalent Market Value

Total Domestic Equity 4,496.0M ; 33.00%

Total International Equity 2,588.6M ;19.00%

Total Fixed 3,542.3M ; 26.00%

Total Hedge Funds 681.2M ; 5.00%

Total Real Estate 817.5M ; 6.00%

Total Private Equity 681.2M ; 5.00%

Total Real Return 681.2M ; 5.00%

Cash 136.2M ; 1.00%

3.16%

0.44%

-3.02%

-0.46%

0.80%

0.27%

-0.76%

-0.43%

Total Domestic Equity 430.7M

Total International Equity 59.4M

Total Fixed -411.4M

Total Hedge Funds -62.2M

Total Real Estate 109.0M

Total Private Equity 36.3M

Total Real Return -103.7M

Cash -58.1M

Gap to Policy in Percent Weight and Market Value



Plan Level Attribution - 1 Month

AccountName

BenchmarkName

AccountEnd Weight

BenchmarkEnd Weight

ActiveWeight

AccountRoR

BenchmarkRoR

ExcessRoR

Asset Allocation

SelectionEffect

TotalEffect

Attribution Residual

WPERP - Retirement Fund Total WPERP Retirement Fund Index 100.00 100.00 0.00 1.92 2.19 (0.26) 0.08 (0.34) (0.26) 0.00Total Equity -- 55.60 -- -- 3.18 -- -- 0.02 (0.13) (0.11) --Total Domestic Equity Russell 3000 36.16 33.00 3.16 2.60 2.89 (0.29) 0.02 (0.10) (0.08) --Total International Equity MS AC WldxUS IMI Nt 19.44 19.00 0.44 4.28 4.41 (0.14) (0.00) (0.03) (0.03) --Total Fixed Total Fixed Income Index 22.98 26.00 (3.02) 0.59 0.60 (0.01) 0.04 (0.00) 0.04 --Total Alternatives -- 20.85 -- -- 0.19 -- -- 0.01 (0.21) (0.20) --Total Real Estate WPERP NCREIF + 50bps (1Q Lag) 6.80 6.00 0.80 0.10 1.53 (1.43) (0.01) (0.10) (0.10) --Total Private Equity WPERP Russell 3000+3%(1Q Lag) 5.27 5.00 0.27 (0.45) 2.00 (2.45) (0.00) (0.13) (0.13) --Total Real Return WPERP CPI+3% (1-Month Lag) 4.24 5.00 (0.76) 1.06 0.51 0.55 0.01 0.02 0.04 --Total Hedge Funds WPERP T-Bill+3% 1-Month Lag 4.54 5.00 (0.46) 0.27 0.37 (0.10) 0.01 (0.00) 0.00 --Cash ICE BofAML 3 Months US T-BILL 0.57 1.00 (0.43) 0.15 0.14 0.01 0.00 0.00 0.00 --Transition Accounts -- 0.00 -- -- 0.00 -- -- 0.00 0.00 0.00 --

0.00

0.00

3.16

0.44

(3.02)

0.00

0.80

0.27

(0.76)

(0.46)

(0.43)

0.00

(4.0) (2.0) 0.0 2.0 4.0

ACTIVE WEIGHT (%)

WPERP - RetirementFund Total

Total Equity

Total DomesticEquity

Total InternationalEquity

Total Fixed

Total Alternatives

Total Real Estate

Total Private Equity

Total Real Return

Total Hedge Funds

Cash

(0.26)

0.00

(0.29)

(0.14)

(0.01)

0.00

(1.43)

(2.45)

0.55

(0.10)

0.01

0.00

(5.0) 0.0 5.0

EXCESS RETURN (%)

(0.34)

(0.13)

(0.10)

(0.03)

(0.00)

(0.21)

(0.10)

(0.13)

0.02

(0.00)

0.00

0.00

(0.4) (0.2) 0.0 0.2

STOCK SELECTION (%)

0.08

0.02

0.02

(0.00)

0.04

0.01

(0.01)

(0.00)

0.01

0.01

0.00

0.00

(0.1) 0.0 0.1 0.1

ASSET ALLOCATION (%)

(0.26)

(0.11)

(0.08)

(0.03)

0.04

(0.20)

(0.10)

(0.13)

0.04

0.00

0.00

0.00

(0.4) (0.2) 0.0 0.2

TOTAL EFFECT (%)






DateWPERP - Health Fund Total(GOF) 2,356,310,465.12 100.0% 100.0% 1.91 5.21 18.19 5.97 18.19 10.29 7.80 6.76 Dec-06WPERP - Health Fund Total(NOF) 1.90 5.16 17.97 5.87 17.97 10.08 7.59 6.59 Dec-06WPERP Health Fund Index 2.19 5.28 17.78 6.26 17.78 9.78 7.62 6.32NOF Excess Return -0.29 -0.12 0.19 -0.39 0.19 0.30 -0.03 0.28 WPERP - Health Fund ex Sec Len(GOF) 2,356,310,465.12 100.0% -- 1.91 5.21 18.17 5.96 18.17 10.26 7.76 6.73 Dec-06 WPERP - Health Fund ex Sec Len(NOF) 1.90 5.15 17.94 5.86 17.94 10.04 7.55 6.65 Dec-06 WPERP Health Fund Index 2.19 5.28 17.78 6.26 17.78 9.78 7.62 6.32 NOF Excess Return -0.29 -0.12 0.16 -0.40 0.16 0.27 -0.07 0.33 Total Equity(GOF) 1,313,183,685.40 55.7% 52.0% 3.17 9.02 27.47 8.65 27.47 13.93 10.13 6.96 Dec-06 Total Equity(NOF) 3.15 8.96 27.16 8.51 27.16 13.66 9.87 6.76 Dec-06 S&P 500 3.02 9.07 31.49 10.92 31.49 15.27 11.70 8.81 NOF Excess Return 0.13 -0.11 -4.33 -2.41 -4.33 -1.61 -1.83 -2.06 Total Domestic Equity(GOF) 868,917,676.84 36.9% 33.0% 2.62 8.94 30.05 9.44 30.05 15.49 11.90 9.10 Dec-06 Total Domestic Equity(NOF) 2.60 8.88 29.76 9.32 29.76 15.25 11.68 8.91 Dec-06 Russell 3000 2.89 9.10 31.02 10.37 31.02 14.57 11.24 8.76 NOF Excess Return -0.29 -0.22 -1.26 -1.04 -1.26 0.68 0.43 0.15 Large Cap Equity(GOF) 805,162,404.63 34.2% 30.8% 2.61 8.90 29.99 9.71 29.99 15.70 12.08 9.17 Dec-06 Large Cap Equity(NOF) 2.59 8.85 29.75 9.61 29.75 15.49 11.89 9.10 Dec-06 Russell 1000 2.89 9.04 31.43 10.59 31.43 15.05 11.48 8.87 NOF Excess Return -0.29 -0.19 -1.68 -0.98 -1.68 0.44 0.41 0.23 Large Cap Value(GOF) 238,538,680.50 10.1% 9.0% 2.79 7.45 28.77 9.88 28.77 11.33 9.75 12.90 Aug-09 Large Cap Value(NOF) 2.76 7.37 28.39 9.72 28.39 11.00 9.42 12.59 Aug-09 Russell 1000 Value 2.75 7.41 26.54 8.86 26.54 9.68 8.29 12.25 NOF Excess Return 0.01 -0.04 1.85 0.86 1.85 1.32 1.13 0.34 MFS LC Val(GOF) 119,884,381.21 5.1% -- 2.77 7.36 30.56 10.11 30.56 11.62 9.98 12.68 Sep-09 MFS LC Val(NOF) 2.75 7.28 30.18 9.94 30.18 11.29 9.65 12.33 Sep-09 Russell 1000 Value 2.75 7.41 26.54 8.86 26.54 9.68 8.29 11.95 NOF Excess Return -0.01 -0.13 3.64 1.08 3.64 1.61 1.36 0.38 T Rowe Price LC Val(GOF) 118,654,299.29 5.0% -- 2.81 7.54 27.00 9.66 27.00 11.03 9.51 12.93 Sep-09 T Rowe Price LC Val(NOF) 2.78 7.46 26.63 9.50 26.63 10.71 9.19 12.59 Sep-09 Russell 1000 Value 2.75 7.41 26.54 8.86 26.54 9.68 8.29 11.95 NOF Excess Return 0.03 0.05 0.09 0.64 0.09 1.03 0.90 0.64 Large Cap Growth(GOF) 276,748,644.29 11.7% 9.0% 2.17 10.03 29.87 8.65 29.87 21.60 14.73 15.70 Aug-09 Large Cap Growth(NOF) 2.14 9.95 29.47 8.50 29.47 21.23 14.38 15.36 Aug-09 Russell 1000 Growth 3.02 10.62 36.39 12.27 36.39 20.49 14.63 16.01 NOF Excess Return -0.88 -0.67 -6.92 -3.77 -6.92 0.74 -0.25 -0.66 Jennison Large Cap-SL(GOF) 130,724,146.50 5.5% -- 2.31 10.64 -- 8.63 -- -- -- 19.78 Jan-19 Jennison Large Cap-SL(NOF) 2.28 10.57 -- 8.49 -- -- -- 19.48 Jan-19 Russell 1000 Growth 3.02 10.62 -- 12.27 -- -- -- 25.14 NOF Excess Return -0.73 -0.05 -- -3.78 -- -- -- -5.66


N O R T H E R N T R U S T WPERP - Health Fund | 31 December 2019





Date



T Rowe LC Grw(GOF) 146,019,722.05 6.2% -- 2.04 9.49 28.31 8.68 28.31 22.48 16.92 16.03 Mar-10 T Rowe LC Grw(NOF) 2.01 9.40 27.91 8.51 27.91 22.09 16.55 15.65 Mar-10 Russell 1000 Growth 3.02 10.62 36.39 12.27 36.39 20.49 14.63 15.10 NOF Excess Return -1.00 -1.22 -8.48 -3.76 -8.48 1.60 1.92 0.55 Large Cap Core(GOF) 289,875,079.84 12.3% 12.8% 2.89 9.04 31.30 10.60 31.30 15.03 11.48 8.96 Dec-06 Large Cap Core(NOF) 2.89 9.04 31.30 10.60 31.30 15.03 11.48 8.92 Dec-06 Russell 1000 2.89 9.04 31.43 10.59 31.43 15.05 11.48 8.87 NOF Excess Return 0.00 0.01 -0.13 0.01 -0.13 -0.02 0.00 0.05 Blackrock/Russell 1000(GOF) 289,875,079.84 12.3% -- 2.89 9.04 31.30 10.60 31.30 15.03 11.48 8.96 Dec-06 Blackrock/Russell 1000(NOF) 2.89 9.04 31.30 10.60 31.30 15.03 11.48 8.92 Dec-06 Russell 1000 2.89 9.04 31.43 10.59 31.43 15.05 11.48 8.87 NOF Excess Return 0.00 0.01 -0.13 0.01 -0.13 -0.02 0.00 0.05 Small Cap Equity(GOF) 63,755,272.21 2.7% 2.3% 2.72 9.42 30.69 6.09 30.69 12.95 9.83 13.13 Aug-09 Small Cap Equity(NOF) 2.67 9.26 29.95 5.78 29.95 12.30 9.16 12.40 Aug-09 Russell 2000 2.88 9.94 25.52 7.30 25.52 8.59 8.23 12.44 NOF Excess Return -0.21 -0.68 4.42 -1.52 4.42 3.71 0.93 -0.05 Small Cap Value(GOF) 32,367,733.17 1.4% 1.1% 3.21 7.60 30.79 8.53 30.79 11.14 10.86 14.14 Aug-09 Small Cap Value(NOF) 3.16 7.45 30.07 8.23 30.07 10.53 10.24 13.55 Aug-09 Russell 2000 Value 3.50 8.49 22.39 7.87 22.39 4.77 6.99 11.11 NOF Excess Return -0.34 -1.04 7.68 0.36 7.68 5.76 3.25 2.43 Earnest Partners SC Val(GOF) 32,367,733.17 1.4% -- 3.21 7.60 30.79 8.53 30.79 11.14 10.86 14.05 Sep-09 Earnest Partners SC Val(NOF) 3.16 7.45 30.07 8.23 30.07 10.53 10.24 13.39 Sep-09 Russell 2000 Value 3.50 8.49 22.39 7.87 22.39 4.77 6.99 10.68 NOF Excess Return -0.34 -1.04 7.68 0.36 7.68 5.76 3.25 2.72 Small Cap Growth(GOF) 31,387,539.04 1.3% 1.1% 2.22 11.36 30.59 3.68 30.59 14.94 8.85 12.12 Aug-09 Small Cap Growth(NOF) 2.17 11.20 29.82 3.37 29.82 14.26 8.13 11.26 Aug-09 Russell 2000 Growth 2.29 11.39 28.48 6.75 28.48 12.49 9.34 13.70 NOF Excess Return -0.12 -0.20 1.33 -3.38 1.33 1.77 -1.21 -2.45 Emerald Sm. Cap Growth(GOF) 31,387,539.04 1.3% -- 2.22 11.36 30.59 3.68 30.59 14.94 -- 11.92 Nov-15 Emerald Sm. Cap Growth(NOF) 2.17 11.20 29.82 3.37 29.82 14.26 -- 11.26 Nov-15 Russell 2000 Growth 2.29 11.39 28.48 6.75 28.48 12.49 -- 10.60 NOF Excess Return -0.12 -0.20 1.33 -3.38 1.33 1.77 -- 0.65 Total International Equity(GOF) 444,266,008.56 18.9% 19.0% 4.26 9.19 22.71 7.14 22.71 11.15 6.89 6.08 Aug-09 Total International Equity(NOF) 4.24 9.10 22.33 6.97 22.33 10.81 6.56 5.78 Aug-09 MS AC WldxUS IMI Nt 4.41 9.20 21.63 7.33 21.63 9.84 5.71 5.92 NOF Excess Return -0.17 -0.10 0.70 -0.35 0.70 0.97 0.85 -0.15 Developed Market Equity(GOF) 331,355,086.45 14.1% 14.5% 3.29 8.51 24.50 7.52 24.50 11.07 7.07 6.70 Aug-09 Developed Market Equity(NOF) 3.27 8.45 24.24 7.41 24.24 10.84 6.85 6.47 Aug-09 MSCI World ex U.S. IMI ND Index 3.40 8.36 22.91 7.45 22.91 9.49 5.79 6.12 NOF Excess Return -0.13 0.10 1.33 -0.04 1.33 1.35 1.06 0.35





Date



Blackrock/MSCI World(GOF) 106,473,626.33 4.5% -- 3.42 8.43 23.45 7.58 23.45 9.97 6.24 7.39 Sep-12 Blackrock/MSCI World(NOF) 3.42 8.43 23.45 7.58 23.45 9.97 6.24 7.38 Sep-12 MSCI World ex U.S. IMI ND Index 3.40 8.36 22.91 7.45 22.91 9.49 5.79 6.95 NOF Excess Return 0.02 0.07 0.55 0.13 0.55 0.48 0.45 0.43 MFS Dev Val(GOF) 116,970,241.29 5.0% -- 3.06 8.09 24.38 7.50 24.38 13.02 9.05 11.34 Jul-12 MFS Dev Val(NOF) 3.03 8.00 23.97 7.32 23.97 12.64 8.69 10.97 Jul-12 MSCI World ex U.S. IMI ND Index 3.40 8.36 22.91 7.45 22.91 9.49 5.79 7.66 NOF Excess Return -0.36 -0.36 1.06 -0.13 1.06 3.15 2.90 3.31 Fidelity Institutional Dev Grw(GOF) 107,911,218.83 4.6% -- 3.40 9.05 25.66 7.49 25.66 10.16 6.04 6.58 Sep-09 Fidelity Institutional Dev Grw(NOF) 3.37 8.98 25.32 7.34 25.32 9.85 5.75 6.27 Sep-09 MSCI World ex U.S. IMI ND Index 3.40 8.36 22.91 7.45 22.91 9.49 5.79 5.74 NOF Excess Return -0.02 0.62 2.41 -0.11 2.41 0.36 -0.04 0.53 Emerging Market Equity(GOF) 112,910,922.11 4.8% 4.5% 7.25 11.23 17.77 6.02 17.77 11.39 6.01 4.43 Jan-12 Emerging Market Equity(NOF) 7.19 11.06 17.06 5.70 17.06 10.72 5.37 3.86 Jan-12 MSCI Emerging Markets IMI 7.32 11.59 17.64 6.81 17.64 11.00 5.30 3.63 NOF Excess Return -0.12 -0.53 -0.58 -1.11 -0.58 -0.28 0.07 0.22 LA Capital EM(GOF) 54,831,869.00 2.3% -- 7.35 11.74 18.11 6.97 18.11 10.95 5.39 4.38 Sep-12 LA Capital EM(NOF) 7.29 11.56 17.34 6.62 17.34 10.24 4.71 3.72 Sep-12 MSCI Emerging Markets IMI 7.32 11.59 17.64 6.81 17.64 11.00 5.30 3.82 NOF Excess Return -0.03 -0.03 -0.29 -0.19 -0.29 -0.76 -0.59 -0.10 Wellington EM(GOF) 58,079,053.09 2.5% -- 7.15 10.75 17.45 5.15 17.45 11.81 -- 9.39 Sep-16 Wellington EM(NOF) 7.10 10.60 16.78 4.84 16.78 11.18 -- 8.77 Sep-16 MSCI Emerging Markets IMI 7.32 11.59 17.64 6.81 17.64 11.00 -- 8.58 NOF Excess Return -0.22 -0.99 -0.86 -1.96 -0.86 0.18 -- 0.19 Total Fixed(GOF) 533,052,526.65 22.6% 26.0% 0.60 0.98 9.51 2.67 9.51 4.65 3.91 5.48 Dec-06 Total Fixed(NOF) 0.59 0.94 9.34 2.58 9.34 4.48 3.75 5.37 Dec-06 Total Fixed Income Index 0.60 0.95 8.79 2.38 8.79 4.26 3.69 4.60 NOF Excess Return -0.02 -0.01 0.55 0.21 0.55 0.22 0.06 0.76 Principal Protection(GOF) 264,266,838.31 11.2% 13.5% 0.13 0.30 6.00 1.79 6.00 3.05 -- 2.58 Aug-15 Principal Protection(NOF) 0.12 0.27 5.89 1.73 5.89 2.94 -- 2.47 Aug-15 BC US Intermediate Agg x Credit Bond 0.10 0.31 5.79 1.59 5.79 2.91 -- 2.37 NOF Excess Return 0.02 -0.03 0.10 0.14 0.10 0.03 -- 0.10 JPM Principal Protection(GOF) 132,468,007.15 5.6% -- 0.02 0.15 5.94 1.75 5.94 3.03 -- 2.58 Aug-15 JPM Principal Protection(NOF) 0.01 0.12 5.84 1.70 5.84 2.93 -- 2.48 Aug-15 BC US Intermediate Agg x Credit Bond 0.10 0.31 5.79 1.59 5.79 2.91 -- 2.37 NOF Excess Return -0.08 -0.18 0.05 0.10 0.05 0.02 -- 0.10





Date



Wells Cap Principal Protection(GOF) 131,798,831.16 5.6% -- 0.23 0.45 6.06 1.83 6.06 3.07 -- 2.58 Aug-15 Wells Cap Principal Protection(NOF) 0.22 0.42 5.95 1.77 5.95 2.96 -- 2.46 Aug-15 BC US Intermediate Agg x Credit Bond 0.10 0.31 5.79 1.59 5.79 2.91 -- 2.37 NOF Excess Return 0.13 0.12 0.16 0.18 0.16 0.04 -- 0.09 Extended Credit(GOF) 243,118,045.16 10.3% 11.3% 1.11 1.71 13.72 3.48 13.72 6.60 -- 6.37 Aug-15 Extended Credit(NOF) 1.10 1.66 13.49 3.37 13.49 6.38 -- 6.16 Aug-15 66% BC Credit/33%BC High Yield 1.10 1.63 12.53 3.29 12.53 5.78 -- 6.05 NOF Excess Return 0.00 0.02 0.97 0.08 0.97 0.60 -- 0.11 Macquarie FI(GOF) 119,135,356.03 5.1% -- 1.05 1.64 13.60 3.53 13.60 6.05 -- 5.69 Aug-15 Macquarie FI(NOF) 1.03 1.60 13.41 3.44 13.41 5.87 -- 5.51 Aug-15 66% BC Credit/33%BC High Yield 1.10 1.63 12.53 3.29 12.53 5.78 -- 6.05 NOF Excess Return -0.06 -0.04 0.88 0.15 0.88 0.09 -- -0.55 Neuberger GC FI(GOF) 123,982,689.13 5.3% -- 1.17 1.77 13.84 3.42 13.84 7.13 -- 7.05 Aug-15 Neuberger GC FI(NOF) 1.15 1.71 13.58 3.30 13.58 6.89 -- 6.80 Aug-15 66% BC Credit/33%BC High Yield 1.10 1.63 12.53 3.29 12.53 5.78 -- 6.05 NOF Excess Return 0.06 0.08 1.05 0.01 1.05 1.10 -- 0.75 US Bank Loans(GOF) 25,667,643.18 1.1% 1.3% 0.70 1.16 9.04 4.25 9.04 4.66 -- 5.19 Aug-15 US Bank Loans(NOF) 0.67 1.08 8.69 4.08 8.69 4.32 -- 4.86 Aug-15 Credit Suisse Leveraged Loan 1.61 1.68 8.17 2.61 8.17 4.48 -- 4.70 NOF Excess Return -0.94 -0.59 0.52 1.47 0.52 -0.16 -- 0.15 Pacific Asset BL FL(GOF) 25,667,643.18 1.1% -- 0.70 1.16 9.04 4.25 9.04 4.66 -- 5.19 Aug-15 Pacific Asset BL FL(NOF) 0.67 1.08 8.69 4.08 8.69 4.32 -- 4.86 Aug-15 Credit Suisse Leveraged Loan 1.61 1.68 8.17 2.61 8.17 4.48 -- 4.70 NOF Excess Return -0.94 -0.59 0.52 1.47 0.52 -0.16 -- 0.15 Total Hedge Funds(NOF) 100,772,921.00 4.3% 5.0% 0.27 0.06 3.23 1.18 3.23 2.77 1.43 3.06 Aug-10 WPERP T-Bill+3% 1-Month Lag 0.37 1.24 5.39 2.61 5.39 4.68 4.07 3.62 NOF Excess Return -0.10 -1.18 -2.16 -1.43 -2.16 -1.91 -2.64 -0.56 Blackstone Hope St.(NOF) 100,772,921.00 0.27 0.06 3.23 1.18 3.23 -- -- 2.33 Sep-17 WPERP T-Bill+3% 1-Month Lag 0.37 1.24 5.39 2.61 5.39 -- -- 5.00 NOF Excess Return -0.10 -1.18 -2.15 -1.43 -2.15 -- -- -2.67 Morgan Stanley AIP(NOF) - 0.00 0.00 -1.54 0.00 -1.54 3.00 1.26 1.19 Feb-14 WPERP T-Bill+3% 1-Month Lag 0.45 1.35 4.10 1.35 5.43 4.54 3.97 3.88 NOF Excess Return -0.37 -1.24 -6.93 -2.61 -6.93 -1.67 -2.81 -2.73 Total Real Estate(NOF) as of 09/30/2019 239,109,338.00 151,676,805.65 6.4% 6.0% 2.29 7.79 2.29 8.95 10.37 10.79 11.24 Jan-10 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.74 NOF Excess Return 0.76 2.61 0.76 2.20 3.08 1.69 0.50 AG Core Plus III(NOF) 2012 2,000,000.00 344,899.00 0.0% -- -1.06 -0.06 -1.06 -11.64 -1.74 22.73 20.34 Jan-12 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.98 NOF Excess Return -2.59 -5.24 -2.59 -18.39 -9.03 13.63 10.36





Date



Almanac VI(NOF) 2012 2,000,000.00 349,096.00 0.0% -- 1.29 -2.40 1.29 -3.29 2.25 10.12 11.80 Jun-12 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.80 NOF Excess Return -0.24 -7.58 -0.24 -10.04 -5.04 1.02 2.00 Almanac VII(NOF) 2014 6,000,000.00 2,294,507.00 0.1% -- 3.05 8.24 3.05 10.51 14.14 -- 13.29 Mar-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 8.52 NOF Excess Return 1.52 3.06 1.52 3.76 6.85 -- 4.77 Almanac VIII(NOF) 2018 15,000,000.00 1,173,818.00 0.0% -- -6.13 -30.13 -6.13 -36.33 -- -- -36.33 Dec-18 WPERP NCREIF + 50bps (1Q Lag) 1.63 5.14 1.63 6.75 -- -- 5.14 NOF Excess Return -7.76 -35.27 -7.76 -43.08 -- -- -41.47 BREP Europe IV(NOF) 2013 5,000,000.00 1,815,784.05 0.1% -- -0.54 2.47 -0.54 2.23 20.99 14.49 13.73 Dec-13 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.48 NOF Excess Return -2.07 -2.71 -2.07 -4.52 13.70 5.39 4.25 BREP VII(NOF) 2012 5,000,000.00 2,533,805.00 0.1% -- 1.70 10.08 1.70 5.56 9.61 10.72 15.98 Jun-12 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.80 NOF Excess Return 0.17 4.90 0.17 -1.19 2.32 1.62 6.18 Bristol Value II(NOF) 2011 5,000,000.00 4,086,994.00 0.2% -- -0.28 -1.38 -0.28 3.26 8.50 8.09 8.19 Nov-12 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.05 NOF Excess Return -1.81 -6.56 -1.81 -3.49 1.21 -1.01 -1.86 Brookfield Premier(NOF) 2018 15,000,000.00 16,210,613.00 0.7% -- 2.05 6.07 2.05 8.07 -- -- 8.07 Sep-18 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 6.75 NOF Excess Return 0.52 0.89 0.52 1.32 -- -- 1.32 DRA VII(NOF) 2011 3,100,000.00 747,124.00 0.0% -- 9.87 21.40 9.87 25.52 30.21 24.08 21.05 Oct-11 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.06 NOF Excess Return 8.34 16.22 8.34 18.77 22.92 14.98 10.99 DRA G&I VIII(NOF) 2014 5,000,000.00 3,401,273.00 0.1% -- 0.33 3.87 0.33 6.52 10.13 10.87 10.95 Jun-14 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.21 NOF Excess Return -1.20 -1.31 -1.20 -0.23 2.84 1.77 1.74 DRA G&I IX(NOF) 2017 10,000,000.00 8,653,363.00 0.4% -- 3.16 9.25 3.16 13.36 -- -- 16.32 Dec-16 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.26 NOF Excess Return 1.63 4.07 1.63 6.61 -- -- 9.06 FPA Core Plus III(NOF) 2017 10,000,000.00 10,314,919.00 0.4% -- 4.16 10.12 4.16 12.50 -- -- 7.63 Dec-16 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.26 NOF Excess Return 2.63 4.94 2.63 5.75 -- -- 0.37 Harrison Street Core(NOF) 2016 10,000,000.00 13,276,873.00 0.6% -- 1.88 4.37 1.88 6.23 7.85 -- 8.15 Dec-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 7.59 NOF Excess Return 0.35 -0.81 0.35 -0.52 0.56 -- 0.56 Invesco Core Realty(NOF) 2011 5,000,000.00 10,434,260.24 0.4% -- 1.79 3.54 1.79 5.68 7.15 8.95 9.45 Jun-11 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.07 NOF Excess Return 0.26 -1.64 0.26 -1.07 -0.14 -0.15 -0.62 Jamestown Premier(NOF) 2016 10,000,000.00 9,264,261.00 0.4% -- 0.49 2.25 0.49 3.41 8.01 -- 8.06 Jan-16 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 7.77 NOF Excess Return -1.04 -2.93 -1.04 -3.34 0.72 -- 0.29





Date



LaSalle Asia V(NOF) 2016 10,000,000.00 3,394,276.00 0.1% -- -3.36 30.12 -3.36 35.28 -- -- 11.03 Nov-17 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.90 NOF Excess Return -4.89 24.94 -4.89 28.53 -- -- 3.13 Lone Star RE II(NOF) 2011 1,000,000.00 31,473.00 0.0% -- 5.25 8.85 5.25 11.40 6.54 28.20 25.20 May-11 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.47 NOF Excess Return 3.72 3.67 3.72 4.65 -0.75 19.10 14.73 Lone Star RE IV(NOF) 2015 8,086,939.00 2,993,279.00 0.1% -- -1.14 4.43 -1.14 7.56 18.75 -- 16.85 Sep-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 7.90 NOF Excess Return -2.67 -0.75 -2.67 0.81 11.46 -- 8.95 Lone Star RE V(NOF) 2016 7,922,399.00 2,559,724.00 0.1% -- 7.27 5.12 7.27 1.27 -- -- -7.54 Aug-17 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.85 NOF Excess Return 5.74 -0.06 5.74 -5.48 -- -- -15.39 Lone Star VII(NOF) 2011 1,000,000.00 6,552.00 0.0% -- -34.94 -34.43 -34.94 -35.96 -34.84 -5.73 46.68 May-11 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 10.47 NOF Excess Return -36.47 -39.61 -36.47 -42.71 -42.13 -14.83 36.21 Mesa West III(NOF) 2013 5,000,000.00 249,968.00 0.0% -- 0.53 3.92 0.53 10.51 9.48 9.69 8.87 Aug-13 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.89 NOF Excess Return -1.00 -1.26 -1.00 3.76 2.19 0.59 -1.02 Mesa West IV(NOF) 2016 10,000,000.00 5,595,893.00 0.2% -- 2.12 6.03 2.12 7.56 -- -- 7.98 Feb-17 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.75 NOF Excess Return 0.59 0.85 0.59 0.81 -- -- 0.23 Prologis USLH(NOF) 2015 5,000,000.00 10,007,273.00 0.4% -- 4.64 12.04 4.64 15.87 18.22 -- 16.79 Mar-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 8.52 NOF Excess Return 3.11 6.86 3.11 9.12 10.93 -- 8.27 Torchlight IV(NOF) 2013 5,000,000.00 878,672.00 0.0% -- 0.40 3.08 0.40 2.65 12.09 10.86 10.16 Aug-13 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 9.10 9.89 NOF Excess Return -1.13 -2.10 -1.13 -4.10 4.80 1.76 0.27 Torchlight V(NOF) 2015 6,000,000.00 2,019,583.00 0.1% -- 1.65 4.89 1.65 4.00 11.88 -- 11.62 May-15 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 8.86 NOF Excess Return 0.12 -0.29 0.12 -2.75 4.59 -- 2.76 Torchlight VI(NOF) 2018 15,000,000.00 5,732,567.00 0.2% -- 3.36 6.93 3.36 3.13 -- -- 6.46 Jan-18 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 7.49 NOF Excess Return 1.83 1.75 1.83 -3.62 -- -- -1.03 USAA Eagle(NOF) 2018 15,000,000.00 13,434,711.00 0.6% -- 0.44 3.27 0.44 4.69 -- -- 4.69 Sep-18 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 -- -- 6.75 NOF Excess Return -1.09 -1.91 -1.09 -2.06 -- -- -2.06 Westbrook X(NOF) 2016 10,000,000.00 5,230,548.00 0.2% -- 4.41 12.09 4.41 15.78 13.46 -- 13.60 Jul-16 WPERP NCREIF (RT) + 50 bps 1.53 5.18 1.53 6.75 7.29 -- 7.43 NOF Excess Return 2.88 6.91 2.88 9.03 6.17 -- 6.17





Date



Dimensional Global REIT(NOF) as of 12/31/2019 2013 5,000,000.00 7,548,999.17 0.3% -- 0.64 1.61 26.40 7.76 26.40 9.78 7.26 7.75 Mar-13 FTSE EPRA/NAREIT DEV INDEX 0.63 1.96 23.06 6.93 23.06 9.31 6.53 6.83 NOF Excess Return 0.01 -0.36 3.34 0.83 3.34 0.47 0.73 0.92 Heitman REIT(NOF) as of 12/31/2019 2013 5,000,000.00 7,091,698.19 0.3% -- 0.76 2.47 23.68 7.21 23.68 9.04 6.09 7.15 Oct-13 FTSE EPRA/NAREIT DEV INDEX 0.63 1.96 23.06 6.93 23.06 9.31 6.53 7.24 NOF Excess Return 0.14 0.51 0.62 0.28 0.62 -0.28 -0.44 -0.08 Total Real Return(GOF) as of 09/30/2019 97,849,042.49 4.2% 5.0% 1.00 0.16 6.85 2.43 6.85 2.60 2.88 3.23 Mar-10 Total Real Return(NOF) 0.98 0.09 6.57 2.30 6.57 2.33 2.62 3.04 Mar-10 WPERP CPI+3% (1-Month Lag) 0.30 1.19 3.63 1.19 4.82 5.27 4.61 4.86 NOF Excess Return 0.48 -1.29 1.51 -0.29 1.51 -2.87 -2.13 -1.84 Hancock XII(NOF) 2013 5,000,000.00 2,758,112.00 0.1% -- -0.64 -1.14 -0.64 0.31 1.40 1.33 1.19 Mar-14 NCREIF Timberland 1Q Lag 1.04 2.13 1.04 3.17 3.36 4.66 4.74 NOF Excess Return -1.68 -3.27 -1.68 -2.86 -1.96 -3.33 -3.55 Molpus IV - SL(NOF) 2015 5,000,000.00 4,297,568.00 0.2% -- 0.68 2.10 0.68 -0.89 1.74 -- 1.11 Aug-15 NCREIF Timberland 1Q Lag 1.04 2.13 1.04 3.17 3.36 -- 3.43 NOF Excess Return -0.36 -0.03 -0.36 -4.06 -1.62 -- -2.32 Invesco CMDTY(GOF) -- -- 21,039,731.92 0.9% -- 4.28 4.64 6.30 2.79 6.30 0.08 -0.77 -4.16 Aug-13 Invesco CMDTY(NOF) -- -- 4.23 4.47 5.62 2.46 5.62 -0.56 -1.41 -4.77 Aug-13 Bloombg Futures Commod. TR USD 5.04 4.42 7.69 2.50 7.69 -0.94 -3.92 -6.46 NOF Excess Return -0.82 0.05 -2.07 -0.04 -2.07 0.38 2.51 1.69 Wamco GILS(GOF) -- -- 69,753,630.57 3.0% -- 0.16 -1.12 7.89 2.56 7.89 3.53 3.91 4.13 Apr-10 Wamco GILS(NOF) -- -- 0.15 -1.16 7.70 2.47 7.70 3.35 3.73 3.94 Apr-10 BC WGILB Index -0.44 -2.55 8.38 1.34 8.38 3.88 4.08 4.42 NOF Excess Return 0.58 1.38 -0.68 1.13 -0.68 -0.53 -0.36 -0.48 Total Private Equity(NOF) as of 09/30/2019 233,900,000.00 134,743,658.00 5.7% 5.0% 0.44 9.10 0.44 8.44 13.86 11.90 12.42 Aug-09 WPERP Russell 3000 + 3% 1.91 22.73 1.91 6.00 16.18 13.73 19.08 NOF Excess Return -1.47 -13.63 -1.47 2.44 -2.32 -1.83 -6.66 Adams Street SMB I(NOF) 2017 25,000,000.00 11,352,901.00 0.5% -- 0.27 0.93 0.27 3.32 -- -- 2.29 Jan-17 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 15.33 NOF Excess Return -1.64 -21.80 -1.64 -2.68 -- -- -13.04 Apollo VIII(NOF) 2014 6,000,000.00 4,880,086.00 0.2% -- 6.06 13.49 6.06 3.44 11.58 12.04 11.42 Jan-14 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 14.27 NOF Excess Return 4.15 -9.24 4.15 -2.56 -4.60 -1.69 -2.85 Apollo IX(NOF) 2018 10,900,000.00 1,711,621.00 0.1% -- -2.98 -22.70 -2.98 -22.70 -- -- -22.70 Dec-18 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 22.73 NOF Excess Return -4.89 -45.43 -4.89 -28.70 -- -- -45.43 ARES IV(NOF) 2012 5,000,000.00 4,516,594.00 0.2% -- 0.19 10.05 0.19 6.20 11.81 12.48 12.23 Nov-12 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 16.67 NOF Excess Return -1.72 -12.68 -1.72 0.20 -4.37 -1.25 -4.44 ARES V(NOF) 2016 12,000,000.00 9,979,340.00 0.4% -- 2.76 14.55 2.76 13.82 -- -- 8.84 May-17 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 14.35 NOF Excess Return 0.85 -8.18 0.85 7.82 -- -- -5.51





Date



ARES Special Situation IV(NOF) 2014 10,000,000.00 8,915,987.00 0.4% -- 0.23 8.90 0.23 2.40 4.46 -- -2.78 Jan-15 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 13.98 NOF Excess Return -1.68 -13.83 -1.68 -3.60 -11.72 -- -16.76 Audax Mezz III(NOF) 2011 3,000,000.00 486,531.00 0.0% -- 7.56 24.58 7.56 26.22 10.83 10.88 9.69 Jan-11 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 19.12 NOF Excess Return 5.65 1.85 5.65 20.22 -5.35 -2.85 -9.43 Blackstone Tactical Opps(NOF) 2014 10,000,000.00 5,877,512.00 0.2% -- 0.53 6.44 0.53 9.45 12.27 -- 11.71 Apr-15 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 13.33 NOF Excess Return -1.38 -16.29 -1.38 3.45 -3.91 -- -1.62 CDR IX(NOF) 2014 5,000,000.00 5,006,107.00 0.2% -- 4.79 14.93 4.79 25.45 15.32 19.34 18.58 Apr-14 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 13.77 NOF Excess Return 2.88 -7.80 2.88 19.45 -0.86 5.61 4.81 CDR X(NOF) 2018 11,000,000.00 4,562,927.00 0.2% -- 6.66 27.50 6.66 22.06 -- -- 20.36 Mar-18 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 12.14 NOF Excess Return 4.75 4.77 4.75 16.06 -- -- 8.22 Crestview Partners III(NOF) 2013 10,000,000.00 4,412,217.00 0.2% -- -1.74 4.52 -1.74 4.89 16.25 -- 11.24 Feb-15 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 12.80 NOF Excess Return -3.65 -18.21 -3.65 -1.11 0.07 -- -1.56 EnCAP X(NOF) 2015 7,000,000.00 6,195,431.00 0.3% -- -0.07 -0.68 -0.07 7.50 11.36 -- 9.29 Feb-15 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 12.80 NOF Excess Return -1.98 -23.41 -1.98 1.50 -4.82 -- -3.51 EnCAP IX(NOF) 2013 3,000,000.00 1,651,154.00 0.1% -- -12.02 -11.74 -12.02 -19.62 5.58 8.25 9.54 Jan-13 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 15.91 NOF Excess Return -13.93 -34.47 -13.93 -25.62 -10.60 -5.48 -6.37 EnCap VIII(NOF) 2011 2,500,000.00 676,880.00 0.0% -- -8.92 -13.72 -8.92 -30.59 -4.51 -15.26 -5.65 Jan-11 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 19.12 NOF Excess Return -10.83 -36.45 -10.83 -36.59 -20.69 -28.99 -24.77 Encap XI(NOF) 2017 10,000,000.00 2,503,159.00 0.1% -- -4.46 -9.18 -4.46 -13.41 -- -- -18.97 Jun-17 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 14.33 NOF Excess Return -6.37 -31.91 -6.37 -19.41 -- -- -33.30 Genstar IX(NOF) 2019 6,000,000.00 1,362,666.00 0.1% -- -21.46 -- -21.46 -- -- -- -20.83 Jun-19 WPERP Russell 3000+3% 1.91 -- 1.91 -- -- -- 1.91 NOF Excess Return -23.37 -- -23.37 -- -- -- -22.74 Genstar IX Opps.(NOF) 2019 3,000,000.00 894,448.00 0.0% -- -0.29 -- -0.29 -- -- -- -0.29 Jun-19 WPERP Russell 3000+3% 1.91 -- 1.91 -- -- -- 1.91 NOF Excess Return -2.20 -- -2.20 -- -- -- -2.20 Harvest VII(NOF) 2016 6,000,000.00 5,603,654.00 0.2% -- 0.70 6.52 0.70 6.77 7.46 -- 6.65 Aug-16 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 15.87 NOF Excess Return -1.21 -16.21 -1.21 0.77 -8.72 -- -9.22 Industry Ventures VIII(NOF) 2016 7,500,000.00 5,984,199.00 0.3% -- 3.88 25.64 3.88 37.10 -- -- 53.27 Feb-17 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 14.14 NOF Excess Return 1.97 2.91 1.97 31.10 -- -- 39.13





Date



Industry Ven SP Opp III-A(NOF) 2019 4,500,000.00 511,294.00 0.0% -- 9.44 -- 9.44 -- -- -- 76.91 Apr-19 WPERP Russell 3000+3% 4.86 -- 1.91 -- -- -- 2.51 NOF Excess Return 4.58 -- 7.53 -- -- -- 74.40 Landmark XIV(NOF) 2008 5,000,000.00 792,036.00 0.0% -- 2.72 2.63 2.72 2.37 3.05 -0.05 9.36 Aug-08 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 14.58 NOF Excess Return 0.81 -20.10 0.81 -3.63 -13.13 -13.78 -5.22 Landmark XV(NOF) 2014 7,000,000.00 2,903,489.00 0.1% -- 7.50 11.18 7.50 3.71 14.77 9.35 13.45 Feb-14 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 13.48 NOF Excess Return 5.59 -11.55 5.59 -2.29 -1.41 -4.38 -0.03 Lexington VII(NOF) 2009 5,000,000.00 1,170,152.00 0.0% -- 1.55 5.29 1.55 4.37 9.30 7.81 14.03 Aug-09 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 19.08 NOF Excess Return -0.36 -17.44 -0.36 -1.63 -6.88 -5.92 -5.05 Lexington IX(NOF) 2019 15,000,000.00 1,062,299.00 0.0% -- -- -- -- -- -- -- -- Nov-19 WPERP Russell 3000+3% -- -- -- -- -- -- -- NOF Excess Return -- -- -- -- -- -- -- Oaktree V(NOF) 2009 2,500,000.00 102,431.00 0.0% -- -12.22 -15.08 -12.22 -19.88 -4.25 -5.39 1.64 Jan-09 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 15.84 NOF Excess Return -14.13 -37.81 -14.13 -25.88 -20.43 -19.12 -14.20 Platinum Equity Fund V(NOF) 2019 12,000,000.00 1.00 0.0% -- -- -- -- -- -- -- -- Dec-19 WPERP Russell 3000+3% -- -- -- -- -- -- -- NOF Excess Return -- -- -- -- -- -- -- Silver Lake IV(NOF) 2013 3,000,000.00 3,817,198.00 0.2% -- 1.34 19.37 1.34 18.05 23.00 23.27 25.78 Sep-13 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 14.89 NOF Excess Return -0.57 -3.36 -0.57 12.05 6.82 9.54 10.89 Silver Lake V(NOF) 2018 12,000,000.00 6,094,573.00 0.3% -- 5.22 17.74 5.22 20.00 -- -- 14.27 Jun-18 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 11.35 NOF Excess Return 3.31 -4.99 3.31 14.00 -- -- 2.92 Vista IV(NOF) 2011 5,000,000.00 3,264,330.00 0.1% -- -8.34 -3.07 -8.34 -10.80 7.85 19.82 16.84 Sep-11 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 18.22 NOF Excess Return -10.25 -25.80 -10.25 -16.80 -8.33 6.09 -1.38 Vista V(NOF) 2014 10,000,000.00 9,032,795.00 0.4% -- -3.08 14.09 -3.08 12.93 29.66 22.74 22.19 Apr-14 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 13.73 13.77 NOF Excess Return -4.99 -8.64 -4.99 6.93 13.48 9.01 8.42 Vista VI(NOF) 2016 12,000,000.00 14,433,721.00 0.6% -- -0.78 10.57 -0.78 12.69 16.42 -- 16.04 May-16 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 16.18 -- 16.35 NOF Excess Return -2.69 -12.16 -2.69 6.69 0.24 -- -0.31 Vista VII(NOF) 2018 15,000,000.00 3,578,866.00 0.2% -- -0.01 -5.14 -0.01 -5.14 -- -- -5.14 Aug-18 WPERP Russell 3000+3% 1.91 22.73 1.91 6.00 -- -- 5.93 NOF Excess Return -1.92 -27.87 -1.92 -11.14 -- -- -11.07 Cash(GOF) 25,031,825.93 1.1% 1.0% 0.15 0.48 2.49 1.07 2.49 2.07 1.57 2.04 Nov-06 Cash(NOF) 0.15 0.48 2.49 1.07 2.49 2.07 1.57 2.11 Nov-06 ICE ML 3 month US Trsy Bill 0.14 0.46 2.28 1.03 2.28 1.67 1.07 1.03 NOF Excess Return -0.29 -0.12 0.16 -0.40 0.16 0.27 -0.07 0.33


SCHEDULE OF RELATIVE RETURN - NET OF MANAGEMENT FEES

Portfolio Return YTD 1 Year 3 Year 5 Year 10 YearWPERP - Health Fund Total (GOF) 18.19 18.19 10.29 7.80 8.67WPERP - Health Fund Total (NOF) 17.97 17.97 10.08 7.59 8.45Less: Estimated Management Fees 0.23 0.23 0.21 0.21 0.22WPERP Health Fund Index 17.78 17.78 9.78 7.62 8.57ICE BofAML 3 Months US T-BILL 2.28 2.28 1.67 1.07 0.58Total Fixed Income Index 8.79 8.79 4.26 3.69 4.25MS AC WldxUS IMI Nt 21.63 21.63 9.84 5.71 5.21Russell 3000 31.02 31.02 14.57 11.24 13.42WPERP NCREIF + 50bps (1Q Lag) 6.75 6.75 7.29 9.10 10.13WPERP T-Bill+3% 1-Month Lag 5.39 5.39 4.68 4.07 3.58WPERP Russell 3000+3%(1Q Lag) 6.00 6.00 16.18 13.73 18.80WPERP CPI+3% (1-Month Lag) 5.06 5.06 5.20 4.76 4.85Relative Return - Net of Fees 0.19 0.19 0.30 -0.03 -0.13

Footnote :1. Total Fixed Income Index is comprised of BC US Universal from Inception to 08/31/15, then the following components from 09/1/15-present : BC US Intermediate Agg x Credit 50%, BC Global Agg Credit USD Hdg 30%, BC Global High Yield USD Hdg 15 %, and Credit Suisse Lev. Loan 5%



Asset Allocation

33.00%

19.00%

26.00%

5.00%

6.00%

5.00% 5.00% 1.00%

Policy Weight and Equivalent Market Value

Total Domestic Equity 777.6M ; 33.00%

Total International Equity 447.7M ; 19.00%

Total Fixed 612.6M ; 26.00%

Total Hedge Funds 117.8M ; 5.00%

Total Real Estate 141.4M ; 6.00%

Total Private Equity 117.8M ; 5.00%

Total Real Return 117.8M ; 5.00%

Cash 23.6M ; 1.00%

3.88%

-0.15%

-3.38%

-0.72%

0.44%

0.72%

-0.85%

0.06%

Total Domestic Equity 91.3M

Total International Equity -3.4M

Total Fixed -79.6M

Total Hedge Funds -17.0M

Total Real Estate 10.3M

Total Private Equity 16.9M

Total Real Return -20.0M

Cash 1.5M

Gap to Policy in Percent Weight and Market Value



Plan Level Attribution - 1 Month

AccountName

BenchmarkName

AccountEnd Weight

BenchmarkEnd Weight

ActiveWeight

AccountRoR

BenchmarkRoR

ExcessRoR

Asset Allocation

SelectionEffect

TotalEffect

Attribution Residual

WPERP - Health Fund Total WPERP Health Fund Index 100.00 100.00 0.00 1.91 2.19 (0.27) 0.08 (0.35) (0.27) 0.00Total Equity -- 55.73 -- -- 3.17 -- -- 0.01 (0.13) (0.11) --Total Domestic Equity Russell 3000 36.88 33.00 3.88 2.62 2.89 (0.27) 0.03 (0.10) (0.07) --Total International Equity MS AC WldxUS IMI Nt 18.85 19.00 (0.15) 4.26 4.41 (0.15) (0.01) (0.03) (0.04) --Total Fixed Total Fixed Income Index 22.62 26.00 (3.38) 0.60 0.60 (0.00) 0.05 (0.00) 0.05 --Total Alternatives -- 20.58 -- -- 0.14 -- -- 0.02 (0.23) (0.21) --Total Real Estate WPERP NCREIF + 50bps (1Q Lag) 6.44 6.00 0.44 0.01 1.53 (1.53) (0.00) (0.10) (0.10) --Total Real Return WPERP CPI+3% (1-Month Lag) 4.15 5.00 (0.85) 1.00 0.51 0.50 0.01 0.02 0.03 --Total Private Equity WPERP Russell 3000+3%(1Q Lag) 5.72 5.00 0.72 (0.44) 2.00 (2.44) (0.00) (0.14) (0.14) --Total Hedge Funds WPERP T-Bill+3% 1-Month Lag 4.28 5.00 (0.72) 0.27 0.37 (0.10) 0.01 (0.00) 0.01 --Cash ICE BofAML 3 Months US T-BILL 1.06 1.00 0.06 0.15 0.14 0.01 (0.00) 0.00 (0.00) --Transition Accounts -- 0.00 -- -- 0.00 -- -- 0.00 0.00 0.00 --

0.00

0.00

3.88

(0.15)

(3.38)

0.00

0.44

(0.85)

0.72

(0.72)

0.06

0.00

(4.0) (2.0) 0.0 2.0 4.0 6.0

ACTIVE WEIGHT (%)

WPERP - HealthFund Total

Total Equity

Total DomesticEquity

Total InternationalEquity

Total Fixed

Total Alternatives

Total Real Estate

Total Real Return

Total Private Equity

Total Hedge Funds

Cash

(0.27)

0.00

(0.27)

(0.15)

(0.00)

0.00

(1.53)

0.50

(2.44)

(0.10)

0.01

0.00

(5.0) 0.0 5.0

EXCESS RETURN (%)

(0.35)

(0.13)

(0.10)

(0.03)

(0.00)

(0.23)

(0.10)

0.02

(0.14)

(0.00)

0.00

0.00

(0.4) (0.2) 0.0 0.2

STOCK SELECTION (%)

0.08

0.01

0.03

(0.01)

0.05

0.02

(0.00)

0.01

(0.00)

0.01

(0.00)

0.00

(0.1) 0.0 0.1 0.1

ASSET ALLOCATION (%)

(0.27)

(0.11)

(0.07)

(0.04)

0.05

(0.21)

(0.10)

0.03

(0.14)

0.01

(0.00)

0.00

(0.4) (0.2) 0.0 0.2

TOTAL EFFECT (%)


2009 2010 2011 2012 2013 2014

82.36% MSCI Emerging Markets

IMI ND

29.09% Russell 2000 Growth

25.32% WPERP Russell 3000+3%(1Q Lag)




43.60% MS AC WldxUS IMI Nt

26.85% Russell 2000

16.10% WPERP NCREIF + 50bps

(1Q Lag)


IMI ND

38.82% Russell 2000

13.45% Russell 1000 Value



7.40% Total Fixed Income

Index



13.24% Russell 1000

35.35% MSCI World Ex US IMI

Net


IMI ND

6.39% WPERP CPI+3% (1-

Month Lag)


33.55% Russell 3000




3.13% WPERP T-Bill+3% 1-

Month Lag



12.56% Russell 3000

28.43% Russell 1000

16.93% Russell 3000



Net

33.11% Russell 1000


(1Q Lag)

28.34% Russell 3000


1.73% WPERP Retirement

Fund Index

16.42% Russell 1000


6.86% WPERP - Retirement

Fund Total

27.17% Russell 2000

16.10% Russell 1000

1.50% Russell 1000

16.42% Russell 3000



Fund Index


Fund Total


1.03% Russell 3000

16.35% Russell 2000


Net







Fund Total


Index



Fund Index


Fund Total



Fund Index

5.18% WPERP CPI+3% (1-

Month Lag)


Fund Index


Fund Total

0.10% ML 3 Month Treasury Bill


Fund Index


4.89% Russell 2000


Index


Net

-2.91% Russell 2000 Growth


Fund Total


(1Q Lag)


4.84% WPERP CPI+3% (1-

Month Lag)


Index

-4.18% Russell 2000


(1Q Lag)

4.24% WPERP CPI+3% (1-

Month Lag)


Month Lag


Month Lag


(1Q Lag)

-5.50% Russell 2000 Value


Index


Month Lag



4.14% WPERP CPI+3% (1-

Month Lag)

-12.66% MSCI World Ex US IMI

Net

4.76% WPERP CPI+3% (1-

Month Lag)


-1.79% MSCI Emerging Markets

IMI ND

-19.96% WPERP Russell 3000+3%(1Q Lag)


Month Lag

-14.31% MS AC WldxUS IMI Nt


Month Lag

-1.35% Total Fixed Income

Index


-22.10% WPERP NCREIF + 50bps

(1Q Lag)



IMI ND



IMI ND


Net

Periodic Chart of WPERP Total Plan Indices Total Fund Gross of Fees as of December 31, 2019

6.86 %

17.72 % 12.01 %

0.28 %

11.78 %

20.87 %

201420132012201120102009

2015 2016 2017 2018 Annualized 2009-2019 YTD 2019


(1Q Lag)



IMI ND





21.31% Russell 2000



(1Q Lag)


31.43% Russell 1000

3.45% WPERP CPI+3% (1-

Month Lag)



5.22% WPERP CPI+3% (1-

Month Lag)

13.54% Russell 1000

31.02% Russell 3000


Month Lag



Net


Month Lag

13.42% Russell 3000



12.74% Russell 3000






Fund Total

12.05% Russell 1000



Index

11.83% Russell 2000

25.52% Russell 2000

0.92% Russell 1000


21.69% Russell 1000




Net


Fund Index


IMI ND

21.13% Russell 3000

-2.51% WPERP Retirement

Fund Index



0.48% Russell 3000


(1Q Lag)


Fund Total

-2.84% WPERP - Retirement

Fund Total


(1Q Lag)



Index


Fund Index


Fund Index

-4.78% Russell 1000


Fund Total


Fund Total



14.65% Russell 2000

-5.24% Russell 3000


Fund Index


Fund Index



Fund Total




Net


IMI ND


Net


Index





Index


4.75% WPERP CPI+3% (1-

Month Lag)


(1Q Lag)

-11.01% Russell 2000

4.85% WPERP CPI+3% (1-

Month Lag)


(1Q Lag)

-4.41% Russell 2000


5.31% WPERP CPI+3% (1-

Month Lag)



Index




Month Lag


Index


Net


IMI ND


Month Lag



Net


Month Lag



Month Lag

5.06% WPERP CPI+3% (1-

Month Lag)


IMI ND




IMI ND



Periodic Chart of WPERP Total Plan Indices Total Fund Gross of Fees as of December 31, 2019

17.93 %

(2.84%)

16.54 %

6.95 % 1.68 %

YTD 20192018201720162015

Disclaimer(s)

N O R T H E R N T R U S T

The Global Industry Classification Standard ("GICS") was developed by and is the exclusive property and a service mark of Morgan Stanley Capital International Inc.("MSCI") and Standard & Poor's, a division of The McGraw-Hill Companies, Inc.("S&P") and is licensed for use by The Northern Trust Corporation and its wholly owned subsidiaries. Neither MSCI, S&P, nor any other party involved in making or compiling the GICS or any GICS classifications makes any express or implied warranties or representations with respect to such standard or classification (or the results to be obtained by the use thereof), and all such parties hereby expressly disclaim all warranties of originality, accuracy, completeness, merchantability and fitness for a particular purpose with respect to any of such standard or classification. Without limiting any of the foregoing, in no event shall MSCI, S&P, any of their affiliates or any third party involved in making or compiling the GICS or any GICS classifications have any liability for any direct, indirect, special, punitive, consequential or any other damages (including lost profits) even if notified of the possibility of such damages.

The Dow Jones Wilshire Indexes are calculated, distributed and marketed by Dow Jones & Company, Inc. pursuant to an agreement between Dow Jones and Wilshire and have been licensed for use. All content of the Dow Jones Wilshire Indexes © 2005 Dow Jones & Company, Inc. & Wilshire Associates Incorporated.

Standard and Poor's including its subsidiary corporations ("S&P") is a division of the McGraw-Hill Companies, Inc. Reproduction of S&P Index Alerts in any form is prohibited except with the prior written permission of S&P. Because of the possibility of human or mechanical error by S&P sources, S&P or others, S&P does not guarantee the accuracy, adequacy, completeness or availability of any information and is not responsible for any errors or omissions or for the results obtained from the use of such information. S&P gives not express or implied warranties, including, but not limited to, any warranties or merchantability or fitness for a particular purpose or use. In no event shall S&P be liable for any indirect, special or consequential damages in connection with subscriber's or others' use of S&P Index Alerts.

All MSCI equity characteristic results except for Dividend Yield, Price to Book Value, Price to Cash Earnings and Price Earnings Ratio were calculated by The Northern Trust Company.FTSE ® is a trade mark of London Stock Exchange Plc and The Financial Times Limited and is used by FTSE under license. All rights in the FTSE Indices vest in FTSE and/or its licensors. Neither FTSE nor its licensors accept any liability for any errors or omissions in the FTSE Indices or underlying data.

The Merrill Lynch Indices are used with permission. Copyright 2007, Merrill Lynch, Pierce, Fenner & Smith Incorporated. All rights reserved. The Merrill Lynch Indices may not be copied, used, or distributed without Merrill Lynch's prior written approval.

The Citi Index data is provided to you on an "AS IS" basis and you agree that use of the index data is at your sole risk. Citi Index makes no representations or warranties, express or implied, to you or any other person or entity, including without limitation any warranty of merchantability, originality, suitability or fitness for a particular purpose of the index data or any other matter and no warranty is given that the index data will conform to any description thereof or be free of omissions, errors, interruptions or defects. 4. In no event shall Citi Index be liable to you or any other person or entity for any direct, incidental, indirect, special or consequential damages (including, without limitation,

lost profits or revenues, loss of data, loss of use or claims of third parties), arising out of or in any manner in connection with your use of (or inability to use) the index data, whether or not you have been advised of, or otherwise might have anticipated the possibility of, such damages. Without limitation on the foregoing, you acknowledge that the index data may be incomplete or condensed, is for information purposes only and is not intended as, and shall not be construed to be, an offer or solicitation with respect to the purchase or sale of any security. All opinions and estimates provided constitute judgments as of their respective dates and are subject to change without notice. Such data, information, opinions and estimates are furnished as part of a general service, without regard to your particular circumstances, and Citi Index shall not be liable for any damages in connection therewith. Citi Index is not undertaking to manage money or act as a fiduciary with respect to your accounts or any of your managed or fiduciary accounts and you acknowledge and agree that the index data does not and shall not serve as the primary basis for any investment decisions made with respect to such accounts.

iShares® and BlackRock® are registered trademarks of BlackRock, Inc. and its affiliates ("BlackRock") and are used under license. BlackRock has licensed certain trademarks and trade names of BlackRock to The Northern Trust Company. The Northern Trust Company's products and services are not sponsored, endorsed, sold, or promoted by BlackRock, and BlackRock makes no representations or warranties related to such products or services either to The Northern Trust Company or any other person or entity, including but not limited to the advisability of investing in the products of The Northern Trust Company. BlackRock has no obligation or liability in connection with the operation, marketing, trading or sale of the products or services from The Northern Trust Company.

Please note that this report has been prepared using best available data. This report may also contain information provided by third parties, derived by third parties or derived from third party data and/or data that may have been categorized or otherwise reported based upon client direction - Northern Trust assumes no responsibility for the accuracy, timeliness or completeness of any such information. If you have questions regarding third party data or direction as it relates to this report, please contact your Northern Trust relationship team.

INVESTMENT ADVICE NOTICE: The data and analysis contained in this report is for informational purposes only. In providing the information contained herein, The Northern Trust Company is not undertaking to provide “investment advice” or to give advice in a fiduciary capacity for purposes of the Employee Retirement Income Security Act of 1974, as amended. Nothing in this report is intended as, or should be understood as, a recommendation to hire, retain, or terminate an investment manager or engage in any purchase or sale transaction with such a manager or any fund that it manages. The Northern Trust Company and/or its affiliates may have business relationships with one or more investment managers or funds for included in this report, and may receive compensation for providing custody, administration, banking, brokerage, foreign exchange or other services to such investment managers or funds. The Northern Trust Company and its affiliates shall have no responsibility for the consequences of investment decisions made in reliance on information contained in this report.

Water and Power Employees' Retirement PlanWatch List Summary

As of December 31, 2019

MTD YTD 1 Year 3 Year 5 Year

Continue On Watch

Fidelity Developed Int'l (SA) 3.38 25.29 25.29 9.85 5.74International Developed Blend 3.40 22.91 22.91 9.49 5.79

LA Capital Emerging (CF) 7.29 17.34 17.34 10.24 4.72MSCI Emg Mkts IM Index (USD) (Net) 7.32 17.65 17.65 11.00 5.30

Macquarie Unconstrained (SA) 0.97 13.21 13.21 5.78 N/A67% B Global Credit/33% B Global High Yield 1.10 12.53 12.53 5.78 5.36

Neuberger Unconstrained (SA) 1.18 13.66 13.66 6.87 N/A67% B Global Credit/33% B Global High Yield 1.10 12.53 12.53 5.78 5.36

WAMCO (SA) 0.13 7.84 7.84 3.42 3.76Bloomberg Wrld Gov't Infl Lnkd Index (Hedged) -0.44 8.38 8.38 3.88 4.08

Performance and management are continuously being monitored. The manager

last provided an update to the Board on 06/26/2019.

Recommendation



2/13/2019

Organization concerns.



Watch List Managers

3/31/2019 4/10/2019

Date Qualified for Watch

Organization concerns and failure to meet performance criteria.

Reasons on WatchRecent PerformanceDate Board

Approved Manager for

Watch

12/31/2018

4/12/2017

Failure to meet performance criteria.

12/31/2018 1/23/2019 Portfolio manager turnover.

9/30/2016 11/9/2016

3/31/2017 Failure to meet performance criteria.

On 03/13/2019 the Board approved a new Real Return structure which included the

elimination of GILS going forward. Performance and management are

continuously being monitored. The manager last provided an update to the Board on

12/18/2019.



Performance shown is net of fees.

Documents

LOS ANGELES WATER AND POWER EMPLOYEES’ …...WPERP - Retirement Fund Total $ 13,624,336,422 WPERP - Health Fund Total $ 2,356,310,465 WPERP Disability Benefit Fund