subject: bridgewater’s forecast & stress action: test of ... · bridgewater assumptions,...

36
SUBJECT: Bridgewater’s Forecast & Stress ACTION: _____ Test of APFC Returns & Liabilities DATE: December 12, 2017 INFORMATION: ___X_ BACKGROUND: The APFC Risk and Asset Allocation team worked with Bridgewater to create a scenario analysis to project the sustainability of the fund with a proposed State of Alaska draw. In addition, the Bridgewater analysis stress tested economic environment and historical time periods to gain further clarity on the impact of such a draw on the Fund and Earning Reserve values overtime. The analysis provides estimated returns required to achieve different APFC plan outcomes, and compares these return hurdles to the range of returns implied by forward-looking Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived scenarios are then stress tested – one in which the fund uses the current stock of unrealized gains as an additional lever to support the balance in the Earnings Reserve and one in which unrealized gains remain unrealized. These scenarios illustrate APFC ability to complete the proposed draw of 5.25%-5% under specific economic circumstances over the next 10 years. STATUS: At this meeting Bridgewater staff will present their findings and analysis. 282/459

Upload: others

Post on 06-Aug-2020

0 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

SUBJECT: Bridgewater’s Forecast & Stress ACTION: _____ Test of APFC Returns & Liabilities

DATE: December 12, 2017 INFORMATION: ___X_

BACKGROUND: The APFC Risk and Asset Allocation team worked with Bridgewater to create a scenario analysis to project the sustainability of the fund with a proposed State of Alaska draw. In addition, the Bridgewater analysis stress tested economic environment and historical time periods to gain further clarity on the impact of such a draw on the Fund and Earning Reserve values overtime. The analysis provides estimated returns required to achieve different APFC plan outcomes, and compares these return hurdles to the range of returns implied by forward-looking Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived scenarios are then stress tested – one in which the fund uses the current stock of unrealized gains as an additional lever to support the balance in the Earnings Reserve and one in which unrealized gains remain unrealized. These scenarios illustrate APFC ability to complete the proposed draw of 5.25%-5% under specific economic circumstances over the next 10 years. STATUS: At this meeting Bridgewater staff will present their findings and analysis.

282/459

Page 2: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

a) Bridgewater Stress Test

Separator Page

283/459

Page 3: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

One Glendinning PlaceWestport, CT 06880

(203) 226-3030www.bridgewater.com

APFC Plan Stress Test

November 2017

284/459

Page 4: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

2

OBSERVATIONS ON THE CURRENT ENVIRONMENT

We believe that total returns for savers are likely to behistorically low over the next decade.

Forecasting future returns is inherently imprecise;however, we have confidence that low cash rates will be adrag on all assets for the medium term.

This development presents a significant challenge toinvestors whose spending plans are based on higherexpected returns than are now likely.

285/459

Page 5: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

3

METHODOLOGY OVERVIEW

In the following materials, we estimate the returns required to achieve different APFC plan outcomes, and compare these return hurdles to the range of returns implied by forward-looking Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates).

Since we are not able to model APFC’s realization of gains in any precise way, we stress test two scenarios, distinguished by whether the current stock of unrealized gains are used as an additional lever to support the balance in the Earnings Reserve:

1) Make payments according to distribution plan (5.25%/5%) until Earnings Reserve is exhausted (~$13B starting buffer)

– This stress test is conservative with respect to potential distributions (i.e., should represent a lower-bound for expected payments from the fund).

2) Make payments until overall plan surplus (Earnings Reserve + Current Unrealized Gains) is exhausted (~$20B starting buffer)

– This stress test is less conservative with respect to distributions (i.e., the worst case distribution outcomes will be less severe, though the worst case ending fund size will be more severe).

286/459

Page 6: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

4

APFC 2018 TARGET PORTFOLIO OVERVIEW

Asset Class RiskCapital Share

Expected Returns10-Year

Value Long-Term

AssumptionsHistorical

Sharpe RatioCallan

EstimatesTotal Return 3.8% 5.2% 5.8% 6.5%Cash Return 1.3% 1.3% 1.3% 2.3%Excess Return 2.5% 3.9% 4.6% 4.3%Volatility 10.9% 10.9% 10.9% 12.4%Ratio 0.23 0.36 0.42 0.34

For more information on how the APFC portfolio is modeled, please the disclosures at the end of the presentation. There is no guarantee the results shown will be achieved. Please review the “Important Disclosures and OtherInformation” located at the end of this document.

287/459

Page 7: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

5

YOUR REQUIRED RETURNExpected Path of “Economic Surplus”

(Earnings Reserve + Unrealized Gains)(2.25% Inflation Proofing; 5.25%/5.00% Distributions)

FY2017 Earnings Reserve(~13bn)

FY2017 Unrealized Gains(~7bn)

$0

$5,000

$10,000

$15,000

$20,000

$25,000

0 1 2 3 4 5 6 7 8 9 10$35,000

$40,000

$45,000

$50,000

$55,000

$60,000

$65,000

$70,000

$75,000

$80,000

0 1 2 3 4 5 6 7 8 9 10

Expected Path of Total Fund Size

6.3% Ann. Return

4.5%. Ann Return

3.3% Ann. Return

6.3% Ann. Return

4.5% Ann. Return

3.3% Ann. Return

Nonspendable Fund (Principal Balance, realized)

Assuming 2.25% Annual Inflation Proofing:

Required Return Odds of Falling ShortExhaust Overall Surplus 3.3% 20%

Exhaust Earnings Reserve 4.5% 30%

Maintain Surplus 6.3% 48%

Note: Probabilities based on Callan Return Estimates

Data shown is based on cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-year total fund balance. Probabilities ofachieving stated returns are based on Callan assumptions provided by APFC, which indicate a 6.5% total return, 4.25% excess return, and 12.35% annual volatility. There is no guarantee the results shown will be achieved. Pleasereview the “Important Disclosures and Other Information” located at the end of this document.

Note: the probabilities shown above assume all distributions are made in full. To the extent payments are reduced after depleting the earnings reserve, the odds of exhausting the “Overall Surplus” would be lower.

288/459

Page 8: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

6

YOUR PORTFOLIO’S EXPECTED PERFORMANCE

Expected Total Returns (ln)

10-Year Value

Long-Term Assumptions

Historical Sharpe Ratio

Callan Estimates

Total Return 3.8% 5.2% 5.8% 6.5%Cash Return 1.3% 1.3% 1.3% 2.3%Excess Return 2.5% 3.9% 4.6% 4.3%Volatility 10.9% 10.9% 10.9% 12.4%Ratio 0.23 0.36 0.42 0.34

The “Median Surplus”, “Exhaust Earnings Reserve” and “Exhaust Overall Surplus” dots represent the return hurdles associated with the required return estimates shown on prior slide. For more detail on the APFC modelingassumptions, please refer to the disclosures at the end of the presentation. There is no guarantee the results shown will be achieved. Please review the “Important Disclosures and Other Information” located at the end of this document.

-20%

0%

20%

40%

60%

80%

100%

120%

0 1 2 3 4 5 6 7 8 9 10Years

-20%

0%

20%

40%

60%

80%

100%

120%

0 1 2 3 4 5 6 7 8 9 10Years

Bridgewater 10Y Value Callan Estimates

Expected Total Return (ln) +/- 1 Std. Deviation

Odds of Falling Short

Maintain Surplus: 77%

Exhaust Earnings Reserve: 58%Exhaust Overall Surplus: 44%

Odds of Falling Short

Maintain Surplus: 48%

Exhaust Earnings Reserve: 30%Exhaust Overall Surplus: 20%

Note: the probabilities shown above assume all distributions are made in full. To the extent payments are reduced, the odds of exhausting the “Overall Surplus” would be lower

Note: the probabilities shown above assume all distributions are made in full. To the extent payments are reduced after depleting the earnings reserve, the odds of exhausting the “Overall Surplus” would be lower.

289/459

Page 9: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

7

APFC 2018 TARGET PORTFOLIO: ENVIRONMENTAL BIAS

Environmental Risk Share Average Excess Return (Ann.) by Economic Environment

The chart on the right reflects data from 1970 to April 2017. A rising (falling) inflation month is defined as a month in which the current rate of inflation is greater (lower) than the 12-month moving average rate of inflation. A rising (falling)growth month is defined as a month in which the current rate of real GDP growth is greater (lower) than the 12-month moving average rate of real GDP growth. For more detail on the APFC modeling assumptions, please refer to thedisclosures at the end of the presentation. There is no guarantee the results shown will be achieved. HYPOTHETICAL OR SIMULATED PERFORMANCE RESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUALPERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO. ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THERESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OF LIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECTTO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANY ACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSESHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at the end of this document.

The APFC 2018 Target Portfolio is vulnerable to environments of lower-than-expected growth or higher-than-expected inflation.

Rising Growth Falling Growth Rising Inflation Falling Inflation

290/459

Page 10: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

8

Historical Stress Test

291/459

Page 11: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

9

HISTORICAL STRESS TEST VS. REQUIRED RETURNStress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. The “Median” scenario isthe median outcome of 10-year periods. The “Median Surplus”, “Exhaust Earnings Reserve” and “Exhaust Overall Surplus” lines represents the return hurdles associated with the required return estimates shown on prior slides. Formore detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCE RESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE ANACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO. ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEENEXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OF LIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERALARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANY ACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSESSIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at the end of this document.

-0.50

-0.25

0.00

0.25

0.50

0.75

1.00

1.25

0 1 2 3 4 5 6 7 8 9 10

Median Exhaust Overall Surplus Exhaust Earnings Reserve Maintain Surplus

Scenario Annualized PercentileMaintain Surplus 6.3% 51%Median 6.3% 50%Exhaust Earnings Reserve 4.5% 26%Exhaust Overall Surplus 3.3% 18%

2007-2015 (APFC Stress Case) 4.5% 26%

292/459

Page 12: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

10

10-YEAR STRESS TEST: SUMMARY OF KEY RESULTSStress Test 1 Stress Test 2

(Distributions Limited by Earnings Reserve) (Distributions Limited by ER + Unrealized P&L)

Earnings Reserve20th Percentile $7,047Median $16,541Expected (@6.5% Return) $14,316

Cumulative Distributions20th Percentile $22,773 $25,253Median $30,450 $31,806Expected (@6.5% Return) $31,521 $31,521

Economic Surplus20th Percentile $14,202 $9,305Median $23,696 $20,715Expected (@6.5% Return) $21,471 $21,471

Total Fund Size20th Percentile $63,500 $59,215Median $75,537 $74,274Expected (@6.5% Return) $75,331 $75,331

Cumulative Missed Inflation Payments20th Percentile -$3,137 -$1,502Median -$996 $0Expected (@6.5% Return) $0 $0

Reserve balances decline in roughly half of cases.

Expectations met in roughly half of cases. Falls ~6-9B short of

expectations in 20% of cases

Wide range of outcomes. Falls ~10-15B short of expectations in

20% of cases

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Estimates of ending balances and cash flows are based on the information provided by APFC andBridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-year total fund balance, and annual 2.25% inflation proofing payments. For more detail on theAPFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCE RESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUALPERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO. ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THERESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OF LIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECTTO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANY ACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSESHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at the end of this document.

Note: “Cumulative Missed Inflation Payments” is based on an assumed 2.25% inflation rate over the period.

293/459

Page 13: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

11

Stress Test 1: 10 Year Time Horizon(Distributions Limited By Earnings Reserve Balance)

294/459

Page 14: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

12

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

'73-'82 '99-'08 '65-'74 '69-'78 '29-'38 '07-'16

STRESS TEST: NOTABLE PERIODSStress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

Distribution Measures Future Capacity Measures

Date Range Excess Return (Ann.)

Ending Earnings Reserve

Cumulative Distributions

EndingEconomic Surplus

Ending Total Fund Size

Cumultive Missed Inflation Payments

1965 - 1974 -2.4% 0 20,285 (9,484) 41,086 (3,290)1973 - 1982 -0.8% 0 13,187 6,527 52,914 (7,474)1999 - 2008 -0.6% 0 23,301 (4,850) 47,019 (1,991)1969 - 1978 -0.3% 2,732 11,931 9,887 57,260 (6,487)1929 - 1938 0.3% 8,717 10,048 15,872 63,500 (6,232)2007 - 2016 3.8% 13,820 22,641 20,975 72,194 (2,642)

Expected (@6.5% Return) 14,316 31,521 21,471 75,331 0

Note: “Cumulative Missed Inflation Payments” is based on an assumed 2.25% inflation rate over the period.

295/459

Page 15: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

13

STRESS TEST SUMMARY (1 OF 3)Simulated Using Historical Returns Adjusted for Today’s Cash Since 1925

$0

$10,000

$20,000

$30,000

$40,000

$50,000

$60,000

0 1 2 3 4 5 6 7 8 9 10

Earnings Reserve

Years

$0

$5,000

$10,000

$15,000

$20,000

$25,000

$30,000

$35,000

$40,000

$45,000

$50,000

0 1 2 3 4 5 6 7 8 9 10

Cumulative Distributions

Years

% of Periods Ending with Lower Earnings Reserve 40%% of Periods Ending with Zero Earnings Reserve 12%20th Percentile 7,047 Median 16,541 80th Percentile 34,342 Expected (@ 6.5% Return) 14,316

Earnings Reserve - 10 Year Scenarios% of Periods With At Least One Fully Missed Payment 44%% of Periods With At Least Three Fully Missed Payments 16%20th Percentile Cumulative Distributions 22,773 Median Cumulative Distributions 30,450 80th Percentile Cumulative Distributions 36,168 Expected (@ 6.5% Return) 31,521

Distributions - 10 Year Scenarios

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

296/459

Page 16: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

14

STRESS TEST SUMMARY (2 OF 3) Simulated Using Historical Returns Adjusted for Today’s Cash Since 1925

$0

$20,000

$40,000

$60,000

$80,000

$100,000

$120,000

$140,000

0 1 2 3 4 5 6 7 8 9 10

Total Fund Size

Years

-$20,000

-$10,000

$0

$10,000

$20,000

$30,000

$40,000

$50,000

$60,000

$70,000

$80,000

0 1 2 3 4 5 6 7 8 9 10

Economic Surplus

Years

% of Periods Ending with Lower Economic Surplus 40%% of Periods Ending with Zero/Negative Economic Surplus 5%20th Percentile 14,202 Median 23,696 80th Percentile 41,497 Expected (@ 6.5% Return) 21,471

Economic Surplus - 10 Year Scenarios% of Periods Ending with Lower Total Fund Size 17%20th Percentile 63,500 Median 75,537 80th Percentile 95,358 Expected (@ 6.5% Return) 75,331

Total Fund Size - 10 Year Scenarios

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

297/459

Page 17: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

15

STRESS TEST SUMMARY (3 OF 3)

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates in the table arebased on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-year total fund balance, and annual 2.25% inflationproofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCE RESULTS HAVE CERTAIN INHERENTLIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO. ALSO, SINCE THE TRADES HAVE NOTACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OF LIQUIDITY. SIMULATED TRADINGPROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANY ACCOUNT WILL OR IS LIKELY TOACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at the end of this document.

Simulated Using Historical Returns Adjusted for Today’s Cash Since 1925

-$8,000

-$7,000

-$6,000

-$5,000

-$4,000

-$3,000

-$2,000

-$1,000

$0

0 1 2 3 4 5 6 7 8 9 10

Cumulative Missed Inflation Payments

Years

% of Periods Ending with Deficit 58%20th Percentile (3,137) Median (996) 80th Percentile - Expected (@ 6.5% Return) 0

Cumulative Missed Inflation Payments- 10 Year Scenarios

Note: based on an assumed 2.25% inflation rate over the period.

298/459

Page 18: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

16

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

2007 - 2016

STRESS TEST EXAMPLE: 2007 -2016Stress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

Financial Crisis & Recovery ('07-'16)Projection Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027Returns Year 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016

Rolling 5yr Fund Size (BOY) $52.3 $55.0 $52.5 $51.8 $52.6 $51.6 $51.9 $57.8 $62.1 $64.2Target Distribution (%) 5.25% 5.25% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%Target Distribution ($) $2.7 $2.9 $2.6 $2.6 $2.6 $2.6 $2.6 $2.9 $3.1 $3.2

Asset Portfolio Return 2.0% -30.1% 27.9% 14.4% -0.5% 14.5% 16.9% 7.7% -0.7% 10.9%

Actual Distribution ($) $2.7 $2.9 $0.0 $0.0 $2.6 $2.6 $2.6 $2.9 $3.1 $3.2% of Desired 100% 100% 0% 0% 100% 100% 100% 100% 100% 100%

Total Fund Size (EOY) $58.6 $38.4 $49.5 $57.0 $54.4 $60.1 $68.0 $70.8 $67.6 $72.2Earnings Reserve (EOY) $10.4 $0.0 $0.0 $6.8 $2.9 $7.9 $14.4 $15.6 $10.9 $13.8Economic Surplus (EOY) $17.6 -$3.9 $6.9 $14.0 $10.1 $15.0 $21.5 $22.8 $18.0 $21.0

Cumulative Distributions $2.7 $5.6 $5.6 $5.6 $8.3 $10.8 $13.4 $16.3 $19.4 $22.6Cum. Expected @ 6.5% Return $2.7 $5.7 $8.6 $11.6 $14.7 $17.9 $21.2 $24.6 $28.0 $31.5% of Expected (@6.5% Return) 100% 99% 66% 49% 56% 61% 63% 66% 69% 72%

Cumulative Missed Inf. Payments $0.0 $0.0 -$1.0 -$1.9 -$1.9 -$2.6 -$2.6 -$2.6 -$2.6 -$2.6Real Value of Principal Balance $40.1 $40.4 $39.9 $39.3 $39.7 $39.4 $39.8 $40.2 $40.6 $41.0

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

299/459

Page 19: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

17

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

1965 - 1974

STRESS TEST EXAMPLE: 1965-1974Stress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

Stagflation ('65-'74)Projection Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027Returns Year 1965 1966 1967 1968 1969 1970 1971 1972 1973 1974

Rolling 5yr Fund Size (BOY) $52.3 $55.6 $56.0 $57.1 $58.8 $57.6 $56.0 $57.4 $59.0 $57.7Target Distribution (%) 5.25% 5.25% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%Target Distribution ($) $2.7 $2.9 $2.8 $2.9 $2.9 $2.9 $2.8 $2.9 $3.0 $2.9

Asset Portfolio Return 6.6% -8.6% 13.7% 8.7% -7.7% -0.8% 12.6% 14.0% -14.8% -25.0%

Actual Distribution ($) $2.7 $2.9 $2.8 $2.9 $2.9 $0.2 $0.0 $2.9 $3.0 $0.0% of Desired 100% 100% 100% 100% 100% 7% 0% 100% 100% 0%

Total Fund Size (EOY) $61.3 $53.5 $58.4 $60.9 $53.7 $53.4 $60.5 $66.5 $54.2 $41.1Earnings Reserve (EOY) $13.2 $4.1 $7.6 $8.8 $0.2 $0.0 $6.3 $10.8 $0.0 $0.0Economic Surplus (EOY) $20.3 $11.2 $14.8 $16.0 $7.4 $6.7 $13.5 $18.0 $4.1 -$9.5

Cumulative Distributions $2.7 $5.7 $8.5 $11.3 $14.3 $14.5 $14.5 $17.3 $20.3 $20.3Cum. Expected @ 6.5% Return $2.7 $5.7 $8.6 $11.6 $14.7 $17.9 $21.2 $24.6 $28.0 $31.5% of Expected (@6.5% Return) 100% 100% 99% 98% 97% 81% 68% 71% 72% 64%

Cumulative Missed Inf. Payments $0.0 $0.0 $0.0 $0.0 $0.0 -$1.0 -$2.1 -$2.1 -$2.1 -$3.3Real Value of Principal Balance $40.1 $40.4 $40.8 $41.1 $41.4 $40.8 $40.3 $40.6 $41.0 $40.5

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

300/459

Page 20: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

18

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

1973 - 1982

STRESS TEST EXAMPLE: 1973-1982Stress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

Inflation + Volcker Tightening ('73-'82)Projection Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027Returns Year 1973 1974 1975 1976 1977 1978 1979 1980 1981 1982

Rolling 5yr Fund Size (BOY) $52.3 $53.0 $50.1 $48.5 $48.3 $46.3 $47.1 $50.6 $53.1 $52.5Target Distribution (%) 5.25% 5.25% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%Target Distribution ($) $2.7 $2.8 $2.5 $2.4 $2.4 $2.3 $2.4 $2.5 $2.7 $2.6

Asset Portfolio Return -14.8% -25.0% 23.6% 13.4% 0.2% 5.0% 5.9% 12.0% -11.9% 7.4%

Actual Distribution ($) $2.7 $0.4 $0.0 $0.0 $2.4 $0.1 $2.4 $2.5 $2.7 $0.0% of Desired 100% 14% 0% 0% 100% 4% 100% 100% 100% 0%

Total Fund Size (EOY) $48.6 $36.4 $45.3 $51.7 $49.7 $52.5 $53.6 $58.0 $48.8 $52.9Earnings Reserve (EOY) $0.4 $0.0 $0.0 $2.5 $0.1 $2.5 $3.1 $6.4 $0.0 $0.0Economic Surplus (EOY) $7.6 -$5.0 $3.6 $9.6 $7.2 $9.7 $10.3 $13.6 $2.9 $6.5

Cumulative Distributions $2.7 $3.1 $3.1 $3.1 $5.6 $5.6 $8.0 $10.5 $13.2 $13.2Cum. Expected @ 6.5% Return $2.7 $5.7 $8.6 $11.6 $14.7 $17.9 $21.2 $24.6 $28.0 $31.5% of Expected (@6.5% Return) 100% 56% 37% 27% 38% 32% 38% 43% 47% 42%

Cumulative Missed Inf. Payments $0.0 -$0.9 -$1.9 -$2.9 -$3.8 -$4.8 -$5.8 -$6.3 -$6.3 -$7.5Real Value of Principal Balance $40.1 $39.6 $39.0 $38.5 $38.0 $37.5 $37.1 $37.1 $37.6 $37.1

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

301/459

Page 21: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

19

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

1999 - 2008

STRESS TEST EXAMPLE: 1999-2008Stress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

Tech Bubble + Financial Crisis ('99-'08)Projection Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027Returns Year 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008

Rolling 5yr Fund Size (BOY) $52.3 $56.0 $57.0 $56.5 $55.0 $54.8 $55.1 $57.1 $61.6 $66.7Target Distribution (%) 5.25% 5.25% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%Target Distribution ($) $2.7 $2.9 $2.9 $2.8 $2.8 $2.7 $2.8 $2.9 $3.1 $3.3

Asset Portfolio Return 9.9% -6.8% -6.8% -9.6% 28.1% 14.2% 5.9% 13.3% 2.0% -30.1%

Actual Distribution ($) $2.7 $2.9 $2.9 $0.0 $0.0 $2.7 $2.8 $2.9 $3.1 $3.3% of Desired 100% 100% 100% 0% 0% 100% 100% 100% 100% 100%

Total Fund Size (EOY) $63.3 $56.4 $50.0 $45.6 $58.8 $64.8 $66.2 $72.6 $71.4 $47.0Earnings Reserve (EOY) $15.1 $7.0 $0.0 $0.0 $7.3 $11.9 $11.9 $16.8 $14.0 $0.0Economic Surplus (EOY) $22.3 $14.1 $6.5 $1.7 $14.5 $19.1 $19.0 $23.9 $21.1 -$4.9

Cumulative Distributions $2.7 $5.7 $8.5 $8.5 $8.5 $11.3 $14.0 $16.9 $20.0 $23.3Cum. Expected @ 6.5% Return $2.7 $5.7 $8.6 $11.6 $14.7 $17.9 $21.2 $24.6 $28.0 $31.5% of Expected (@6.5% Return) 100% 100% 100% 74% 58% 63% 66% 69% 71% 74%

Cumulative Missed Inf. Payments $0.0 $0.0 $0.0 -$1.0 -$2.0 -$2.0 -$2.0 -$2.0 -$2.0 -$2.0Real Value of Principal Balance $40.1 $40.4 $40.8 $40.2 $39.6 $40.0 $40.4 $40.7 $41.1 $41.5

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

302/459

Page 22: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

20

Stress Test 2: 10 Year Time Horizon(Distributions Limited By Earnings Reserve Balance + Current Unrealized Gains)

303/459

Page 23: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

21

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

'73-'82 '99-'08 '65-'74 '69-'78 '29-'38 '07-'16

STRESS TEST: NOTABLE PERIODSStress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

Distribution Measures Future Capacity Measures

Date Range Excess Return (Ann.)

Ending Earnings Reserve

Cumulative Distributions

EndingEconomic Surplus

Ending Total Fund Size

Cumultive Missed Inflation Payments

1965 - 1974 -2.4% - 25,494 (14,824) 37,040 (1,997)1973 - 1982 -0.8% - 16,890 (720) 47,436 (5,705)1999 - 2008 -0.6% - 25,404 (8,775) 44,075 (1,011)1969 - 1978 -0.3% - 17,404 2,419 50,743 (5,536)1929 - 1938 0.3% - 14,483 9,959 58,828 (4,992)2007 - 2016 3.8% - 24,660 15,843 68,753 (951)

Expected (@6.5% Return) - 31,521 21,471 75,331 0

Note: “Cumulative Missed Inflation Payments” is based on an assumed 2.25% inflation rate over the period.

304/459

Page 24: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

22

STRESS TEST SUMMARY (1 OF 2)Simulated Using Historical Returns Adjusted for Today’s Cash Since 1925

$0

$5,000

$10,000

$15,000

$20,000

$25,000

$30,000

$35,000

$40,000

$45,000

$50,000

0 1 2 3 4 5 6 7 8 9 10

Cumulative Distributions

Years

% of Periods With At Least One Fully Missed Payment 35%% of Periods With At Least Three Fully Missed Payments 7%20th Percentile Cumulative Distributions 25,253 Median Cumulative Distributions 31,806 80th Percentile Cumulative Distributions 36,168 Expected (@ 6.5% Return) 31,521

Distributions - 10 Year Scenarios

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

-$20,000

-$10,000

$0

$10,000

$20,000

$30,000

$40,000

$50,000

$60,000

$70,000

$80,000

0 1 2 3 4 5 6 7 8 9 10

Economic Surplus

Years

% of Periods Ending with Lower Economic Surplus 48%% of Periods Ending with Zero/Negative Economic Surplus 7%20th Percentile 9,305 Median 20,715 80th Percentile 41,497 Expected (@ 6.5% Return) 21,471

Economic Surplus - 10 Year Scenarios

305/459

Page 25: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

23

STRESS TEST SUMMARY (2 OF 2) Simulated Using Historical Returns Adjusted for Today’s Cash Since 1925

$0

$20,000

$40,000

$60,000

$80,000

$100,000

$120,000

$140,000

0 1 2 3 4 5 6 7 8 9 10

Total Fund Size

Years

% of Periods Ending with Lower Total Fund Size 21%20th Percentile 59,215 Median 74,274 80th Percentile 95,358 Expected (@ 6.5% Return) 75,331

Total Fund Size - 10 Year Scenarios

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

-$6,000

-$5,000

-$4,000

-$3,000

-$2,000

-$1,000

$0

0 1 2 3 4 5 6 7 8 9 10

Cumulative Missed Inflation Payments

Years

% of Periods Ending with Deficit 37%20th Percentile (1,502) Median - 80th Percentile - Expected (@ 6.5% Return) 0

Cumulative Missed Inflation Payments- 10 Year Scenarios

Note: based on an assumed 2.25% inflation rate over the period.

306/459

Page 26: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

24

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

2007 - 2016

STRESS TEST EXAMPLE: 2007-2016Stress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

Financial Crisis & Recovery ('07-'16)Projection Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027Returns Year 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016

Rolling 5yr Fund Size (BOY) $52.3 $55.0 $52.5 $51.8 $52.1 $50.5 $50.3 $55.5 $59.1 $61.1Target Distribution (%) 5.25% 5.25% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%Target Distribution ($) $2.7 $2.9 $2.6 $2.6 $2.6 $2.5 $2.5 $2.8 $3.0 $3.1

Asset Portfolio Return 2.0% -30.1% 27.9% 14.4% -0.5% 14.5% 16.9% 7.7% -0.7% 10.9%

Actual Distribution ($) $2.7 $2.9 $0.0 $2.6 $2.6 $2.5 $2.5 $2.8 $3.0 $3.1% of Desired 100% 100% 0% 100% 100% 100% 100% 100% 100% 100%

Total Fund Size (EOY) $58.6 $38.4 $49.5 $54.4 $51.9 $57.2 $64.8 $67.4 $64.4 $68.8Earnings Reserve (EOY) - - - - - - - - - -Economic Surplus (EOY) $17.6 -$3.9 $6.9 $10.4 $6.5 $10.5 $16.6 $17.7 $13.1 $15.8

Cumulative Distributions $2.7 $5.6 $5.6 $8.2 $10.8 $13.4 $15.9 $18.6 $21.6 $24.7Cum. Expected @ 6.5% Return $2.7 $5.7 $8.6 $11.6 $14.7 $17.9 $21.2 $24.6 $28.0 $31.5% of Expected (@6.5% Return) 100% 99% 66% 71% 74% 75% 75% 76% 77% 78%

Cumulative Missed Inf. Payments $0.0 $0.0 -$1.0 -$1.0 -$1.0 -$1.0 -$1.0 -$1.0 -$1.0 -$1.0Real Value of Principal Balance $40.1 $40.4 $39.9 $40.2 $40.6 $40.9 $41.3 $41.6 $42.0 $42.4

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

307/459

Page 27: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

25

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

1965 - 1974

STRESS TEST EXAMPLE: 1965-1974Stress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

Stagflation ('65-'74)Projection Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027Returns Year 1965 1966 1967 1968 1969 1970 1971 1972 1973 1974

Rolling 5yr Fund Size (BOY) $52.3 $55.6 $56.0 $57.1 $58.8 $57.6 $55.4 $55.7 $56.0 $53.6Target Distribution (%) 5.25% 5.25% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%Target Distribution ($) $2.7 $2.9 $2.8 $2.9 $2.9 $2.9 $2.8 $2.8 $2.8 $2.7

Asset Portfolio Return 6.6% -8.6% 13.7% 8.7% -7.7% -0.8% 12.6% 14.0% -14.8% -25.0%

Actual Distribution ($) $2.7 $2.9 $2.8 $2.9 $2.9 $2.9 $2.8 $2.8 $2.8 $0.0% of Desired 100% 100% 100% 100% 100% 100% 100% 100% 100% 0%

Total Fund Size (EOY) $61.3 $53.5 $58.4 $60.9 $53.7 $50.7 $54.7 $60.0 $48.8 $37.0Earnings Reserve (EOY) - - - - - - - - - -Economic Surplus (EOY) $20.3 $11.2 $14.8 $16.0 $7.4 $3.0 $6.4 $10.2 -$2.6 -$14.8

Cumulative Distributions $2.7 $5.7 $8.5 $11.3 $14.3 $17.1 $19.9 $22.7 $25.5 $25.5Cum. Expected @ 6.5% Return $2.7 $5.7 $8.6 $11.6 $14.7 $17.9 $21.2 $24.6 $28.0 $31.5% of Expected (@6.5% Return) 100% 100% 99% 98% 97% 96% 94% 92% 91% 81%

Cumulative Missed Inf. Payments $0.0 $0.0 $0.0 $0.0 $0.0 $0.0 -$0.8 -$0.8 -$0.8 -$2.0Real Value of Principal Balance $40.1 $40.4 $40.8 $41.1 $41.4 $41.7 $41.4 $41.7 $42.1 $41.5

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

308/459

Page 28: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

26

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

1973 - 1982

STRESS TEST EXAMPLE: 1973-1982Stress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

Inflation + Volcker Tightening ('73-'82)Projection Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027Returns Year 1973 1974 1975 1976 1977 1978 1979 1980 1981 1982

Rolling 5yr Fund Size (BOY) $52.3 $53.0 $49.6 $47.5 $46.6 $43.9 $43.6 $46.5 $48.4 $47.4Target Distribution (%) 5.25% 5.25% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%Target Distribution ($) $2.7 $2.8 $2.5 $2.4 $2.3 $2.2 $2.2 $2.3 $2.4 $2.4

Asset Portfolio Return -14.8% -25.0% 23.6% 13.4% 0.2% 5.0% 5.9% 12.0% -11.9% 7.4%

Actual Distribution ($) $2.7 $2.8 $0.0 $0.0 $2.3 $2.1 $2.2 $2.3 $2.4 $0.0% of Desired 100% 100% 0% 0% 100% 96% 100% 100% 100% 0%

Total Fund Size (EOY) $48.6 $34.0 $42.3 $48.4 $46.5 $47.1 $48.1 $51.9 $43.7 $47.4Earnings Reserve (EOY) - - - - - - - - - -Economic Surplus (EOY) $7.6 -$8.3 -$0.3 $5.4 $2.1 $2.3 $2.8 $5.8 -$4.0 -$0.7

Cumulative Distributions $2.7 $5.5 $5.5 $5.5 $7.9 $10.0 $12.1 $14.5 $16.9 $16.9Cum. Expected @ 6.5% Return $2.7 $5.7 $8.6 $11.6 $14.7 $17.9 $21.2 $24.6 $28.0 $31.5% of Expected (@6.5% Return) 100% 98% 65% 48% 53% 56% 57% 59% 60% 54%

Cumulative Missed Inf. Payments $0.0 $0.0 -$1.0 -$1.9 -$1.9 -$3.0 -$3.9 -$4.5 -$4.5 -$5.7Real Value of Principal Balance $40.1 $40.4 $39.9 $39.3 $39.7 $39.1 $38.7 $38.6 $39.0 $38.5

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

309/459

Page 29: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

27

-1.00

-0.50

0.00

0.50

1.00

1.50

0 1 2 3 4 5 6 7 8 9 10

1999 - 2008

STRESS TEST EXAMPLE: 1999-2008Stress Test of Returns

(Sim. Historical Returns Adjusted To Current 1.3% Cash Rate)

Tech Bubble + Financial Crisis ('99-'08)Projection Year 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027Returns Year 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008

Rolling 5yr Fund Size (BOY) $52.3 $56.0 $57.0 $56.5 $54.5 $53.5 $53.0 $54.1 $57.7 $62.5Target Distribution (%) 5.25% 5.25% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%Target Distribution ($) $2.7 $2.9 $2.9 $2.8 $2.7 $2.7 $2.7 $2.7 $2.9 $3.1

Asset Portfolio Return 9.9% -6.8% -6.8% -9.6% 28.1% 14.2% 5.9% 13.3% 2.0% -30.1%

Actual Distribution ($) $2.7 $2.9 $2.9 $2.8 $0.0 $2.7 $2.7 $2.7 $2.9 $3.1% of Desired 100% 100% 100% 100% 0% 100% 100% 100% 100% 100%

Total Fund Size (EOY) $63.3 $56.4 $50.0 $42.8 $55.2 $60.7 $62.0 $68.0 $66.9 $44.1Earnings Reserve (EOY) - - - - - - - - - -Economic Surplus (EOY) $22.3 $14.1 $6.5 -$2.1 $9.9 $14.0 $13.9 $18.3 $15.6 -$8.8

Cumulative Distributions $2.7 $5.7 $8.5 $11.4 $11.4 $14.0 $16.7 $19.4 $22.3 $25.4Cum. Expected @ 6.5% Return $2.7 $5.7 $8.6 $11.6 $14.7 $17.9 $21.2 $24.6 $28.0 $31.5% of Expected (@6.5% Return) 100% 100% 100% 98% 77% 78% 79% 79% 80% 81%

Cumulative Missed Inf. Payments $0.0 $0.0 $0.0 $0.0 -$1.0 -$1.0 -$1.0 -$1.0 -$1.0 -$1.0Real Value of Principal Balance $40.1 $40.4 $40.8 $41.1 $40.5 $40.9 $41.2 $41.6 $41.9 $42.3

In the analysis above, simulated excess return of the APFC portfolio are added to Bridgewater forward looking cash rate of 1.3%. Each gray line represents a distinct 10-year period, beginning in January 1925. Estimates of thedistributions and future capacity measures are based on the cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-yeartotal fund balance, and annual 2.25% inflation proofing payments. For more detail on the APFC modeling assumptions, please refer to the disclosures at the end of the presentation. HYPOTHETICAL OR SIMULATED PERFORMANCERESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO.ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OFLIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANYACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. Past performance is not indicative of future results. Please review the “Important Disclosures and Other Information” located at theend of this document.

310/459

Page 30: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

28

Appendix

311/459

Page 31: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

29

STRESS TEST METHODOLOGY

Distributions:

Distributions are calculated as 5.25% of the 5-Year Average of the Total Fund Size in the first 2 years, and 5% thereafter.

Distributions are limited by either the size of the earnings reserve (Stress Test 1) or earnings reserve plus current unrealized gains (Stress Test 2). This assessment is made using beginning of year balances.

Distributions are prioritized over inflation proofing payments. Partial payments allowed.

Other:

Inflation Proofing is assessed on the Principal Fund Balance excluding any Unrealized Gains. Unless otherwise noted, we assume 2.25% annual inflation.

Dedicated revenues are provided by APFC for years 1 – 10.

Accounting Net Income is approximated using investment returns, applied to the Total Fund Size at the end of the previous period.

312/459

Page 32: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

30

$35,000

$40,000

$45,000

$50,000

$55,000

$60,000

$65,000

$70,000

$75,000

$80,000

0 1 2 3 4 5 6 7 8 9 10

YOUR REQUIRED RETURN (ASSUMING NO INFLATION PROOFING)Expected Path of “Economic Surplus”

(Earnings Reserve + Unrealized Gains)(No Inflation Proofing; 5.25%/5.00% Distributions)

FY2017 Earnings Reserve(~13bn)

FY2017 Unrealized Gains(~7bn)

Data shown is based on cash flows provided by APFC and Bridgewater analysis. Assumes 5.25% distributions in years 1 & 2, and 5.00% distributions thereafter, calculated based on the rolling 5-year total fund balance. Probabilities ofachieving stated returns are based on Callan assumptions provided by APFC, which indicate a 6.5% total return, 4.25% excess return, and 12.35% annual volatility. There is no guarantee the results shown will be achieved. Pleasereview the “Important Disclosures and Other Information” located at the end of this document.

$0

$5,000

$10,000

$15,000

$20,000

$25,000

0 1 2 3 4 5 6 7 8 9 10

Expected Path of Total Fund Size

4.9% Ann. Return

2.7% Ann. Return

1.3% Ann. Return

Assuming No Inflation Proofing

Required Return Odds of Falling ShortExhaust Overall Surplus 1.3% 8%

Exhaust Earnings Reserve 2.7% 16%

Maintain Surplus 4.9% 33%

Note: Probabilities based on Callan Return Estimates

4.9% Ann. Return

2.7% Ann. Return

1.3% Ann. Return

Nonspendable Fund (Principal Balance, realized)

313/459

Page 33: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

31

Important Disclosures and Other Information

Please read carefully the following important disclosures and other information as they provide additional information relevant to understanding the assumptions, research andperformance information presented herein. Additional information is available upon request except where the proprietary nature of the information precludes its dissemination.

314/459

Page 34: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

32

IMPORTANT DISCLOSURESThis presentation contains proprietary information regarding Bridgewater Associates, LP (“Bridgewater”) and the strategies Bridgewater manages and is being furnished to a sophisticated prospective investor for the purpose ofevaluating an investment with Bridgewater. By accepting this presentation, the prospective investor agrees that it (and each employee, representative or other agent of such prospective investor) will use the information only to evaluateits potential interest in a fund or strategy described herein and for no other purpose and will not divulge any such information to any other party. No part of this presentation may be (i) copied, photocopied or duplicated in any form by anymeans or (ii) redistributed without the prior written consent of Bridgewater. Notwithstanding anything to the contrary, a prospective investor, and each employee, representative or other agent of such prospective investor, may disclose toany and all persons, without limitation of any kind, the U.S. federal and state income tax treatment and tax structure of a fund described herein (and any of the transactions contemplated hereby) and all materials of any kind (includingopinions or other tax analyses) that are provided to a prospective investor relating to such U.S. federal and state income tax treatment and tax structure.This presentation has been prepared solely for informational purposes and is not an offer to buy or sell or a solicitation of an offer to buy or sell any security or to participate in any trading strategy. Any such offering, will be madepursuant to a definitive offering memorandum (the “OM”) which will contain the terms and risks of making an investment with Bridgewater in the relevant fund and other material information not contained herein and which will supersedethis information in its entirety. In the event of any discrepancy between the information shown in this presentation and the OM, the OM will prevail. Investors should not construe the contents of this presentation as legal, tax, accounting,investment or other advice. Any decision to invest in a Bridgewater fund or strategy described herein should be made after carefully reviewing the OM (including the risks described therein) and all other related documents, conductingsuch investigations as the prospective investor deems necessary and consulting such investor’s own investment, legal, accounting and tax advisors in order to make an independent determination of the suitability and consequences ofan investment in such fund or strategy. Information only for Swiss qualified investors pursuant to Art 10.3 of the Collective Investment Schemes Act (CISA): Representative in Switzerland: UBS Fund Management (Switzerland) AG,Aeschenplatz 6, CH-4052 Basel. Paying Agent in Switzerland: UBS Switzerland AG, Bahnhofstrasse 45, CH-8001 Zurich. The offering memorandum, subscription documents and the financial statements of an investment fund offered toSwiss qualified investors are available free of charge from the Representative in Switzerland.An investment in any Bridgewater fund or strategy involves significant risks and there can be no assurance that any fund or strategy will achieve its investment objective or any targets or that investors will receive any return of theircapital. An investment in any Bridgewater fund or strategy is suitable only for sophisticated investors and requires the financial ability and willingness to accept the high risks inherent in such an investment (including the risk of loss oftheir entire investment) for an indefinite period of time. Past performance is not indicative of future results.This presentation and the OM will only be made available to persons or entities who are “accredited investors” under the Securities Act of 1933, as amended, and “qualified purchasers” under the Investment Company Act of 1940, asamended. The distribution of this presentation and the OM may be restricted by law in certain jurisdictions, and it is the responsibility of persons into whose possession this presentation or the OM comes to inform themselves about, andobserve, any such restrictions.Certain information contained herein constitutes forward-looking statements (including projections, targets, hypotheticals, ratios, estimates, returns, performance, opinions, activity and other events contained or referenced herein), whichcan be identified by the use of terms such as “may,” “will,” “should,” “expect,” “anticipate,” “project,” “estimate,” “intend,” “continue” or “believe” or other variations (or the negatives thereof) thereof. Due to various risks, assumptions,uncertainties and actual events, including those discussed herein and in the OM, actual results, returns or performance may differ materially from those reflected or contemplated in such forward-looking statements. As a result,prospective investors should not rely on such forward-looking statements in making their investment decisions. Any forward-looking statements contained herein reflect Bridgewater’s current judgment and assumptions which maychange in the future, and Bridgewater has no obligation to update or amend such forward-looking statements.Bridgewater’s investment process seeks to understand the cause and effect linkages that drive markets over time. To assess and refine its understanding of these linkages, Bridgewater performs historical stress tests across a widerange of timeframes and market environments. From these stress tests, Bridgewater is able to simulate how its strategies would have performed prior to their inception. Because Bridgewater recognize the possibility that it could bewrong, Bridgewater “humbles” its simulations, by systematically adjusting downward the back-tested, simulated results that Bridgewater’s current investment logic produces. Because this stress testing is a core component ofBridgewater’s investment process, it shares these simulations with current and prospective investors to demonstrate its thinking. However, because they do not demonstrate actual results, these simulations are inherently limited andshould not be relied upon to make an investment decision.HYPOTHETICAL PERFORMANCE RESULTS HAVE MANY INHERENT LIMITATIONS, SOME OF WHICH ARE DESCRIBED BELOW. NO REPRESENTATION IS BEING MADE THAT ANY ACCOUNT WILL OR IS LIKELY TOACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN. IN FACT, THERE ARE FREQUENTLY SHARP DIFFERENCES BETWEEN HYPOTHETICAL PERFORMANCE RESULTS AND THE ACTUAL RESULTSSUBSEQUENTLY ACHIEVED BY ANY PARTICULAR TRADING PROGRAM.ONE OF THE LIMITATIONS OF HYPOTHETICAL PERFORMANCE RESULTS IS THAT THEY ARE GENERALLY PREPARED WITH THE BENEFIT OF HINDSIGHT. IN ADDITION, HYPOTHETICAL TRADING DOES NOT INVOLVEFINANCIAL RISK, AND NO HYPOTHETICAL TRADING RECORD CAN COMPLETELY ACCOUNT FOR THE IMPACT OF FINANCIAL RISK IN ACTUAL TRADING. FOR EXAMPLE, THE ABILITY TO WITHSTAND LOSSES OR TOADHERE TO A PARTICULAR TRADING PROGRAM IN SPITE OF TRADING LOSSES ARE MATERIAL POINTS WHICH CAN ALSO ADVERSELY AFFECT ACTUAL TRADING RESULTS. THERE ARE NUMEROUS OTHERFACTORS RELATED TO THE MARKETS IN GENERAL OR TO THE IMPLEMENTATION OF ANY SPECIFIC TRADING PROGRAM WHICH CANNOT BE FULLY ACCOUNTED FOR IN THE PREPARATION OF HYPOTHETICALPERFORMANCE RESULTS AND ALL OF WHICH CAN ADVERSELY AFFECT ACTUAL TRADING RESULTS.Bridgewater believes that a particular return stream should be evaluated against its expected performance or its benchmark. To that end, Bridgewater demonstrates whether its strategies are operating as expected via a cone chart,which shows the performance of a particular strategy over time relative to the strategy’s benchmark and also within bands of standard deviation from that benchmark. Separately, to demonstrate the impact of market conditions on thestrategies it manages, Bridgewater explains the macro-economic pressures and market conditions that effected performance in the context of client letters, account reviews, or other publications that Bridgewater provides to each currentand prospective investor on a regular basis. Additional information about how Bridgewater thinks about setting expectations for its strategies via a benchmark is available upon request.

315/459

Page 35: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

33

IMPORTANT DISCLOSURESAny tables, graphs or charts relating to past performance, whether hypothetical, simulated or actual, included in this presentation are intended only to illustrate the performance of indices, strategies, or specific accounts for the historicalperiods shown. When creating such tables, graphs and charts, Bridgewater may incorporate assumptions on trading, positions, transactions costs, market impact estimations and the benefit of hindsight. For example, transaction costestimates used in simulations are based on historical measured costs and/or modeled costs, and attribution is derived from a process of attributing positions held at a point in time to specific market views and is inherently imprecise.Such tables, graphs and charts are not intended to predict future performance and should not be used as a basis for making any investment decision. Bridgewater has no obligation to update or amend such tables, graphs or charts.Statements regarding target performance or target ratios related to assumed risk budgets, liabilities, volatility, target volatility, tracking error or other targets should not be considered a guarantee that such results can or will be achieved.For example, Bridgewater may adjust returns to match, for instance, the annualized standard deviation of two or more return series but this adjustment does not suggest that the returns or assets are similar with respect to other aspectsof the risk such as liquidity risk. Any statements with respect to the ability to risk match or risk adjust in the future are not a guarantee that the realized risks will be similar and material divergences could occur. All performance and risktargets contained herein are subject to revision by Bridgewater and are provided solely as a guide to current targets.Discussions related to the risk controlling capabilities of low risk portfolios, diversification, passive investing, risk management, risk adjusting, and any other risk control theories, statements, measures, calculations and policies containedherein should not be construed as a statement that Bridgewater has the ability to control all risk or that the investments or instruments discussed are low risk. Active trading comes with a monetary cost and high risk and there is noguarantee the cost of trading will not have a materially adverse impact on any account, fund, portfolio or other structure. Bridgewater manages accounts, funds and strategies not referred to herein. Additionally, even where accounts,funds or strategies are traded similarly, performance may materially diverge based on, among other factors, timing, the approved instruments, markets, and target risk for each strategy or market. The price and value of the investmentsreferred to in this presentation and the income, if any, derived therefrom may fluctuate.Statistical and mathematical measures of performance and risk measures based on past performance, market assumptions or any other input should not be relied upon as indicators of future results. While Bridgewater believes theassumptions and possible adjustments it may make in making the underlying calculations are reasonable, other assumptions, methodologies and adjustments could have been made that are reasonable and would result in materiallydifferent results, including materially lower results. Where shown, targeted performance and the abilities and capabilities of the active and passive management approaches discussed herein are based on Bridgewater’s analysis ofmarket data, quantitative research of the underlying forces that influence asset classes as well as management policies and objectives, all of which are subject to change. The material contained herein may exhibit the potential forattractive returns, however it also involves a corresponding high degree of risk. Targeted performance, whether mathematically based or theoretical, is considered hypothetical and is subject to inherent limitations such as the impact ofconcurrent economic or geo-political elements, forces of nature, war and other factors not addressed in the analysis, such as lack of liquidity. There is no guarantee that the targeted performance for any fund or strategy shown hereincan or will be achieved. A broad range of risk factors, individually or collectively, could cause a fund or strategy to fail to meet its investment objectives and/or targeted returns, volatilities or correlations.Where shown, information related to markets traded may not necessarily indicate the actual historical or current strategies of Bridgewater. Markets listed may or may not be currently traded and are subject to change without notice.Markets used for illustrative purposes may not represent the universe of markets traded or results available and may not include actual trading results of Bridgewater. Other markets or trading, not shown herein, may have had materiallydifferent results. Attribution of performance or designation of markets and the analysis of performance or other performance with respect to scenario analysis or the determination of biases is based on Bridgewater’s analysis. Statementsmade with respect to the ability of Bridgewater, a fund, a strategy, a market or instrument to perform in relation to any other market, instrument or manager in absolute terms or in any specific manner in the future or any specified timeperiod are not a guarantee of the desired or targeted result.Bridgewater research utilizes data and information from public, private and internal sources, including data from actual Bridgewater trades. Sources include, the Australian Bureau of Statistics, Asset International, Inc., Barclays CapitalInc., Bloomberg Finance L.P., CBRE, Inc., CEIC Data Company Ltd., Consensus Economics Inc., Costar Portfolio Strategy, Inc., Credit Market Analysis Ltd., CreditSights, Inc., Corelogic, Inc., Dealogic LLC, Ecoanalitica, EmergingPortfolio Fund Research, Inc., Empirical Research Partners, LLC, Eurasia Group Ltd., European Money Markets Institute - EMMI, Factset Research Systems, Inc., The Financial Times Limited, GaveKal Research Ltd., Global FinancialData, Inc., Harvard Business Review, Haver Analytics, Inc., The Investment Funds Institute of Canada, Intercontinental Exchange (ICE), Investment Company Institute, International Energy Agency, Investment Management Association,Markit Economics Limited, Mergent, Inc., Metals Focus Ltd, Moody’s Analytics, Inc., MSCI, Inc., National Bureau of Economic Research, North Square Blue Oak, Ltd., Organisation for Economic Cooperation and Development, Pensions& Investments Research Center, RealtyTrac, Inc., RP Data Ltd, Roubini Global Economics, LLC, Rystad Energy, Inc., S&P Global Market Intelligence Inc., Sentix Gmbh, Shanghai Wind Information Co., Ltd., Spears & Associates, Inc.,State Street Bank and Trust Company, Thomson Reuters, Tokyo Stock Exchange, TrimTabs Investment Research, Inc., United Nations, US Department of Commerce, World Bureau of Metal Statistics, World Economic Forum, WoodMackenzie Limited, and 4Cast Inc. While we consider information from external sources to be reliable, we do not assume responsibility for its accuracy.None of the information related to a fund or strategy that Bridgewater may provide is intended to form the basis for any investment decision with respect to any retirement plan’s assets. Any information Bridgewater provides should beindependently and critically evaluated based on whatever other sources deemed appropriate, including legal and tax advice; it is also not intended to be impartial investment information or advice as Bridgewater may recommend one ormore Bridgewater products in connection with such information, which would result in additional fees being paid to Bridgewater. Bridgewater’s status as an ERISA fiduciary with respect to the management of any existing or futureBridgewater product(s) in which you invest would be (or continue to be) set forth in that product’s applicable governing instruments. You are responsible for ensuring that your decision to invest in any Bridgewater product does not violatethe fiduciary or prohibited transaction rules of ERISA, the U.S. Internal Revenue Code or any applicable laws or regulations that are similar. On and after June 9, 2017, the information provided herein is being made available only to“independent fiduciaries with financial expertise” (within the meaning of the Definition of the Term “Fiduciary”; Conflict of Interest Rule – Retirement Investment Advice, 81 Fed. Reg. 20,946 (Apr. 8, 2017), available athttps://www.gpo.gov/fdsys/pkg/FR-2016-04-08/pdf/2016-07924.pdf), and this presentation should not be accepted by any person who does not meet such requirements.This presentation was written in connection with the promotion or marketing of a Bridgewater fund or strategy, and it was not intended or written to be used and cannot be used by any person for the purpose of avoiding penalties thatmay be asserted under the U.S. Internal Revenue Code.In certain instances amounts and percentages in this presentation are approximate and have been rounded for presentation purposes. Statements in this presentation are made as of the date appearing on this presentation unlessotherwise indicated. Neither the delivery of this presentation or the OM shall at any time under any circumstances create an implication that the information contained herein is correct as of any time subsequent to such date. Bridgewaterhas no obligation to inform potential or existing investors when information herein becomes stale, deleted, modified or changed. ©2017 Bridgewater Associates, LP. All rights reserved.

316/459

Page 36: SUBJECT: Bridgewater’s Forecast & Stress ACTION: Test of ... · Bridgewater assumptions, Callan estimates, and historical returns (adjusted for today’s cash rates). Two derived

34

APFC 2018 TARGET PORTFOLIOThis page contains the allocation information for the historical simulation of the APFC Portfolio, from 1925 onwards, as well as forward looking assumptions for expected ratio, volatility, and tracking error used in this analysis. Correlations are based on either historical market returns when available or Bridgewater Associates’ estimates, based on other available data and our fundamental understanding of asset classes. The portfolio capital allocation weights (illustrated below) are estimates based either upon Bridgewater Associates’ understanding of standard asset allocation (which may change without notice) or information provided by or publicly available from the recipient of this presentation. Asset class returns are actual market returns where available and otherwise a proxy index constructed based on Bridgewater Associates understanding of global financial markets. Information regarding specific indices and simulation methods used for proxies is available upon request (except where the proprietary nature of information precludes its dissemination). Results are hypothetical or simulated and gross of fees unless otherwise indicated. HYPOTHETICAL OR SIMULATED PERFORMANCE RESULTS HAVE CERTAIN INHERENT LIMITATIONS. UNLIKE AN ACTUAL PERFORMANCE RECORD, SIMULATED RESULTS DO NOT REPRESENT ACTUAL TRADING OR THE COSTS OF MANAGING THE PORTFOLIO. ALSO, SINCE THE TRADES HAVE NOT ACTUALLY BEEN EXECUTED, THE RESULTS MAY HAVE UNDER OR OVER COMPENSATED FOR THE IMPACT, IF ANY, OF CERTAIN MARKET FACTORS, SUCH AS LACK OF LIQUIDITY. SIMULATED TRADING PROGRAMS IN GENERAL ARE ALSO SUBJECT TO THE FACT THAT THEY ARE DESIGNED WITH THE BENEFIT OF HINDSIGHT. NO REPRESENTATION IS BEING MADE THAT ANY ACCOUNT WILL OR IS LIKELY TO ACHIEVE PROFITS OR LOSSES SIMILAR TO THOSE SHOWN.

317/459