September 2024 Investment Report.pdf — Corona City Council, November 20, 2024

____________________________________________________________________________________________________________________ Prepared By: Chandler Asset Management
City of Corona
Investment Portfolio Report
Month Ending September 30, 2024
In accordance with the City Investment Policy, a monthly investment report shall be filed with the City Council which provides a clear picture of the status of the current investments. The report for the month ending September 30, 2024 has been prepared by Chandler Asset Management. We hereby certify that this report accurately reflects all pooled investments and is in compliance with the City’s Investment Policy. Combined with anticipated revenues, the portfolio contains sufficient investment liquidity to meet budgeted expenditures for the next six months.

SUBMITTED BY:
_____________________________________ Chad T. Willardson City Treasurer ____________________________________ Brett Channing Assistant City Manager
____________________________________
Kim Sitton Finance Director REVIEWED BY:
_____________________________________ Christine Thompson Accountin g Mana
g
er
Investment Summary
City's Investment Pension Trust Total Investment
Beginning balance August 31, 2024 487,623,981 $ 39,756,866 $ 527,380,847 $ Acquisitions / Additions: Agency Notes 22,012,440 22,012,440 US Corporate Notes 3,050,000 3,050,000 LAIF 17,800,000 17,800,000 Money Market Fund 25,761,211 190,082 25,951,293 $ 68,623,651 190,082 $ 68,813,733
Dispositions / Withdrawals:

Agency Notes - -
US Corporate Notes 4,167,156 4,167,156 LAIF 15,800,000 15,800,000 Money Market Fund 27,081,916 27,081,916 $ 47,049,072 $ 47,049,072
Gain/(Loss) on Dispositions (28,433,168) $ (28,433,168 $ Ending balance September 30, 2024 480,765,391 $ 39,946,948 $ $ 520,712,339 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533

MONTHLY ACCOUNT STATEMENT
City of Corona Cons Account | Account #10003 | As of September 30, 2024 CHANDLER ASSET MANAGEMENT | chandlerasset.com
Information contained herein is . We urge you to compare this statement to the one you receive from your qualified custodian. Please see Important Disclosures at the end of the statement.

Chandler Team:

For questions about your account, please call (800) 317-4747, or contact [email protected]
Custodian:

Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 2

PORTFOLIO SUMMARY
Portfolio Characteristics
Sector Allocation
Account Summary
Maturity Distribution
Top Issuers
Credit Quality
Average Modified Duration 2.34
Average Coupon 3.23%
Average Purchase YTM 3.56%
Average Market YTM 4.05%
Average Quality AA
Average Final Maturity 2.72
Average Life 2.42
Beg. Values as of
09/01/2024
End Values as of
09/30/2024
Market Value 487,617,070.13 483,606,222.60
Accrued Interest 2,256,234.40 2,339,268.45
Total Market Value 489,873,304.53 485,945,491.04
Income Earned 762,102.27 1,666,290.19
Cont/WD (11,700,000.00) (8,000,000.00)
Par 492,409,784.74 485,551,843.44
Book Value 487,623,980.96 480,765,390.91
Cost Value 487,623,980.96 480,765,390.91
United States 34.73%
FHLMC 14.49%
FNMA 5.69%
Federated Hermes, Inc. 5.39%
LAIF 4.25%
Massachusetts Mutual Life Insurance 1.30%
Inter-American Development Bank 1.26%
International Bank for Recon and Dev 1.25%
*See Footnote
The credit quality is a weighted average calculation of the highest of S&P, Moody’s’ and Fitch Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 3

STATEMENT OF COMPLIANCE
Rules Name Limit Actual Compliance
Status Notes

AGENCY MORTGAGE SECURITIES (CMOS)
Max % (MV) 100.0 11.0 Compliant
Max Maturity (Years) 5.0 4.6 Compliant

ASSET-BACKED SECURITIES (ABS)
Max % (MV) 20.0 8.0 Compliant
Max % Issuer (MV) 5.0 1.2 Compliant
Max Maturity (Years)54 Compliant
Min Rating (AA- by 1) 0.0 0.0 Compliant

BANKERS' ACCEPTANCES
Max % (MV) 20.0 0.0 Compliant
Max % Issuer (MV) 25.0 0.0 Compliant
Max Maturity (Days) 180 0.0 Compliant
Min Rating (A-1 by 1 or A- by 1) 0.0 0.0 Compliant

COLLATERALIZED TIME DEPOSITS (NON-NEGOTIABLE
CD/TD)
Max % Issuer (MV) 5.0 0.0 Compliant

COMMERCIAL PAPER
Max % (MV) 40.0 0.0 Compliant
Max % Issuer (MV) 5.0 0.0 Compliant
Max Maturity (Days) 270 0.0 Compliant
Min Rating (A-1 by 1 or A- by 1) 0.0 0.0 Compliant

CORPORATE MEDIUM TERM NOTES
Max % (MV) 30.0 23.6 Compliant
Max % Issuer (MV) 5.0 1.3 Compliant
Max Maturity (Years)54 Compliant
Min Rating (A- by 1) 0.0 0.0 Compliant

FEDERAL AGENCIES
Max % (MV) 100.0 10.5 Compliant
Max Callables (MV) 20.0 0.0 Compliant
Max Maturity (Years)53 Compliant

LOCAL AGENCY INVESTMENT FUND (LAIF)
Max Concentration (MV) 75.0 20.5 Compliant

MONEY MARKET MUTUAL FUNDS
Max % (MV) 20.0 5.4 Compliant
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 4

STATEMENT OF COMPLIANCE
Rules Name Limit Actual Compliance
Status Notes
Max % Issuer (MV) 20.0 5.4 Compliant
Min Rating (AAA by 2) 0.0 0.0 Compliant

MORTGAGE-BACKED SECURITIES (NON-AGENCY)
Max % (MV) 20.0 0.0 Compliant
Max % Issuer (MV) 5.0 0.0 Compliant
Max Maturity (Years) 5.0 0.0 Compliant
Min Rating (AA by 1) 0.0 0.0 Compliant

MUNICIPAL SECURITIES (CA, LOCAL AGENCY)
Max % (MV) 25.0 0.7 Compliant
Max % Issuer (MV) 5.0 0.7 Compliant
Max Maturity (Years)5 0.0 Compliant
Min Rating (A- by 1) 0.0 0.0 Compliant

MUNICIPAL SECURITIES (CA, OTHER STATES)
Max % (MV) 25.0 0.0 Compliant
Max % Issuer (MV) 5.0 0.0 Compliant
Max Maturity (Years)5 0.0 Compliant
Min Rating (A- by 1) 0.0 0.0 Compliant

MUTUAL FUNDS
Max % (MV) 10.0 0.0 Compliant
Min Rating (AAA by 2) 0.0 0.0 Compliant

NEGOTIABLE CERTIFICATES OF DEPOSIT (NCD)
Max % (MV) 20.0 0.0 Compliant
Max % Issuer (MV) 5.0 0.0 Compliant
Max Maturity (Years)3 0.0 Compliant
Min Rating (A-1 by 1 or A- by 1 if > FDIC Limit) 0.0 0.0 Compliant

REPURCHASE AGREEMENTS
Max % (MV) 10.0 0.0 Compliant
Max % Issuer (MV) 5.0 0.0 Compliant
Max Maturity (Days) 14.0 0.0 Compliant

SUPRANATIONAL OBLIGATIONS
Max % (MV) 30.0 2.5 Compliant
Max % Issuer (MV) 10.0 1.3 Compliant
Max Maturity (Years)51 Compliant
Min Rating (AA- by 1) 0.0 0.0 Compliant
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 5

STATEMENT OF COMPLIANCE
Rules Name Limit Actual Compliance
Status Notes
U.S. TREASURIES
Max % (MV) 100.0 34.7 Compliant
Max Maturity (Years) 5 5 Compliant
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 6

RECONCILIATION SUMMARY
Accrual Activity Summary
Fair Market Activity Summary
Month to Date Fiscal Year to Date
(01/01/2024)
Beginning Book Value 487,623,980.96 508,517,844.79
Maturities/Calls (24,000,000.00) (201,350,000.00)
Principal Paydowns (460,371.01) (10,482,854.39)
Purchases 68,623,650.63 737,354,453.28
Sales (46,588,701.36) (551,280,781.73)
Change in Cash, Payables, Receivables (4,376,865.07) (4,255,100.70) Amortization/Accretion 0.00 0.00
Realized Gain (Loss) (56,303.25) 2,261,829.66
Ending Book Value 480,765,390.91 480,765,390.91
Month to Date Fiscal Year to Date
(01/01/2024)
Beginning Market Value 487,617,070.13 500,547,023.51
Maturities/Calls (24,000,000.00) (201,350,000.00)
Principal Paydowns (460,371.01) (10,482,854.39)
Purchases 68,623,650.63 737,354,453.28
Sales (46,588,701.36) (551,280,781.73)
Change in Cash, Payables, Receivables (4,376,865.07) (4,255,100.70) Amortization/Accretion 0.00 0.00
Change in Net Unrealized Gain (Loss) 2,847,742.52 10,811,652.97 Realized Gain (Loss) (56,303.25) 2,261,829.66
Ending Market Value 483,606,222.60 483,606,222.60
Maturities / Calls
Month to Date (24,000,000.00)
Fiscal Year to Date (201,350,000.00)
Principal Paydowns
Month to Date (460,371.01)
Fiscal Year to Date (10,482,854.39)
Purchases
Month to Date 68,623,650.63
Fiscal Year to Date 737,354,453.28
Sales
Month to Date (46,588,701.36)
Fiscal Year to Date (551,280,781.73)
Interest Received
Month to Date 1,548,333.54
Fiscal Year to Date 9,695,909.38
Purchased / Sold Interest
Month to Date 34,922.60
Fiscal Year to Date 53,585.66
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 7

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
ABS
43815GAC3 HAROT 2021-4 A3 0.88
01/21/2026 278,357.36 11/16/20210.89%
278,298.68
278,298.68

98.70 5.24%
274,733.15

68.04 0.06%
(3,565.54)
Aaa/NA
AAA

1.31 0.30
47789QAC4 JDOT 2021-B A3 0.52
03/16/2026 273,619.04 07/13/20210.52%
273,594.63
273,594.63

98.83 4.69%
270,413.62

63.24 0.06%
(3,181.01)
Aaa/NA
AAA

1.46 0.28
89238JAC9 TAOT 2021-D A3 0.71
04/15/2026 274,833.58 11/09/20210.71%
274,827.73
274,827.73

98.81 4.64%
271,568.04

86.73 0.06%
(3,259.69)
NA/AAA
AAA

1.54 0.30
44935FAD6 HART 2021-C A3 0.74
05/15/2026 171,670.65 11/09/20210.75%
171,632.33
171,632.33

99.08 5.23%
170,089.70

56.46 0.04%
(1,542.63)
NA/AAA
AAA

1.62 0.20
43815BAC4 HAROT 2022-1 A3 1.88
05/15/2026 758,113.37 02/15/20221.88%
757,999.35
757,999.35

98.81 4.89%
749,075.68
633.45

0.15%
(8,923.68)
Aaa/AAA
NA

1.62 0.39
05602RAD3 BMWOT 2022-A A3 3.21
08/25/2026 497,840.36 05/10/20223.21%
497,814.47
497,814.47

99.33 4.75%
494,496.02
266.34

0.10%
(3,318.45)
Aaa/AAA
NA

1.90 0.44
47787JAC2 JDOT 2022 A3 0.36 09/15/2026 430,566.08 03/10/2022

2.33%
430,470.84
430,470.84

98.85 4.69%
425,614.01
443.96

0.09%
(4,856.83)
Aaa/NA
AAA

1.96 0.49
362554AC1 GMCAR 2021-4 A3 0.68
09/16/2026 254,318.57 10/13/20210.68%
254,312.09
254,312.09

98.52 4.96%
250,561.27

72.06 0.05%
(3,750.82)
Aaa/AAA
NA

1.96 0.34
448977AD0 HART 2022-A A3 2.22
10/15/2026 636,780.77 03/09/20222.22%
636,756.26
636,756.26

98.90 4.95%
629,773.95
628.29

0.13%
(6,982.30)
NA/AAA
AAA

2.04 0.40
380146AC4 GMCAR 2022-1 A3 1.26
11/16/2026 263,643.87 01/11/20221.26%
263,620.96
263,620.96

98.64 4.79%
260,063.92
138.41

0.05%
(3,557.03)
NA/AAA
AAA

2.13 0.38
05611UAD5 BMWLT 2024-1 A3 4.98
03/25/2027 1,800,000.00 03/25/20245.01%
1,798,382.81
1,798,382.81
100.96

4.35%
1,817,333.82
1,494.00

0.38%
18,951.01
Aaa/AAA
NA

2.48 1.41
44934FAD7 HALST 24B A3 5.41 05/17/2027 1,615,000.00 05/14/2024

5.41%
1,614,955.10
1,614,955.10
101.70

4.37%
1,642,466.63
3,883.18

0.34%
27,511.53
NA/AAA
AAA

2.63 1.54
02582JJT8 AMXCA 2022-2 A 3.39
05/17/2027 2,765,000.00 05/17/2022

3.40%
2,764,388.38
2,764,388.38

99.28 4.61%
2,745,094.77
4,165.93

0.57%
(19,293.62)
NA/AAA
AAA

0.62 0.60
36269WAD1 GMALT 2024-2 A3 5.39
07/20/2027 1,495,000.00 05/07/20245.39%
1,494,913.14
1,494,913.14
101.83

4.31%
1,522,358.05
2,462.18

0.31%
27,444.91
NA/AAA
AAA

2.80 1.59
47800CAC0 JDOT 2023 A3 5.01 11/15/2027 1,880,000.00 02/22/2023

5.01%
1,879,657.46
1,879,657.46
100.69

4.46%
1,892,894.92
4,186.13

0.39%
13,237.46
Aaa/NA
AAA

3.13 1.14
58770JAD6 MBALT 2024-A A3 5.32
01/18/2028 1,085,000.00 05/17/20245.32%
1,084,873.06
1,084,873.06
102.19

4.33%
1,108,790.14
2,565.42

0.23%
23,917.08
Aaa/NA
AAA

3.30 2.06
437918AC9 HAROT 2024-1 A3 5.21
08/15/2028 3,435,000.00 02/13/20245.21%
3,434,850.58
3,434,850.58
101.77

4.18%
3,495,788.85
7,953.93

0.72%
60,938.27
Aaa/AAA
NA

3.88 1.61
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 8

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
161571HT4 CHAIT 2023-1 A 5.16 09/15/2028 3,645,000.00 09/07/2023

5.17%
3,643,989.61
3,643,989.61
102.17

4.04%
3,724,112.54
8,359.20

0.77%
80,122.93
NR/AAA
AAA

3.96 1.82
05522RDH8 BACCT 2023-2 A 4.98
11/16/2026 2,000,000.00 03/25/20244.85%
2,006,484.38
2,006,484.38
102.02

4.02%
2,040,300.40
4,426.67

0.42%
33,816.02
Aaa/NA
AAA

2.13 1.98
437930AC4 HONDO-242-A3 5.27 11/20/2028 1,415,000.00 05/14/2024

5.27%
1,414,828.08
1,414,828.08
102.19

4.16%
1,445,978.60
2,692.82

0.30%
31,150.52
NA/AAA
AAA

4.14 1.86
36268GAD7 GMCAR 2024-1 A3 4.85
12/18/2028 1,985,000.00 03/25/20244.90%
1,980,890.43
1,980,890.43
101.27

4.18%
2,010,163.45
4,011.35

0.42%
29,273.02
Aaa/NA
AAA

4.22 1.74
448973AD9 HART 2024-A A3 4.99
02/15/2029 2,000,000.00 03/26/2024

4.98%
2,000,781.25
2,000,781.25
101.69

4.14%
2,033,799.80
4,435.56

0.42%
33,018.55
NA/AAA
AAA

4.38 1.85
096919AD7 BMWOT 2024-A A3 5.18
02/26/2029 1,855,000.00 06/04/20245.24%
1,854,718.23
1,854,718.23
102.19

4.05%
1,895,666.61
1,601.48

0.39%
40,948.38
Aaa/AAA
NA

4.41 1.84
47786WAD2 JDOT 2024-B A3 5.2 03/15/2029 2,100,000.00 06/11/2024

5.26%
2,099,589.45
2,099,589.45
102.53

4.20%
2,153,120.97
4,853.33

0.45%
53,531.52
Aaa/NA
AAA

4.45 2.36
02582JKH2 AMXCA 2024-1 A 5.23
04/16/2029 3,070,000.00 04/16/20245.23%
3,069,370.65
3,069,370.65
102.98

4.03%
3,161,614.02
7,136.04

0.65%
92,243.37
NA/AAA
AAA

4.54 2.33
05522RDJ4 BACCT 2024-1 A 4.93
03/15/2029 2,095,000.00 06/06/20244.93%
2,094,882.47
2,094,882.47
102.32

4.03%
2,143,625.58
4,590.38

0.44%
48,743.11
Aaa/AAA
NA

4.45 2.41
Total ABS 38,079,743.65 4.68%
38,076,882.42
38,076,882.42
101.46

4.27%
38,629,498.49
71,274.60

7.99%
552,616.07
Aaa/AAA
AAA

3.34 1.62
AGENCY
3135G0X24 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 1.625 01/07/2025 4,220,000.00 --1.31%
4,282,878.20
4,282,878.20

99.19 4.67%
4,185,960.85
16,000.83

0.87%
(96,917.35)
Aaa/AA+
AA+

0.27 0.26
3137EAEP0

FEDERAL HOME LOAN
MORTGAGE CORP 1.5
02/12/2025
4,625,000.00 02/13/2020

1.52%
4,621,438.75
4,621,438.75

98.85 4.70%
4,571,815.83
9,442.71

0.95%
(49,622.92)
Aaa/AA+
AA+

0.37 0.36
3135G03U5 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 0.625 04/22/2025 5,270,000.00 04/22/20200.67% 5,259,143.80
5,259,143.80

97.98 4.33%
5,163,459.20
14,547.40

1.07%
(95,684.60)
Aaa/AA+
AA+

0.56 0.54
3135G04Z3 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 0.5 06/17/2025 6,200,000.00 --0.51%
6,196,731.90
6,196,731.90

97.43 4.20%
6,040,850.84
8,955.56

1.25%
(155,881.06)
Aaa/AA+
AA+

0.71 0.70
3137EAEU9

FEDERAL HOME LOAN
MORTGAGE CORP 0.375
07/21/2025
6,300,000.00 --

0.45%
6,277,899.60
6,277,899.60

97.12 4.04%
6,118,864.54
4,593.75

1.27%
(159,035.06)
Aaa/AA+
AA+

0.80 0.79
3135G05X7 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 0.375 08/25/2025 6,285,000.00 --0.46%
6,260,439.20
6,260,439.20

96.87 3.95%
6,087,993.47
2,356.88

1.26%
(172,445.73)
Aaa/AA+
AA+

0.90 0.88
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 9

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
3137EAEX3

FEDERAL HOME LOAN
MORTGAGE CORP 0.375
09/23/2025
6,295,000.00 --

0.44%
6,276,346.05
6,276,346.05

96.53 4.03%
6,076,776.46
524.58

1.26%
(199,569.59)
Aaa/AA+
AA+

0.98 0.96
3135G06G3 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 0.5 11/07/2025 6,300,000.00 --0.57%
6,279,895.00
6,279,895.00

96.23 4.04%
6,062,283.99
12,600.00

1.25%
(217,611.01)
Aaa/AA+
AA+

1.10 1.07
880591EZ1 TENNESSEE VALLEY AUTHORITY

3.875 03/15/2028 3,500,000.00 05/04/20233.56%
3,548,755.00
3,548,755.00
100.99

3.57%
3,534,798.61
6,027.78

0.73%
(13,956.39)
Aaa/AA+
AA+

3.46 3.21
3130AWN63 FEDERAL HOME LOAN BANKS 4.0
06/30/2028 3,000,000.00 08/21/2023

4.53%
2,931,360.00
2,931,360.00
101.45

3.58%
3,043,506.63
30,333.33

0.63%
112,146.63
Aaa/AA+
AA+

3.75 3.42
Total Agency 51,995,000.00 1.12%
51,934,887.50
51,934,887.50

97.89 4.13%
50,886,310.42
105,382.81

10.52%
(1,048,577.08)
Aaa/AA+
AA+

1.11 1.06

AGENCY CMBS
3137BSP72 FHMS K-058 A2 2.653
08/25/2026 1,500,000.00 11/12/20211.37%
1,586,425.78
1,586,425.78

97.49 3.99%
1,462,384.05
3,316.25

0.30%
(124,041.73)
Aaa/AA+
AAA

1.90 1.78
3137BSRE5 FHMS K-059 A2 3.12 09/25/2026 3,000,000.00 02/18/2022

2.09%
3,128,437.50
3,128,437.50

98.29 3.98%
2,948,847.60
7,800.00

0.61%
(179,589.90)
Aaa/AAA
AAA

1.99 1.80
3137FBBX3 FHMS K-068 A2 3.244
08/25/2027 2,650,000.00 11/02/20224.67%
2,482,408.20
2,482,408.20

98.16 3.88%
2,601,189.65
7,163.83

0.54%
118,781.45
Aaa/AA+
AA+

2.90 2.66
3137FEBQ2 FHMS K-072 A2 3.444
12/25/2027 4,690,000.00 07/20/20234.56%
4,471,072.27
4,471,072.27

98.60 3.87%
4,624,486.33
13,460.30

0.96%
153,414.06
Aaa/AA+
AAA

3.24 2.94
3137F4D41 FHMS K-074 A2 3.6 01/25/2028 3,000,000.00 03/16/2023

4.22%
2,911,054.69
2,911,054.69

99.01 3.88%
2,970,238.20
9,000.00

0.61%
59,183.51
Aaa/AA+
AAA

3.32 3.01
3137FETN0 FHMS K-073 A2 3.35 01/25/2028 6,000,000.00 --

4.42%
5,707,999.69
5,707,999.69

98.31 3.87%
5,898,610.80
16,750.00

1.22%
190,611.11
Aaa/AA+
AAA

3.32 2.99
3137FG6X8 FHMS K-077 A2 3.85 05/25/2028 5,320,000.00 --

4.17%
5,229,125.01
5,229,125.01

99.59 3.93%
5,297,928.92
17,068.33

1.10%
68,803.91
Aaa/AA+
AAA

3.65 3.28
3137FGR31 FHMS K-078 A2 3.854
06/25/2028 1,997,000.00 06/22/20234.30%
1,951,677.46
1,951,677.46

99.60 3.93%
1,988,940.31
6,413.70

0.41%
37,262.85
Aaa/AA+
AAA

3.74 3.30
3137FJEH8 FHMS K-081 A2 3.9 08/25/2028 3,148,000.00 09/05/2023

4.79%
3,015,685.63
3,015,685.63

99.74 3.93%
3,139,941.43
10,231.00

0.65%
124,255.80
Aaa/AA+
AAA

3.90 3.53
3137FJKE8 FHMS K-082 A2 3.92 09/25/2028 2,500,000.00 11/28/2023

4.68%
2,411,328.13
2,411,328.13

99.81 3.93%
2,495,361.75
8,166.67

0.52%
84,033.62
Aaa/AA+
AAA

3.99 3.57
3137H4BY5 FHMS K-746 A2 2.031
09/25/2028 5,000,000.00 03/21/20244.56%
4,480,468.75
4,480,468.75

93.13 3.91%
4,656,329.50
8,462.50

0.96%
175,860.75
Aaa/AA+
AAA

3.99 3.71
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 10

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
3137H5YC5 FHMS K-748 A2 2.26 01/25/2029 8,000,000.00 --

4.64%
7,168,164.07
7,168,164.07

93.32 3.97%
7,465,264.00
15,066.67

1.54%
297,099.93
Aaa/AA+
AAA

4.32 3.95
3137FLMV3 FHMS K-090 A2 3.422
02/25/2029 4,950,000.00 05/30/20244.87%
4,637,144.53
4,637,144.53

97.86 3.93%
4,844,239.29
14,115.75

1.00%
207,094.76
Aaa/AAA
AA+

4.41 3.96
3137FLYV0 FHMS K-092 A2 3.298
04/25/2029 3,000,000.00 04/19/20244.94%
2,775,468.75
2,775,468.75

97.26 3.94%
2,917,692.30
8,245.00

0.60%
142,223.55
Aaa/AA+
AAA

4.57 4.10
Total Agency
CMBS 54,755,000.00 4.34%
51,956,460.46
51,956,460.46

97.42 3.92%
53,311,454.13
145,260.00

11.02%
1,354,993.67
Aaa/AA+
AAA

3.66 3.32
CASH
CCYUSD Payable (3,991,322.12) --

0.00%
(3,991,322.12)
(3,991,322.12)

1.00 0.00%
(3,991,322.12)

0.00 (0.83%)

0.00 Aaa/AAA
AAA

0.00 0.00
CCYUSD Receivable 7,694.48 --

0.00%
7,694.48
7,694.48

1.00 0.00%
7,694.48

0.00 0.00%

0.00 Aaa/AAA
AAA

0.00 0.00
CCYUSD Receivable 120,416.73 --

0.00%
120,416.73
120,416.73

1.00 0.00%
120,416.73

0.00 0.02%

0.00 Aaa/AAA
AAA

0.00 0.00
CCYUSD Receivable 203,293.05 --

0.00%
203,293.05
203,293.05

1.00 0.00%
203,293.05

0.00 0.04%

0.00 Aaa/AAA
AAA

0.00 0.00
Total Cash (3,659,917.86) 0.00%
(3,659,917.86)
(3,659,917.86)

1.00 0.00%
(3,659,917.86)

0.00 (0.76%)

0.00 Aaa/AAA
AAA

0.00 0.00

CORPORATE
06367WB85 BANK OF MONTREAL 1.85
05/01/2025 2,761,000.00 07/23/20210.85%
2,862,660.02
2,862,660.02

98.41 4.64%
2,717,147.89
21,282.71

0.56%
(145,512.13)
A2/AAA0.58

0.57 40139LBC6 GUARDIAN LIFE GLOBAL
FUNDING 0.875 12/10/2025 3,000,000.00 --

1.12%
2,969,700.00
2,969,700.00

96.03 4.33%
2,880,867.63
8,093.75

0.60%
(88,832.37)
Aa1/AA+
NA

1.19 1.16
46647PBK1 JPMORGAN CHASE & CO 2.083
04/22/2026 1,000,000.00 05/20/20211.11%
1,037,330.00
1,037,330.00

98.40 6.11%
984,043.69
9,199.92

0.20%
(53,286.31)
A1/AAA1.56

0.54 023135BX3 AMAZON.COM INC 1.0
05/12/2026 4,865,000.00 05/10/20211.09%
4,843,983.20
4,843,983.20

95.61 3.83%
4,651,500.06
18,784.31

0.96%
(192,483.14)
A1/AA
AA1.611.57
91324PEC2 UNITEDHEALTH GROUP INC 1.15
05/15/2026 805,000.00 --1.08%
807,605.05
807,605.05

95.60 3.97%
769,614.56
3,497.28

0.16%
(37,990.49)
A2/A+
A

1.62 1.57
89236TJK2 TOYOTA MOTOR CREDIT CORP

1.125 06/18/2026 3,325,000.00 06/15/2021

1.13%
3,323,537.00
3,323,537.00

95.34 3.96%
3,170,039.41
10,702.34

0.66%
(153,497.59)
A1/A+
A+

1.71 1.66
06051GJD2 BANK OF AMERICA CORP 1.319
06/19/2026 3,000,000.00 --1.25%
3,007,920.00
3,007,920.00

97.54 5.53%
2,926,099.53
11,211.50

0.61%
(81,820.47)
A1/AAA1.72

0.70 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 11

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
57629WDE7 MASSMUTUAL GLOBAL
FUNDING II 1.2 07/16/2026 2,272,000.00 08/10/20211.21%
2,271,369.92
2,271,369.92

95.03 4.11%
2,159,064.45
5,680.00

0.45%
(112,305.47)
Aa3/AA+
AA+

1.79 1.74
58989V2D5 MET TOWER GLOBAL FUNDING

1.25 09/14/2026 1,715,000.00 09/07/20211.27%
1,713,422.20
1,713,422.20

94.65 4.13%
1,623,277.92
1,012.33

0.34%
(90,144.28)
Aa3/AAAA1.96

1.89 931142ER0 WALMART INC 1.05 09/17/2026 785,000.00 09/08/2021

1.09%
783,516.35
783,516.35

94.97 3.74%
745,481.25
320.54

0.15%
(38,035.10)
Aa2/AA
AA

1.96 1.91
59217GER6 METROPOLITAN LIFE GLOBAL
FUNDING I 1.875 01/11/2027 2,485,000.00 01/03/20221.90% 2,482,167.10
2,482,167.10

95.34 4.04%
2,369,236.10
10,354.17

0.49%
(112,931.00)
Aa3/AAAA2.28

2.19 808513BY0 CHARLES SCHWAB CORP 2.45
03/03/2027 1,300,000.00 03/09/2022

2.73%
1,282,866.00
1,282,866.00

96.04 4.19%
1,248,495.81
2,477.22

0.26%
(34,370.19)
A2/AA2.42

2.31 89114TZT2 TORONTO-DOMINION BANK 2.8
03/10/2027 1,900,000.00 03/09/20222.97%
1,884,933.00
1,884,933.00

96.95 4.13%
1,842,062.92
3,103.33

0.38%
(42,870.08)
A1/A
NA

2.44 2.32
665859AW4 NORTHERN TRUST CORP 4.0
05/10/2027 1,345,000.00 05/05/20224.04%
1,342,821.10
1,342,821.10
100.16

3.93%
1,347,188.36
21,071.67

0.28%
4,367.26
A2/A+
A+

2.61 2.34
91324PEG3 UNITEDHEALTH GROUP INC 3.7
05/15/2027 1,365,000.00 05/17/20223.69%
1,365,638.40
1,365,638.40

99.53 3.89%
1,358,584.43
19,079.67

0.28%
(7,053.97)
A2/A+
A

2.62 2.44
22160KAM7 COSTCO WHOLESALE CORP 3.0
05/18/2027 2,500,000.00 07/15/20223.53%
2,441,975.00
2,441,975.00

98.30 3.68%
2,457,472.03
27,708.33

0.51%
15,497.03
Aa3/A+
WR

2.63 2.48
89115A2C5 TORONTO-DOMINION BANK

4.108 06/08/2027 1,400,000.00 08/26/20224.18%
1,395,310.00
1,395,310.00

99.99 4.11%
1,399,844.52
18,052.38

0.29%
4,534.52
A1/A
NA

2.69 2.49
756109AU8 REALTY INCOME CORP 3.65
01/15/2028 4,500,000.00 --5.00%
4,242,810.00
4,242,810.00

98.18 4.25%
4,418,204.54
34,675.00

0.91%
175,394.54
A3/AWR3.29

3.04 24422EWR6 JOHN DEERE CAPITAL CORP 4.75
01/20/2028 2,450,000.00 01/23/20234.40%
2,487,705.50
2,487,705.50
102.40

3.97%
2,508,783.27
22,951.74

0.52%
21,077.77
A1/A
A+

3.31 3.01
91324PEP3 UNITEDHEALTH GROUP INC 5.25
02/15/2028 1,500,000.00 02/16/20234.75%
1,532,220.00
1,532,220.00
104.07

3.95%
1,561,003.79
10,062.50

0.32%
28,783.79
A2/A+
A

3.38 2.99
57636QAW4 MASTERCARD INC 4.875
03/09/2028 2,090,000.00 03/06/20234.90%
2,087,972.70
2,087,972.70
103.30

3.84%
2,159,020.29
6,226.46

0.45%
71,047.59
Aa3/A+
NA

3.44 3.07
037833ET3 APPLE INC 4.0 05/10/2028 1,650,000.00 05/08/2023

4.01%
1,649,083.50
1,649,083.50
101.09

3.67%
1,668,044.66
25,850.00

0.34%
18,961.16
Aaa/AA+
NA

3.61 3.21
58933YBH7 MERCK & CO INC 4.05
05/17/2028 1,975,000.00 05/08/20234.05%
1,975,392.25
1,975,392.25
100.84

3.80%
1,991,624.78
29,773.13

0.41%
16,232.53
A1/A+
NA

3.63 3.23
74340XCG4 PROLOGIS LP 4.875 06/15/2028 4,000,000.00 --

5.11%
3,959,713.70
3,959,713.70
102.61

4.11%
4,104,510.16
57,416.67

0.85%
144,796.46
A3/A
NA

3.71 3.26
78016HZS2 ROYAL BANK OF CANADA 5.2
08/01/2028 3,500,000.00 09/12/2023

5.50%
3,454,675.00
3,454,675.00
103.90

4.09%
3,636,606.96
30,333.33

0.75%
181,931.96
A1/A
AA3.843.43
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 12

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
69371RS64 PACCAR FINANCIAL CORP 4.95
08/10/2028 1,670,000.00 08/03/20234.99%
1,667,361.40
1,667,361.40
103.52

3.96%
1,728,765.50
11,710.88

0.36%
61,404.10
A1/A+
NA

3.86 3.47
74456QBX3 PUBLIC SERVICE ELECTRIC AND
GAS CO 3.65 09/01/2028 3,000,000.00 09/12/20235.15%
2,805,270.00
2,805,270.00

98.46 4.08%
2,953,668.06
9,125.00

0.61%
148,398.06
A1/A
WR

3.92 3.60
26442CAX2 DUKE ENERGY CAROLINAS LLC

3.95 11/15/2028 3,280,000.00 12/06/20234.81%
3,156,836.00
3,156,836.00

99.68 4.03%
3,269,652.06
48,944.89

0.68%
112,816.06
Aa3/A
NA

4.13 3.71
66815L2Q1

NORTHWESTERN MUTUAL
GLOBAL FUNDING 4.71
01/10/2029
2,400,000.00 --

4.67%
2,404,556.16
2,404,556.16
102.02

4.19%
2,448,583.32
25,434.00

0.51%
44,027.16
Aaa/AA+
AAA

4.28 3.81
57629W5B2 MASSMUTUAL GLOBAL
FUNDING II 4.85 01/17/2029 2,140,000.00 01/09/20244.85% 2,139,721.80
2,139,721.80
102.85

4.12%
2,201,031.37
21,334.61

0.46%
61,309.57
Aa3/AA+
AA+

4.30 3.82
46647PAM8 JPMORGAN CHASE & CO 3.509
01/23/2029 3,300,000.00 01/18/20245.07%
3,116,157.00
3,116,157.00

97.66 4.61%
3,222,834.29
21,872.77

0.67%
106,677.29
A1/AAA4.31

3.07 61747YFA8 MORGAN STANLEY 5.123
02/01/2029 2,650,000.00 02/13/20245.31%
2,632,165.50
2,632,165.50
102.52

4.79%
2,716,891.09
22,626.58

0.56%
84,725.59
A1/AA+4.34

3.02 63743HFN7

NATIONAL RURAL UTILITIES

COOPERATIVE FINANCE CORP

4.85 02/07/2029
2,500,000.00 03/19/2024

5.02%
2,481,775.00
2,481,775.00
102.57

4.20%
2,564,328.70
18,187.50

0.53%
82,553.70
A2/AA4.36

3.80 532457CK2 ELI LILLY AND CO 4.5 02/09/2029 2,710,000.00 02/07/2024

4.51%
2,708,211.40
2,708,211.40
102.42

3.89%
2,775,527.58
17,615.00

0.57%
67,316.18
A1/A+
NA

4.36 3.84
17275RBR2 CISCO SYSTEMS INC 4.85
02/26/2029 1,960,000.00 02/21/2024

4.86%
1,959,314.00
1,959,314.00
103.42

3.99%
2,026,999.11
9,241.94

0.42%
67,685.11
A1/AANA4.41

3.86 14913UAJ9 CATERPILLAR FINANCIAL
SERVICES CORP 4.85 02/27/2029 2,500,000.00 03/19/20244.81% 2,504,150.00
2,504,150.00
103.47

3.98%
2,586,746.40
11,451.39

0.53%
82,596.40
A2/A
A+

4.41 3.93
26442UAH7 DUKE ENERGY PROGRESS LLC

3.45 03/15/2029 1,500,000.00 05/10/2024

5.07%
1,396,687.88
1,396,687.88

97.37 4.10%
1,460,501.36
2,300.00

0.30%
63,813.48
Aa3/A
NA

4.45 4.07
89115A2Y7 TORONTO-DOMINION BANK

4.994 04/05/2029 2,330,000.00 03/26/20244.99%
2,330,000.00
2,330,000.00
103.04

4.25%
2,400,924.48
56,887.21

0.50%
70,924.48
A1/A
AA4.513.92
58989V2H6 MET TOWER GLOBAL FUNDING

5.25 04/12/2029 2,000,000.00 05/24/20245.27%
1,998,260.00
1,998,260.00
104.51

4.15%
2,090,150.04
49,291.67

0.43%
91,890.04
Aa3/AAAA4.53

3.93 74460DAD1 PUBLIC STORAGE OPERATING CO

3.385 05/01/2029 3,000,000.00 --5.21%
2,762,330.00
2,762,330.00

97.19 4.06%
2,915,780.28
42,312.50

0.60%
153,450.28
A2/A
NA

4.58 4.13
57629W4T4 MASSMUTUAL GLOBAL
FUNDING II 5.15 05/30/2029 1,850,000.00 05/22/20245.17% 1,848,464.50
1,848,464.50
104.14

4.16%
1,926,676.21
32,022.99

0.40%
78,211.71
Aa3/AA+
AA+

4.66 4.06
64952WFG3 NEW YORK LIFE GLOBAL
FUNDING 5.0 06/06/2029 2,120,000.00 06/03/20245.04%
2,115,929.60
2,115,929.60
103.75

4.11%
2,199,431.33
33,861.11

0.45%
83,501.73
Aaa/AA+
AAA

4.68 4.09
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 13

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
437076DC3 HOME DEPOT INC 4.75
06/25/2029 3,000,000.00 06/20/20244.84%
2,987,610.00
2,987,610.00
103.07

4.03%
3,092,137.26
38,000.00

0.64%
104,527.26
A2/A
A

4.73 4.10
713448FX1 PEPSICO INC 4.5 07/17/2029 3,775,000.00 07/15/2024

4.53%
3,769,148.75
3,769,148.75
103.07

3.79%
3,890,734.40
34,918.75

0.80%
121,585.65
A1/A+
NA

4.79 4.19
30303M8S4 META PLATFORMS INC 4.3
08/15/2029 2,280,000.00 08/12/20244.33%
2,276,460.36
2,276,460.36
101.54

3.95%
2,315,147.80
14,161.33

0.48%
38,687.44
Aa3/AANA4.87

4.27 171239AL0 CHUBB INA HOLDINGS LLC 4.65
08/15/2029 3,700,000.00 --4.51%
3,722,196.12
3,722,196.12
102.32

4.12%
3,785,954.66
29,152.92

0.78%
63,758.54
A3/A
A

4.87 4.24
40139LBJ1 GUARDIAN LIFE GLOBAL
FUNDING 4.179 09/26/2029 3,050,000.00 09/23/2024

4.18%
3,050,000.00
3,050,000.00

99.68 4.25%
3,040,126.24
1,770.27

0.63%
(9,873.77)
Aa1/AA+
NA

4.99 4.45
Total Corporate 114,203,000.00 3.93%
113,038,932.46
113,038,932.46
100.19

4.14%
114,310,410.50
961,143.56

23.64%
1,271,478.04
A1/A+
A+

3.51 3.08
LAIF
90LAIF$00 Local Agency Investment Fund
State Pool 20,531,358.66 --4.57%
20,531,358.66
20,531,358.66

1.00 4.57%
20,531,358.66

0.00 4.25%

0.00 NA/NA
NA

0.00 0.00
Total LAIF 20,531,358.66 4.57%
20,531,358.66
20,531,358.66

1.00 4.57%
20,531,358.66

0.00 4.25%

0.00 NA/NA
NA

0.00 0.00

MONEY MARKET
FUND
60934N807 FEDERATED HRMS GV O SVC 1,286,607.92 --

4.61%
1,286,607.92
1,286,607.92

1.00 4.61%
1,286,607.92

0.00 0.27%

0.00 Aaa/
AAAm
AAA

0.00 0.00
60934N807 FEDERATED HRMS GV O SVC 24,791,051.07 --

4.61%
24,791,051.07
24,791,051.07

1.00 4.61%
24,791,051.07

0.00 5.13%

0.00 Aaa/
AAAm
AAA

0.00 0.00
Total Money
Market Fund 26,077,658.99 4.61%
26,077,658.99
26,077,658.99

1.00 4.61%
26,077,658.99

0.00 5.39%

0.00 Aaa/
AAAm
AAA

0.00 0.00

MUNICIPAL
BONDS
13063DRK6 CALIFORNIA ST 2.4 10/01/2024 3,385,000.00 10/16/2019

1.91%
3,462,753.45
3,462,753.45
100.00

2.40%
3,385,000.00
40,620.00

0.70%
(77,753.45)
Aa2/AAAA0.00

0.24 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 14

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
Total Municipal
Bonds 3,385,000.00 1.91%
3,462,753.45
3,462,753.45
100.00

2.40%
3,385,000.00
40,620.00

0.70%
(77,753.45)
Aa2/AAAA0.00

0.24 SUPRANATIONAL
459058JL8

INTERNATIONAL BANK FOR

RECONSTRUCTION AND
DEVELOPM 0.5 10/28/2025
6,300,000.00 --

0.59%
6,272,360.85
6,272,360.85

96.30 4.06%
6,066,630.55
13,387.50

1.25%
(205,730.30)
Aaa/AAA
NA

1.08 1.05
4581X0DV7

INTER-AMERICAN
DEVELOPMENT BANK 0.875
04/20/2026
6,390,000.00 04/13/2021

0.97%
6,360,733.80
6,360,733.80

95.52 3.87%
6,104,025.58
25,005.31

1.26%
(256,708.22)
Aaa/AAA
NA

1.55 1.51
Total
Supranational 12,690,000.00 0.78%
12,633,094.65
12,633,094.65

95.91 3.96%
12,170,656.13
38,392.81

2.52%
(462,438.52)
Aaa/AAA
NA

1.32 1.28

US TREASURY
912797GW1 UNITED STATES TREASURY
10/03/2024 10,000,000.00 09/03/20245.24%
9,958,689.50
9,958,689.50

99.97 4.77%
9,997,391.70

0.00 2.07%
38,702.20
P-1/A-1+
F1+

0.01 0.01
9128283D0 UNITED STATES TREASURY 2.25
10/31/2024 4,000,000.00 11/07/20191.77%
4,090,468.75
4,090,468.75

99.78 4.89%
3,991,282.16
37,663.04

0.83%
(99,186.59)
Aaa/AA+
AA+

0.08 0.08
912828ZC7 UNITED STATES TREASURY 1.125
02/28/2025 7,000,000.00 03/18/20200.81%
7,108,007.81
7,108,007.81

98.65 4.45%
6,905,253.88
6,743.78

1.43%
(202,753.93)
Aaa/AA+
AA+

0.41 0.41
91282CAB7 UNITED STATES TREASURY 0.25
07/31/2025 5,975,000.00 03/12/20210.72%
5,854,566.41
5,854,566.41

96.90 4.08%
5,789,821.66
2,516.64

1.20%
(64,744.74)
Aaa/AA+
AA+

0.83 0.81
91282CAM3 UNITED STATES TREASURY 0.25
09/30/2025 3,200,000.00 03/29/20210.74%
3,130,375.00
3,130,375.00

96.39 3.98%
3,084,500.00

21.98 0.64%
(45,875.00)
Aaa/AA+
AA+

1.00 0.98
91282CAT8 UNITED STATES TREASURY 0.25
10/31/2025 6,000,000.00 02/19/20210.53%
5,923,125.00
5,923,125.00

96.13 3.94%
5,767,734.36
6,277.17

1.19%
(155,390.64)
Aaa/AA+
AA+

1.08 1.06
91282CAZ4 UNITED STATES TREASURY 0.375
11/30/2025 3,800,000.00 03/26/2021

0.77%
3,731,867.19
3,731,867.19

96.05 3.88%
3,649,929.68
4,788.93

0.75%
(81,937.51)
Aaa/AA+
AA+

1.17 1.14
91282CCW9 UNITED STATES TREASURY 0.75
08/31/2026 1,570,000.00 09/23/2021

0.90%
1,558,899.61
1,558,899.61

94.65 3.67%
1,486,041.80
1,008.36

0.31%
(72,857.81)
Aaa/AA+
AA+

1.92 1.87
91282CCZ2 UNITED STATES TREASURY 0.875
09/30/2026 3,130,000.00 10/18/20211.19%
3,083,172.27
3,083,172.27

94.73 3.64%
2,964,941.39

75.24 0.61%
(118,230.88)
Aaa/AA+
AA+

2.00 1.95
91282CDG3 UNITED STATES TREASURY 1.125
10/31/2026 3,120,000.00 11/15/20211.25%
3,100,987.50
3,100,987.50

94.98 3.65%
2,963,390.63
14,688.59

0.61%
(137,596.87)
Aaa/AA+
AA+

2.08 2.02
91282CET4 UNITED STATES TREASURY 2.625
05/31/2027 2,400,000.00 06/09/20223.07%
2,351,156.25
2,351,156.25

97.56 3.59%
2,341,500.00
21,172.13

0.48%
(9,656.25)
Aaa/AA+
AA+

2.67 2.52
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 15

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
91282CEW7 UNITED STATES TREASURY 3.25
06/30/2027 6,650,000.00 --3.12%
6,690,380.86
6,690,380.86

99.16 3.57%
6,593,890.63
54,618.55

1.36%
(96,490.24)
Aaa/AA+
AA+

2.75 2.58
91282CFB2 UNITED STATES TREASURY 2.75
07/31/2027 1,300,000.00 08/22/20223.12%
1,277,960.94
1,277,960.94

97.77 3.58%
1,271,003.90
6,023.10

0.26%
(6,957.04)
Aaa/AA+
AA+

2.83 2.68
91282CFH9 UNITED STATES TREASURY 3.125
08/31/2027 3,450,000.00 --3.45%
3,399,517.58
3,399,517.58

98.76 3.58%
3,407,279.31
9,232.56

0.70%
7,761.73
Aaa/AA+
AA+

2.92 2.75
91282CFM8 UNITED STATES TREASURY 4.125
09/30/2027 2,800,000.00 --4.37%
2,770,000.01
2,770,000.01
101.61

3.56%
2,844,953.13
317.31

0.59%
74,953.12
Aaa/AA+
AA+

3.00 2.80
91282CFZ9 UNITED STATES TREASURY 3.875
11/30/2027 4,600,000.00 --

3.74%
4,628,085.94
4,628,085.94
100.88

3.58%
4,640,250.00
59,903.69

0.96%
12,164.06
Aaa/AA+
AA+

3.17 2.92
91282CGC9 UNITED STATES TREASURY 3.875
12/31/2027 7,000,000.00 --3.78%
7,028,945.31
7,028,945.31
100.95

3.56%
7,066,718.75
68,549.59

1.46%
37,773.44
Aaa/AA+
AA+

3.25 3.00
91282CGH8 UNITED STATES TREASURY 3.5
01/31/2028 7,000,000.00 02/16/20234.05%
6,828,007.81
6,828,007.81

99.77 3.57%
6,984,140.66
41,277.17

1.44%
156,132.85
Aaa/AA+
AA+

3.34 3.10
91282CGP0 UNITED STATES TREASURY 4.0
02/29/2028 7,000,000.00 02/23/20234.16%
6,949,960.94
6,949,960.94
101.36

3.57%
7,095,156.25
23,977.90

1.47%
145,195.31
Aaa/AA+
AA+

3.42 3.16
91282CHE4 UNITED STATES TREASURY 3.625
05/31/2028 7,000,000.00 06/14/20234.00%
6,884,335.94
6,884,335.94
100.16

3.58%
7,010,937.50
85,276.64

1.45%
126,601.56
Aaa/AA+
AA+

3.67 3.36
91282CHX2 UNITED STATES TREASURY 4.375
08/31/2028 1,900,000.00 09/25/20234.62%
1,879,960.94
1,879,960.94
102.89

3.58%
1,954,847.66
7,118.44

0.40%
74,886.72
Aaa/AA+
AA+

3.92 3.57
91282CJA0 UNITED STATES TREASURY 4.625
09/30/2028 5,800,000.00 10/04/20234.77%
5,763,296.88
5,763,296.88
103.88

3.57%
6,025,203.10
736.95

1.25%
261,906.22
Aaa/AA+
AA+

4.00 3.64
91282CJF9 UNITED STATES TREASURY 4.875
10/31/2028 2,000,000.00 10/27/20234.79%
2,007,578.13
2,007,578.13
104.88

3.58%
2,097,656.24
40,801.63

0.43%
90,078.11
Aaa/AA+
AA+

4.08 3.62
91282CJN2 UNITED STATES TREASURY 4.375
11/30/2028 3,400,000.00 12/28/20233.83%
3,482,875.00
3,482,875.00
103.06

3.58%
3,504,125.00
49,989.75

0.72%
21,250.00
Aaa/AA+
AA+

4.17 3.74
91282CJR3 UNITED STATES TREASURY 3.75
12/31/2028 11,000,000.00 --3.99%
10,883,007.81
10,883,007.81
100.67

3.58%
11,073,906.25
104,245.92

2.29%
190,898.44
Aaa/AA+
AA+

4.25 3.86
91282CJW2 UNITED STATES TREASURY 4.0
01/31/2029 5,000,000.00 02/13/20244.26%
4,943,164.06
4,943,164.06
101.69

3.58%
5,084,375.00
33,695.65

1.05%
141,210.94
Aaa/AA+
AA+

4.34 3.93
91282CKD2 UNITED STATES TREASURY 4.25
02/28/2029 7,000,000.00 02/27/20244.30%
6,985,234.38
6,985,234.38
102.78

3.56%
7,194,414.08
25,476.52

1.49%
209,179.70
Aaa/AA+
AA+

4.41 3.99
91282CKG5 UNITED STATES TREASURY 4.125
03/31/2029 7,000,000.00 04/10/20244.62%
6,848,515.63
6,848,515.63
102.27

3.57%
7,158,867.17
793.27

1.48%
310,351.54
Aaa/AA+
AA+

4.50 4.08
91282CKP5 UNITED STATES TREASURY 4.625
04/30/2029 7,000,000.00 --

4.48%
7,043,730.48
7,043,730.48
104.42

3.57%
7,309,531.25
135,482.34

1.51%
265,800.77
Aaa/AA+
AA+

4.58 4.04
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 16

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
91282CKT7 UNITED STATES TREASURY 4.5
05/31/2029 4,400,000.00 06/20/20244.27%
4,445,375.00
4,445,375.00
104.00

3.56%
4,576,000.00
66,540.98

0.95%
130,625.00
Aaa/AA+
AA+

4.67 4.13
91282CKX8 UNITED STATES TREASURY 4.25
06/30/2029 4,000,000.00 07/18/20244.09%
4,028,281.25
4,028,281.25
102.92

3.57%
4,116,875.00
42,961.96

0.85%
88,593.75
Aaa/AA+
AA+

4.75 4.24
91282CLK5 UNITED STATES TREASURY 3.625
08/31/2029 8,000,000.00 09/11/20243.45%
8,062,812.50
8,062,812.50
100.30

3.56%
8,023,750.00
24,834.25

1.66%
(39,062.50)
Aaa/AA+
AA+

4.92 4.45
91282CLN9 UNITED STATES TREASURY 3.5
09/30/2029 4,000,000.00 09/26/20243.55%
3,990,937.50
3,990,937.50

99.70 3.57%
3,988,125.00
384.62

0.82%
(2,812.50)
Aaa/AA+
AA+

5.00 4.55
Total US Treasury 167,495,000.00 3.42%
166,713,280.18
166,713,280.18
100.34

3.76%
167,963,793.14
977,194.67

34.73%
1,250,512.96
Aaa/AA+
AA+

3.07 2.81
Total Portfolio 485,551,843.44 3.56%
480,765,390.91
480,765,390.91

90.88 4.05%
483,606,222.60
2,339,268.45
100.00%
2,840,831.69
Aa2/AA
AA

2.72 2.34
Total Market
Value + Accrued 485,945,491.04
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 17

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss

ACQUISITIONS
Purchase 09/03/2024 90LAIF$00 2,000,000.00 Local Agency Investment Fund State Pool 1.000 4.59% (2,000,000.00) 0.00 (2,000,000.00) 0.00 Purchase 09/03/2024 60934N807 500,156.25 FEDERATED HRMS GV O SVC 1.000 4.94% (500,156.25) 0.00 (500,156.25) 0.00
Purchase 09/03/2024 60934N807 20,000,000.00 FEDERATED HRMS GV O SVC 1.000 4.94% (20,000,000.00) 0.00 (20,000,000.00) 0.00 Purchase 09/04/2024 60934N807 6,296.67 FEDERATED HRMS GV O SVC 1.000 4.87% (6,296.67) 0.00 (6,296.67) 0.00
Purchase 09/04/2024 60934N807 138,664.04 FEDERATED HRMS GV O SVC 1.000 4.87% (138,664.04) 0.00 (138,664.04) 0.00
Purchase 09/04/2024 912797GW1 10,000,000.00 UNITED STATES TREASURY 10/03/2024 99.587 5.24% (9,958,689.50) 0.00 (9,958,689.50) 0.00 Purchase 09/09/2024 60934N807 50,943.75 FEDERATED HRMS GV O SVC 1.000 4.93% (50,943.75) 0.00 (50,943.75) 0.00
Purchase 09/10/2024 90LAIF$00 1,100,000.00 Local Agency Investment Fund State Pool 1.000 4.58% (1,100,000.00) 0.00 (1,100,000.00) 0.00 Purchase 09/10/2024 60934N807 26,600.00 FEDERATED HRMS GV O SVC 1.000 4.92% (26,600.00) 0.00 (26,600.00) 0.00
Purchase 09/12/2024 60934N807 740,692.50 FEDERATED HRMS GV O SVC 1.000 4.91% (740,692.50) 0.00 (740,692.50) 0.00
Purchase 09/13/2024 91282CLK5 8,000,000.00 UNITED STATES TREASURY

3.625 08/31/2029 100.785 3.45% (8,062,812.50) (10,414.36) (8,073,226.86) 0.00 Purchase 09/13/2024 60934N807 57,500.00 FEDERATED HRMS GV O SVC 1.000 4.91% (57,500.00) 0.00 (57,500.00) 0.00
Purchase 09/16/2024 60934N807 362,768.01 FEDERATED HRMS GV O SVC 1.000 4.91% (362,768.01) 0.00 (362,768.01) 0.00
Purchase 09/16/2024 60934N807 222,924.46 FEDERATED HRMS GV O SVC 1.000 4.91% (222,924.46) 0.00 (222,924.46) 0.00
Purchase 09/17/2024 90LAIF$00 1,000,000.00 Local Agency Investment Fund State Pool 1.000 4.60% (1,000,000.00) 0.00 (1,000,000.00) 0.00 Purchase 09/17/2024 60934N807 4,121.25 FEDERATED HRMS GV O SVC 1.000 4.92% (4,121.25) 0.00 (4,121.25) 0.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 18

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss Purchase 09/18/2024 60934N807 6,214.21 FEDERATED HRMS GV O SVC 1.000 4.92% (6,214.21) 0.00 (6,214.21) 0.00
Purchase 09/20/2024 90LAIF$00 2,800,000.00 Local Agency Investment Fund State Pool 1.000 4.60% (2,800,000.00) 0.00 (2,800,000.00) 0.00 Purchase 09/20/2024 90LAIF$00 2,400,000.00 Local Agency Investment Fund State Pool 1.000 4.60% (2,400,000.00) 0.00 (2,400,000.00) 0.00 Purchase 09/20/2024 60934N807 6,715.05 FEDERATED HRMS GV O SVC 1.000 4.69% (6,715.05) 0.00 (6,715.05) 0.00
Purchase 09/23/2024 60934N807 12,038.74 FEDERATED HRMS GV O SVC 1.000 4.59% (12,038.74) 0.00 (12,038.74) 0.00
Purchase 09/23/2024 60934N807 42,935.02 FEDERATED HRMS GV O SVC 1.000 4.59% (42,935.02) 0.00 (42,935.02) 0.00
Purchase 09/23/2024 90LAIF$00 1,100,000.00 Local Agency Investment Fund State Pool 1.000 4.59% (1,100,000.00) 0.00 (1,100,000.00) 0.00 Purchase 09/24/2024 60934N807 3,011,814.08 FEDERATED HRMS GV O SVC 1.000 4.57% (3,011,814.08) 0.00 (3,011,814.08) 0.00 Purchase 09/24/2024 90LAIF$00 800,000.00 Local Agency Investment Fund State Pool 1.000 4.57% (800,000.00) 0.00 (800,000.00) 0.00 Purchase 09/25/2024 60934N807 162,215.37 FEDERATED HRMS GV O SVC 1.000 4.57% (162,215.37) 0.00 (162,215.37) 0.00
Purchase 09/25/2024 60934N807 54,667.98 FEDERATED HRMS GV O SVC 1.000 4.57% (54,667.98) 0.00 (54,667.98) 0.00
Purchase 09/25/2024 90LAIF$00 2,500,000.00 Local Agency Investment Fund State Pool 1.000 4.57% (2,500,000.00) 0.00 (2,500,000.00) 0.00 Purchase 09/25/2024 90LAIF$00 2,800,000.00 Local Agency Investment Fund State Pool 1.000 4.57% (2,800,000.00) 0.00 (2,800,000.00) 0.00 Purchase 09/26/2024 40139LBJ1 3,050,000.00

GUARDIAN LIFE GLOBAL
FUNDING 4.179
09/26/2029
100.000 4.18% (3,050,000.00) 0.00 (3,050,000.00) 0.00
Purchase 09/30/2024 60934N807 353,943.75 FEDERATED HRMS GV O SVC 1.000 4.57% (353,943.75) 0.00 (353,943.75) 0.00
Purchase 09/30/2024 90LAIF$00 700,000.00 Local Agency Investment Fund State Pool 1.000 4.57% (700,000.00) 0.00 (700,000.00) 0.00 Purchase 09/30/2024 90LAIF$00 600,000.00 Local Agency Investment Fund State Pool 1.000 4.57% (600,000.00) 0.00 (600,000.00) 0.00 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 19

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss Purchase 10/01/2024 91282CLN9 4,000,000.00 UNITED STATES TREASURY

3.5 09/30/2029 99.773 3.55% (3,990,937.50) (384.62) (3,991,322.12) 0.00 Total Purchase 68,611,211.13 (68,623,650.63) (10,798.98) (68,634,449.61) 0.00 TOTAL
ACQUISITIONS 68,611,211.13 (68,623,650.63) (10,798.98) (68,634,449.61) 0.00 OTHER
Maturity 09/03/2024 912797LA3 (20,000,000.00) UNITED STATES TREASURY 09/03/2024 100.000 0.00% 20,000,000.00 0.00 20,000,000.00 99,298.89 Maturity 09/13/2024 3130A2UW4 (4,000,000.00) FEDERAL HOME LOAN BANKS 2.875 09/13/2024 100.000 2.88% 4,000,000.00 0.00 4,000,000.00 (206,760.00) Total Maturity (24,000,000.00) 24,000,000.00 0.00 24,000,000.00 (107,461.11) Sale 09/04/2024 90LAIF$00 (3,300,000.00) Local Agency Investment Fund State Pool 1.000 4.59% 3,300,000.00 0.00 3,300,000.00 0.00 Sale 09/04/2024 60934N807 (9,958,689.50) FEDERATED HRMS GV O SVC 1.000 4.87% 9,958,689.50 0.00 9,958,689.50 0.00
Sale 09/05/2024 90LAIF$00 (1,500,000.00) Local Agency Investment Fund State Pool 1.000 4.59% 1,500,000.00 0.00 1,500,000.00 0.00 Sale 09/11/2024 90LAIF$00 (1,300,000.00) Local Agency Investment Fund State Pool 1.000 4.58% 1,300,000.00 0.00 1,300,000.00 0.00 Sale 09/12/2024 3137EAEP0 (750,000.00)

FEDERAL HOME LOAN
MORTGAGE CORP 1.5
02/12/2025

98.634 1.52% 739,755.00 (937.50) 740,692.50 (9,667.50)
Sale 09/12/2024 90LAIF$00 (3,300,000.00) Local Agency Investment Fund State Pool 1.000 4.56% 3,300,000.00 0.00 3,300,000.00 0.00 Sale 09/13/2024 60934N807 (4,073,226.86) FEDERATED HRMS GV O SVC 1.000 4.91% 4,073,226.86 0.00 4,073,226.86 0.00
Sale 09/16/2024 90LAIF$00 (100,000.00) Local Agency Investment Fund State Pool 1.000 4.60% 100,000.00 0.00 100,000.00 0.00 Sale 09/18/2024 90LAIF$00 (2,400,000.00) Local Agency Investment Fund State Pool 1.000 4.60% 2,400,000.00 0.00 2,400,000.00 0.00 Sale 09/19/2024 60934N807 (10,000,000.00) FEDERATED HRMS GV O SVC 1.000 4.69% 10,000,000.00 0.00 10,000,000.00 0.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 20

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss Sale 09/24/2024 06051GHT9 (3,000,000.00) BANK OF AMERICA CORP

3.559 04/23/2027 98.901 4.31% 2,967,030.00 (44,784.08) 3,011,814.08 60,774.36 Sale 09/26/2024 90LAIF$00 (2,000,000.00) Local Agency Investment Fund State Pool 1.000 4.57% 2,000,000.00 0.00 2,000,000.00 0.00 Sale 09/26/2024 90LAIF$00 (1,900,000.00) Local Agency Investment Fund State Pool 1.000 4.57% 1,900,000.00 0.00 1,900,000.00 0.00 Sale 09/26/2024 60934N807 (3,050,000.00) FEDERATED HRMS GV O SVC 1.000 4.58% 3,050,000.00 0.00 3,050,000.00 0.00
Total Sale (46,631,916.36) 46,588,701.36 (45,721.58) 46,634,422.94 51,106.86

TOTAL OTHER
TRANSACTIONS (70,631,916.36) 70,588,701.36 (45,721.58) 70,634,422.94 (56,354.25) OTHER
Cash Transfer 09/03/2024 CCYUSD 2,000,000.00 Cash 0.00% 2,000,000.00 0.00 2,000,000.00 0.00 Cash Transfer 09/04/2024 CCYUSD (3,300,000.00) Cash 0.00% (3,300,000.00) 0.00 (3,300,000.00) 0.00 Cash Transfer 09/05/2024 CCYUSD (1,500,000.00) Cash 0.00% (1,500,000.00) 0.00 (1,500,000.00) 0.00 Cash Transfer 09/10/2024 CCYUSD 1,100,000.00 Cash 0.00% 1,100,000.00 0.00 1,100,000.00 0.00 Cash Transfer 09/11/2024 CCYUSD (1,300,000.00) Cash 0.00% (1,300,000.00) 0.00 (1,300,000.00) 0.00 Cash Transfer 09/12/2024 CCYUSD (3,300,000.00) Cash 0.00% (3,300,000.00) 0.00 (3,300,000.00) 0.00 Cash Transfer 09/16/2024 CCYUSD (100,000.00) Cash 0.00% (100,000.00) 0.00 (100,000.00) 0.00 Cash Transfer 09/17/2024 CCYUSD 1,000,000.00 Cash 0.00% 1,000,000.00 0.00 1,000,000.00 0.00 Cash Transfer 09/18/2024 CCYUSD (2,400,000.00) Cash 0.00% (2,400,000.00) 0.00 (2,400,000.00) 0.00 Cash Transfer 09/19/2024 CCYUSD (10,000,000.00) Cash 0.00% (10,000,000.00) 0.00 (10,000,000.00) 0.00 Cash Transfer 09/20/2024 CCYUSD 5,200,000.00 Cash 0.00% 5,200,000.00 0.00 5,200,000.00 0.00 Cash Transfer 09/23/2024 CCYUSD 1,100,000.00 Cash 0.00% 1,100,000.00 0.00 1,100,000.00 0.00 Cash Transfer 09/24/2024 CCYUSD 800,000.00 Cash 0.00% 800,000.00 0.00 800,000.00 0.00 Cash Transfer 09/25/2024 CCYUSD 5,300,000.00 Cash 0.00% 5,300,000.00 0.00 5,300,000.00 0.00 Cash Transfer 09/26/2024 CCYUSD (3,900,000.00) Cash 0.00% (3,900,000.00) 0.00 (3,900,000.00) 0.00 Cash Transfer 09/30/2024 CCYUSD 1,300,000.00 Cash 0.00% 1,300,000.00 0.00 1,300,000.00 0.00 Total Cash
Transfer (8,000,000.00) (8,000,000.00) 0.00 (8,000,000.00) 0.00 Coupon 09/01/2024 3137BSP72 0.00 FHMS K-058 A2 2.653
08/25/2026 1.37% 3,316.25 0.00 3,316.25 0.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 21

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss Coupon 09/01/2024 3137BSRE5 0.00 FHMS K-059 A2 3.12
09/25/2026 2.09% 7,800.00 0.00 7,800.00 0.00
Coupon 09/01/2024 3137F4D41 0.00 FHMS K-074 A2 3.6
01/25/2028 4.22% 9,000.00 0.00 9,000.00 0.00
Coupon 09/01/2024 3137FG6X8 0.00 FHMS K-077 A2 3.85
05/25/2028 4.27% 17,068.33 0.00 17,068.33 0.00
Coupon 09/01/2024 3137FETN0 0.00 FHMS K-073 A2 3.35
01/25/2028 4.42% 16,750.00 0.00 16,750.00 0.00
Coupon 09/01/2024 3137FGR31 0.00 FHMS K-078 A2 3.854
06/25/2028 4.43% 6,413.70 0.00 6,413.70 0.00
Coupon 09/01/2024 3137FEBQ2 0.00 FHMS K-072 A2 3.444
12/25/2027 4.56% 13,460.30 0.00 13,460.30 0.00
Coupon 09/01/2024 3137H4BY5 0.00 FHMS K-746 A2 2.031
09/25/2028 4.56% 8,462.50 0.00 8,462.50 0.00
Coupon 09/01/2024 3137FBBX3 0.00 FHMS K-068 A2 3.244
08/25/2027 4.67% 7,163.83 0.00 7,163.83 0.00
Coupon 09/01/2024 3137FJKE8 0.00 FHMS K-082 A2 3.92
09/25/2028 4.81% 8,166.67 0.00 8,166.67 0.00
Coupon 09/01/2024 3137H5YC5 0.00 FHMS K-748 A2 2.26
01/25/2029 4.85% 15,066.66 0.00 15,066.66 0.00
Coupon 09/01/2024 3137FLMV3 0.00 FHMS K-090 A2 3.422
02/25/2029 4.87% 14,115.75 0.00 14,115.75 0.00
Coupon 09/01/2024 3137FLYV0 0.00 FHMS K-092 A2 3.298
04/25/2029 4.94% 8,245.00 0.00 8,245.00 0.00
Coupon 09/01/2024 3137FJEH8 0.00 FHMS K-081 A2 3.9
08/25/2028 4.99% 10,231.00 0.00 10,231.00 0.00
Coupon 09/01/2024 74456QBX3 0.00

PUBLIC SERVICE ELECTRIC
AND GAS CO 3.65
09/01/2028

5.15% 54,750.00 0.00 54,750.00 0.00
Coupon 09/03/2024 808513BY0 0.00 CHARLES SCHWAB CORP

2.45 03/03/2027 2.73% 15,925.00 0.00 15,925.00 0.00
Coupon 09/09/2024 57636QAW4 0.00 MASTERCARD INC 4.875
03/09/2028 4.90% 50,943.75 0.00 50,943.75 0.00
Coupon 09/10/2024 89114TZT2 0.00 TORONTO-DOMINION
BANK 2.8 03/10/2027 2.97% 26,600.00 0.00 26,600.00 0.00 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 22

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss Coupon 09/13/2024 3130A2UW4 0.00 FEDERAL HOME LOAN
BANKS 2.875 09/13/2024 2.88% 57,500.00 0.00 57,500.00 0.00 Coupon 09/14/2024 58989V2D5 0.00

MET TOWER GLOBAL
FUNDING 1.25
09/14/2026

1.27% 10,718.75 0.00 10,718.75 0.00
Coupon 09/15/2024 47789QAC4 0.00 JDOT 2021-B A3 0.52
03/16/2026 0.52% 132.66 0.00 132.66 0.00
Coupon 09/15/2024 89238JAC9 0.00 TAOT 2021-D A3 0.71
04/15/2026 0.71% 186.35 0.00 186.35 0.00
Coupon 09/15/2024 44935FAD6 0.00 HART 2021-C A3 0.74
05/15/2026 0.75% 127.45 0.00 127.45 0.00
Coupon 09/15/2024 43815BAC4 0.00 HAROT 2022-1 A3 1.88
05/15/2026 1.88% 1,322.99 0.00 1,322.99 0.00
Coupon 09/15/2024 448977AD0 0.00 HART 2022-A A3 2.22
10/15/2026 2.22% 1,308.07 0.00 1,308.07 0.00
Coupon 09/15/2024 47787JAC2 0.00 JDOT 2022 A3 0.36
09/15/2026 2.33% 906.81 0.00 906.81 0.00
Coupon 09/15/2024 02582JJT8 0.00 AMXCA 2022-2 A 3.39
05/17/2027 3.40% 7,811.13 0.00 7,811.13 0.00
Coupon 09/15/2024 880591EZ1 0.00

TENNESSEE VALLEY
AUTHORITY 3.875
03/15/2028

3.56% 67,812.50 0.00 67,812.50 0.00
Coupon 09/15/2024 05522RDH8 0.00 BACCT 2023-2 A 4.98
11/16/2026 4.85% 8,300.00 0.00 8,300.00 0.00
Coupon 09/15/2024 05522RDJ4 0.00 BACCT 2024-1 A 4.93
03/15/2029 4.93% 8,606.96 0.00 8,606.96 0.00
Coupon 09/15/2024 448973AD9 0.00 HART 2024-A A3 4.99
02/15/2029 4.98% 8,316.67 0.00 8,316.67 0.00
Coupon 09/15/2024 47800CAC0 0.00 JDOT 2023 A3 5.01
11/15/2027 5.01% 7,849.00 0.00 7,849.00 0.00
Coupon 09/15/2024 26442UAH7 0.00 DUKE ENERGY PROGRESS
LLC 3.45 03/15/2029 5.07% 25,875.00 0.00 25,875.00 0.00 Coupon 09/15/2024 161571HT4 0.00 CHAIT 2023-1 A 5.16
09/15/2028 5.17% 15,673.50 0.00 15,673.50 0.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 23

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss Coupon 09/15/2024 47786WAD2 0.00 JDOT 2024-B A3 5.2
03/15/2029 5.20% 9,100.00 0.00 9,100.00 0.00
Coupon 09/15/2024 437918AC9 0.00 HAROT 2024-1 A3 5.21
08/15/2028 5.21% 14,913.63 0.00 14,913.63 0.00
Coupon 09/15/2024 02582JKH2 0.00 AMXCA 2024-1 A 5.23
04/16/2029 5.23% 13,380.08 0.00 13,380.08 0.00
Coupon 09/15/2024 58770JAD6 0.00 MBALT 2024-A A3 5.32
01/18/2028 5.32% 4,810.17 0.00 4,810.17 0.00
Coupon 09/15/2024 44934FAD7 0.00 HALST 24B A3 5.41
05/17/2027 5.41% 7,280.96 0.00 7,280.96 0.00
Coupon 09/16/2024 362554AC1 0.00 GMCAR 2021-4 A3 0.68
09/16/2026 0.68% 161.57 0.00 161.57 0.00
Coupon 09/16/2024 380146AC4 0.00 GMCAR 2022-1 A3 1.26
11/16/2026 1.26% 307.50 0.00 307.50 0.00
Coupon 09/16/2024 36268GAD7 0.00 GMCAR 2024-1 A3 4.85
12/18/2028 4.90% 8,022.71 0.00 8,022.71 0.00
Coupon 09/17/2024 931142ER0 0.00 WALMART INC 1.05
09/17/2026 1.09% 4,121.25 0.00 4,121.25 0.00
Coupon 09/18/2024 437930AC4 0.00 HONDO-242-A3 5.27
11/20/2028 5.27% 6,214.21 0.00 6,214.21 0.00
Coupon 09/20/2024 36269WAD1 0.00 GMALT 2024-2 A3 5.39
07/20/2027 5.39% 6,715.05 0.00 6,715.05 0.00
Coupon 09/21/2024 43815GAC3 0.00 HAROT 2021-4 A3 0.88
01/21/2026 0.89% 235.61 0.00 235.61 0.00
Coupon 09/23/2024 3137EAEX3 0.00

FEDERAL HOME LOAN
MORTGAGE CORP 0.375
09/23/2025

0.44% 11,803.13 0.00 11,803.13 0.00
Coupon 09/25/2024 05602RAD3 0.00 BMWOT 2022-A A3 3.21
08/25/2026 3.21% 1,477.96 0.00 1,477.96 0.00
Coupon 09/25/2024 05611UAD5 0.00 BMWLT 2024-1 A3 4.98
03/25/2027 5.01% 7,470.00 0.00 7,470.00 0.00
Coupon 09/25/2024 096919AD7 0.00 BMWOT 2024-A A3 5.18
02/26/2029 5.18% 8,007.42 0.00 8,007.42 0.00
Coupon 09/30/2024 91282CAM3 0.00 UNITED STATES TREASURY

0.25 09/30/2025 0.74% 4,000.00 0.00 4,000.00 0.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 24

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss Coupon 09/30/2024 91282CCZ2 0.00 UNITED STATES TREASURY

0.875 09/30/2026 1.19% 13,693.75 0.00 13,693.75 0.00
Coupon 09/30/2024 91282CFM8 0.00 UNITED STATES TREASURY

4.125 09/30/2027 4.37% 57,750.00 0.00 57,750.00 0.00
Coupon 09/30/2024 91282CKG5 0.00 UNITED STATES TREASURY

4.125 03/31/2029 4.62% 144,375.00 0.00 144,375.00 0.00
Coupon 09/30/2024 91282CJA0 0.00 UNITED STATES TREASURY

4.625 09/30/2028 4.77% 134,125.00 0.00 134,125.00 0.00
Total Coupon 0.00 973,891.58 0.00 973,891.58 0.00
Dividend 09/30/2024 60934N807 0.00 FEDERATED HRMS GV O
SVC 4.58% 128,111.21 0.00 128,111.21 0.00
Total Dividend 0.00 128,111.21 0.00 128,111.21 0.00
Principal
Paydown 09/15/2024 47789QAC4 32,528.94 JDOT 2021-B A3 0.5203/16/2026 0.52% 32,528.94 -- 32,528.94 2.90 Principal
Paydown 09/15/2024 89238JAC9 40,120.41 TAOT 2021-D A3 0.7104/15/2026 0.71% 40,120.41 -- 40,120.41 0.86 Principal
Paydown 09/15/2024 44935FAD6 35,010.37 HART 2021-C A3 0.7405/15/2026 0.75% 35,010.37 -- 35,010.37 7.82 Principal
Paydown 09/15/2024 43815BAC4 86,349.20 HAROT 2022-1 A3 1.8805/15/2026 1.88% 86,349.20 -- 86,349.20 12.99 Principal
Paydown 09/15/2024 448977AD0 70,283.84 HART 2022-A A3 2.22 10/15/2026 2.22% 70,283.84 -- 70,283.84 2.71
Principal
Paydown 09/15/2024 47787JAC2 38,473.17 JDOT 2022 A3 0.3609/15/2026 2.33% 38,473.17 -- 38,473.17 8.51 Principal
Paydown 09/16/2024 362554AC1 30,793.21 GMCAR 2021-4 A3 0.6809/16/2026 0.68% 30,793.21 -- 30,793.21 0.79 Principal
Paydown 09/16/2024 380146AC4 29,208.87 GMCAR 2022-1 A3 1.2611/16/2026 1.26% 29,208.87 -- 29,208.87 2.54 Principal
Paydown 09/21/2024 43815GAC3 42,935.02 HAROT 2021-4 A3 0.88 01/21/2026 0.89% 42,935.02 -- 42,935.02 9.06
Principal
Paydown 09/25/2024 05602RAD3 54,667.98 BMWOT 2022-A A3 3.21 08/25/2026 3.21% 54,667.98 -- 54,667.98 2.84
Total Principal
Paydown 460,371.01 460,371.01 -- 460,371.01 51.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 25

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss

TOTAL OTHER
TRANSACTIONS (7,539,628.99) (6,437,626.20) 0.00 (6,437,626.20) 51.00 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 26

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
60934N807
26,077,658.99
27,398,364.22
25,761,211.13
(27,081,916.36)
26,077,658.99

0.00 144,960.71

0.00 0.00

0.00 144,960.71
144,960.71
Total 26,077,658.99
27,398,364.22
25,761,211.13
(27,081,916.36)
26,077,658.99

0.00 144,960.71

0.00 0.00

0.00 144,960.71 144,960.71

CASH & EQUIVALENTS
912797GW1 UNITED STATES TREASURY
10/03/2024
09/03/2024
09/04/2024
10,000,000.00

0.00 9,958,689.50

0.00 0.00

0.00 912797LA3 UNITED STATES TREASURY
09/03/2024
07/31/2024
07/31/2024

0.00 19,900,701.11

0.00 (19,900,701.11)

0.00 0.00

0.00 0.00
CCYUSD Cash

0.00 0.00

0.00 0.00
CCYUSD Payable
(3,991,322.12)

0.00 0.00

0.00 (3,991,322.12)

0.00 0.00

0.00 CCYUSD Receivable
331,404.26
716,947.21

0.00 0.00
331,404.26

0.00 0.00

0.00 Total Cash & Equivalents 6,340,082.14
20,617,648.32
9,958,689.50
(19,900,701.11)
6,298,771.64

0.00 0.00

0.00 0.00 0.00

FIXED INCOME
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 27

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
023135BX3 AMAZON.COM INC 1.0
05/12/2026
05/10/2021
05/12/2021
4,865,000.00
4,843,983.20

0.00 0.00
4,843,983.20
14,730.14

0.00 18,784.31
4,054.17

0.00 0.00

0.00 4,054.17
4,054.17
02582JJT8 AMXCA 2022-2 A 3.39
05/17/2027
05/17/2022
05/24/2022
2,765,000.00
2,764,388.38

0.00 0.00
2,764,388.38
4,165.93
7,811.13
4,165.93
7,811.13

0.00 0.00

0.00 7,811.13
7,811.13
02582JKH2 AMXCA 2024-1 A 5.23
04/16/2029
04/16/2024
04/23/2024
3,070,000.00
3,069,370.65

0.00 0.00
3,069,370.65
7,136.04
13,380.08
7,136.04
13,380.08

0.00 0.00

0.00 13,380.08
13,380.08
037833ET3 APPLE INC 4.0 05/10/2028
05/08/2023
05/10/2023
1,650,000.00
1,649,083.50

0.00 0.00
1,649,083.50
20,350.00

0.00 25,850.00
5,500.00

0.00 0.00

0.00 5,500.00
5,500.00
05522RDH8 BACCT 2023-2 A 4.98
11/16/2026
03/25/2024
03/27/2024
2,000,000.00
2,006,484.38

0.00 0.00
2,006,484.38
4,426.67
8,300.00
4,426.67
8,300.00

0.00 0.00

0.00 8,300.00
8,300.00
05522RDJ4 BACCT 2024-1 A 4.93
03/15/2029
06/06/2024
06/13/2024
2,095,000.00
2,094,882.47

0.00 0.00
2,094,882.47
4,590.38
8,606.96
4,590.38
8,606.96

0.00 0.00

0.00 8,606.96
8,606.96
05602RAD3 BMWOT 2022-A A3 3.21
08/25/2026
05/10/2022
05/18/2022
497,840.36
552,479.61

0.00 (54,665.14)
497,814.47
295.59
1,477.96
266.34
1,448.71

0.00 0.00

0.00 1,448.71
1,448.71
05611UAD5 BMWLT 2024-1 A3 4.98
03/25/2027
03/25/2024
03/27/2024
1,800,000.00
1,798,382.81

0.00 0.00
1,798,382.81
1,494.00
7,470.00
1,494.00
7,470.00

0.00 0.00

0.00 7,470.00
7,470.00
06051GHT9 BANK OF AMERICA CORP

3.559 04/23/2027 0.00
2,906,255.64

0.00 (2,906,255.64)

0.00 37,962.67
44,784.08

0.00 6,821.41

0.00 0.00

0.00 6,821.41
6,821.41
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 28

1.319 06/19/2026 3,000,000.00
3,007,920.00

0.00 0.00
3,007,920.00
7,914.00

0.00 11,211.50
3,297.50

0.00 0.00

0.00 3,297.50
3,297.50
06367WB85 BANK OF MONTREAL 1.85
05/01/2025
07/23/2021
07/27/2021
2,761,000.00
2,862,660.02

0.00 0.00
2,862,660.02
17,026.17

0.00 21,282.71
4,256.54

0.00 0.00

0.00 4,256.54
4,256.54
096919AD7 BMWOT 2024-A A3 5.18
02/26/2029
06/04/2024
06/11/2024
1,855,000.00
1,854,718.23

0.00 0.00
1,854,718.23
1,601.48
8,007.42
1,601.48
8,007.42

0.00 0.00

0.00 8,007.42
8,007.42
13063DRK6 CALIFORNIA ST 2.4
10/01/2024
10/16/2019
10/24/2019
3,385,000.00
3,462,753.45

0.00 0.00
3,462,753.45
33,850.00

0.00 40,620.00
6,770.00

0.00 0.00

0.00 6,770.00
6,770.00
14913UAJ9

CATERPILLAR FINANCIAL
SERVICES CORP 4.85
02/27/2029
03/19/2024
03/21/2024
2,500,000.00
2,504,150.00

0.00 0.00
2,504,150.00
1,347.22

0.00 11,451.39
10,104.17

0.00 0.00

0.00 10,104.17
10,104.17
161571HT4 CHAIT 2023-1 A 5.16
09/15/2028
09/07/2023
09/15/2023
3,645,000.00
3,643,989.61

0.00 0.00
3,643,989.61
8,359.20
15,673.50
8,359.20
15,673.50

0.00 0.00

0.00 15,673.50
15,673.50
171239AL0 CHUBB INA HOLDINGS LLC

4.65 08/15/2029 3,700,000.00
3,722,196.12

0.00 0.00
3,722,196.12
14,815.42

0.00 29,152.92
14,337.50

0.00 0.00

0.00 14,337.50
14,337.50
17275RBR2 CISCO SYSTEMS INC 4.85
02/26/2029
02/21/2024
02/26/2024
1,960,000.00
1,959,314.00

0.00 0.00
1,959,314.00
1,320.28

0.00 9,241.94
7,921.67

0.00 0.00

0.00 7,921.67
7,921.67
22160KAM7 COSTCO WHOLESALE CORP

3.0 05/18/2027
07/15/2022
07/19/2022
2,500,000.00
2,441,975.00

0.00 0.00
2,441,975.00
21,458.33

0.00 27,708.33
6,250.00

0.00 0.00

0.00 6,250.00
6,250.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 29

4.75 01/20/2028
01/23/2023
01/25/2023
2,450,000.00
2,487,705.50

0.00 0.00
2,487,705.50
13,253.82

0.00 22,951.74
9,697.92

0.00 0.00

0.00 9,697.92
9,697.92
26442CAX2 DUKE ENERGY CAROLINAS
LLC 3.95 11/15/2028
12/06/2023
12/08/2023
3,280,000.00
3,156,836.00

0.00 0.00
3,156,836.00
38,148.22

0.00 48,944.89
10,796.67

0.00 0.00

0.00 10,796.67
10,796.67
26442UAH7 DUKE ENERGY PROGRESS LLC

3.45 03/15/2029
05/10/2024
05/14/2024
1,500,000.00
1,396,687.88

0.00 0.00
1,396,687.88
23,862.50
25,875.00
2,300.00
4,312.50

0.00 0.00

0.00 4,312.50
4,312.50
30303M8S4 META PLATFORMS INC 4.3
08/15/2029
08/12/2024
08/15/2024
2,280,000.00
2,276,460.36

0.00 0.00
2,276,460.36
5,991.33

0.00 14,161.33
8,170.00

0.00 0.00

0.00 8,170.00
8,170.00
3130A2UW4 FEDERAL HOME LOAN BANKS

2.875 09/13/2024
09/13/2019
09/16/2019

0.00 4,206,760.00

0.00 (4,206,760.00)

0.00 53,666.67
57,500.00

0.00 3,833.33

0.00 0.00

0.00 3,833.33
3,833.33
3130AWN63 FEDERAL HOME LOAN BANKS

4.0 06/30/2028
08/21/2023
08/23/2023
3,000,000.00
2,931,360.00

0.00 0.00
2,931,360.00
20,333.33

0.00 30,333.33
10,000.00

0.00 0.00

0.00 10,000.00
10,000.00
3135G03U5

FEDERAL NATIONAL

MORTGAGE ASSOCIATION

0.625 04/22/2025
04/22/2020
04/24/2020
5,270,000.00
5,259,143.80

0.00 0.00
5,259,143.80
11,802.60

0.00 14,547.40
2,744.79

0.00 0.00

0.00 2,744.79
2,744.79
3135G04Z3

FEDERAL NATIONAL
MORTGAGE ASSOCIATION 0.5
06/17/2025 6,200,000.00
6,196,731.90

0.00 0.00
6,196,731.90
6,372.22

0.00 8,955.56
2,583.33

0.00 0.00

0.00 2,583.33
2,583.33
3135G05X7

FEDERAL NATIONAL

MORTGAGE ASSOCIATION

0.375 08/25/2025 6,285,000.00
6,260,439.20

0.00 0.00
6,260,439.20
392.81

0.00 2,356.88
1,964.06

0.00 0.00

0.00 1,964.06
1,964.06
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 30

FEDERAL NATIONAL
MORTGAGE ASSOCIATION 0.5
11/07/2025 6,300,000.00
6,279,895.00

0.00 0.00
6,279,895.00
9,975.00

0.00 12,600.00
2,625.00

0.00 0.00

0.00 2,625.00
2,625.00
3135G0X24

FEDERAL NATIONAL

MORTGAGE ASSOCIATION

1.625 01/07/2025 4,220,000.00
4,282,878.20

0.00 0.00
4,282,878.20
10,286.25

0.00 16,000.83
5,714.58

0.00 0.00

0.00 5,714.58
5,714.58
3137BSP72 FHMS K-058 A2 2.653
08/25/2026
11/12/2021
11/17/2021
1,500,000.00
1,586,425.78

0.00 0.00
1,586,425.78
3,316.25
3,316.25
3,316.25
3,316.25

0.00 0.00

0.00 3,316.25
3,316.25
3137BSRE5 FHMS K-059 A2 3.12
09/25/2026
02/18/2022
02/24/2022
3,000,000.00
3,128,437.50

0.00 0.00
3,128,437.50
7,800.00
7,800.00
7,800.00
7,800.00

0.00 0.00

0.00 7,800.00
7,800.00
3137EAEP0

FEDERAL HOME LOAN
MORTGAGE CORP 1.5
02/12/2025
02/13/2020
02/14/2020
4,625,000.00
5,370,861.25

0.00 (749,422.50)
4,621,438.75
4,255.21
937.50
9,442.71
6,125.00

0.00 0.00

0.00 6,125.00
6,125.00
3137EAEU9

FEDERAL HOME LOAN
MORTGAGE CORP 0.375
07/21/2025 6,300,000.00
6,277,899.60

0.00 0.00
6,277,899.60
2,625.00

0.00 4,593.75
1,968.75

0.00 0.00

0.00 1,968.75
1,968.75
3137EAEX3

FEDERAL HOME LOAN
MORTGAGE CORP 0.375
09/23/2025 6,295,000.00
6,276,346.05

0.00 0.00
6,276,346.05
10,360.52
11,803.13
524.58
1,967.19

0.00 0.00

0.00 1,967.19
1,967.19
3137F4D41 FHMS K-074 A2 3.6
01/25/2028
03/16/2023
03/21/2023
3,000,000.00
2,911,054.69

0.00 0.00
2,911,054.69
9,000.00
9,000.00
9,000.00
9,000.00

0.00 0.00

0.00 9,000.00
9,000.00
3137FBBX3 FHMS K-068 A2 3.244
08/25/2027
11/02/2022
11/07/2022
2,650,000.00
2,482,408.20

0.00 0.00
2,482,408.20
7,163.83
7,163.83
7,163.83
7,163.83

0.00 0.00

0.00 7,163.83
7,163.83
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 31

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
3137FEBQ2 FHMS K-072 A2 3.444
12/25/2027
07/20/2023
07/25/2023
4,690,000.00
4,471,072.27

0.00 0.00
4,471,072.27
13,460.30
13,460.30
13,460.30
13,460.30

0.00 0.00

0.00 13,460.30
13,460.30
3137FETN0 FHMS K-073 A2 3.35
01/25/2028 6,000,000.00
5,707,999.69

0.00 0.00
5,707,999.69
16,750.00
16,750.00
16,750.00
16,750.00

0.00 0.00

0.00 16,750.00
16,750.00
3137FG6X8 FHMS K-077 A2 3.85
05/25/2028 5,320,000.00
5,229,125.01

0.00 0.00
5,229,125.01
17,068.33
17,068.33
17,068.33
17,068.33

0.00 0.00

0.00 17,068.33
17,068.33
3137FGR31 FHMS K-078 A2 3.854
06/25/2028
06/22/2023
06/27/2023
1,997,000.00
1,951,677.46

0.00 0.00
1,951,677.46
6,413.70
6,413.70
6,413.70
6,413.70

0.00 0.00

0.00 6,413.70
6,413.70
3137FJEH8 FHMS K-081 A2 3.9
08/25/2028
09/05/2023
09/08/2023
3,148,000.00
3,015,685.63

0.00 0.00
3,015,685.63
10,231.00
10,231.00
10,231.00
10,231.00

0.00 0.00

0.00 10,231.00
10,231.00
3137FJKE8 FHMS K-082 A2 3.92
09/25/2028
11/28/2023
12/01/2023
2,500,000.00
2,411,328.13

0.00 0.00
2,411,328.13
8,166.67
8,166.67
8,166.67
8,166.67

0.00 0.00

0.00 8,166.67
8,166.67
3137FLMV3 FHMS K-090 A2 3.422
02/25/2029
05/30/2024
06/04/2024
4,950,000.00
4,637,144.53

0.00 0.00
4,637,144.53
14,115.75
14,115.75
14,115.75
14,115.75

0.00 0.00

0.00 14,115.75
14,115.75
3137FLYV0 FHMS K-092 A2 3.298
04/25/2029
04/19/2024
04/25/2024
3,000,000.00
2,775,468.75

0.00 0.00
2,775,468.75
8,245.00
8,245.00
8,245.00
8,245.00

0.00 0.00

0.00 8,245.00
8,245.00
3137H4BY5 FHMS K-746 A2 2.031
09/25/2028
03/21/2024
03/25/2024
5,000,000.00
4,480,468.75

0.00 0.00
4,480,468.75
8,462.50
8,462.50
8,462.50
8,462.50

0.00 0.00

0.00 8,462.50
8,462.50
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 32

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
3137H5YC5 FHMS K-748 A2 2.26
01/25/2029 8,000,000.00
7,168,164.07

0.00 0.00
7,168,164.07
15,066.67
15,066.66
15,066.67
15,066.66

0.00 0.00

0.00 15,066.66
15,066.66
362554AC1 GMCAR 2021-4 A3 0.68
09/16/2026
10/13/2021
10/21/2021
254,318.57
285,104.51

0.00 (30,792.42)
254,312.09

80.78 161.57

72.06 152.85

0.00 0.00

0.00 152.85
152.85
36268GAD7 GMCAR 2024-1 A3 4.85
12/18/2028
03/25/2024
03/27/2024
1,985,000.00
1,980,890.43

0.00 0.00
1,980,890.43
4,011.35
8,022.71
4,011.35
8,022.71

0.00 0.00

0.00 8,022.71
8,022.71
36269WAD1 GMALT 2024-2 A3 5.39
07/20/2027
05/07/2024
05/16/2024
1,495,000.00
1,494,913.14

0.00 0.00
1,494,913.14
2,462.18
6,715.05
2,462.18
6,715.05

0.00 0.00

0.00 6,715.05
6,715.05
380146AC4 GMCAR 2022-1 A3 1.26
11/16/2026
01/11/2022
01/19/2022
263,643.87
292,827.29

0.00 (29,206.33)
263,620.96
153.75
307.50
138.41
292.17

0.00 0.00

0.00 292.17
292.17
40139LBC6 GUARDIAN LIFE GLOBAL
FUNDING 0.875 12/10/2025 3,000,000.00
2,969,700.00

0.00 0.00
2,969,700.00
5,906.25

0.00 8,093.75
2,187.50

0.00 0.00

0.00 2,187.50
2,187.50
40139LBJ1 GUARDIAN LIFE GLOBAL
FUNDING 4.179 09/26/2029
09/23/2024
09/26/2024
3,050,000.00

0.00 3,050,000.00

0.00 0.00
1,770.27
1,770.27

0.00 0.00

0.00 1,770.27
1,770.27
437076DC3 HOME DEPOT INC 4.75
06/25/2029
06/20/2024
06/25/2024
3,000,000.00
2,987,610.00

0.00 0.00
2,987,610.00
26,125.00

0.00 38,000.00
11,875.00

0.00 0.00

0.00 11,875.00
11,875.00
437918AC9 HAROT 2024-1 A3 5.21
08/15/2028
02/13/2024
02/21/2024
3,435,000.00
3,434,850.58

0.00 0.00
3,434,850.58
7,953.93
14,913.63
7,953.93
14,913.63

0.00 0.00

0.00 14,913.63
14,913.63
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 33

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
437930AC4 HONDO-242-A3 5.27
11/20/2028
05/14/2024
05/21/2024
1,415,000.00
1,414,828.08

0.00 0.00
1,414,828.08
2,692.82
6,214.21
2,692.82
6,214.21

0.00 0.00

0.00 6,214.21
6,214.21
43815BAC4 HAROT 2022-1 A3 1.88
05/15/2026
02/15/2022
02/23/2022
758,113.37
844,335.56

0.00 (86,336.21)
757,999.35
705.60
1,322.99
633.45
1,250.84

0.00 0.00

0.00 1,250.84
1,250.84
43815GAC3 HAROT 2021-4 A3 0.88
01/21/2026
11/16/2021
11/24/2021
278,357.36
321,224.65

0.00 (42,925.97)
278,298.68

78.54 235.61

68.04 225.11

0.00 0.00

0.00 225.11
225.11
448973AD9 HART 2024-A A3 4.99
02/15/2029
03/26/2024
03/28/2024
2,000,000.00
2,000,781.25

0.00 0.00
2,000,781.25
4,435.56
8,316.67
4,435.56
8,316.67

0.00 0.00

0.00 8,316.67
8,316.67
448977AD0 HART 2022-A A3 2.22
10/15/2026
03/09/2022
03/16/2022
636,780.77
707,037.39

0.00 (70,281.13)
636,756.26
697.64
1,308.07
628.29
1,238.72

0.00 0.00

0.00 1,238.72
1,238.72
44934FAD7 HALST 24B A3 5.41
05/17/2027
05/14/2024
05/22/2024
1,615,000.00
1,614,955.10

0.00 0.00
1,614,955.10
3,883.18
7,280.96
3,883.18
7,280.96

0.00 0.00

0.00 7,280.96
7,280.96
44935FAD6 HART 2021-C A3 0.74
05/15/2026
11/09/2021
11/17/2021
171,670.65
206,634.88

0.00 (35,002.55)
171,632.33

67.98 127.45

56.46 115.94

0.00 0.00

0.00 115.94
115.94
4581X0DV7

INTER-AMERICAN
DEVELOPMENT BANK 0.875
04/20/2026
04/13/2021
04/20/2021
6,390,000.00
6,360,733.80

0.00 0.00
6,360,733.80
20,345.94

0.00 25,005.31
4,659.38

0.00 0.00

0.00 4,659.38
4,659.38
459058JL8

INTERNATIONAL BANK FOR

RECONSTRUCTION AND
DEVELOPM 0.5 10/28/2025 6,300,000.00
6,272,360.85

0.00 0.00
6,272,360.85
10,762.50

0.00 13,387.50
2,625.00

0.00 0.00

0.00 2,625.00
2,625.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 34

3.509 01/23/2029
01/18/2024
01/23/2024
3,300,000.00
3,116,157.00

0.00 0.00
3,116,157.00
12,223.02

0.00 21,872.77
9,649.75

0.00 0.00

0.00 9,649.75
9,649.75
46647PBK1 JPMORGAN CHASE & CO

2.083 04/22/2026
05/20/2021
05/24/2021
1,000,000.00
1,037,330.00

0.00 0.00
1,037,330.00
7,464.08

0.00 9,199.92
1,735.83

0.00 0.00

0.00 1,735.83
1,735.83
47786WAD2 JDOT 2024-B A3 5.2
03/15/2029
06/11/2024
06/18/2024
2,100,000.00
2,099,589.45

0.00 0.00
2,099,589.45
4,853.33
9,100.00
4,853.33
9,100.00

0.00 0.00

0.00 9,100.00
9,100.00
47787JAC2 JDOT 2022 A3 0.36
09/15/2026
03/10/2022
03/16/2022
430,566.08
468,935.50

0.00 (38,464.66)
430,470.84
483.63
906.81
443.96
867.14

0.00 0.00

0.00 867.14
867.14
47789QAC4 JDOT 2021-B A3 0.52
03/16/2026
07/13/2021
07/21/2021
273,619.04
306,120.67

0.00 (32,526.04)
273,594.63

70.75 132.66

63.24 125.14

0.00 0.00

0.00 125.14
125.14
47800CAC0 JDOT 2023 A3 5.01
11/15/2027
02/22/2023
03/02/2023
1,880,000.00
1,879,657.46

0.00 0.00
1,879,657.46
4,186.13
7,849.00
4,186.13
7,849.00

0.00 0.00

0.00 7,849.00
7,849.00
532457CK2 ELI LILLY AND CO 4.5
02/09/2029
02/07/2024
02/09/2024
2,710,000.00
2,708,211.40

0.00 0.00
2,708,211.40
7,452.50

0.00 17,615.00
10,162.50

0.00 0.00

0.00 10,162.50
10,162.50
57629W4T4 MASSMUTUAL GLOBAL
FUNDING II 5.15 05/30/2029
05/22/2024
05/30/2024
1,850,000.00
1,848,464.50

0.00 0.00
1,848,464.50
24,083.40

0.00 32,022.99
7,939.58

0.00 0.00

0.00 7,939.58
7,939.58
57629W5B2 MASSMUTUAL GLOBAL
FUNDING II 4.85 01/17/2029
01/09/2024
01/17/2024
2,140,000.00
2,139,721.80

0.00 0.00
2,139,721.80
12,685.44

0.00 21,334.61
8,649.17

0.00 0.00

0.00 8,649.17
8,649.17
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 35

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
57629WDE7 MASSMUTUAL GLOBAL
FUNDING II 1.2 07/16/2026
08/10/2021
08/12/2021
2,272,000.00
2,271,369.92

0.00 0.00
2,271,369.92
3,408.00

0.00 5,680.00
2,272.00

0.00 0.00

0.00 2,272.00
2,272.00
57636QAW4 MASTERCARD INC 4.875
03/09/2028
03/06/2023
03/09/2023
2,090,000.00
2,087,972.70

0.00 0.00
2,087,972.70
48,679.58
50,943.75
6,226.46
8,490.63

0.00 0.00

0.00 8,490.63
8,490.63
58770JAD6 MBALT 2024-A A3 5.32
01/18/2028
05/17/2024
05/23/2024
1,085,000.00
1,084,873.06

0.00 0.00
1,084,873.06
2,565.42
4,810.17
2,565.42
4,810.17

0.00 0.00

0.00 4,810.17
4,810.17
58933YBH7 MERCK & CO INC 4.05
05/17/2028
05/08/2023
05/17/2023
1,975,000.00
1,975,392.25

0.00 0.00
1,975,392.25
23,107.50

0.00 29,773.13
6,665.63

0.00 0.00

0.00 6,665.63
6,665.63
58989V2D5 MET TOWER GLOBAL
FUNDING 1.25 09/14/2026
09/07/2021
09/14/2021
1,715,000.00
1,713,422.20

0.00 0.00
1,713,422.20
9,944.62
10,718.75
1,012.33
1,786.46

0.00 0.00

0.00 1,786.46
1,786.46
58989V2H6 MET TOWER GLOBAL
FUNDING 5.25 04/12/2029
05/24/2024
05/29/2024
2,000,000.00
1,998,260.00

0.00 0.00
1,998,260.00
40,541.67

0.00 49,291.67
8,750.00

0.00 0.00

0.00 8,750.00
8,750.00
59217GER6 METROPOLITAN LIFE GLOBAL
FUNDING I 1.875 01/11/2027
01/03/2022
01/11/2022
2,485,000.00
2,482,167.10

0.00 0.00
2,482,167.10
6,471.35

0.00 10,354.17
3,882.81

0.00 0.00

0.00 3,882.81
3,882.81
61747YFA8 MORGAN STANLEY 5.123
02/01/2029
02/13/2024
02/15/2024
2,650,000.00
2,632,165.50

0.00 0.00
2,632,165.50
11,313.29

0.00 22,626.58
11,313.29

0.00 0.00

0.00 11,313.29
11,313.29
63743HFN7

NATIONAL RURAL UTILITIES

COOPERATIVE FINANCE CORP

4.85 02/07/2029
03/19/2024
03/21/2024
2,500,000.00
2,481,775.00

0.00 0.00
2,481,775.00
8,083.33

0.00 18,187.50
10,104.17

0.00 0.00

0.00 10,104.17
10,104.17
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 36

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
64952WFG3 NEW YORK LIFE GLOBAL
FUNDING 5.0 06/06/2029
06/03/2024
06/06/2024
2,120,000.00
2,115,929.60

0.00 0.00
2,115,929.60
25,027.78

0.00 33,861.11
8,833.33

0.00 0.00

0.00 8,833.33
8,833.33
665859AW4 NORTHERN TRUST CORP 4.0
05/10/2027
05/05/2022
05/10/2022
1,345,000.00
1,342,821.10

0.00 0.00
1,342,821.10
16,588.33

0.00 21,071.67
4,483.33

0.00 0.00

0.00 4,483.33
4,483.33
66815L2Q1

NORTHWESTERN MUTUAL
GLOBAL FUNDING 4.71
01/10/2029
01/10/2024
2,400,000.00
2,404,556.16

0.00 0.00
2,404,556.16
16,014.00

0.00 25,434.00
9,420.00

0.00 0.00

0.00 9,420.00
9,420.00
69371RS64 PACCAR FINANCIAL CORP

4.95 08/10/2028
08/03/2023
08/10/2023
1,670,000.00
1,667,361.40

0.00 0.00
1,667,361.40
4,822.13

0.00 11,710.88
6,888.75

0.00 0.00

0.00 6,888.75
6,888.75
713448FX1 PEPSICO INC 4.5 07/17/2029
07/15/2024
07/17/2024
3,775,000.00
3,769,148.75

0.00 0.00
3,769,148.75
20,762.50

0.00 34,918.75
14,156.25

0.00 0.00

0.00 14,156.25
14,156.25
74340XCG4 PROLOGIS LP 4.875
06/15/2028 4,000,000.00
3,959,713.70

0.00 0.00
3,959,713.70
41,166.67

0.00 57,416.67
16,250.00

0.00 0.00

0.00 16,250.00
16,250.00
74456QBX3

PUBLIC SERVICE ELECTRIC
AND GAS CO 3.65
09/01/2028
09/12/2023
09/14/2023
3,000,000.00
2,805,270.00

0.00 0.00
2,805,270.00
54,750.00
54,750.00
9,125.00
9,125.00

0.00 0.00

0.00 9,125.00
9,125.00
74460DAD1 PUBLIC STORAGE OPERATING
CO 3.385 05/01/2029 3,000,000.00
2,762,330.00

0.00 0.00
2,762,330.00
33,850.00

0.00 42,312.50
8,462.50

0.00 0.00

0.00 8,462.50
8,462.50
756109AU8 REALTY INCOME CORP 3.65
01/15/2028 4,500,000.00
4,242,810.00

0.00 0.00
4,242,810.00
20,987.50

0.00 34,675.00
13,687.50

0.00 0.00

0.00 13,687.50
13,687.50
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 37

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
78016HZS2 ROYAL BANK OF CANADA 5.2
08/01/2028
09/12/2023
09/14/2023
3,500,000.00
3,454,675.00

0.00 0.00
3,454,675.00
15,166.67

0.00 30,333.33
15,166.67

0.00 0.00

0.00 15,166.67
15,166.67
808513BY0 CHARLES SCHWAB CORP 2.45
03/03/2027
03/09/2022
03/11/2022
1,300,000.00
1,282,866.00

0.00 0.00
1,282,866.00
15,748.06
15,925.00
2,477.22
2,654.17

0.00 0.00

0.00 2,654.17
2,654.17
880591EZ1

TENNESSEE VALLEY
AUTHORITY 3.875
03/15/2028
05/04/2023
05/05/2023
3,500,000.00
3,548,755.00

0.00 0.00
3,548,755.00
62,538.19
67,812.50
6,027.78
11,302.08

0.00 0.00

0.00 11,302.08
11,302.08
89114TZT2 TORONTO-DOMINION BANK

2.8 03/10/2027
03/09/2022
03/11/2022
1,900,000.00
1,884,933.00

0.00 0.00
1,884,933.00
25,270.00
26,600.00
3,103.33
4,433.33

0.00 0.00

0.00 4,433.33
4,433.33
89115A2C5 TORONTO-DOMINION BANK

4.108 06/08/2027
08/26/2022
08/30/2022
1,400,000.00
1,395,310.00

0.00 0.00
1,395,310.00
13,259.71

0.00 18,052.38
4,792.67

0.00 0.00

0.00 4,792.67
4,792.67
89115A2Y7 TORONTO-DOMINION BANK

4.994 04/05/2029
03/26/2024
04/05/2024
2,330,000.00
2,330,000.00

0.00 0.00
2,330,000.00
47,190.53

0.00 56,887.21
9,696.68

0.00 0.00

0.00 9,696.68
9,696.68
89236TJK2 TOYOTA MOTOR CREDIT
CORP 1.125 06/18/2026
06/15/2021
06/18/2021
3,325,000.00
3,323,537.00

0.00 0.00
3,323,537.00
7,585.16

0.00 10,702.34
3,117.19

0.00 0.00

0.00 3,117.19
3,117.19
89238JAC9 TAOT 2021-D A3 0.71
04/15/2026
11/09/2021
11/15/2021
274,833.58
314,947.28

0.00 (40,119.55)
274,827.73

99.39 186.35

86.73 173.69

0.00 0.00

0.00 173.69
173.69
9128283D0 UNITED STATES TREASURY

2.25 10/31/2024
11/07/2019
11/08/2019
4,000,000.00
4,090,468.75

0.00 0.00
4,090,468.75
30,326.09

0.00 37,663.04
7,336.96

0.00 0.00

0.00 7,336.96
7,336.96
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 38

1.125 02/28/2025
03/18/2020
03/19/2020
7,000,000.00
7,108,007.81

0.00 0.00
7,108,007.81
217.54
39,375.00
6,743.78
45,901.24

0.00 0.00

0.00 45,901.24
45,901.24
91282CAB7 UNITED STATES TREASURY

0.25 07/31/2025
03/12/2021
03/15/2021
5,975,000.00
5,854,566.41

0.00 0.00
5,854,566.41
1,298.91

0.00 2,516.64
1,217.73

0.00 0.00

0.00 1,217.73
1,217.73
91282CAM3 UNITED STATES TREASURY

0.25 09/30/2025
03/29/2021
03/30/2021
3,200,000.00
3,130,375.00

0.00 0.00
3,130,375.00
3,366.12
4,000.00

21.98 655.86

0.00 0.00

0.00 655.86
655.86
91282CAT8 UNITED STATES TREASURY

0.25 10/31/2025
02/19/2021
02/22/2021
6,000,000.00
5,923,125.00

0.00 0.00
5,923,125.00
5,054.35

0.00 6,277.17
1,222.83

0.00 0.00

0.00 1,222.83
1,222.83
91282CAZ4 UNITED STATES TREASURY

0.375 11/30/2025
03/26/2021
03/29/2021
3,800,000.00
3,731,867.19

0.00 0.00
3,731,867.19
3,620.90

0.00 4,788.93
1,168.03

0.00 0.00

0.00 1,168.03
1,168.03
91282CCW9 UNITED STATES TREASURY

0.75 08/31/2026
09/23/2021
09/24/2021
1,570,000.00
1,558,899.61

0.00 0.00
1,558,899.61

32.53 5,887.50
1,008.36
6,863.33

0.00 0.00

0.00 6,863.33
6,863.33
91282CCZ2 UNITED STATES TREASURY

0.875 09/30/2026
10/18/2021
10/19/2021
3,130,000.00
3,083,172.27

0.00 0.00
3,083,172.27
11,523.70
13,693.75

75.24 2,245.29

0.00 0.00

0.00 2,245.29
2,245.29
91282CDG3 UNITED STATES TREASURY

1.125 10/31/2026
11/15/2021
11/17/2021
3,120,000.00
3,100,987.50

0.00 0.00
3,100,987.50
11,827.17

0.00 14,688.59
2,861.41

0.00 0.00

0.00 2,861.41
2,861.41
91282CET4 UNITED STATES TREASURY

2.625 05/31/2027
06/09/2022
06/10/2022
2,400,000.00
2,351,156.25

0.00 0.00
2,351,156.25
16,008.20

0.00 21,172.13
5,163.93

0.00 0.00

0.00 5,163.93
5,163.93
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 39

3.25 06/30/2027 6,650,000.00
6,690,380.86

0.00 0.00
6,690,380.86
36,999.66

0.00 54,618.55
17,618.89

0.00 0.00

0.00 17,618.89
17,618.89
91282CFB2 UNITED STATES TREASURY

2.75 07/31/2027
08/22/2022
08/23/2022
1,300,000.00
1,277,960.94

0.00 0.00
1,277,960.94
3,108.70

0.00 6,023.10
2,914.40

0.00 0.00

0.00 2,914.40
2,914.40
91282CFH9 UNITED STATES TREASURY

3.125 08/31/2027 3,450,000.00
3,399,517.58

0.00 0.00
3,399,517.58
297.82
53,906.25
9,232.56
62,840.99

0.00 0.00

0.00 62,840.99
62,840.99
91282CFM8 UNITED STATES TREASURY

4.125 09/30/2027 2,800,000.00
2,770,000.01

0.00 0.00
2,770,000.01
48,598.36
57,750.00
317.31
9,468.95

0.00 0.00

0.00 9,468.95
9,468.95
91282CFZ9 UNITED STATES TREASURY

3.875 11/30/2027 4,600,000.00
4,628,085.94

0.00 0.00
4,628,085.94
45,293.03

0.00 59,903.69
14,610.66

0.00 0.00

0.00 14,610.66
14,610.66
91282CGC9 UNITED STATES TREASURY

3.875 12/31/2027 7,000,000.00
7,028,945.31

0.00 0.00
7,028,945.31
46,436.82

0.00 68,549.59
22,112.77

0.00 0.00

0.00 22,112.77
22,112.77
91282CGH8 UNITED STATES TREASURY 3.5
01/31/2028
02/16/2023
02/17/2023
7,000,000.00
6,828,007.81

0.00 0.00
6,828,007.81
21,304.35

0.00 41,277.17
19,972.83

0.00 0.00

0.00 19,972.83
19,972.83
91282CGP0 UNITED STATES TREASURY 4.0
02/29/2028
02/23/2023
02/28/2023
7,000,000.00
6,949,960.94

0.00 0.00
6,949,960.94
773.48
140,000.00
23,977.90
163,204.42

0.00 0.00

0.00 163,204.42
163,204.42
91282CHE4 UNITED STATES TREASURY

3.625 05/31/2028
06/14/2023
06/20/2023
7,000,000.00
6,884,335.94

0.00 0.00
6,884,335.94
64,477.46

0.00 85,276.64
20,799.18

0.00 0.00

0.00 20,799.18
20,799.18
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 40

4.375 08/31/2028
09/25/2023
09/26/2023
1,900,000.00
1,879,960.94

0.00 0.00
1,879,960.94
229.63
41,562.50
7,118.44
48,451.31

0.00 0.00

0.00 48,451.31
48,451.31
91282CJA0 UNITED STATES TREASURY

4.625 09/30/2028
10/04/2023
10/05/2023
5,800,000.00
5,763,296.88

0.00 0.00
5,763,296.88
112,870.22
134,125.00
736.95
21,991.73

0.00 0.00

0.00 21,991.73
21,991.73
91282CJF9 UNITED STATES TREASURY

4.875 10/31/2028
10/27/2023
10/31/2023
2,000,000.00
2,007,578.13

0.00 0.00
2,007,578.13
32,853.26

0.00 40,801.63
7,948.37

0.00 0.00

0.00 7,948.37
7,948.37
91282CJN2 UNITED STATES TREASURY

4.375 11/30/2028
12/28/2023
12/29/2023
3,400,000.00
3,482,875.00

0.00 0.00
3,482,875.00
37,797.13

0.00 49,989.75
12,192.62

0.00 0.00

0.00 12,192.62
12,192.62
91282CJR3 UNITED STATES TREASURY

3.75 12/31/2028 11,000,000.00
10,883,007.81

0.00 0.00
10,883,007.81
70,618.21

0.00 104,245.92
33,627.72

0.00 0.00

0.00 33,627.72
33,627.72
91282CJW2 UNITED STATES TREASURY 4.0
01/31/2029
02/13/2024
02/14/2024
5,000,000.00
4,943,164.06

0.00 0.00
4,943,164.06
17,391.30

0.00 33,695.65
16,304.35

0.00 0.00

0.00 16,304.35
16,304.35
91282CKD2 UNITED STATES TREASURY

4.25 02/28/2029
02/27/2024
02/29/2024
7,000,000.00
6,985,234.38

0.00 0.00
6,985,234.38
821.82
148,750.00
25,476.52
173,404.70

0.00 0.00

0.00 173,404.70
173,404.70
91282CKG5 UNITED STATES TREASURY

4.125 03/31/2029
04/10/2024
04/12/2024
7,000,000.00
6,848,515.63

0.00 0.00
6,848,515.63
121,495.90
144,375.00
793.27
23,672.37

0.00 0.00

0.00 23,672.37
23,672.37
91282CKP5 UNITED STATES TREASURY

4.625 04/30/2029 7,000,000.00
7,043,730.48

0.00 0.00
7,043,730.48
109,089.67

0.00 135,482.34
26,392.66

0.00 0.00

0.00 26,392.66
26,392.66
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 41

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
91282CKT7 UNITED STATES TREASURY 4.5
05/31/2029
06/20/2024
06/21/2024
4,400,000.00
4,445,375.00

0.00 0.00
4,445,375.00
50,311.48

0.00 66,540.98
16,229.51

0.00 0.00

0.00 16,229.51
16,229.51
91282CKX8 UNITED STATES TREASURY

4.25 06/30/2029
07/18/2024
07/19/2024
4,000,000.00
4,028,281.25

0.00 0.00
4,028,281.25
29,103.26

0.00 42,961.96
13,858.70

0.00 0.00

0.00 13,858.70
13,858.70
91282CLK5 UNITED STATES TREASURY

3.625 08/31/2029
09/11/2024
09/13/2024
8,000,000.00

0.00 8,062,812.50

0.00 (10,414.36)
24,834.25
14,419.89

0.00 0.00

0.00 14,419.89
14,419.89
91282CLN9 UNITED STATES TREASURY 3.5
09/30/2029
09/26/2024
10/01/2024
4,000,000.00

0.00 3,990,937.50

0.00 (384.62)
384.62
(0.00)

0.00 0.00

0.00 (0.00)
(0.00)
91324PEC2 UNITEDHEALTH GROUP INC

1.15 05/15/2026 805,000.00
807,605.05

0.00 0.00
807,605.05
2,725.82

0.00 3,497.28
771.46

0.00 0.00

0.00 771.46
771.46
91324PEG3 UNITEDHEALTH GROUP INC

3.7 05/15/2027
05/17/2022
05/20/2022
1,365,000.00
1,365,638.40

0.00 0.00
1,365,638.40
14,870.92

0.00 19,079.67
4,208.75

0.00 0.00

0.00 4,208.75
4,208.75
91324PEP3 UNITEDHEALTH GROUP INC

5.25 02/15/2028
02/16/2023
02/21/2023
1,500,000.00
1,532,220.00

0.00 0.00
1,532,220.00
3,500.00

0.00 10,062.50
6,562.50

0.00 0.00

0.00 6,562.50
6,562.50
931142ER0 WALMART INC 1.05
09/17/2026
09/08/2021
09/17/2021
785,000.00
783,516.35

0.00 0.00
783,516.35
3,754.92
4,121.25
320.54
686.88

0.00 0.00

0.00 686.88
686.88
Total Fixed Income 432,602,743.65
421,076,609.76
15,103,750.00
(8,322,758.15)
427,857,601.61
2,256,234.40
1,438,295.43
2,339,268.45
1,521,329.48

0.00 0.00

0.00 1,521,329.48 1,521,329.48
LAIF
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 42

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
90LAIF$00 Local Agency Investment
Fund State Pool 20,531,358.66
18,531,358.66
17,800,000.00
(15,800,000.00)
20,531,358.66

0.00 0.00

0.00 Total LAIF 20,531,358.66
18,531,358.66
17,800,000.00
(15,800,000.00)
20,531,358.66

0.00 0.00

0.00 0.00 0.00
TOTAL PORTFOLIO 485,551,843.44
487,623,980.96
68,623,650.63
(71,105,375.62)
480,765,390.91
2,256,234.40
1,583,256.14
2,339,268.45
1,666,290.19

0.00 0.00

0.00 1,666,290.19 1,666,290.19
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 43

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount OCTOBER 2024
10/01/2024 Coupon 13063DRK6 0.00 CALIFORNIA STATE 2.4 10/01/2024 40,620.00 40,620.00 10/01/2024 Maturity 13063DRK6 (3,385,000.00) CALIFORNIA STATE 2.4 10/01/2024 3,385,000.00 3,385,000.00 10/02/2024 Dividend 60934N807 0.00 7,694.48 7,694.48
10/02/2024 Dividend 60934N807 0.00 120,416.73 120,416.73 10/03/2024 Maturity 912797GW1 (10,000,000.00) UNITED STATES TREASURY 10/03/2024 10,000,000.00 10,000,000.00 10/07/2024 Coupon 89115A2Y7 0.00 TORONTO-DOMINION BANK 4.994 04/05/2029 58,180.10 58,180.10 10/15/2024 Coupon 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 7,811.13 7,811.13 10/15/2024 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 10/15/2024 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 10/15/2024 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 10/15/2024 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 10/15/2024 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 10/15/2024 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 1,188.49 1,188.49 10/15/2024 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 82,466.04 82,466.04 10/15/2024 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 10/15/2024 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 1,176.58 1,176.58 10/15/2024 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 64,721.41 64,721.41 10/15/2024 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 10/15/2024 Coupon 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 107.31 107.31 10/15/2024 Principal Paydown 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 31,349.69 31,349.69 10/15/2024 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 10/15/2024 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 815.49 815.49 10/15/2024 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 47,773.83 47,773.83 10/15/2024 Coupon 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 118.73 118.73 10/15/2024 Principal Paydown 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 35,425.07 35,425.07 10/15/2024 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 7,849.00 7,849.00 10/15/2024 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 10/15/2024 Coupon 58989V2H6 2,000,000.00 MET TOWER GLOBAL FUNDING 5.25 04/12/2029 52,500.00 52,500.00
10/15/2024 Coupon 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 161.54 161.54 10/15/2024 Principal Paydown 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 40,215.81 40,215.81 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 44

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 10/15/2024 Dividend 90LAIF$00 20,531,358.66 Local Agency Investment Fund State Pool 203,293.05 203,293.05 10/16/2024 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 148.65 148.65 10/16/2024 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 28,134.85 28,134.85 10/16/2024 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 10/16/2024 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 279.07 279.07 10/16/2024 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 27,090.43 27,090.43 10/18/2024 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 10/21/2024 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 10/21/2024 Coupon 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 204.13 204.13 10/21/2024 Principal Paydown 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 38,700.72 38,700.72 10/21/2024 Coupon 4581X0DV7 6,390,000.00 INTER-AMERICAN DEVELOPMENT BANK 0.875 04/20/2026 27,956.25 27,956.25
10/22/2024 Coupon 3135G03U5 5,270,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.625 04/22/2025 16,468.75 16,468.75
10/22/2024 Coupon 46647PBK1 1,000,000.00 JPMORGAN CHASE & CO 2.083 04/22/2026 10,415.00 10,415.00 10/25/2024 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 1,331.72 1,331.72 10/25/2024 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 50,308.88 50,308.88 10/25/2024 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 10/25/2024 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 10/25/2024 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 10/25/2024 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 10/25/2024 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 10/25/2024 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 10/25/2024 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 10/25/2024 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 10/25/2024 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 10/25/2024 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 10/25/2024 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 10/25/2024 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 10/25/2024 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 10/25/2024 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 10/25/2024 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 45

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 10/25/2024 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 10/28/2024 Coupon 459058JL8 6,300,000.00 INTERNATIONAL BANK FOR RECONSTRUCTION AND DEVELOPM 0.5 10/28/2025 15,750.00 15,750.00
10/31/2024 Coupon 9128283D0 4,000,000.00 UNITED STATES TREASURY 2.25 10/31/2024 45,000.00 45,000.00 10/31/2024 Final Maturity 9128283D0 4,000,000.00 UNITED STATES TREASURY 2.25 10/31/2024 4,000,000.00 4,000,000.00 10/31/2024 Coupon 91282CAT8 6,000,000.00 UNITED STATES TREASURY 0.25 10/31/2025 7,500.00 7,500.00 10/31/2024 Coupon 91282CDG3 3,120,000.00 UNITED STATES TREASURY 1.125 10/31/2026 17,550.00 17,550.00 10/31/2024 Coupon 91282CJF9 2,000,000.00 UNITED STATES TREASURY 4.875 10/31/2028 48,750.00 48,750.00 10/31/2024 Coupon 91282CKP5 7,000,000.00 UNITED STATES TREASURY 4.625 04/30/2029 161,875.00 161,875.00 October 2024
Total 18,162,590.98 795,828.83 18,958,419.81
NOVEMBER 2024
11/01/2024 Coupon 06367WB85 2,761,000.00 BANK OF MONTREAL 1.85 05/01/2025 25,539.25 25,539.25 11/01/2024 Coupon 74460DAD1 3,000,000.00 PUBLIC STORAGE OPERATING CO 3.385 05/01/2029 50,775.00 50,775.00
11/07/2024 Coupon 3135G06G3 6,300,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.5 11/07/2025 15,750.00 15,750.00
11/12/2024 Coupon 023135BX3 4,865,000.00 AMAZON.COM INC 1.0 05/12/2026 24,325.00 24,325.00 11/12/2024 Coupon 037833ET3 1,650,000.00 APPLE INC 4.0 05/10/2028 33,000.00 33,000.00 11/12/2024 Coupon 665859AW4 1,345,000.00 NORTHERN TRUST CORP 4.0 05/10/2027 26,900.00 26,900.00 11/15/2024 Coupon 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 7,811.13 7,811.13 11/15/2024 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 11/15/2024 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 11/15/2024 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 11/15/2024 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 11/15/2024 Coupon 26442CAX2 3,280,000.00 DUKE ENERGY CAROLINAS LLC 3.95 11/15/2028 64,780.00 64,780.00
11/15/2024 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 11/15/2024 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 1,059.29 1,059.29 11/15/2024 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 75,636.26 75,636.26 11/15/2024 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 11/15/2024 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 1,056.85 1,056.85 11/15/2024 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 62,849.38 62,849.38 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 46

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 11/15/2024 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 11/15/2024 Coupon 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 87.98 87.98 11/15/2024 Principal Paydown 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 30,517.97 30,517.97 11/15/2024 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 11/15/2024 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 723.13 723.13 11/15/2024 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 51,220.28 51,220.28 11/15/2024 Coupon 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 103.37 103.37 11/15/2024 Principal Paydown 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 41,974.22 41,974.22 11/15/2024 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 7,849.00 7,849.00 11/15/2024 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 11/15/2024 Coupon 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 137.75 137.75 11/15/2024 Principal Paydown 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 39,065.01 39,065.01 11/15/2024 Coupon 91324PEC2 805,000.00 UNITEDHEALTH GROUP INC 1.15 05/15/2026 4,628.75 4,628.75 11/15/2024 Coupon 91324PEG3 1,365,000.00 UNITEDHEALTH GROUP INC 3.7 05/15/2027 25,252.50 25,252.50 11/18/2024 Coupon 22160KAM7 2,500,000.00 COSTCO WHOLESALE CORP 3.0 05/18/2027 37,500.00 37,500.00 11/18/2024 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 132.71 132.71 11/18/2024 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 27,489.21 27,489.21 11/18/2024 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 11/18/2024 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 250.62 250.62 11/18/2024 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 26,466.57 26,466.57 11/18/2024 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 11/18/2024 Coupon 58933YBH7 1,975,000.00 MERCK & CO INC 4.05 05/17/2028 39,993.75 39,993.75 11/20/2024 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 11/21/2024 Coupon 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 175.75 175.75 11/21/2024 Principal Paydown 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 37,784.82 37,784.82 11/25/2024 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 1,197.15 1,197.15 11/25/2024 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 48,817.64 48,817.64 11/25/2024 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 11/25/2024 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 11/25/2024 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 11/25/2024 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 11/25/2024 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 47

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 11/25/2024 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 11/25/2024 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 11/25/2024 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 11/25/2024 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 11/25/2024 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 11/25/2024 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 11/25/2024 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 11/25/2024 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 11/25/2024 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 11/25/2024 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 11/25/2024 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 November 2024
Total 441,821.36 641,100.87 1,082,922.23
DECEMBER 2024
12/02/2024 Coupon 57629W4T4 1,850,000.00 MASSMUTUAL GLOBAL FUNDING II 5.15 05/30/2029 47,637.50 47,637.50
12/02/2024 Coupon 91282CAZ4 3,800,000.00 UNITED STATES TREASURY 0.375 11/30/2025 7,125.00 7,125.00 12/02/2024 Coupon 91282CET4 2,400,000.00 UNITED STATES TREASURY 2.625 05/31/2027 31,500.00 31,500.00 12/02/2024 Coupon 91282CFZ9 4,600,000.00 UNITED STATES TREASURY 3.875 11/30/2027 89,125.00 89,125.00 12/02/2024 Coupon 91282CHE4 7,000,000.00 UNITED STATES TREASURY 3.625 05/31/2028 126,875.00 126,875.00 12/02/2024 Coupon 91282CJN2 3,400,000.00 UNITED STATES TREASURY 4.375 11/30/2028 74,375.00 74,375.00 12/02/2024 Coupon 91282CKT7 4,400,000.00 UNITED STATES TREASURY 4.5 05/31/2029 99,000.00 99,000.00 12/06/2024 Coupon 64952WFG3 2,120,000.00 NEW YORK LIFE GLOBAL FUNDING 5.0 06/06/2029 53,000.00 53,000.00
12/09/2024 Coupon 89115A2C5 1,400,000.00 TORONTO-DOMINION BANK 4.108 06/08/2027 28,756.00 28,756.00 12/10/2024 Coupon 40139LBC6 3,000,000.00 GUARDIAN LIFE GLOBAL FUNDING 0.875 12/10/2025 13,125.00 13,125.00
12/16/2024 Coupon 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 7,811.13 7,811.13 12/16/2024 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 12/16/2024 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 12/16/2024 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 12/16/2024 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 48

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 12/16/2024 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 117.13 117.13 12/16/2024 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 26,186.45 26,186.45 12/16/2024 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 12/16/2024 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 222.83 222.83 12/16/2024 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 25,090.30 25,090.30 12/16/2024 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 12/16/2024 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 940.79 940.79 12/16/2024 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 72,050.20 72,050.20 12/16/2024 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 12/16/2024 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 940.58 940.58 12/16/2024 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 59,381.19 59,381.19 12/16/2024 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 12/16/2024 Coupon 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 69.16 69.16 12/16/2024 Principal Paydown 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 28,903.35 28,903.35 12/16/2024 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 12/16/2024 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 624.10 624.10 12/16/2024 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 36,542.44 36,542.44 12/16/2024 Coupon 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 85.19 85.19 12/16/2024 Principal Paydown 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 29,873.64 29,873.64 12/16/2024 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 7,849.00 7,849.00 12/16/2024 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 12/16/2024 Coupon 74340XCG4 4,000,000.00 PROLOGIS LP 4.875 06/15/2028 97,500.00 97,500.00 12/16/2024 Coupon 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 114.64 114.64 12/16/2024 Principal Paydown 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 35,600.36 35,600.36 12/17/2024 Coupon 3135G04Z3 6,200,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.5 06/17/2025 15,500.00 15,500.00
12/18/2024 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 12/18/2024 Coupon 89236TJK2 3,325,000.00 TOYOTA MOTOR CREDIT CORP 1.125 06/18/2026 18,703.13 18,703.13
12/19/2024 Coupon 06051GJD2 3,000,000.00 BANK OF AMERICA CORP 1.319 06/19/2026 19,785.00 19,785.00 12/20/2024 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 12/23/2024 Coupon 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 148.04 148.04 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 49

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 12/23/2024 Principal Paydown 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 36,090.20 36,090.20 12/25/2024 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 1,066.56 1,066.56 12/25/2024 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 46,253.43 46,253.43 12/25/2024 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 12/25/2024 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 12/25/2024 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 12/25/2024 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 12/25/2024 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 12/25/2024 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 12/25/2024 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 12/25/2024 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 12/25/2024 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 12/25/2024 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 12/25/2024 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 12/25/2024 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 12/25/2024 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 12/25/2024 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 12/25/2024 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 12/25/2024 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 12/26/2024 Coupon 437076DC3 3,000,000.00 HOME DEPOT INC 4.75 06/25/2029 71,250.00 71,250.00 12/30/2024 Coupon 3130AWN63 3,000,000.00 FEDERAL HOME LOAN BANKS 4.0 06/30/2028 60,000.00 60,000.00 12/31/2024 Coupon 91282CEW7 6,650,000.00 UNITED STATES TREASURY 3.25 06/30/2027 108,062.50 108,062.50 12/31/2024 Coupon 91282CGC9 7,000,000.00 UNITED STATES TREASURY 3.875 12/31/2027 135,625.00 135,625.00 12/31/2024 Coupon 91282CJR3 11,000,000.00 UNITED STATES TREASURY 3.75 12/31/2028 206,250.00 206,250.00 12/31/2024 Coupon 91282CKX8 4,000,000.00 UNITED STATES TREASURY 4.25 06/30/2029 85,000.00 85,000.00 December 2024
Total 395,971.56 1,680,255.16 2,076,226.72
JANUARY 2025
01/07/2025 Coupon 3135G0X24 4,220,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

1.625 01/07/2025 34,287.50 34,287.50
01/07/2025 Final Maturity 3135G0X24 4,220,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

1.625 01/07/2025 4,220,000.00 4,220,000.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 50

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 01/10/2025 Coupon 66815L2Q1 2,400,000.00 NORTHWESTERN MUTUAL GLOBAL FUNDING

4.71 01/10/2029 56,520.00 56,520.00
01/13/2025 Coupon 59217GER6 2,485,000.00 METROPOLITAN LIFE GLOBAL FUNDING I 1.875 01/11/2027 23,296.88 23,296.88
01/15/2025 Coupon 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 7,811.13 7,811.13 01/15/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 01/15/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 01/15/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 01/15/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 01/15/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 01/15/2025 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 827.92 827.92 01/15/2025 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 70,197.03 70,197.03 01/15/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 01/15/2025 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 830.72 830.72 01/15/2025 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 57,950.83 57,950.83 01/15/2025 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 01/15/2025 Coupon 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 51.33 51.33 01/15/2025 Principal Paydown 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 28,194.36 28,194.36 01/15/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 01/15/2025 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 553.45 553.45 01/15/2025 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 42,866.67 42,866.67 01/15/2025 Coupon 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 72.24 72.24 01/15/2025 Principal Paydown 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 53,907.03 53,907.03 01/15/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 7,849.00 7,849.00 01/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 64,707.11 64,707.11 01/15/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 01/15/2025 Coupon 756109AU8 4,500,000.00 REALTY INCOME CORP 3.65 01/15/2028 82,125.00 82,125.00 01/15/2025 Coupon 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 93.57 93.57 01/15/2025 Principal Paydown 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 34,637.08 34,637.08 01/16/2025 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 102.29 102.29 01/16/2025 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 25,690.71 25,690.71 01/16/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 51

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 01/16/2025 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 196.49 196.49 01/16/2025 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 24,634.41 24,634.41 01/16/2025 Coupon 57629WDE7 2,272,000.00 MASSMUTUAL GLOBAL FUNDING II 1.2 07/16/2026 13,632.00 13,632.00
01/17/2025 Coupon 57629W5B2 2,140,000.00 MASSMUTUAL GLOBAL FUNDING II 4.85 01/17/2029 51,895.00 51,895.00
01/17/2025 Coupon 713448FX1 3,775,000.00 PEPSICO INC 4.5 07/17/2029 84,937.50 84,937.50 01/20/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 01/20/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 01/21/2025 Coupon 24422EWR6 2,450,000.00 JOHN DEERE CAPITAL CORP 4.75 01/20/2028 58,187.50 58,187.50 01/21/2025 Coupon 3137EAEU9 6,300,000.00 FEDERAL HOME LOAN MORTGAGE CORP 0.375 07/21/2025 11,812.50 11,812.50
01/21/2025 Coupon 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 121.57 121.57 01/21/2025 Principal Paydown 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 35,266.34 35,266.34 01/23/2025 Coupon 46647PAM8 3,300,000.00 JPMORGAN CHASE & CO 3.509 01/23/2029 57,898.50 57,898.50 01/27/2025 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 942.83 942.83 01/27/2025 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 45,065.15 45,065.15 01/27/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 01/27/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 01/27/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 01/27/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 01/27/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 01/27/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 01/27/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 01/27/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 01/27/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 01/27/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 01/27/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 01/27/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 01/27/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 01/27/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 01/27/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 52

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 01/27/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 01/31/2025 Coupon 91282CAB7 5,975,000.00 UNITED STATES TREASURY 0.25 07/31/2025 7,468.75 7,468.75 01/31/2025 Coupon 91282CFB2 1,300,000.00 UNITED STATES TREASURY 2.75 07/31/2027 17,875.00 17,875.00 01/31/2025 Coupon 91282CGH8 7,000,000.00 UNITED STATES TREASURY 3.5 01/31/2028 122,500.00 122,500.00 01/31/2025 Coupon 91282CJW2 5,000,000.00 UNITED STATES TREASURY 4.0 01/31/2029 100,000.00 100,000.00 January 2025 Total 4,703,116.72 1,013,960.57 5,717,077.29 FEBRUARY 2025
02/03/2025 Coupon 61747YFA8 2,650,000.00 MORGAN STANLEY 5.123 02/01/2029 67,879.75 67,879.75 02/03/2025 Coupon 78016HZS2 3,500,000.00 ROYAL BANK OF CANADA 5.2 08/01/2028 91,000.00 91,000.00 02/07/2025 Coupon 63743HFN7 2,500,000.00 NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP 4.85 02/07/2029 60,625.00 60,625.00
02/10/2025 Coupon 532457CK2 2,710,000.00 ELI LILLY AND CO 4.5 02/09/2029 60,975.00 60,975.00 02/10/2025 Coupon 69371RS64 1,670,000.00 PACCAR FINANCIAL CORP 4.95 08/10/2028 41,332.50 41,332.50 02/12/2025 Coupon 3137EAEP0 825,000.00 FEDERAL HOME LOAN MORTGAGE CORP 1.5 02/12/2025 6,187.50 6,187.50
02/12/2025 Final Maturity 3137EAEP0 825,000.00 FEDERAL HOME LOAN MORTGAGE CORP 1.5 02/12/2025 825,000.00 825,000.00
02/17/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 02/17/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 02/17/2025 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 87.74 87.74 02/17/2025 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 25,322.63 25,322.63 02/17/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 02/17/2025 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 170.62 170.62 02/17/2025 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 24,306.99 24,306.99 02/17/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 02/17/2025 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 717.94 717.94 02/17/2025 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 68,702.43 68,702.43 02/17/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 02/17/2025 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 723.51 723.51 02/17/2025 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 56,895.90 56,895.90 02/17/2025 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 02/17/2025 Coupon 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 33.95 33.95 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 53

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 02/17/2025 Principal Paydown 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 27,646.28 27,646.28 02/17/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 02/17/2025 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 470.58 470.58 02/17/2025 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 32,427.22 32,427.22 02/17/2025 Coupon 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 48.88 48.88 02/17/2025 Principal Paydown 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 47,788.58 47,788.58 02/17/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 7,578.85 7,578.85 02/17/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 100,061.24 100,061.24 02/17/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 02/17/2025 Coupon 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 73.08 73.08 02/17/2025 Principal Paydown 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 33,959.85 33,959.85 02/18/2025 Coupon 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 7,811.13 7,811.13 02/18/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 02/18/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 02/18/2025 Coupon 171239AL0 3,700,000.00 CHUBB INA HOLDINGS LLC 4.65 08/15/2029 93,193.75 93,193.75 02/18/2025 Coupon 30303M8S4 2,280,000.00 META PLATFORMS INC 4.3 08/15/2029 50,654.00 50,654.00 02/18/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 02/18/2025 Coupon 91324PEP3 1,500,000.00 UNITEDHEALTH GROUP INC 5.25 02/15/2028 39,375.00 39,375.00 02/20/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 02/21/2025 Coupon 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 95.71 95.71 02/21/2025 Principal Paydown 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 34,513.27 34,513.27 02/25/2025 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 822.28 822.28 02/25/2025 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 41,281.68 41,281.68 02/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 02/25/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 02/25/2025 Coupon 3135G05X7 6,285,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.375 08/25/2025 11,784.38 11,784.38
02/25/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 02/25/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 02/25/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 02/25/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 02/25/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 54

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 02/25/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 02/25/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 02/25/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 02/25/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 02/25/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 02/25/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 02/25/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 02/25/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 02/25/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 02/26/2025 Coupon 17275RBR2 1,960,000.00 CISCO SYSTEMS INC 4.85 02/26/2029 47,530.00 47,530.00 02/27/2025 Coupon 14913UAJ9 2,500,000.00 CATERPILLAR FINANCIAL SERVICES CORP 4.85 02/27/2029 60,625.00 60,625.00
02/28/2025 Coupon 912828ZC7 7,000,000.00 UNITED STATES TREASURY 1.125 02/28/2025 39,375.00 39,375.00 02/28/2025 Final Maturity 912828ZC7 7,000,000.00 UNITED STATES TREASURY 1.125 02/28/2025 7,000,000.00 7,000,000.00 02/28/2025 Coupon 91282CCW9 1,570,000.00 UNITED STATES TREASURY 0.75 08/31/2026 5,887.50 5,887.50 02/28/2025 Coupon 91282CFH9 3,450,000.00 UNITED STATES TREASURY 3.125 08/31/2027 53,906.25 53,906.25 02/28/2025 Coupon 91282CGP0 7,000,000.00 UNITED STATES TREASURY 4.0 02/29/2028 140,000.00 140,000.00 02/28/2025 Coupon 91282CHX2 1,900,000.00 UNITED STATES TREASURY 4.375 08/31/2028 41,562.50 41,562.50 02/28/2025 Coupon 91282CKD2 7,000,000.00 UNITED STATES TREASURY 4.25 02/28/2029 148,750.00 148,750.00 02/28/2025 Coupon 91282CLK5 8,000,000.00 UNITED STATES TREASURY 3.625 08/31/2029 145,000.00 145,000.00 February 2025
Total 8,317,906.07 1,496,349.28 9,814,255.35
MARCH 2025
03/03/2025 Coupon 74456QBX3 3,000,000.00 PUBLIC SERVICE ELECTRIC AND GAS CO 3.65 09/01/2028 54,750.00 54,750.00
03/03/2025 Coupon 808513BY0 1,300,000.00 CHARLES SCHWAB CORP 2.45 03/03/2027 15,925.00 15,925.00 03/10/2025 Coupon 57636QAW4 2,090,000.00 MASTERCARD INC 4.875 03/09/2028 50,943.75 50,943.75 03/10/2025 Coupon 89114TZT2 1,900,000.00 TORONTO-DOMINION BANK 2.8 03/10/2027 26,600.00 26,600.00 03/14/2025 Coupon 58989V2D5 1,715,000.00 MET TOWER GLOBAL FUNDING 1.25 09/14/2026 10,718.75 10,718.75
03/17/2025 Coupon 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 7,811.13 7,811.13 03/17/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 55

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 03/17/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 03/17/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 03/17/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 03/17/2025 Coupon 26442UAH7 1,500,000.00 DUKE ENERGY PROGRESS LLC 3.45 03/15/2029 25,875.00 25,875.00 03/17/2025 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 73.39 73.39 03/17/2025 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 24,659.04 24,659.04 03/17/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 03/17/2025 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 145.10 145.10 03/17/2025 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 23,587.82 23,587.82 03/17/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 03/17/2025 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 610.31 610.31 03/17/2025 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 66,478.17 66,478.17 03/17/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 03/17/2025 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 618.26 618.26 03/17/2025 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 55,033.48 55,033.48 03/17/2025 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 03/17/2025 Coupon 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 16.90 16.90 03/17/2025 Principal Paydown 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 26,761.08 26,761.08 03/17/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 03/17/2025 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 407.89 407.89 03/17/2025 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 26,493.04 26,493.04 03/17/2025 Coupon 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 28.17 28.17 03/17/2025 Principal Paydown 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 40,223.41 40,223.41 03/17/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 7,161.09 7,161.09 03/17/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 90,901.43 90,901.43 03/17/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 03/17/2025 Coupon 880591EZ1 3,500,000.00 TENNESSEE VALLEY AUTHORITY 3.875 03/15/2028 67,812.50 67,812.50
03/17/2025 Coupon 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 52.99 52.99 03/17/2025 Principal Paydown 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 32,919.17 32,919.17 03/17/2025 Coupon 931142ER0 785,000.00 WALMART INC 1.05 09/17/2026 4,121.25 4,121.25 03/18/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 56

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 03/20/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 03/21/2025 Coupon 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 70.40 70.40 03/21/2025 Principal Paydown 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 33,456.85 33,456.85 03/24/2025 Coupon 3137EAEX3 6,295,000.00 FEDERAL HOME LOAN MORTGAGE CORP 0.375 09/23/2025 11,803.13 11,803.13
03/25/2025 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 711.85 711.85 03/25/2025 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 39,966.59 39,966.59 03/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 03/25/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 03/25/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 03/25/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 03/25/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 03/25/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 03/25/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 03/25/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 03/25/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 03/25/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 03/25/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 03/25/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 03/25/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 03/25/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 03/25/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 03/25/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 03/26/2025 Coupon 40139LBJ1 3,050,000.00 GUARDIAN LIFE GLOBAL FUNDING 4.179 09/26/2029 63,729.75 63,729.75
03/31/2025 Coupon 91282CAM3 3,200,000.00 UNITED STATES TREASURY 0.25 09/30/2025 4,000.00 4,000.00 03/31/2025 Coupon 91282CCZ2 3,130,000.00 UNITED STATES TREASURY 0.875 09/30/2026 13,693.75 13,693.75 03/31/2025 Coupon 91282CFM8 2,800,000.00 UNITED STATES TREASURY 4.125 09/30/2027 57,750.00 57,750.00 03/31/2025 Coupon 91282CJA0 5,800,000.00 UNITED STATES TREASURY 4.625 09/30/2028 134,125.00 134,125.00 03/31/2025 Coupon 91282CKG5 7,000,000.00 UNITED STATES TREASURY 4.125 03/31/2029 144,375.00 144,375.00 03/31/2025 Coupon 91282CLN9 8,500,000.00 UNITED STATES TREASURY 3.5 09/30/2029 148,750.00 148,750.00 March 2025 Total 460,480.06 1,124,752.23 1,585,232.29
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 57

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount APRIL 2025
04/07/2025 Coupon 89115A2Y7 2,330,000.00 TORONTO-DOMINION BANK 4.994 04/05/2029 58,180.10 58,180.10 04/14/2025 Coupon 58989V2H6 2,000,000.00 MET TOWER GLOBAL FUNDING 5.25 04/12/2029 52,500.00 52,500.00
04/15/2025 Coupon 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 7,811.13 7,811.13 04/15/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 04/15/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 04/15/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 04/15/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 04/15/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 04/15/2025 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 506.16 506.16 04/15/2025 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 67,232.45 67,232.45 04/15/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 04/15/2025 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 516.44 516.44 04/15/2025 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 56,484.01 56,484.01 04/15/2025 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 04/15/2025 Coupon 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 0.39 0.39 04/15/2025 Effective Maturity 44935FAD6 171,670.65 HART 2021-C A3 0.74 05/15/2026 639.42 639.42 04/15/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 04/15/2025 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 356.67 356.67 04/15/2025 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 33,689.12 33,689.12 04/15/2025 Coupon 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 10.74 10.74 04/15/2025 Effective Maturity 47789QAC4 273,619.04 JDOT 2021-B A3 0.52 03/16/2026 24,789.34 24,789.34 04/15/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 6,781.58 6,781.58 04/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 109,596.06 109,596.06 04/15/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 04/15/2025 Coupon 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 33.51 33.51 04/15/2025 Principal Paydown 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 33,355.26 33,355.26 04/16/2025 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 59.41 59.41 04/16/2025 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 25,357.14 25,357.14 04/16/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 04/16/2025 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 120.33 120.33 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 58

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 04/16/2025 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 24,374.04 24,374.04 04/18/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 04/21/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 04/21/2025 Coupon 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 45.87 45.87 04/21/2025 Principal Paydown 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 33,588.10 33,588.10 04/21/2025 Coupon 4581X0DV7 6,390,000.00 INTER-AMERICAN DEVELOPMENT BANK 0.875 04/20/2026 27,956.25 27,956.25
04/22/2025 Coupon 3135G03U5 5,270,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.625 04/22/2025 16,468.75 16,468.75
04/22/2025 Final Maturity 3135G03U5 5,270,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.625 04/22/2025 5,270,000.00 5,270,000.00
04/22/2025 Coupon 46647PBK1 1,000,000.00 JPMORGAN CHASE & CO 2.083 04/22/2026 10,415.00 10,415.00 04/22/2025 Effective Maturity 46647PBK1 1,000,000.00 JPMORGAN CHASE & CO 2.083 04/22/2026 1,000,000.00 1,000,000.00 04/25/2025 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 604.94 604.94 04/25/2025 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 40,829.66 40,829.66 04/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 04/25/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 04/25/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 04/25/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 04/25/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 04/25/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 04/25/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 04/25/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 04/25/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 04/25/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 04/25/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 04/25/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 04/25/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 04/25/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 04/25/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 04/25/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 59

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 04/28/2025 Coupon 459058JL8 6,300,000.00 INTERNATIONAL BANK FOR RECONSTRUCTION AND DEVELOPM 0.5 10/28/2025 15,750.00 15,750.00
04/30/2025 Coupon 91282CAT8 6,000,000.00 UNITED STATES TREASURY 0.25 10/31/2025 7,500.00 7,500.00 04/30/2025 Coupon 91282CDG3 3,120,000.00 UNITED STATES TREASURY 1.125 10/31/2026 17,550.00 17,550.00 04/30/2025 Coupon 91282CJF9 2,000,000.00 UNITED STATES TREASURY 4.875 10/31/2028 48,750.00 48,750.00 04/30/2025 Coupon 91282CKP5 7,000,000.00 UNITED STATES TREASURY 4.625 04/30/2029 161,875.00 161,875.00 April 2025 Total 6,719,934.60 705,864.17 7,425,798.77
MAY 2025
05/01/2025 Coupon 06367WB85 2,761,000.00 BANK OF MONTREAL 1.85 05/01/2025 25,539.25 25,539.25 05/01/2025 Final Maturity 06367WB85 2,761,000.00 BANK OF MONTREAL 1.85 05/01/2025 2,761,000.00 2,761,000.00 05/01/2025 Coupon 74460DAD1 3,000,000.00 PUBLIC STORAGE OPERATING CO 3.385 05/01/2029 50,775.00 50,775.00
05/07/2025 Coupon 3135G06G3 6,300,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.5 11/07/2025 15,750.00 15,750.00
05/12/2025 Coupon 023135BX3 4,865,000.00 AMAZON.COM INC 1.0 05/12/2026 24,325.00 24,325.00 05/12/2025 Coupon 037833ET3 1,650,000.00 APPLE INC 4.0 05/10/2028 33,000.00 33,000.00 05/12/2025 Coupon 665859AW4 1,345,000.00 NORTHERN TRUST CORP 4.0 05/10/2027 26,900.00 26,900.00 05/15/2025 Coupon 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 7,811.13 7,811.13 05/15/2025 Final Maturity 02582JJT8 2,765,000.00 AMXCA 2022-2 A 3.39 05/17/2027 2,765,000.00 2,765,000.00 05/15/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 05/15/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 05/15/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 05/15/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 05/15/2025 Coupon 26442CAX2 3,280,000.00 DUKE ENERGY CAROLINAS LLC 3.95 11/15/2028 64,780.00 64,780.00
05/15/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 05/15/2025 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 400.83 400.83 05/15/2025 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 64,645.37 64,645.37 05/15/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 05/15/2025 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 411.95 411.95 05/15/2025 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 54,240.23 54,240.23 05/15/2025 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 60

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 05/15/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 05/15/2025 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 291.53 291.53 05/15/2025 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 30,921.41 30,921.41 05/15/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 6,324.02 6,324.02 05/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 105,865.60 105,865.60 05/15/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 05/15/2025 Coupon 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 13.77 13.77 05/15/2025 Effective Maturity 89238JAC9 274,833.58 TAOT 2021-D A3 0.71 04/15/2026 23,278.94 23,278.94 05/15/2025 Coupon 91324PEC2 805,000.00 UNITEDHEALTH GROUP INC 1.15 05/15/2026 4,628.75 4,628.75 05/15/2025 Coupon 91324PEG3 1,365,000.00 UNITEDHEALTH GROUP INC 3.7 05/15/2027 25,252.50 25,252.50 05/16/2025 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 45.04 45.04 05/16/2025 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 24,523.32 24,523.32 05/16/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 05/16/2025 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 94.74 94.74 05/16/2025 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 23,461.15 23,461.15 05/19/2025 Coupon 22160KAM7 2,500,000.00 COSTCO WHOLESALE CORP 3.0 05/18/2027 37,500.00 37,500.00 05/19/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 05/19/2025 Coupon 58933YBH7 1,975,000.00 MERCK & CO INC 4.05 05/17/2028 39,993.75 39,993.75 05/20/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 05/21/2025 Coupon 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 21.24 21.24 05/21/2025 Effective Maturity 43815GAC3 278,357.36 HAROT 2021-4 A3 0.88 01/21/2026 28,957.05 28,957.05 05/26/2025 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 495.72 495.72 05/26/2025 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 38,002.39 38,002.39 05/26/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 05/26/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 05/26/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 05/26/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 05/26/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 05/26/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 05/26/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 05/26/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 05/26/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 61

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 05/26/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 05/26/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 05/26/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 05/26/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 05/26/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 05/26/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 05/26/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 05/30/2025 Coupon 57629W4T4 1,850,000.00 MASSMUTUAL GLOBAL FUNDING II 5.15 05/30/2029 47,637.50 47,637.50
May 2025 Total 5,919,895.45 684,063.61 6,603,959.06
JUNE 2025
06/02/2025 Coupon 91282CAZ4 3,800,000.00 UNITED STATES TREASURY 0.375 11/30/2025 7,125.00 7,125.00 06/02/2025 Coupon 91282CET4 2,400,000.00 UNITED STATES TREASURY 2.625 05/31/2027 31,500.00 31,500.00 06/02/2025 Coupon 91282CFZ9 4,600,000.00 UNITED STATES TREASURY 3.875 11/30/2027 89,125.00 89,125.00 06/02/2025 Coupon 91282CHE4 7,000,000.00 UNITED STATES TREASURY 3.625 05/31/2028 126,875.00 126,875.00 06/02/2025 Coupon 91282CJN2 3,400,000.00 UNITED STATES TREASURY 4.375 11/30/2028 74,375.00 74,375.00 06/02/2025 Coupon 91282CKT7 4,400,000.00 UNITED STATES TREASURY 4.5 05/31/2029 99,000.00 99,000.00 06/06/2025 Coupon 64952WFG3 2,120,000.00 NEW YORK LIFE GLOBAL FUNDING 5.0 06/06/2029 53,000.00 53,000.00
06/09/2025 Coupon 89115A2C5 1,400,000.00 TORONTO-DOMINION BANK 4.108 06/08/2027 28,756.00 28,756.00 06/10/2025 Coupon 40139LBC6 3,000,000.00 GUARDIAN LIFE GLOBAL FUNDING 0.875 12/10/2025 13,125.00 13,125.00
06/16/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 06/16/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 06/16/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 06/16/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 06/16/2025 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 31.15 31.15 06/16/2025 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 23,454.21 23,454.21 06/16/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 06/16/2025 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 70.11 70.11 06/16/2025 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 23,046.35 23,046.35 06/16/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 62

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/16/2025 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 299.55 299.55 06/16/2025 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 63,037.77 63,037.77 06/16/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 06/16/2025 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 311.60 311.60 06/16/2025 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 53,077.89 53,077.89 06/16/2025 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 06/16/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 06/16/2025 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 231.75 231.75 06/16/2025 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 25,020.60 25,020.60 06/16/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 5,882.03 5,882.03 06/16/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 95,280.23 95,280.23 06/16/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 06/16/2025 Coupon 74340XCG4 4,000,000.00 PROLOGIS LP 4.875 06/15/2028 97,500.00 97,500.00 06/17/2025 Coupon 3135G04Z3 6,200,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.5 06/17/2025 15,500.00 15,500.00
06/17/2025 Final Maturity 3135G04Z3 6,200,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.5 06/17/2025 6,200,000.00 6,200,000.00
06/18/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 06/18/2025 Coupon 89236TJK2 3,325,000.00 TOYOTA MOTOR CREDIT CORP 1.125 06/18/2026 18,703.13 18,703.13
06/19/2025 Coupon 06051GJD2 3,000,000.00 BANK OF AMERICA CORP 1.319 06/19/2026 19,785.00 19,785.00 06/19/2025 Effective Maturity 06051GJD2 3,000,000.00 BANK OF AMERICA CORP 1.319 06/19/2026 3,000,000.00 3,000,000.00 06/20/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 06/25/2025 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 394.07 394.07 06/25/2025 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 36,252.98 36,252.98 06/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 06/25/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 06/25/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 06/25/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 06/25/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 06/25/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 06/25/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 63

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/25/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 06/25/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 06/25/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 06/25/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 06/25/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 06/25/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 06/25/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 06/25/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 06/25/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 06/25/2025 Coupon 437076DC3 3,000,000.00 HOME DEPOT INC 4.75 06/25/2029 71,250.00 71,250.00 06/30/2025 Coupon 3130AWN63 3,000,000.00 FEDERAL HOME LOAN BANKS 4.0 06/30/2028 60,000.00 60,000.00 06/30/2025 Coupon 91282CEW7 6,650,000.00 UNITED STATES TREASURY 3.25 06/30/2027 108,062.50 108,062.50 06/30/2025 Coupon 91282CGC9 7,000,000.00 UNITED STATES TREASURY 3.875 12/31/2027 135,625.00 135,625.00 06/30/2025 Coupon 91282CJR3 11,000,000.00 UNITED STATES TREASURY 3.75 12/31/2028 206,250.00 206,250.00 06/30/2025 Coupon 91282CKX8 4,000,000.00 UNITED STATES TREASURY 4.25 06/30/2029 85,000.00 85,000.00 June 2025 Total 9,519,170.03 1,619,848.77 11,139,018.81 JULY 2025
07/10/2025 Coupon 66815L2Q1 2,400,000.00 NORTHWESTERN MUTUAL GLOBAL FUNDING

4.71 01/10/2029 56,520.00 56,520.00
07/11/2025 Coupon 59217GER6 2,485,000.00 METROPOLITAN LIFE GLOBAL FUNDING I 1.875 01/11/2027 23,296.88 23,296.88
07/15/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 07/15/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 07/15/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 07/15/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 07/15/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 07/15/2025 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 200.79 200.79 07/15/2025 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 61,410.08 61,410.08 07/15/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 07/15/2025 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 213.41 213.41 07/15/2025 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 51,888.00 51,888.00 07/15/2025 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 64

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 07/15/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 07/15/2025 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 183.38 183.38 07/15/2025 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 29,637.85 29,637.85 07/15/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 5,484.23 5,484.23 07/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 97,902.08 97,902.08 07/15/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 07/15/2025 Coupon 756109AU8 4,500,000.00 REALTY INCOME CORP 3.65 01/15/2028 82,125.00 82,125.00 07/16/2025 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 17.86 17.86 07/16/2025 Principal Paydown 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 22,532.40 22,532.40 07/16/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 07/16/2025 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 45.91 45.91 07/16/2025 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 22,621.55 22,621.55 07/16/2025 Coupon 57629WDE7 2,272,000.00 MASSMUTUAL GLOBAL FUNDING II 1.2 07/16/2026 13,632.00 13,632.00
07/17/2025 Coupon 57629W5B2 2,140,000.00 MASSMUTUAL GLOBAL FUNDING II 4.85 01/17/2029 51,895.00 51,895.00
07/17/2025 Coupon 713448FX1 3,775,000.00 PEPSICO INC 4.5 07/17/2029 84,937.50 84,937.50 07/18/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 07/21/2025 Coupon 24422EWR6 2,450,000.00 JOHN DEERE CAPITAL CORP 4.75 01/20/2028 58,187.50 58,187.50 07/21/2025 Coupon 3137EAEU9 6,300,000.00 FEDERAL HOME LOAN MORTGAGE CORP 0.375 07/21/2025 11,812.50 11,812.50
07/21/2025 Final Maturity 3137EAEU9 6,300,000.00 FEDERAL HOME LOAN MORTGAGE CORP 0.375 07/21/2025 6,300,000.00 6,300,000.00
07/21/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 07/23/2025 Coupon 46647PAM8 3,300,000.00 JPMORGAN CHASE & CO 3.509 01/23/2029 57,898.50 57,898.50 07/25/2025 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 297.09 297.09 07/25/2025 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 35,315.65 35,315.65 07/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,470.00 7,470.00 07/25/2025 Principal Paydown 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 89,665.41 89,665.41 07/25/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 07/25/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 07/25/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 65

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 07/25/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 07/25/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 07/25/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 07/25/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 07/25/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 07/25/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 07/25/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 07/25/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 07/25/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 07/25/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 07/25/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 07/25/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 07/31/2025 Coupon 91282CAB7 5,975,000.00 UNITED STATES TREASURY 0.25 07/31/2025 7,468.75 7,468.75 07/31/2025 Final Maturity 91282CAB7 5,975,000.00 UNITED STATES TREASURY 0.25 07/31/2025 5,975,000.00 5,975,000.00 07/31/2025 Coupon 91282CFB2 1,300,000.00 UNITED STATES TREASURY 2.75 07/31/2027 17,875.00 17,875.00 07/31/2025 Coupon 91282CGH8 7,000,000.00 UNITED STATES TREASURY 3.5 01/31/2028 122,500.00 122,500.00 07/31/2025 Coupon 91282CJW2 5,000,000.00 UNITED STATES TREASURY 4.0 01/31/2029 100,000.00 100,000.00 July 2025 Total 12,685,973.02 966,663.18 13,652,636.21
AUGUST 2025
08/01/2025 Coupon 61747YFA8 2,650,000.00 MORGAN STANLEY 5.123 02/01/2029 67,879.75 67,879.75 08/01/2025 Coupon 78016HZS2 3,500,000.00 ROYAL BANK OF CANADA 5.2 08/01/2028 91,000.00 91,000.00 08/07/2025 Coupon 63743HFN7 2,500,000.00 NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP 4.85 02/07/2029 60,625.00 60,625.00
08/11/2025 Coupon 532457CK2 2,710,000.00 ELI LILLY AND CO 4.5 02/09/2029 60,975.00 60,975.00 08/11/2025 Coupon 69371RS64 1,670,000.00 PACCAR FINANCIAL CORP 4.95 08/10/2028 41,332.50 41,332.50 08/15/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 08/15/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 08/15/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 03/15/2029 8,606.96 8,606.96 08/15/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 08/15/2025 Coupon 171239AL0 3,700,000.00 CHUBB INA HOLDINGS LLC 4.65 08/15/2029 86,025.00 86,025.00 08/15/2025 Coupon 30303M8S4 2,280,000.00 META PLATFORMS INC 4.3 08/15/2029 49,020.00 49,020.00 08/15/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 66

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 08/15/2025 Coupon 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 104.58 104.58 08/15/2025 Principal Paydown 43815BAC4 758,113.37 HAROT 2022-1 A3 1.88 05/15/2026 59,552.19 59,552.19 08/15/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 08/15/2025 Coupon 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 117.42 117.42 08/15/2025 Principal Paydown 448977AD0 636,780.77 HART 2022-A A3 2.22 10/15/2026 50,404.52 50,404.52 08/15/2025 Coupon 44934FAD7 1,615,000.00 HALST 24B A3 5.41 05/17/2027 7,280.96 7,280.96 08/15/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 08/15/2025 Coupon 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 126.08 126.08 08/15/2025 Principal Paydown 47787JAC2 430,566.08 JDOT 2022 A3 0.36 09/15/2026 26,853.92 26,853.92 08/15/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 5,075.49 5,075.49 08/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 89,978.81 89,978.81 08/15/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 08/15/2025 Coupon 91324PEP3 1,500,000.00 UNITEDHEALTH GROUP INC 5.25 02/15/2028 39,375.00 39,375.00 08/18/2025 Coupon 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 5.09 5.09 08/18/2025 Effective Maturity 362554AC1 254,318.57 GMCAR 2021-4 A3 0.68 09/16/2026 8,980.22 8,980.22 08/18/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 08/18/2025 Coupon 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 22.16 22.16 08/18/2025 Principal Paydown 380146AC4 263,643.87 GMCAR 2022-1 A3 1.26 11/16/2026 20,902.25 20,902.25 08/18/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 08/20/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 08/25/2025 Coupon 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 202.62 202.62 08/25/2025 Principal Paydown 05602RAD3 497,840.36 BMWOT 2022-A A3 3.21 08/25/2026 34,198.95 34,198.95 08/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,097.89 7,097.89 08/25/2025 Principal Paydown 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 149,480.45 149,480.45 08/25/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 08/25/2025 Coupon 3135G05X7 6,285,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.375 08/25/2025 11,784.38 11,784.38
08/25/2025 Final Maturity 3135G05X7 6,285,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.375 08/25/2025 6,285,000.00 6,285,000.00
08/25/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 08/25/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 08/25/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 67

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 08/25/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 08/25/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 08/25/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 08/25/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 08/25/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 08/25/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 08/25/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 08/25/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 08/25/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 08/25/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 08/25/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 08/26/2025 Coupon 17275RBR2 1,960,000.00 CISCO SYSTEMS INC 4.85 02/26/2029 47,530.00 47,530.00 08/27/2025 Coupon 14913UAJ9 2,500,000.00 CATERPILLAR FINANCIAL SERVICES CORP 4.85 02/27/2029 60,625.00 60,625.00
August 2025 Total 6,725,351.30 893,524.84 7,618,876.14
Grand Total 1,700,936,255.80 74,052,211.16 11,622,211.52 85,674,422.68 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/10/2024 11:09:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 68

IMPORTANT DISCLOSURES
City of Corona Cons Account | Account #10003 | As of September 30, 2024 Chandler Asset Management, Inc. (“Chandler”) is an SEC registered investment adviser. For additional information about our firm, please see our current disclosures (Form ADV).

To obtain a copy of our current disclosures, you may contact your client service representative by calling the number on the front of this statement or you may visit our website at www.chandlerasset.com.

Information contained in this monthly statement is and is provided for informational purposes only and should not be construed as specific investment or legal advice. The information contained herein was obtained from sources believed to be reliable as of the date of this statement, but may become outdated or superseded at any time without notice.

Custody: Your qualified custodian bank maintains control of all assets reflected in this statement and we urge you to compare this statement to the one you receive from your qualified custodian. Chandler does not have any authority to withdraw or deposit funds from/to the custodian account.

Valuation: Prices are provided by IDC, an independent pricing source. In the event IDC does not provide a price or if the price provided is not reflective of fair market value, Chandler will obtain pricing from an alternative approved third party pricing source in accordance with our written valuation policy and procedures. Our valuation procedures are also disclosed in Item 5 of our Form ADV Part 2A.

Performance: Performance results are presented gross-of-advisory fees and represent the client’s Total Return. The deduction of advisory fees lowers performance results. These results include the reinvestment of dividends and other earnings. Past performance may not be indicative of future results. Therefore, clients should not assume that future performance of any specific investment or investment strategy will be profitable or equal to past performance levels. All investment strategies have the potential for profit or loss. Economic factors, market conditions or changes in investment strategies, contributions or withdrawals may materially alter the performance and results of your portfolio.

Source ice Data Indices, LLC (“ICE”), used with permission. ICE PERMITS USE OF THE ICE INDICES AND RELATED DATA ON AN “AS IS” BASIS; ICE, ITS AFFILIATES AND

THEIR RESPECTIVE THIRD PARTY SUPPLIERS DISCLAIM ANY AND ALL WARRANTIES AND REPRESENTATIONS, EXPRESS AND/OR IMPLIED, INCLUDING ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, INCLUDING THE INDICES, INDEX DATA AND ANY DATA INCLUDED IN, RELATED TO, OR DERIVED THEREFROM.

NEITHER ICE DATA, ITS AFFILIATES OR THEIR RESPECTIVE THIRD PARTY PROVIDERS GUARANTEE THE QUALITY, ADEQUACY, ACCURACY, TIMELINESS OR COMPLETENESS OF THE INDICES OR THE INDEX DATA OR ANY COMPONENT THEREOF, AND THE INDICES AND INDEX DATA AND ALL COMPONENTS THEREOF ARE PROVIDED ON AN “AS IS” BASIS AND LICENSEE’S USE IS AT LICENSEE’S OWN RISK. ICE DATA, ITS AFFILIATES AND THEIR RESPECTIVE THIRD PARTY DO NOT SPONSOR, ENDORSE, OR RECOMMEND CHANDLER, OR ANY OF ITS PRODUCTS OR SERVICES.

Index returns assume reinvestment of all distributions. Historical performance results for investment indexes generally do not reflect the deduction of transaction and/or custodial charges or the deduction of an investment management fee, the incurrence of which would have the effect of decreasing historical performance results. It is not possible to invest directly in an index.

Ratings: Ratings information have been provided by Moody’s, S&P and Fitch through data feeds we believe to be reliable as of the date of this statement, however we cannot guarantee its accuracy.

Security level ratings for U.S. Agency issued mortgage-backed securities (“MBS”) reflect the issuer rating because the securities themselves are not rated. The issuing U.S. Agency guarantees the full and timely payment of both principal and interest and carries a AA+/Aaa/AAA by S&P, Moody’s and Fitch respectively.

Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 * Grouped by: Security Type. * Groups Sorted by: Security Type. * Weighted by: Market Value. * Holdings Displayed by: Position by Account.

Security Type Original Units Market Value Book Value % of Market Value Years to Final Maturity Days to Final Maturity Yield to MaturityABS 44,755,000.00 38,629,498.49 38,076,882.42 7.99% 3.34 1219 4.27Agency 51,995,000.00 50,886,310.42 51,934,887.50 10.52% 1.11 407 4.13Agency CMBS 54,755,000.00 53,311,454.13 51,956,460.46 11.02% 3.66 1336 3.92Cash -3,659,917.86 -3,659,917.86 -3,659,917.86 -0.76% 0.00 0 0.00Corporate 114,203,000.00 114,310,410.50 113,038,932.46 23.64% 3.51 1281 4.14LAIF 20,531,358.66 20,531,358.66 20,531,358.66 4.25% 0.00 0 --- Money Market Fund 26,077,658.99 26,077,658.99 26,077,658.99 5.39% 0.00 0 4.57Municipal Bonds 3,385,000.00 3,385,000.00 3,462,753.45 0.70% 0.00 1 2.40Supranational 12,690,000.00 12,170,656.13 12,633,094.65 2.52% 1.32 480 3.96US Treasury 167,495,000.00 167,963,793.14 166,713,280.18 34.73% 3.07 1121 3.76--- 492,227,099.79 483,606,222.60 480,765,390.91 100.00% 2.72 992 4.03 Corona Supplemental City of Corona ConsAgg (362432)As of 09/30/2024 Dated: 10/14/2024 1 Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533

MONTHLY ACCOUNT STATEMENT
City of Corona Pension Stabilization Trust | Account #10952 | As of September 30, 2024 CHANDLER ASSET MANAGEMENT | chandlerasset.com
Information contained herein is . We urge you to compare this statement to the one you receive from your qualified custodian. Please see Important Disclosures at the end of the statement.

Chandler Team:

For questions about your account, please call (800) 317-4747, or contact [email protected]
Custodian:

Charles Schwab Inc.

Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 2

PORTFOLIO SUMMARY
Performance Review
Total Rate of Return 1M 3M YTD 1YR 2YRS 3YRS 5YRS 10YRS Since Inception (08/01/22)
Corona Pension Trust 1.98% 7.61% 14.32% 27.56% 19.30% -- -- -- 14.00% Benchmark Return* 1.59% 5.86% 11.93% 22.03% 16.67% -- -- -- 9.78% *Periods over 1 year are annualized.

Benchmark: 35% S&P 500 TR, 50% ICE Corp Gov & Mtg Index, 15% MSCI EAFE NR Secondary Benchmark:

Account Summary
Beg. Values as of
09/01/2024
End Values as of
09/30/2024
Market Value 49,052,576.71 50,023,515.51
Accrued Interest 0.00 0.00
Total Market Value 49,052,576.71 50,023,515.51
Income Earned 24,859.69 132,919.83
Cont/WD 0.00 0.00
Par 762,873.91 804,336.16
Book Value 39,756,866.11 39,946,948.16
Cost Value 39,756,866.11 39,946,948.16

TOP ISSUERS
iShares Trust - iShares Core S&P 500 32.29%
iShares Trust - iShares Core S&P Mid 16.57%
Vanguard Index Funds - Vanguard Smal 14.70%
Vanguard Bond Index Funds - Vanguard 13.45%
Vanguard Specialized Funds - Vanguar 8.43%
Vanguard Tax-Managed Funds - Vanguar 7.76%
Total 93.20%
Asset Allocation
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 3

STATEMENT OF COMPLIANCE
Rules Name Limit Actual Compliance
Status Notes

CASH EQUIVALENTS
Max % (MV; Cash & Fixed Income) 30.0 16.1 Compliant
Min % (MV; Cash & Fixed Income) 10.0 16.1 Compliant

COMMODITIES
Max % (MV) 5.0 0.0 Compliant
Min % (MV) 0.0 0.0 Compliant

EQUITIES
Max % (MV) 80.0 73.4 Compliant
Min % (MV) 50.0 73.4 Compliant

FIXED INCOME
Max % (MV; Cash & Fixed Income) 30.0 16.1 Compliant
Min % (MV; Cash & Fixed Income) 10.0 16.1 Compliant
Min Rating (BBB- by 1) 0.0 0.0 Compliant
REITS
Max % (MV) 15.0 10.5 Compliant
Min % (MV) 0.0 10.5 Compliant
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 4

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
CASH
CCYUSD Receivable 57,039.94 --

0.00%
57,039.94
57,039.94

1.00 0.00%
57,039.94

0.00 0.11%

0.00 Aaa/AAA
AAA

0.00 0.00
CCYUSD Cash 295,191.22 --

0.00%
295,191.22
295,191.22

1.00 0.00%
295,191.22

0.00 0.59%

0.00 Aaa/AAA
AAA

0.00 0.00
Total Cash 352,231.16 0.00%
352,231.16
352,231.16

1.00 0.00%
352,231.16

0.00 0.70%

0.00 Aaa/AAA
AAA

0.00 0.00

EMERGING

MARKET EQUITY
922042858 VANGUARD EM ST I ETF 21,720.00 --

0.00%
850,866.94
850,866.94

47.85 1,039,302.00

0.00 2.08%
188,435.06
NA/NA
NA
Total Emerging
Market Equity 21,720.00 0.00%
850,866.94
850,866.94

47.85 1,039,302.00

0.00 2.08%
188,435.06
NA/NA
NA

INTERNATIONAL
EQUITY
921943858 VANGUARD DEV MKT ETF 73,510.00 --

0.00%
3,003,801.33
3,003,801.33

52.81 3,882,063.10

0.00 7.76%
878,261.77
NA/NA
NA
Total International
Equity 73,510.00 0.00%
3,003,801.33
3,003,801.33

52.81 3,882,063.10

0.00 7.76%
878,261.77
NA/NA
NA

INTERNATIONAL

REAL ESTATE
922042676 VANGUARD GXUS RE ETF 21,975.00 --

0.00%
910,782.06
910,782.06

46.91 1,030,847.25

0.00 2.06%
120,065.19
NA/NA
NA
Total International
Real Estate 21,975.00 0.00%
910,782.06
910,782.06

46.91 1,030,847.25

0.00 2.06%
120,065.19
NA/NA
NA

LARGE CAP US
EQUITY
464287200 ISHARES:CORE S&P 500 28,000.00 --

0.00%
11,285,226.17
11,285,226.17
576.82 16,150,960.00

0.00 32.29%
4,865,733.83
NA/NA
NA
Total Large Cap US
Equity 28,000.00 0.00%
11,285,226.17
11,285,226.17
576.82 16,150,960.00

0.00 32.29%
4,865,733.83
NA/NA
NA
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 5

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration

MID CAP US
EQUITY
464287507 ISHARES:CORE S&P MD-CP 133,000.00 --

0.00%
6,472,932.34
6,472,932.34

62.32 8,288,560.00

0.00 16.57%
1,815,627.66
NA/NA
NA
Total Mid Cap US
Equity 133,000.00 0.00%
6,472,932.34
6,472,932.34

62.32 8,288,560.00

0.00 16.57%
1,815,627.66
NA/NA
NA

REAL ESTATE
922908553 VANGUARD RE IDX ETF 43,300.00 --

0.00%
3,760,971.72
3,760,971.72

97.42 4,218,286.00

0.00 8.43%
457,314.28
NA/NA
NA
Total Real Estate 43,300.00 0.00%
3,760,971.72
3,760,971.72

97.42 4,218,286.00

0.00 8.43%
457,314.28
NA/NA
NA

SMALL CAP US
EQUITY
922908751 VANGUARD S-C ID ETF 31,000.00 --

0.00%
5,865,003.48
5,865,003.48
237.21 7,353,510.00

0.00 14.70%
1,488,506.52
NA/NA
NA
Total Small Cap US
Equity 31,000.00 0.00%
5,865,003.48
5,865,003.48
237.21 7,353,510.00

0.00 14.70%
1,488,506.52
NA/NA
NA

US CORE BONDS
921937835 VANGUARD TOT BD ETF 89,600.00 --

0.00%
6,523,089.28
6,523,089.28

75.11 6,729,856.00

0.00 13.45%
206,766.72
NA/NA
NA
Total US Core
Bonds 89,600.00 0.00%
6,523,089.28
6,523,089.28

75.11 6,729,856.00

0.00 13.45%
206,766.72
NA/NA
NA

US HIGH YIELD
BONDS
78468R622 SPDR BBG HIGH YIELD BD 10,000.00 --

0.00%
922,043.68
922,043.68

97.79 977,900.00

0.00 1.95%
55,856.32
NA/NA
NA
Total US High
Yield Bonds 10,000.00 0.00%
922,043.68
922,043.68

97.79 977,900.00

0.00 1.95%
55,856.32
NA/NA
NA
Total Portfolio 804,336.16 0.00%
39,946,948.16
39,946,948.16
257.73

0.00%
50,023,515.51

0.00 100.00%
10,076,567.35
Aaa/AAA
AAA

0.00 0.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 6

HOLDINGS REPORT
Cusip Security Description Par Value/
Units
Purchase Date
Purchase Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody's/
S&P/
Fitch
Maturity
Duration
Total Market
Value + Accrued 50,023,515.51
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 7

TRANSACTION LEDGER
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/DispYield Amount Interest Pur/Sold Total Amount Gain/Loss

ACQUISITIONS
Purchase 09/30/2024 921937835 2,000.00 VANGUARD TOT BD ETF 75.310 (150,619.80) 0.00 (150,619.80) 0.00 Total Purchase 2,000.00 (150,619.80) 0.00 (150,619.80) 0.00 TOTAL
ACQUISITIONS 2,000.00 (150,619.80) 0.00 (150,619.80) 0.00 OTHER
Equity Dividend 09/05/2024 921937835 0.00 VANGUARD TOT BD ETF 19,755.38 0.00 19,755.38 0.00 Equity Dividend 09/06/2024 78468R622 0.00 SPDR BBG HIGH YIELD BD 5,272.79 0.00 5,272.79 0.00 Equity Dividend 09/24/2024 922042858 0.00 VANGUARD EM ST I ETF 2,919.17 0.00 2,919.17 0.00 Equity Dividend 09/24/2024 921943858 0.00 VANGUARD DEV MKT ETF 10,614.84 0.00 10,614.84 0.00 Equity Dividend 09/30/2024 464287200 0.00 ISHARES:CORE S&P 500 62,569.05 0.00 62,569.05 0.00 Equity Dividend 09/30/2024 464287507 0.00 ISHARES:CORE S&P MD-CP 31,788.60 0.00 31,788.60 0.00
Equity Dividend 10/01/2024 922908751 0.00 VANGUARD S-C ID ETF 21,845.70 0.00 21,845.70 0.00 Equity Dividend 10/01/2024 922908553 0.00 VANGUARD RE IDX ETF 35,194.24 0.00 35,194.24 0.00 Total Equity
Dividend 0.00 189,959.77 0.00 189,959.77 0.00
Other Income 09/15/2024 CCYUSD 27.57 Cash 0.00% 27.57 0.00 27.57 0.00 Other Income 09/15/2024 CCYUSD 94.71 Cash 0.00% 94.71 0.00 94.71 0.00 Total Other
Income 122.28 122.28 0.00 122.28 0.00

TOTAL OTHER
TRANSACTIONS 122.28 190,082.05 0.00 190,082.05 0.00
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 8

CASH & EQUIVALENTS
CCYUSD Cash
295,191.22
312,768.91

0.00 0.00
295,191.22

0.00 0.00

0.00 CCYUSD Receivable
57,039.94

0.00 0.00

0.00 57,039.94

0.00 0.00

0.00 Total Cash & Equivalents 352,231.16
312,768.91

0.00 0.00
352,231.16

0.00 0.00

0.00 0.00 0.00
EQUITY
464287200 ISHARES:CORE S&P 500
28,000.00
11,285,226.17

0.00 0.00
11,285,226.17

0.00 62,569.05

0.00 0.00

0.00 62,569.05
62,569.05
464287507 ISHARES:CORE S&P MD-CP
133,000.00
6,472,932.34

0.00 0.00
6,472,932.34

0.00 31,788.60

0.00 0.00

0.00 31,788.60
31,788.60
78468R622 SPDR BBG HIGH YIELD BD
10,000.00
922,043.68

0.00 0.00
922,043.68

0.00 5,272.79

0.00 0.00

0.00 5,272.79
5,272.79
921937835 VANGUARD TOT BD ETF
89,600.00
6,372,469.48
150,619.80

0.00 6,523,089.28

0.00 19,755.38

0.00 0.00

0.00 19,755.38
19,755.38
921943858 VANGUARD DEV MKT ETF
73,510.00
3,003,801.33

0.00 0.00
3,003,801.33

0.00 10,614.84

0.00 0.00

0.00 10,614.84
10,614.84
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 9

INCOME EARNED
Cusip Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income
922042676 VANGUARD GXUS RE ETF
21,975.00
910,782.06

0.00 0.00
910,782.06

0.00 0.00

0.00 922042858 VANGUARD EM ST I ETF
21,720.00
850,866.94

0.00 0.00
850,866.94

0.00 2,919.17

0.00 0.00

0.00 2,919.17
2,919.17
922908553 VANGUARD RE IDX ETF
43,300.00
3,760,971.72

0.00 0.00
3,760,971.72

0.00 0.00

0.00 922908751 VANGUARD S-C ID ETF
31,000.00
5,865,003.48

0.00 0.00
5,865,003.48

0.00 0.00

0.00 Total Equity 452,105.00
39,444,097.20
150,619.80

0.00 39,594,717.00

0.00 132,919.83

0.00 0.00

0.00 132,919.83 132,919.83
TOTAL PORTFOLIO 804,336.16
39,756,866.11
150,619.80

0.00 39,946,948.16

0.00 132,919.83

0.00 0.00

0.00 132,919.83 132,919.83
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 10

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount OCTOBER 2024
10/01/2024 Equity Dividend 922908553 0.00 VANGUARD RE IDX ETF 35,194.24 35,194.24 10/01/2024 Equity Dividend 922908751 0.00 VANGUARD S-C ID ETF 21,845.70 21,845.70 10/03/2024 Equity Dividend 921937835 89,600.00 VANGUARD TOT BD ETF 19,775.17 19,775.17 10/04/2024 Equity Dividend 78468R622 10,000.00 SPDR BBG HIGH YIELD BD 5,278.74 5,278.74 October 2024
Total 82,093.85 82,093.85
Grand Total 99,600.00 82,093.85 82,093.85
Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 11

IMPORTANT DISCLOSURES
City of Corona Pension Stabilization Trust | Account #10952 | As of September 30, 2024 Chandler Asset Management, Inc. (“Chandler”) is an SEC registered investment adviser. For additional information about our firm, please see our current disclosures (Form ADV).

Source ice Data Indices, LLC (“ICE”), used with permission. ICE PERMITS USE OF THE ICE INDICES AND RELATED DATA ON AN “AS IS” BASIS; ICE, ITS AFFILIATES AND

Ratings: Ratings information have been provided by Moody’s, S&P and Fitch through data feeds we believe to be reliable as of the date of this statement, however we cannot guarantee its accuracy.

Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533 Execution Time: 10/03/2024 03:25:24 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 12

BENCHMARK INDEX & DISCLOSURES
Benchmark Disclosure
35% S&P 500 TR, 50% ICE Corp Gov &
Mtg Index, 15% MSCI EAFE TR
The S&P 500 is a market value weighted index of 500 large-capitalization stocks. The 500 companies included in the index capture approximately 80% of available US market capitalization.

The MSCI EAFE International Equity Index is a market capitalization weighted index that captures international equity performance of large- and mid-cap stocks in the developed stock markets of Europe, Australasia, and the Far East.

The ICE BofA US Corporate, Government & Mortgage Index tracks the performance of US dollar denominated investment grade debt publicly issued in the US domestic market, including US Treasuries, quasi-governments, corporates, covered bonds and residential mortgage pass-throughs. Non-residential mortgage collateralized debt such as commercial mortgage backed securities and asset backed securities are excluded from this index, as are all collateralized mortgage obligations. Most qualifying securities must have an investment grade rating (based on an average of Moody’s, S&P and Fitch). They must also have at least one year remaining term to final maturity, at least 18 months to final maturity at point of issuance and a fixed coupon schedule. Amounts outstanding for qualifying US Treasuries must be at least $1 billion; US agencies, foreign governments, supranationals, corporates and covered bonds must have at least $250 million outstanding. Qualifying residential mortgage pass-through securities include fixed rate securities publicly issued by US agencies. 30-year, 20-year and 15-year fixed rate mortgage pools must have at least one year remaining term to final maturity and a minimum amount outstanding of at least $5 billion per generic coupon and $250 million per production year within each generic coupon.

Docusign Envelope ID: 2A902708-0E17-4730-826A-40DD028DE533

Corona City CouncilNovember 20, 2024

Corona City Council
November 20, 2024