Corona City Council
February 19, 2025

____________________________________________________________________________________________________________________ Prepared By: Chandler Asset Management
City of Corona
Investment Portfolio Report
Month Ending December 31, 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 December 31, 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
Accounting Manager
Investment Summary
City's Investment Pension Trust Total Investment
Beginning balance November 30, 2024 473,357,677 $ 39,997,834 $ 513,355,511 $ Acquisitions / Additions:

Agency Notes 4,474,160 4,474,160
US Corporate Notes 4,426,740 4,426,740
LAIF 41,800,000 41,800,000
Money Market Fund 8,161,091 335,065 8,496,155
$ 58,861,991 335,065 $ 59,197,055
Dispositions / Withdrawals:

Agency Notes 5,277,791 5,277,791
US Corporate Notes 5,487,100 5,487,100
LAIF 36,600,000 36,600,000
Money Market Fund 24,556,022 24,556,022
$ 71,920,913 $ 71,920,913
Gain/(Loss) on Dispositions (482,263) $ 280,419 $ $ (201,843) Ending balance December 31, 2024 459,816,492 $ 40,613,318 $ $ 500,429,810 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556

MONTHLY ACCOUNT STATEMENT
City of Corona Cons Account | Account #10003 | As of December 31, 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: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 2.41
Average Coupon 3.36%
Average Purchase YTM 3.59%
Average Market YTM 4.48%
Average Quality AA
Average Final Maturity 2.81
Average Life 2.49
Beg. Values as of
12/01/2024
End Values as of
12/31/2024
Market Value 471,591,196.66 456,278,214.12
Accrued Interest 2,667,155.89 2,646,011.22
Total Market Value 474,258,352.56 458,924,225.34
Income Earned 767,137.76 1,722,813.96
Cont/WD 3,200,000.00 (14,802,880.89)
Par 478,263,361.85 464,702,430.80
Book Value 473,357,676.99 459,816,492.14
Cost Value 473,357,676.99 459,816,492.14
Government of The United States 33.46%
FHLMC 14.13%
LAIF 6.89%
FNMA 5.15%
International Bank for Recon and Dev 2.30%
Massachusetts Mutual Life Insurance 1.35%
Inter-American Development Bank 1.34%
American Express Credit Master Trust 1.29%
*See Footnote
The credit quality is a weighted average calculation of the highest of S&P, Moody’s and Fitch Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 11.4 Compliant
Max Maturity (Years) 5.0 4.3 Compliant

ASSET-BACKED SECURITIES (ABS)
Max % (MV) 20.0 8.6 Compliant
Max % Issuer (MV) 5.0 1.3 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 25.3 Compliant
Max % Issuer (MV) 5.0 1.4 Compliant
Max Maturity (Years)54 Compliant
Min Rating (A- by 1) 0.0 0.0 Compliant

FEDERAL AGENCIES
Max % (MV) 100.0 9.3 Compliant
Max Callables (MV) 20.0 0.0 Compliant
Max Maturity (Years)53 Compliant

LOCAL AGENCY INVESTMENT FUND (LAIF)
Max Concentration (MV) 75.0 31.4 Compliant

MONEY MARKET MUTUAL FUNDS
Max % (MV) 20.0 0.3 Compliant
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 0.3 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 1.0 Compliant
Max % Issuer (MV) 5.0 1.0 Compliant
Max Maturity (Years)54 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 3.6 Compliant
Max % Issuer (MV) 10.0 2.3 Compliant
Max Maturity (Years)54 Compliant
Min Rating (AA- by 1) 0.0 0.0 Compliant
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 33.5 Compliant
Max Maturity (Years) 5 4 Compliant
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 473,357,676.99 508,517,844.79
Maturities/Calls 0.00 (218,735,000.00)
Principal Paydowns (421,336.26) (11,812,877.26)
Purchases 58,861,990.71 880,416,891.07
Sales (71,499,576.71) (700,274,392.24)
Change in Cash, Payables, Receivables (396,626.66) (289,486.33) Amortization/Accretion 0.00 0.00
Realized Gain (Loss) (85,635.93) 1,993,512.11
Ending Book Value 459,816,492.14 459,816,492.14
Month to Date Fiscal Year to Date
(01/01/2024)
Beginning Market Value 471,591,196.66 500,547,023.51
Maturities/Calls 0.00 (218,735,000.00)
Principal Paydowns (421,336.26) (11,812,877.26)
Purchases 58,861,990.71 880,416,891.07
Sales (71,499,576.71) (700,274,392.24)
Change in Cash, Payables, Receivables (396,626.66) (289,486.33) Amortization/Accretion 0.00 0.00
Change in Net Unrealized Gain (Loss) (1,771,797.69) 4,432,543.26 Realized Gain (Loss) (85,635.93) 1,993,512.11
Ending Market Value 456,278,214.12 456,278,214.12
Maturities / Calls
Month to Date 0.00
Fiscal Year to Date (218,735,000.00)
Principal Paydowns
Month to Date (421,336.26)
Fiscal Year to Date (11,812,877.26)
Purchases
Month to Date 58,861,990.71
Fiscal Year to Date 880,416,891.07
Sales
Month to Date (71,499,576.71)
Fiscal Year to Date (700,274,392.24)
Interest Received
Month to Date 1,767,640.16
Fiscal Year to Date 13,360,932.10
Purchased / Sold Interest
Month to Date (23,681.53)
Fiscal Year to Date 36,570.36
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 160,794.36 11/16/20210.89%
160,760.46
160,760.46

99.22 4.64%
159,543.67

39.31 0.03%
(1,216.80)
Aaa/NA
AAA

1.06 0.21
47789QAC4 JDOT 2021-B A3 0.52
03/16/2026 163,484.02 07/13/20210.52%
163,469.44
163,469.44

99.50 4.47%
162,669.71

37.78 0.04%
(799.73)
Aaa/NA
AAA

1.21 0.13
89238JAC9 TAOT 2021-D A3 0.71
04/15/2026 161,136.81 11/09/20210.71%
161,133.38
161,133.38

99.27 4.64%
159,962.70

50.85 0.04%
(1,170.68)
NA/AAA
AAA

1.29 0.18
43815BAC4 HAROT 2022-1 A3 1.88
05/15/2026 520,436.53 02/15/20221.88%
520,358.26
520,358.26

99.14 4.60%
515,967.96
434.85

0.11%
(4,390.30)
Aaa/AAA
NA

1.37 0.31
44935FAD6 HART 2021-C A3 0.74
05/15/2026 76,280.61 11/09/20210.75%
76,263.58
76,263.58

99.60 4.64%
75,974.55

25.09 0.02%
(289.03)
NA/AAA
AAA

1.37 0.10
05602RAD3 BMWOT 2022-A A3 3.21
08/25/2026 349,057.79 05/10/20223.21%
349,039.64
349,039.64

99.55 4.54%
347,470.10
186.75

0.08%
(1,569.54)
Aaa/AAA
NA

1.65 0.35
47787JAC2 JDOT 2022 A3 0.36 09/15/2026 295,689.86 03/10/2022

2.33%
295,624.45
295,624.45

99.17 4.82%
293,227.24
304.89

0.06%
(2,397.22)
Aaa/NA
AAA

1.71 0.33
362554AC1 GMCAR 2021-4 A3 0.68
09/16/2026 163,675.68 10/13/20210.68%
163,671.51
163,671.51

99.07 4.44%
162,152.25

46.37 0.04%
(1,519.25)
Aaa/AAA
NA

1.71 0.25
448977AD0 HART 2022-A A3 2.22
10/15/2026 441,519.23 03/09/20222.22%
441,502.23
441,502.23

99.25 4.77%
438,214.06
435.63

0.10%
(3,288.17)
NA/AAA
AAA

1.79 0.29
380146AC4 GMCAR 2022-1 A3 1.26
11/16/2026 177,645.91 01/11/20221.26%
177,630.47
177,630.47

99.09 4.61%
176,037.73

93.26 0.04%
(1,592.74)
NA/AAA
AAA

1.88 0.27
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
100.53

4.56%
1,809,601.38
1,494.00

0.40%
11,218.57
Aaa/AAA
NA

2.23 1.14
44934FAD7 HALST 2024-B A3 5.41
05/17/2027 1,615,000.00 05/14/20245.41%
1,614,955.10
1,614,955.10
101.17

4.58%
1,633,873.54
3,883.18

0.36%
18,918.44
NA/AAA
AAA

2.38 1.31
02582JJT8 AMXCA 2022-2 A 3.39
05/17/2027 2,765,000.00 05/17/20223.40%
2,764,388.38
2,764,388.38

99.56 4.65%
2,752,715.11
4,165.93

0.60%
(11,673.28)
NA/AAA
AAA

0.37 0.36
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
101.10

4.63%
1,511,445.60
2,462.18

0.33%
16,532.46
NA/AAA
AAA

2.55 1.33
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
100.45

4.51%
1,888,378.60
4,186.13

0.41%
8,721.14
Aaa/NA
AAA

2.87 0.81
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
101.19

4.64%
1,097,895.33
2,565.42

0.24%
13,022.27
Aaa/NA
AAA

3.05 1.60
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
101.04

4.55%
3,470,614.08
7,953.93

0.76%
35,763.50
Aaa/AAA
NA

3.62 1.44
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
101.06

4.56%
3,683,633.36
8,359.20

0.81%
39,643.75
NR/AAA
AAA

3.71 1.59
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
100.97

4.48%
2,019,401.60
4,426.67

0.44%
12,917.22
Aaa/NA
AAA

1.88 1.75
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
101.21

4.60%
1,432,173.71
2,692.82

0.31%
17,345.63
NA/AAA
AAA

3.89 1.65
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
100.51

4.54%
1,995,216.40
4,011.35

0.44%
14,325.97
Aaa/NA
AAA

3.97 1.43
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
100.74

4.61%
2,014,846.20
4,435.56

0.44%
14,064.95
NA/AAA
AAA

4.13 1.72
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
101.18

4.48%
1,876,886.03
1,601.48

0.41%
22,167.80
Aaa/AAA
NA

4.16 1.55
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
101.25

4.63%
2,126,262.60
4,853.33

0.47%
26,673.15
Aaa/NA
AAA

4.20 1.98
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
101.53

4.57%
3,116,933.85
7,136.04

0.68%
47,563.20
NA/AAA
AAA

4.29 2.11
05522RDJ4 BACCT 2024-1 A 4.93
05/15/2029 2,095,000.00 06/06/20244.93%
2,094,882.47
2,094,882.47
100.97

4.54%
2,115,247.34
4,590.38

0.46%
20,364.87
Aaa/AAA
NA

4.37 2.19
92970QAE5 WFCIT 2024-2 A 4.29
10/15/2029 2,330,000.00 10/17/20244.33%
2,329,653.76
2,329,653.76

99.32 4.59%
2,314,196.08
4,442.53

0.51%
(15,457.68)
Aaa/AAA
NA

4.79 2.57
Total ABS 39,079,720.79 4.76%
39,076,662.26
39,076,662.26
100.70

4.57%
39,350,540.77
74,914.94

8.62%
273,878.51
Aaa/AAA
AAA

3.24 1.49
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

99.97 3.87%
4,218,665.30
33,144.58

0.92%
(64,212.90)
Aaa/AA+
AA+

0.02 0.01
3135G03U5 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 0.625 04/22/2025 970,000.00 04/22/20200.67% 968,001.80
968,001.80

98.91 4.24%
959,394.52
1,161.98

0.21%
(8,607.28)
Aaa/AA+
AA+

0.31 0.30
3135G04Z3 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 0.5 06/17/2025 6,200,000.00 --0.51%
6,196,731.90
6,196,731.90

98.32 4.24%
6,095,795.48
1,205.56

1.34%
(100,936.42)
Aaa/AA+
AA+

0.46 0.45
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

97.84 4.37%
6,163,944.82
10,500.00

1.35%
(113,954.78)
Aaa/AA+
AA+

0.55 0.54
3135G05X7 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 0.375 08/25/2025 6,285,000.00 --0.46%
6,260,439.20
6,260,439.20

97.50 4.34%
6,127,621.21
8,249.06

1.34%
(132,817.99)
Aaa/AA+
AA+

0.65 0.63
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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

97.25 4.27%
6,121,948.18
6,426.15

1.34%
(154,397.87)
Aaa/AA+
AA+

0.73 0.71
3135G06G3 FEDERAL NATIONAL MORTGAGE
ASSOCIATION 0.5 11/07/2025 6,300,000.00 --0.57%
6,279,895.00
6,279,895.00

96.88 4.29%
6,103,224.60
4,725.00

1.34%
(176,670.40)
Aaa/AA+
AA+

0.85 0.83
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

98.65 4.33%
3,452,708.18
39,934.03

0.76%
(96,046.83)
Aaa/AA+
AA+

3.21 2.94
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

99.25 4.23%
2,977,362.99
333.33

0.65%
46,002.99
Aaa/AA+
AA+

3.50 3.23
Total Agency 43,070,000.00 1.11%
43,022,306.75
43,022,306.75

98.04 4.25%
42,220,665.29
105,679.69

9.25%
(801,641.46)
Aaa/AA+
AA+

0.99 0.93

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

97.06 4.48%
1,455,904.65
3,316.25

0.32%
(130,521.13)
Aaa/AA+
AAA

1.65 1.54
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

97.68 4.50%
2,930,447.10
7,800.00

0.64%
(197,990.40)
Aaa/AAA
AAA

1.73 1.56
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

96.67 4.57%
2,561,627.80
7,163.83

0.56%
79,219.60
Aaa/AA+
AA+

2.65 2.42
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

96.74 4.60%
4,537,320.80
13,460.30

0.99%
66,248.53
Aaa/AA+
AAA

2.98 2.71
3137FETN0 FHMS K-073 A2 3.35 01/25/2028 6,000,000.00 --

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

96.44 4.60%
5,786,638.20
16,750.00

1.27%
78,638.51
Aaa/AA+
AAA

3.07 2.75
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

97.08 4.61%
2,912,449.80
9,000.00

0.64%
1,395.11
Aaa/AA+
AAA

3.07 2.78
3137FG6X8 FHMS K-077 A2 3.85 05/25/2028 5,320,000.00 --

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

97.28 4.70%
5,175,365.16
17,068.33

1.13%
(53,759.85)
Aaa/AA+
AAA

3.40 3.04
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

97.47 4.63%
1,946,524.43
6,413.70

0.43%
(5,153.03)
Aaa/AA+
AAA

3.48 3.07
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

97.41 4.65%
3,066,412.34
10,231.00

0.67%
50,726.71
Aaa/AA+
AAA

3.65 3.30
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

97.44 4.65%
2,436,060.25
8,166.67

0.53%
24,732.12
Aaa/AA+
AAA

3.74 3.33
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

91.03 4.69%
4,551,550.00
8,462.50

1.00%
71,081.25
Aaa/AA+
AAA

3.74 3.47
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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

91.15 4.71%
7,292,337.60
15,066.67

1.60%
124,173.53
Aaa/AA+
AAA

4.07 3.71
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

95.26 4.68%
4,715,374.95
14,115.75

1.03%
78,230.42
Aaa/AAA
AA+

4.15 3.73
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

94.57 4.70%
2,837,111.10
8,245.00

0.62%
61,642.35
Aaa/AA+
AAA

4.31 3.87
Total Agency
CMBS 54,755,000.00 4.33%
51,956,460.46
51,956,460.46

95.41 4.64%
52,205,124.18
145,260.00

11.44%
248,663.72
Aaa/AA+
AAA

3.40 3.08
CASH
CCYUSD Receivable 2,889.85 --

0.00%
2,889.85
2,889.85

1.00 0.00%
2,889.85

0.00 0.00%

0.00 Aaa/AAA
AAA

0.00 0.00
CCYUSD Receivable 302,758.35 --

0.00%
302,758.35
302,758.35

1.00 0.00%
302,758.35

0.00 0.07%

0.00 Aaa/AAA
AAA

0.00 0.00
CCYUSD Receivable 48.31 --

0.00%

48.31 48.31

1.00 0.00%

48.31 0.00

0.00%

0.00 Aaa/AAA
AAA

0.00 0.00
Total Cash 305,696.51 0.00%
305,696.51
305,696.51

1.00 0.00%
305,696.51

0.00 0.07%

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

99.07 4.70%
2,735,247.99
8,513.08

0.60%
(127,412.03)
A2/AAA0.33

0.33 40139LBC6 GUARDIAN LIFE GLOBAL
FUNDING 0.875 12/10/2025 3,000,000.00 --

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

96.59 4.63%
2,897,725.89
1,531.25

0.64%
(71,974.11)
Aa1/AA+
NA

0.94 0.92
46647PBK1 JPMORGAN CHASE & CO 2.083
04/22/2026 1,000,000.00 05/20/2021

1.11%
1,037,330.00
1,037,330.00

99.14 5.95%
991,410.35
3,992.42

0.22%
(45,919.65)
A1/A
AA1.310.30
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

95.68 4.30%
4,654,806.51
6,621.81

1.02%
(189,176.69)
A1/AA
AA1.361.33
91324PEC2 UNITEDHEALTH GROUP INC 1.15
05/15/2026 805,000.00 --1.08%
807,605.05
807,605.05

95.56 4.53%
769,292.66
1,182.90

0.17%
(38,312.39)
A2/A+
A

1.37 1.33
89236TJK2 TOYOTA MOTOR CREDIT CORP

1.125 06/18/2026 3,325,000.00 06/15/20211.13%
3,323,537.00
3,323,537.00

95.08 4.65%
3,161,453.23
1,350.78

0.69%
(162,083.78)
A1/A+
A+

1.46 1.42
06051GJD2 BANK OF AMERICA CORP 1.319
06/19/2026 3,000,000.00 --

1.25%
3,007,920.00
3,007,920.00

98.37 5.35%
2,951,014.41
1,319.00

0.65%
(56,905.59)
A1/AAA1.47

0.45 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

95.01 4.59%
2,158,728.64
12,496.00

0.47%
(112,641.28)
Aa3/AA+
AA+

1.54 1.49
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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

94.59 4.59%
1,622,253.98
6,371.70

0.36%
(91,168.22)
Aa3/AAAA1.70

1.64 931142ER0 WALMART INC 1.05 09/17/2026 785,000.00 09/08/2021

1.09%
783,516.35
783,516.35

94.60 4.36%
742,625.14
2,381.17

0.16%
(40,891.21)
Aa2/AA
AA

1.71 1.66
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

94.70 4.65%
2,353,370.42
22,002.60

0.52%
(128,796.68)
Aa3/AAAA2.03

1.93 808513BY0 CHARLES SCHWAB CORP 2.45
03/03/2027 1,300,000.00 03/09/20222.73%
1,282,866.00
1,282,866.00

95.49 4.66%
1,241,388.34
10,439.72

0.27%
(41,477.66)
A2/AA2.17

2.06 89114TZT2 TORONTO-DOMINION BANK 2.8
03/10/2027 1,900,000.00 03/09/2022

2.97%
1,884,933.00
1,884,933.00

95.92 4.78%
1,822,484.10
16,403.33

0.40%
(62,448.90)
A2/ANA2.19

2.07 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

98.68 4.59%
1,327,302.91
7,621.67

0.29%
(15,518.19)
A2/A+
A+

2.36 2.21
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

98.03 4.59%
1,338,069.21
6,453.42

0.29%
(27,569.19)
A2/A+
A

2.37 2.23
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

97.12 4.29%
2,427,980.38
8,958.33

0.53%
(13,994.63)
Aa3/A+
WR

2.38 2.26
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

98.35 4.83%
1,376,954.00
3,674.38

0.30%
(18,356.00)
A2/ANA2.44

2.28 756109AU8 REALTY INCOME CORP 3.65
01/15/2028 4,500,000.00 --5.00%
4,242,810.00
4,242,810.00

96.55 4.89%
4,344,766.52
75,737.50

0.95%
101,956.52
A3/AWR3.04

2.78 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
100.51

4.57%
2,462,553.95
52,045.49

0.54%
(25,151.55)
A1/A
A+

3.05 2.75
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
101.54

4.71%
1,523,137.76
29,750.00

0.33%
(9,082.25)
A2/A+
A

3.13 2.73
57636QAW4 MASTERCARD INC 4.875
03/09/2028 2,090,000.00 03/06/20234.90%
2,087,972.70
2,087,972.70
101.14

4.49%
2,113,761.48
31,698.33

0.46%
25,788.78
Aa3/A+
NA

3.19 2.81
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

98.57 4.46%
1,626,445.33
9,350.00

0.36%
(22,638.17)
Aaa/AA+
NA

3.36 3.09
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

98.53 4.52%
1,945,986.60
9,776.25

0.43%
(29,405.65)
A1/A+
NA

3.38 3.10
74340XCG4 PROLOGIS LP 4.875 06/15/2028 4,000,000.00 --

5.11%
3,959,713.70
3,959,713.70
100.24

4.80%
4,009,736.00
8,666.67

0.88%
50,022.30
A3/A
NA

3.46 3.07
78016HZS2 ROYAL BANK OF CANADA 5.2
08/01/2028 3,500,000.00 09/12/20235.50%
3,454,675.00
3,454,675.00
100.83

4.94%
3,529,030.86
75,833.33

0.77%
74,355.86
A1/A
AA3.593.17
69371RS64 PACCAR FINANCIAL CORP 4.95
08/10/2028 1,670,000.00 08/03/2023

4.99%
1,667,361.40
1,667,361.40
100.76

4.72%
1,682,673.85
32,377.13

0.37%
15,312.45
A1/A+
NA

3.61 3.21
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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

96.18 4.80%
2,885,288.34
36,500.00

0.63%
80,018.34
A1/A
WR

3.67 3.34
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

97.10 4.78%
3,184,954.75
16,554.89

0.70%
28,118.75
Aa3/A
NA

3.88 3.52
66815L2Q1

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

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

99.26 4.91%
2,382,285.29
53,694.00

0.52%
(22,270.87)
Aaa/AA+
AAA

4.03 3.54
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
100.05

4.84%
2,141,011.60
47,282.11

0.47%
1,289.80
Aa3/AA+
AA+

4.05 3.55
46647PAM8 JPMORGAN CHASE & CO 3.509
01/23/2029 3,300,000.00 01/18/2024

5.07%
3,116,157.00
3,116,157.00

95.94 5.09%
3,165,955.75
50,822.02

0.69%
49,798.75
A1/A
AA4.062.81
61747YFA8 MORGAN STANLEY 5.123
02/01/2029 2,650,000.00 02/13/20245.31%
2,632,165.50
2,632,165.50
100.27

5.28%
2,657,282.04
56,566.46

0.58%
25,116.54
A1/AA+4.09

2.76 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
100.05

4.83%
2,501,291.40
48,500.00

0.55%
19,516.40
A2/AA4.10

3.61 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

99.46 4.65%
2,695,322.37
48,102.50

0.59%
(12,889.03)
A1/A+
NA

4.11 3.64
17275RBR2 CISCO SYSTEMS INC 4.85
02/26/2029 1,960,000.00 02/21/20244.86%
1,959,314.00
1,959,314.00
100.50

4.71%
1,969,880.36
33,006.94

0.43%
10,566.36
A1/AANA4.16

3.59 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
100.53

4.71%
2,513,275.03
41,763.89

0.55%
9,125.03
A2/A
A+

4.16 3.66
26442UAH7 DUKE ENERGY PROGRESS LLC

3.45 03/15/2029 1,500,000.00 05/10/20245.07%
1,396,687.88
1,396,687.88

94.79 4.83%
1,421,900.57
15,237.50

0.31%
25,212.69
Aa3/A
NA

4.20 3.81
89115A2Y7 TORONTO-DOMINION BANK

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

4.99%
2,330,000.00
2,330,000.00

99.83 5.04%
2,326,083.67
27,797.16

0.51%
(3,916.33)
A2/AAA4.26

3.75 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
101.26

4.92%
2,025,101.80
23,041.67

0.44%
26,841.80
Aa3/AAAA4.28

3.75 74460DAD1 PUBLIC STORAGE OPERATING CO

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

94.36 4.84%
2,830,890.99
16,925.00

0.62%
68,560.99
A2/A
NA

4.33 3.94
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
101.31

4.82%
1,874,264.23
8,204.24

0.41%
25,799.73
Aa3/AA+
AA+

4.41 3.89
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
100.74

4.81%
2,135,631.93
7,361.11

0.47%
19,702.33
Aaa/AA+
AAA

4.43 3.92
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
100.01

4.75%
3,000,207.00
2,375.00

0.66%
12,597.00
A2/A
A

4.48 3.99
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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

99.81 4.55%
3,767,808.74
77,387.50

0.83%
(1,340.01)
A1/A+
NA

4.54 3.98
171239AL0 CHUBB INA HOLDINGS LLC 4.65
08/15/2029 3,700,000.00 --4.51%
3,722,196.12
3,722,196.12

99.48 4.78%
3,680,789.60
72,165.42

0.81%
(41,406.52)
A2/A
A

4.62 4.03
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

98.74 4.60%
2,251,381.30
38,671.33

0.49%
(25,079.06)
Aa3/AANA4.62

4.07 40139LBJ1 GUARDIAN LIFE GLOBAL
FUNDING 4.179 09/26/2029 3,050,000.00 09/23/20244.18%
3,050,000.00
3,050,000.00

97.13 4.86%
2,962,558.12
33,635.15

0.65%
(87,441.88)
Aa1/AA+
NA

4.74 4.19
64952WFK4 NEW YORK LIFE GLOBAL
FUNDING 4.6 12/05/2029 3,445,000.00 12/02/2024

4.61%
3,443,036.35
3,443,036.35

99.27 4.77%
3,419,951.41
11,445.06

0.75%
(23,084.95)
Aaa/AA+
AAA

4.93 4.34
Total Corporate 117,648,000.00 3.94%
116,481,968.81
116,481,968.81

98.31 4.76%
115,603,316.74
1,213,587.19

25.34%
(878,652.07)
A1/A+
AA3.292.88
LAIF
90LAIF$00 Local Agency Investment Fund
State Pool 31,442,026.35 --4.43%
31,442,026.35
31,442,026.35

1.00 4.43%
31,442,026.35

0.00 6.89%

0.00 NA/NA
NA

0.00 0.00
Total LAIF 31,442,026.35 4.43%
31,442,026.35
31,442,026.35

1.00 4.43%
31,442,026.35

0.00 6.89%

0.00 NA/NA
NA

0.00 0.00

MONEY MARKET
FUND
60934N807 FEDERATED HRMS GV O SVC 1,496,987.14 --

4.12%
1,496,987.14
1,496,987.14

1.00 0.00%
1,496,987.14

0.00 0.33%

0.00 Aaa/
AAAm
AAA

0.00 0.00
Total Money
Market Fund 1,496,987.14 4.12%
1,496,987.14
1,496,987.14

1.00 0.00%
1,496,987.14

0.00 0.33%

0.00 Aaa/
AAAm
AAA

0.00 0.00

MUNICIPAL
BONDS
13063EGT7 CALIFORNIA STATE 4.5
08/01/2029 4,395,000.00 10/30/20244.37%
4,418,161.65
4,418,161.65

99.82 4.54%
4,386,869.25
30,765.00

0.96%
(31,292.40)
Aa2/AAAA4.58

4.02 Total Municipal
Bonds 4,395,000.00 4.37%
4,418,161.65
4,418,161.65

99.82 4.54%
4,386,869.25
30,765.00

0.96%
(31,292.40)
Aa2/AAAA4.58

4.02 SUPRANATIONAL
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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

96.86 4.44%
6,101,940.47
5,512.50

1.34%
(170,420.38)
Aaa/AAA
NA

0.82 0.80
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

95.62 4.38%
6,110,220.82
11,027.19

1.34%
(250,512.98)
Aaa/AAA
NA

1.30 1.27
459058LN1

INTERNATIONAL BANK FOR

RECONSTRUCTION AND
DEVELOPM 3.875 10/16/2029
4,500,000.00 12/12/2024

4.25%
4,426,740.00
4,426,740.00

97.44 4.48%
4,384,648.94
36,328.13

0.96%
(42,091.07)
Aaa/AAA
NA

4.79 4.28
Total
Supranational 17,190,000.00 1.70%
17,059,834.65
17,059,834.65

96.56 4.42%
16,596,810.22
52,867.81

3.64%
(463,024.43)
Aaa/AAA
NA

2.05 1.89

US TREASURY
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

99.49 4.36%
6,964,390.30
26,757.60

1.53%
(143,617.51)
Aaa/AA+
AA+

0.16 0.16
91282CAM3 UNITED STATES TREASURY 0.25
09/30/2025 2,000,000.00 03/29/20210.74%
1,956,484.38
1,956,484.38

97.09 4.27%
1,941,863.44
1,277.47

0.43%
(14,620.94)
Aaa/AA+
AA+

0.75 0.73
91282CAT8 UNITED STATES TREASURY 0.25
10/31/2025 6,000,000.00 02/19/2021

0.53%
5,923,125.00
5,923,125.00

96.78 4.26%
5,806,625.82
2,569.06

1.27%
(116,499.18)
Aaa/AA+
AA+

0.83 0.81
91282CAZ4 UNITED STATES TREASURY 0.375
11/30/2025 3,800,000.00 03/26/20210.77%
3,731,867.19
3,731,867.19

96.57 4.26%
3,669,501.73
1,252.75

0.80%
(62,365.46)
Aaa/AA+
AA+

0.91 0.89
91282CCW9 UNITED STATES TREASURY 0.75
08/31/2026 1,570,000.00 09/23/20210.90%
1,558,899.61
1,558,899.61

94.43 4.26%
1,482,628.21
4,000.90

0.32%
(76,271.40)
Aaa/AA+
AA+

1.67 1.61
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

94.37 4.26%
2,953,753.68
6,997.36

0.65%
(129,418.59)
Aaa/AA+
AA+

1.75 1.69
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

94.53 4.27%
2,949,456.40
6,011.60

0.65%
(151,531.10)
Aaa/AA+
AA+

1.83 1.77
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

96.27 4.27%
2,310,420.98
5,538.46

0.51%
(40,735.27)
Aaa/AA+
AA+

2.41 2.29
91282CEW7 UNITED STATES TREASURY 3.25
06/30/2027 6,650,000.00 --3.12%
6,690,380.86
6,690,380.86

97.65 4.25%
6,494,037.62
597.03

1.42%
(196,343.24)
Aaa/AA+
AA+

2.50 2.36
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

96.31 4.28%
1,251,994.98
14,960.60

0.27%
(25,965.96)
Aaa/AA+
AA+

2.58 2.42
91282CFH9 UNITED STATES TREASURY 3.125
08/31/2027 3,450,000.00 --3.45%
3,399,517.58
3,399,517.58

97.12 4.28%
3,350,646.59
36,632.42

0.73%
(48,870.99)
Aaa/AA+
AA+

2.67 2.49
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
91282CFM8 UNITED STATES TREASURY 4.125
09/30/2027 2,800,000.00 --4.37%
2,770,000.01
2,770,000.01

99.61 4.28%
2,788,942.58
29,509.62

0.61%
18,942.57
Aaa/AA+
AA+

2.75 2.54
91282CFZ9 UNITED STATES TREASURY 3.875
11/30/2027 4,600,000.00 --3.74%
4,628,085.94
4,628,085.94

98.87 4.29%
4,548,082.93
15,670.33

1.00%
(80,003.01)
Aaa/AA+
AA+

2.91 2.71
91282CGC9 UNITED STATES TREASURY 3.875
12/31/2027 7,000,000.00 --3.78%
7,028,945.31
7,028,945.31

98.85 4.29%
6,919,653.44
749.31

1.52%
(109,291.87)
Aaa/AA+
AA+

3.00 2.79
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

97.71 4.30%
6,839,538.65
102,527.17

1.50%
11,530.84
Aaa/AA+
AA+

3.08 2.84
91282CGP0 UNITED STATES TREASURY 4.0
02/29/2028 7,000,000.00 02/23/2023

4.16%
6,949,960.94
6,949,960.94

99.09 4.31%
6,936,349.98
95,138.12

1.52%
(13,610.96)
Aaa/AA+
AA+

3.16 2.89
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

97.81 4.32%
6,846,673.68
22,307.69

1.50%
(37,662.26)
Aaa/AA+
AA+

3.42 3.16
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
100.08

4.35%
1,901,510.04
28,244.13

0.42%
21,549.10
Aaa/AA+
AA+

3.67 3.30
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
100.94

4.35%
5,854,232.96
68,536.40

1.28%
90,936.08
Aaa/AA+
AA+

3.75 3.37
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
101.80

4.36%
2,035,968.30
16,698.90

0.45%
28,390.17
Aaa/AA+
AA+

3.84 3.44
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
100.04

4.36%
3,401,376.18
13,076.92

0.75%
(81,498.82)
Aaa/AA+
AA+

3.92 3.54
91282CJR3 UNITED STATES TREASURY 3.75
12/31/2028 11,000,000.00 --3.99%
10,883,007.81
10,883,007.81

97.76 4.37%
10,753,065.18
1,139.50

2.36%
(129,942.63)
Aaa/AA+
AA+

4.00 3.66
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

98.63 4.37%
4,931,509.65
83,695.65

1.08%
(11,654.41)
Aaa/AA+
AA+

4.08 3.66
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

99.53 4.37%
6,967,281.37
101,084.25

1.53%
(17,953.01)
Aaa/AA+
AA+

4.16 3.72
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

99.02 4.38%
6,931,182.23
73,774.04

1.52%
82,666.60
Aaa/AA+
AA+

4.25 3.81
91282CKP5 UNITED STATES TREASURY 4.625
04/30/2029 7,000,000.00 --4.48%
7,043,730.48
7,043,730.48
100.96

4.38%
7,067,088.42
55,448.90

1.55%
23,357.94
Aaa/AA+
AA+

4.33 3.86
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
100.48

4.38%
4,421,024.87
17,406.59

0.97%
(24,350.13)
Aaa/AA+
AA+

4.41 3.95
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

99.45 4.39%
3,977,857.88
469.61

0.87%
(50,423.37)
Aaa/AA+
AA+

4.50 4.05
91282CLK5 UNITED STATES TREASURY 3.625
08/31/2029 8,000,000.00 09/11/2024

3.45%
8,062,812.50
8,062,812.50

96.82 4.39%
7,745,998.24
98,535.91

1.70%
(316,814.26)
Aaa/AA+
AA+

4.67 4.18
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
91282CLN9 UNITED STATES TREASURY 3.5
09/30/2029 8,500,000.00 --3.66%
8,437,500.00
8,437,500.00

96.22 4.39%
8,178,646.79
76,009.62

1.79%
(258,853.21)
Aaa/AA+
AA+

4.75 4.27
91282CMA6 UNITED STATES TREASURY 4.125
11/30/2029 4,500,000.00 12/16/20244.25%
4,474,160.16
4,474,160.16

98.86 4.38%
4,448,874.56
16,318.68

0.98%
(25,285.61)
Aaa/AA+
AA+

4.91 4.38
Total US Treasury 155,320,000.00 3.48%
154,556,387.56
154,556,387.56

98.32 4.33%
152,670,177.67
1,022,936.60

33.46%
(1,886,209.88)
Aaa/AA+
AA+

3.29 3.00
Total Portfolio 464,702,430.80 3.59%
459,816,492.14
459,816,492.14

91.02 4.48%
456,278,214.12
2,646,011.22
100.00%
(3,538,278.01)
Aa2/AAAA2.81

2.41 Total Market
Value + Accrued 458,924,225.34
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 12/02/2024 90LAIF$00 21,500,000.00 Local Agency Investment Fund State Pool 1.000 4.43% (21,500,000.00) 0.00 (21,500,000.00) 0.00 Purchase 12/03/2024 60934N807 4,795.05 FEDERATED HRMS GV O SVC 1.000 4.29% (4,795.05) 0.00 (4,795.05) 0.00
Purchase 12/03/2024 60934N807 71,390.84 FEDERATED HRMS GV O SVC 1.000 4.29% (71,390.84) 0.00 (71,390.84) 0.00
Purchase 12/03/2024 90LAIF$00 4,600,000.00 Local Agency Investment Fund State Pool 1.000 4.43% (4,600,000.00) 0.00 (4,600,000.00) 0.00 Purchase 12/04/2024 60934N807 2,435,831.36 FEDERATED HRMS GV O SVC 1.000 4.29% (2,435,831.36) 0.00 (2,435,831.36) 0.00 Purchase 12/05/2024 64952WFK4 3,445,000.00 NEW YORK LIFE GLOBAL FUNDING 4.6 12/05/2029 99.943 4.61% (3,443,036.35) 0.00 (3,443,036.35) 0.00 Purchase 12/06/2024 60934N807 53,000.00 FEDERATED HRMS GV O SVC 1.000 4.28% (53,000.00) 0.00 (53,000.00) 0.00
Purchase 12/09/2024 60934N807 28,756.00 FEDERATED HRMS GV O SVC 1.000 4.28% (28,756.00) 0.00 (28,756.00) 0.00
Purchase 12/09/2024 90LAIF$00 700,000.00 Local Agency Investment Fund State Pool 1.000 4.43% (700,000.00) 0.00 (700,000.00) 0.00 Purchase 12/10/2024 60934N807 571,764.81 FEDERATED HRMS GV O SVC 1.000 4.28% (571,764.81) 0.00 (571,764.81) 0.00
Purchase 12/10/2024 60934N807 13,125.00 FEDERATED HRMS GV O SVC 1.000 4.28% (13,125.00) 0.00 (13,125.00) 0.00
Purchase 12/10/2024 90LAIF$00 1,400,000.00 Local Agency Investment Fund State Pool 1.000 4.43% (1,400,000.00) 0.00 (1,400,000.00) 0.00 Purchase 12/12/2024 90LAIF$00 8,600,000.00 Local Agency Investment Fund State Pool 1.000 4.43% (8,600,000.00) 0.00 (8,600,000.00) 0.00 Purchase 12/13/2024 459058LN1 4,500,000.00

INTERNATIONAL BANK

FOR RECONSTRUCTION
AND DEVELOPM 3.875
10/16/2029

98.372 4.25% (4,426,740.00) (27,609.38) (4,454,349.38) 0.00 Purchase 12/16/2024 60934N807 223,005.34 FEDERATED HRMS GV O SVC 1.000 4.28% (223,005.34) 0.00 (223,005.34) 0.00
Purchase 12/16/2024 60934N807 335,803.63 FEDERATED HRMS GV O SVC 1.000 4.28% (335,803.63) 0.00 (335,803.63) 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 12/17/2024 91282CMA6 4,500,000.00 UNITED STATES TREASURY

4.125 11/30/2029 99.426 4.25% (4,474,160.16) (8,669.30) (4,482,829.46) 0.00 Purchase 12/17/2024 60934N807 15,500.00 FEDERATED HRMS GV O SVC 1.000 4.28% (15,500.00) 0.00 (15,500.00) 0.00
Purchase 12/18/2024 60934N807 24,917.34 FEDERATED HRMS GV O SVC 1.000 4.28% (24,917.34) 0.00 (24,917.34) 0.00
Purchase 12/19/2024 60934N807 19,785.00 FEDERATED HRMS GV O SVC 1.000 4.28% (19,785.00) 0.00 (19,785.00) 0.00
Purchase 12/20/2024 60934N807 6,715.05 FEDERATED HRMS GV O SVC 1.000 4.28% (6,715.05) 0.00 (6,715.05) 0.00
Purchase 12/23/2024 60934N807 145.56 FEDERATED HRMS GV O SVC 1.000 4.28% (145.56) 0.00 (145.56) 0.00
Purchase 12/23/2024 60934N807 37,700.60 FEDERATED HRMS GV O SVC 1.000 4.28% (37,700.60) 0.00 (37,700.60) 0.00
Purchase 12/26/2024 60934N807 233,049.09 FEDERATED HRMS GV O SVC 1.000 4.28% (233,049.09) 0.00 (233,049.09) 0.00
Purchase 12/26/2024 60934N807 47,832.03 FEDERATED HRMS GV O SVC 1.000 4.28% (47,832.03) 0.00 (47,832.03) 0.00
Purchase 12/30/2024 60934N807 60,000.00 FEDERATED HRMS GV O SVC 1.000 4.28% (60,000.00) 0.00 (60,000.00) 0.00
Purchase 12/30/2024 90LAIF$00 5,000,000.00 Local Agency Investment Fund State Pool 1.000 4.43% (5,000,000.00) 0.00 (5,000,000.00) 0.00 Purchase 12/31/2024 60934N807 534,937.50 FEDERATED HRMS GV O SVC 1.000 4.12% (534,937.50) 0.00 (534,937.50) 0.00
Total Purchase 58,963,054.20 (58,861,990.71) (36,278.68) (58,898,269.39) 0.00 TOTAL
ACQUISITIONS 58,963,054.20 (58,861,990.71) (36,278.68) (58,898,269.39) 0.00 OTHER
Sale 12/02/2024 60934N807 (8,532,256.46) FEDERATED HRMS GV O SVC 1.000 4.29% 8,532,256.46 0.00 8,532,256.46 0.00
Sale 12/02/2024 60934N807 (10,992,034.44) FEDERATED HRMS GV O SVC 1.000 4.29% 10,992,034.44 0.00 10,992,034.44 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 Sale 12/04/2024 91282CAB7 (2,500,000.00) UNITED STATES TREASURY

0.25 07/31/2025 97.348 0.72% 2,433,691.41 (2,139.95) 2,435,831.36 (15,917.97) Sale 12/04/2024 90LAIF$00 (6,200,000.00) Local Agency Investment Fund State Pool 1.000 4.43% 6,200,000.00 0.00 6,200,000.00 0.00 Sale 12/05/2024 60934N807 (2,435,036.35) FEDERATED HRMS GV O SVC 1.000 4.29% 2,435,036.35 0.00 2,435,036.35 0.00
Sale 12/05/2024 60934N807 (1,008,071.60) FEDERATED HRMS GV O SVC 1.000 4.29% 1,008,071.60 0.00 1,008,071.60 0.00
Sale 12/05/2024 90LAIF$00 (3,400,000.00) Local Agency Investment Fund State Pool 1.000 4.43% 3,400,000.00 0.00 3,400,000.00 0.00 Sale 12/10/2024 60934N807 (571,764.81) FEDERATED HRMS GV O SVC 1.000 4.28% 571,764.81 0.00 571,764.81 0.00
Sale 12/11/2024 90LAIF$00 (1,100,000.00) Local Agency Investment Fund State Pool 1.000 4.43% 1,100,000.00 0.00 1,100,000.00 0.00 Sale 12/13/2024 91282CAB7 (1,725,000.00) UNITED STATES TREASURY

0.25 07/31/2025 97.492 0.72% 1,681,740.23 (1,582.03) 1,683,322.26 (8,490.24) Sale 12/13/2024 91282CAM3 (1,200,000.00) UNITED STATES TREASURY

0.25 09/30/2025 96.863 0.74% 1,162,359.38 (609.89) 1,162,969.27 (11,531.25) Sale 12/13/2024 3137EAEP0 (825,000.00)

FEDERAL HOME LOAN
MORTGAGE CORP 1.5
02/12/2025

99.528 1.52% 821,104.35 (4,159.38) 825,263.73 (3,260.40) Sale 12/13/2024 60934N807 (781,999.11) FEDERATED HRMS GV O SVC 1.000 4.28% 781,999.11 0.00 781,999.11 0.00
Sale 12/13/2024 60934N807 (795.01) FEDERATED HRMS GV O
SVC 1.000 4.28% 795.01 0.00 795.01 0.00
Sale 12/17/2024 3135G03U5 (4,300,000.00)

FEDERAL NATIONAL

MORTGAGE ASSOCIATION

0.625 04/22/2025

98.713 0.67% 4,244,659.00 (4,105.90) 4,248,764.90 (46,483.00) Sale 12/17/2024 60934N807 (234,064.56) FEDERATED HRMS GV O SVC 1.000 4.28% 234,064.56 0.00 234,064.56 0.00
Sale 12/17/2024 90LAIF$00 (4,800,000.00) Local Agency Investment Fund State Pool 1.000 4.43% 4,800,000.00 0.00 4,800,000.00 0.00 Sale 12/18/2024 90LAIF$00 (2,500,000.00) Local Agency Investment Fund State Pool 1.000 4.43% 2,500,000.00 0.00 2,500,000.00 0.00 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 12/19/2024 90LAIF$00 (6,600,000.00) Local Agency Investment Fund State Pool 1.000 4.43% 6,600,000.00 0.00 6,600,000.00 0.00 Sale 12/23/2024 90LAIF$00 (2,000,000.00) Local Agency Investment Fund State Pool 1.000 4.43% 2,000,000.00 0.00 2,000,000.00 0.00 Sale 12/24/2024 90LAIF$00 (10,000,000.00) Local Agency Investment Fund State Pool 1.000 4.43% 10,000,000.00 0.00 10,000,000.00 0.00 Total Sale (71,706,022.34) 71,499,576.71 (12,597.15) 71,512,173.86 (85,682.85)

TOTAL OTHER
TRANSACTIONS (71,706,022.34) 71,499,576.71 (12,597.15) 71,512,173.86 (85,682.85) OTHER
Cash Transfer 12/02/2024 CCYUSD 1,500,000.00 Cash 0.00% 1,500,000.00 0.00 1,500,000.00 0.00 Cash Transfer 12/03/2024 CCYUSD 4,600,000.00 Cash 0.00% 4,600,000.00 0.00 4,600,000.00 0.00 Cash Transfer 12/04/2024 CCYUSD (6,200,000.00) Cash 0.00% (6,200,000.00) 0.00 (6,200,000.00) 0.00 Cash Transfer 12/05/2024 CCYUSD (3,400,000.00) Cash 0.00% (3,400,000.00) 0.00 (3,400,000.00) 0.00 Cash Transfer 12/09/2024 CCYUSD 700,000.00 Cash 0.00% 700,000.00 0.00 700,000.00 0.00 Cash Transfer 12/10/2024 CCYUSD 1,400,000.00 Cash 0.00% 1,400,000.00 0.00 1,400,000.00 0.00 Cash Transfer 12/11/2024 CCYUSD (1,102,880.89) Cash 0.00% (1,102,880.89) 0.00 (1,102,880.89) 0.00 Cash Transfer 12/12/2024 CCYUSD 8,600,000.00 Cash 0.00% 8,600,000.00 0.00 8,600,000.00 0.00 Cash Transfer 12/17/2024 CCYUSD (4,800,000.00) Cash 0.00% (4,800,000.00) 0.00 (4,800,000.00) 0.00 Cash Transfer 12/18/2024 CCYUSD (2,500,000.00) Cash 0.00% (2,500,000.00) 0.00 (2,500,000.00) 0.00 Cash Transfer 12/19/2024 CCYUSD (6,600,000.00) Cash 0.00% (6,600,000.00) 0.00 (6,600,000.00) 0.00 Cash Transfer 12/23/2024 CCYUSD (2,000,000.00) Cash 0.00% (2,000,000.00) 0.00 (2,000,000.00) 0.00 Cash Transfer 12/24/2024 CCYUSD (10,000,000.00) Cash 0.00% (10,000,000.00) 0.00 (10,000,000.00) 0.00 Cash Transfer 12/30/2024 CCYUSD 5,000,000.00 Cash 0.00% 5,000,000.00 0.00 5,000,000.00 0.00 Total Cash
Transfer (14,802,880.89) (14,802,880.89) 0.00 (14,802,880.89) 0.00 Coupon 12/01/2024 3137BSP72 0.00 FHMS K-058 A2 2.653
08/25/2026 1.37% 3,316.25 0.00 3,316.25 0.00
Coupon 12/01/2024 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 12/01/2024 3137F4D41 0.00 FHMS K-074 A2 3.6
01/25/2028 4.22% 9,000.00 0.00 9,000.00 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 12/01/2024 3137FG6X8 0.00 FHMS K-077 A2 3.85
05/25/2028 4.30% 17,068.33 0.00 17,068.33 0.00
Coupon 12/01/2024 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 12/01/2024 3137FGR31 0.00 FHMS K-078 A2 3.854
06/25/2028 4.47% 6,413.70 0.00 6,413.70 0.00
Coupon 12/01/2024 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 12/01/2024 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 12/01/2024 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 12/01/2024 3137FJKE8 0.00 FHMS K-082 A2 3.92
09/25/2028 4.87% 8,166.67 0.00 8,166.67 0.00
Coupon 12/01/2024 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 12/01/2024 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 12/01/2024 3137H5YC5 0.00 FHMS K-748 A2 2.26
01/25/2029 5.00% 15,066.66 0.00 15,066.66 0.00
Coupon 12/01/2024 3137FJEH8 0.00 FHMS K-081 A2 3.9
08/25/2028 5.06% 10,231.00 0.00 10,231.00 0.00
Coupon 12/06/2024 64952WFG3 0.00 NEW YORK LIFE GLOBAL
FUNDING 5.0 06/06/2029 5.04% 53,000.00 0.00 53,000.00 0.00 Coupon 12/08/2024 89115A2C5 0.00 TORONTO-DOMINION
BANK 4.108 06/08/2027 4.18% 28,756.00 0.00 28,756.00 0.00 Coupon 12/10/2024 40139LBC6 0.00

GUARDIAN LIFE GLOBAL
FUNDING 0.875
12/10/2025

1.12% 13,125.00 0.00 13,125.00 0.00
Coupon 12/15/2024 47789QAC4 0.00 JDOT 2021-B A3 0.52
03/16/2026 0.52% 84.96 0.00 84.96 0.00
Coupon 12/15/2024 89238JAC9 0.00 TAOT 2021-D A3 0.71
04/15/2026 0.71% 116.80 0.00 116.80 0.00
Coupon 12/15/2024 44935FAD6 0.00 HART 2021-C A3 0.74
05/15/2026 0.75% 66.14 0.00 66.14 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 12/15/2024 43815BAC4 0.00 HAROT 2022-1 A3 1.88
05/15/2026 1.88% 933.67 0.00 933.67 0.00
Coupon 12/15/2024 448977AD0 0.00 HART 2022-A A3 2.22
10/15/2026 2.22% 934.93 0.00 934.93 0.00
Coupon 12/15/2024 47787JAC2 0.00 JDOT 2022 A3 0.36
09/15/2026 2.33% 649.61 0.00 649.61 0.00
Coupon 12/15/2024 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 12/15/2024 92970QAE5 0.00 WFCIT 2024-2 A 4.29
10/15/2029 4.29% 8,329.75 0.00 8,329.75 0.00
Coupon 12/15/2024 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 12/15/2024 05522RDJ4 0.00 BACCT 2024-1 A 4.93
05/15/2029 4.93% 8,606.96 0.00 8,606.96 0.00
Coupon 12/15/2024 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 12/15/2024 47800CAC0 0.00 JDOT 2023 A3 5.01
11/15/2027 5.01% 7,849.00 0.00 7,849.00 0.00
Coupon 12/15/2024 74340XCG4 0.00 PROLOGIS LP 4.875
06/15/2028 5.11% 97,500.00 0.00 97,500.00 0.00
Coupon 12/15/2024 161571HT4 0.00 CHAIT 2023-1 A 5.16
09/15/2028 5.17% 15,673.50 0.00 15,673.50 0.00
Coupon 12/15/2024 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 12/15/2024 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 12/15/2024 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 12/15/2024 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 12/15/2024 44934FAD7 0.00 HALST 2024-B A3 5.41
05/17/2027 5.41% 7,280.96 0.00 7,280.96 0.00
Coupon 12/16/2024 362554AC1 0.00 GMCAR 2021-4 A3 0.68
09/16/2026 0.68% 108.83 0.00 108.83 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 12/16/2024 380146AC4 0.00 GMCAR 2022-1 A3 1.26
11/16/2026 1.26% 215.84 0.00 215.84 0.00
Coupon 12/16/2024 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 12/17/2024 3135G04Z3 0.00

FEDERAL NATIONAL

MORTGAGE ASSOCIATION

0.5 06/17/2025

0.51% 15,500.00 0.00 15,500.00 0.00
Coupon 12/18/2024 89236TJK2 0.00 TOYOTA MOTOR CREDIT
CORP 1.125 06/18/2026 1.13% 18,703.13 0.00 18,703.13 0.00 Coupon 12/18/2024 437930AC4 0.00 HONDO-242-A3 5.27
11/20/2028 5.27% 6,214.21 0.00 6,214.21 0.00
Coupon 12/19/2024 06051GJD2 0.00 BANK OF AMERICA CORP

1.319 06/19/2026 1.25% 19,785.00 0.00 19,785.00 0.00
Coupon 12/20/2024 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 12/21/2024 43815GAC3 0.00 HAROT 2021-4 A3 0.88
01/21/2026 0.89% 145.56 0.00 145.56 0.00
Coupon 12/25/2024 05602RAD3 0.00 BMWOT 2022-A A3 3.21
08/25/2026 3.21% 1,061.68 0.00 1,061.68 0.00
Coupon 12/25/2024 437076DC3 0.00 HOME DEPOT INC 4.75
06/25/2029 4.84% 71,250.00 0.00 71,250.00 0.00
Coupon 12/25/2024 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 12/25/2024 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 12/30/2024 3130AWN63 0.00 FEDERAL HOME LOAN
BANKS 4.0 06/30/2028 4.53% 60,000.00 0.00 60,000.00 0.00 Coupon 12/31/2024 91282CEW7 0.00 UNITED STATES TREASURY

3.25 06/30/2027 3.12% 108,062.50 0.00 108,062.50 0.00
Coupon 12/31/2024 91282CGC9 0.00 UNITED STATES TREASURY

3.875 12/31/2027 3.78% 135,625.00 0.00 135,625.00 0.00
Coupon 12/31/2024 91282CJR3 0.00 UNITED STATES TREASURY

3.75 12/31/2028 3.99% 206,250.00 0.00 206,250.00 0.00
Coupon 12/31/2024 91282CKX8 0.00 UNITED STATES TREASURY

4.25 06/30/2029 4.09% 85,000.00 0.00 85,000.00 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 Total Coupon 0.00 1,212,935.88 0.00 1,212,935.88 0.00
Dividend 12/10/2024 60934N807 0.00 FEDERATED HRMS GV O
SVC 4.28% 2,880.89 0.00 2,880.89 0.00
Dividend 12/31/2024 60934N807 0.00 FEDERATED HRMS GV O
SVC 4.21% 5,770.75 0.00 5,770.75 0.00
Total Dividend 0.00 8,651.64 0.00 8,651.64 0.00
Principal
Paydown 12/15/2024 47789QAC4 32,574.80 JDOT 2021-B A3 0.52 03/16/2026 0.52% 32,574.80 -- 32,574.80 2.91
Principal
Paydown 12/15/2024 89238JAC9 36,277.57 TAOT 2021-D A3 0.7104/15/2026 0.71% 36,277.57 -- 36,277.57 0.77 Principal
Paydown 12/15/2024 44935FAD6 30,973.43 HART 2021-C A3 0.7405/15/2026 0.75% 30,973.43 -- 30,973.43 6.92 Principal
Paydown 12/15/2024 43815BAC4 75,522.70 HAROT 2022-1 A3 1.8805/15/2026 1.88% 75,522.70 -- 75,522.70 11.36 Principal
Paydown 12/15/2024 448977AD0 63,846.41 HART 2022-A A3 2.2210/15/2026 2.22% 63,846.41 -- 63,846.41 2.46 Principal
Paydown 12/15/2024 47787JAC2 40,317.56 JDOT 2022 A3 0.3609/15/2026 2.33% 40,317.56 -- 40,317.56 8.91 Principal
Paydown 12/16/2024 362554AC1 28,374.91 GMCAR 2021-4 A3 0.6809/16/2026 0.68% 28,374.91 -- 28,374.91 0.73 Principal
Paydown 12/16/2024 380146AC4 27,916.25 GMCAR 2022-1 A3 1.2611/16/2026 1.26% 27,916.25 -- 27,916.25 2.43 Principal
Paydown 12/21/2024 43815GAC3 37,700.60 HAROT 2021-4 A3 0.8801/21/2026 0.89% 37,700.60 -- 37,700.60 7.95 Principal
Paydown 12/25/2024 05602RAD3 47,832.03 BMWOT 2022-A A3 3.2108/25/2026 3.21% 47,832.03 -- 47,832.03 2.49 Total Principal
Paydown 421,336.26 421,336.26 -- 421,336.26 46.92

TOTAL OTHER
TRANSACTIONS (14,381,544.63) (13,159,957.11) 0.00 (13,159,957.11) 46.92 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 25

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

CASH & EQUIVALENTS
60934N807 FEDERATED HRMS GV O SVC
1,496,987.14
21,334,955.28
4,718,054.20
(24,556,022.34)
1,496,987.14

0.00 79,066.78

0.00 79,066.78

0.00 0.00

0.00 79,066.78
79,066.78
CCYUSD Cash

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00
CCYUSD Receivable
305,696.51
702,323.17

0.00 0.00
305,696.51

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 Total Cash & Equivalents 1,802,683.65
22,037,278.45
4,718,054.20
(24,556,022.34)
1,802,683.65

0.00 79,066.78

0.00 79,066.78

0.00 0.00

0.00 79,066.78 79,066.78

FIXED 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
2,567.64

0.00 6,621.81
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
3,850.00

0.00 9,350.00
5,500.00

0.00 0.00

0.00 5,500.00
5,500.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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
05/15/2029
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
349,057.79
396,869.18

0.00 (47,829.54)
349,039.64
212.34
1,061.68
186.75
1,036.09

0.00 0.00

0.00 1,036.09
1,036.09
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
06051GJD2 BANK OF AMERICA CORP

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

0.00 0.00
3,007,920.00
17,806.50
19,785.00
1,319.00
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
4,256.54

0.00 8,513.08
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
13063EGT7 CALIFORNIA STATE 4.5
08/01/2029
10/30/2024
11/05/2024
4,395,000.00
4,418,161.65

0.00 0.00
4,418,161.65
14,283.75

0.00 30,765.00
16,481.25

0.00 0.00

0.00 16,481.25
16,481.25
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
31,659.72

0.00 41,763.89
10,104.17

0.00 0.00

0.00 10,104.17
10,104.17
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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
57,827.92

0.00 72,165.42
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
25,085.28

0.00 33,006.94
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
2,708.33

0.00 8,958.33
6,250.00

0.00 0.00

0.00 6,250.00
6,250.00
24422EWR6 JOHN DEERE CAPITAL CORP

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
42,347.57

0.00 52,045.49
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
5,758.22

0.00 16,554.89
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
10,925.00

0.00 15,237.50
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
30,501.33

0.00 38,671.33
8,170.00

0.00 0.00

0.00 8,170.00
8,170.00
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
50,333.33
60,000.00
333.33
10,000.00

0.00 0.00

0.00 10,000.00
10,000.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 28

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
3135G03U5

FEDERAL NATIONAL

MORTGAGE ASSOCIATION

0.625 04/22/2025
04/22/2020
04/24/2020
970,000.00
5,259,143.80

0.00 (4,291,142.00)
968,001.80
3,568.23
4,105.90
1,161.98
1,699.65

0.00 0.00

0.00 1,699.65
1,699.65
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
14,122.22
15,500.00
1,205.56
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
6,285.00

0.00 8,249.06
1,964.06

0.00 0.00

0.00 1,964.06
1,964.06
3135G06G3

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
2,100.00

0.00 4,725.00
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
27,430.00

0.00 33,144.58
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

0.00 824,364.75

0.00 (824,364.75)

0.00 3,746.88
4,159.38

0.00 412.51

0.00 0.00

0.00 412.51
412.51
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
8,531.25

0.00 10,500.00
1,968.75

0.00 0.00

0.00 1,968.75
1,968.75
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 29

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
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
4,458.96

0.00 6,426.15
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
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
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 30

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
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
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
163,675.68
192,045.69

0.00 (28,374.18)
163,671.51

54.41 108.83

46.37 100.79

0.00 0.00

0.00 100.79
100.79
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
177,645.91
205,544.29

0.00 (27,913.82)
177,630.47
107.92
215.84

93.26 201.18

0.00 0.00

0.00 201.18
201.18
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
12,468.75
13,125.00
1,531.25
2,187.50

0.00 0.00

0.00 2,187.50
2,187.50
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
40139LBJ1 GUARDIAN LIFE GLOBAL
FUNDING 4.179 09/26/2029
09/23/2024
09/26/2024
3,050,000.00
3,050,000.00

0.00 0.00
3,050,000.00
23,013.52

0.00 33,635.15
10,621.63

0.00 0.00

0.00 10,621.63
10,621.63
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
61,750.00
71,250.00
2,375.00
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
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
520,436.53
595,869.60

0.00 (75,511.34)
520,358.26
497.96
933.67
434.85
870.57

0.00 0.00

0.00 870.57
870.57
43815GAC3 HAROT 2021-4 A3 0.88
01/21/2026
11/16/2021
11/24/2021
160,794.36
198,453.11

0.00 (37,692.65)
160,760.46

48.52 145.56

39.31 136.34

0.00 0.00

0.00 136.34
136.34
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
441,519.23
505,346.18

0.00 (63,843.95)
441,502.23
498.63
934.93
435.63
871.93

0.00 0.00

0.00 871.93
871.93
44934FAD7 HALST 2024-B 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
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
44935FAD6 HART 2021-C A3 0.74
05/15/2026
11/09/2021
11/17/2021
76,280.61
107,230.09

0.00 (30,966.51)
76,263.58

35.27 66.14

25.09 55.95

0.00 0.00

0.00 55.95

55.95 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
6,367.81

0.00 11,027.19
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
2,887.50

0.00 5,512.50
2,625.00

0.00 0.00

0.00 2,625.00
2,625.00
459058LN1

INTERNATIONAL BANK FOR

RECONSTRUCTION AND
DEVELOPM 3.875 10/16/2029
12/12/2024
12/13/2024
4,500,000.00

0.00 4,426,740.00

0.00 4,426,740.00

0.00 (27,609.38)
36,328.13
8,718.75

0.00 0.00

0.00 8,718.75
8,718.75
46647PAM8 JPMORGAN CHASE & CO

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
41,172.27

0.00 50,822.02
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
2,256.58

0.00 3,992.42
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
295,689.86
335,933.10

0.00 (40,308.65)
295,624.45
346.46
649.61
304.89
608.04

0.00 0.00

0.00 608.04
608.04
47789QAC4 JDOT 2021-B A3 0.52
03/16/2026
07/13/2021
07/21/2021
163,484.02
196,041.34

0.00 (32,571.89)
163,469.44

45.31 84.96

37.78 77.43

0.00 0.00

0.00 77.43

77.43 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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
37,940.00

0.00 48,102.50
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
264.65
47,637.50
8,204.24
55,577.08

0.00 0.00

0.00 55,577.08
55,577.08
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
38,632.94

0.00 47,282.11
8,649.17

0.00 0.00

0.00 8,649.17
8,649.17
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
10,224.00

0.00 12,496.00
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
23,207.71

0.00 31,698.33
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
3,110.63

0.00 9,776.25
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
4,585.24

0.00 6,371.70
1,786.46

0.00 0.00

0.00 1,786.46
1,786.46
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 34

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
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
14,291.67

0.00 23,041.67
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
18,119.79

0.00 22,002.60
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
45,253.17

0.00 56,566.46
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
38,395.83

0.00 48,500.00
10,104.17

0.00 0.00

0.00 10,104.17
10,104.17
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
51,527.78
53,000.00
7,361.11
8,833.33

0.00 0.00

0.00 8,833.33
8,833.33
64952WFK4 NEW YORK LIFE GLOBAL
FUNDING 4.6 12/05/2029
12/02/2024
12/05/2024
3,445,000.00

0.00 3,443,036.35

0.00 3,443,036.35

0.00 0.00
11,445.06
11,445.06

0.00 0.00

0.00 11,445.06
11,445.06
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
3,138.33

0.00 7,621.67
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
44,274.00

0.00 53,694.00
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
25,488.38

0.00 32,377.13
6,888.75

0.00 0.00

0.00 6,888.75
6,888.75
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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
63,231.25

0.00 77,387.50
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
89,916.67
97,500.00
8,666.67
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
27,375.00

0.00 36,500.00
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
8,462.50

0.00 16,925.00
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
62,050.00

0.00 75,737.50
13,687.50

0.00 0.00

0.00 13,687.50
13,687.50
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
60,666.67

0.00 75,833.33
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
7,785.56

0.00 10,439.72
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
28,631.94

0.00 39,934.03
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
11,970.00

0.00 16,403.33
4,433.33

0.00 0.00

0.00 4,433.33
4,433.33
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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
27,637.71
28,756.00
3,674.38
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
18,100.48

0.00 27,797.16
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
16,936.72
18,703.13
1,350.78
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
161,136.81
197,410.18

0.00 (36,276.80)
161,133.38

62.30 116.80

50.85 105.35

0.00 0.00

0.00 105.35
105.35
912828ZC7 UNITED STATES TREASURY

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
20,013.81

0.00 26,757.60
6,743.78

0.00 0.00

0.00 6,743.78
6,743.78
91282CAB7 UNITED STATES TREASURY

0.25 07/31/2025
03/12/2021
03/15/2021

0.00 4,139,839.84

0.00 (4,139,839.84)

0.00 3,530.40
3,721.98

0.00 191.58

0.00 0.00

0.00 191.58
191.58
91282CAM3 UNITED STATES TREASURY

0.25 09/30/2025
03/29/2021
03/30/2021
2,000,000.00
3,130,375.00

0.00 (1,173,890.63)
1,956,484.38
1,362.64
609.89
1,277.47
524.73

0.00 0.00

0.00 524.73
524.73
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
1,284.53

0.00 2,569.06
1,284.53

0.00 0.00

0.00 1,284.53
1,284.53
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

39.15 7,125.00
1,252.75
8,338.60

0.00 0.00

0.00 8,338.60
8,338.60
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
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
2,992.54

0.00 4,000.90
1,008.36

0.00 0.00

0.00 1,008.36
1,008.36
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
4,664.90

0.00 6,997.36
2,332.45

0.00 0.00

0.00 2,332.45
2,332.45
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
3,005.80

0.00 6,011.60
3,005.80

0.00 0.00

0.00 3,005.80
3,005.80
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
173.08
31,500.00
5,538.46
36,865.38

0.00 0.00

0.00 36,865.38
36,865.38
91282CEW7 UNITED STATES TREASURY

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

0.00 0.00
6,690,380.86
90,443.61
108,062.50
597.03
18,215.92

0.00 0.00

0.00 18,215.92
18,215.92
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
11,949.05

0.00 14,960.60
3,011.55

0.00 0.00

0.00 3,011.55
3,011.55
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
27,399.86

0.00 36,632.42
9,232.56

0.00 0.00

0.00 9,232.56
9,232.56
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
19,673.08

0.00 29,509.62
9,836.54

0.00 0.00

0.00 9,836.54
9,836.54
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
489.70
89,125.00
15,670.33
104,305.63

0.00 0.00

0.00 104,305.63
104,305.63
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 38

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
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
113,512.23
135,625.00
749.31
22,862.08

0.00 0.00

0.00 22,862.08
22,862.08
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
81,888.59

0.00 102,527.17
20,638.59

0.00 0.00

0.00 20,638.59
20,638.59
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
71,160.22

0.00 95,138.12
23,977.90

0.00 0.00

0.00 23,977.90
23,977.90
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
697.12
126,875.00
22,307.69
148,485.58

0.00 0.00

0.00 148,485.58
148,485.58
91282CHX2 UNITED STATES TREASURY

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
21,125.69

0.00 28,244.13
7,118.44

0.00 0.00

0.00 7,118.44
7,118.44
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
45,690.93

0.00 68,536.40
22,845.47

0.00 0.00

0.00 22,845.47
22,845.47
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
8,349.45

0.00 16,698.90
8,349.45

0.00 0.00

0.00 8,349.45
8,349.45
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
408.65
74,375.00
13,076.92
87,043.27

0.00 0.00

0.00 87,043.27
87,043.27
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
172,622.28
206,250.00
1,139.50
34,767.22

0.00 0.00

0.00 34,767.22
34,767.22
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 39

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
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
66,847.83

0.00 83,695.65
16,847.83

0.00 0.00

0.00 16,847.83
16,847.83
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
75,607.73

0.00 101,084.25
25,476.52

0.00 0.00

0.00 25,476.52
25,476.52
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
49,182.69

0.00 73,774.04
24,591.35

0.00 0.00

0.00 24,591.35
24,591.35
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
27,724.45

0.00 55,448.90
27,724.45

0.00 0.00

0.00 27,724.45
27,724.45
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
543.96
99,000.00
17,406.59
115,862.64

0.00 0.00

0.00 115,862.64
115,862.64
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
71,141.30
85,000.00
469.61
14,328.31

0.00 0.00

0.00 14,328.31
14,328.31
91282CLK5 UNITED STATES TREASURY

3.625 08/31/2029
09/11/2024
09/13/2024
8,000,000.00
8,062,812.50

0.00 0.00
8,062,812.50
73,701.66

0.00 98,535.91
24,834.25

0.00 0.00

0.00 24,834.25
24,834.25
91282CLN9 UNITED STATES TREASURY 3.5
09/30/2029 8,500,000.00
8,437,500.00

0.00 0.00
8,437,500.00
50,673.08

0.00 76,009.62
25,336.54

0.00 0.00

0.00 25,336.54
25,336.54
91282CMA6 UNITED STATES TREASURY

4.125 11/30/2029
12/16/2024
12/17/2024
4,500,000.00

0.00 4,474,160.16

0.00 4,474,160.16

0.00 (8,669.30)
16,318.68
7,649.38

0.00 0.00

0.00 7,649.38
7,649.38
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 40

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
91324PEC2 UNITEDHEALTH GROUP INC

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

0.00 0.00
807,605.05
411.44

0.00 1,182.90
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
2,244.67

0.00 6,453.42
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
23,187.50

0.00 29,750.00
6,562.50

0.00 0.00

0.00 6,562.50
6,562.50
92970QAE5 WFCIT 2024-2 A 4.29
10/15/2029
10/17/2024
10/24/2024
2,330,000.00
2,329,653.76

0.00 0.00
2,329,653.76
4,442.53
8,329.75
4,442.53
8,329.75

0.00 0.00

0.00 8,329.75
8,329.75
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
1,694.29

0.00 2,381.17
686.88

0.00 0.00

0.00 686.88
686.88
Total Fixed Income 431,457,720.79
425,078,372.19
12,343,936.51
(10,850,526.56)
426,571,782.13
2,667,155.89
1,664,891.85
2,646,011.22
1,643,747.18

0.00 0.00

0.00 1,643,747.18 1,643,747.18
LAIF
90LAIF$00 Local Agency Investment
Fund State Pool 31,442,026.35
26,242,026.35
41,800,000.00
(36,600,000.00)
31,442,026.35

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 Total LAIF 31,442,026.35
26,242,026.35
41,800,000.00
(36,600,000.00)
31,442,026.35

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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
TOTAL PORTFOLIO 464,702,430.80
473,357,676.99
58,861,990.71
(72,006,548.90)
459,816,492.14
2,667,155.89
1,743,958.63
2,646,011.22
1,722,813.96

0.00 0.00

0.00 1,722,813.96 1,722,813.96
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 42

CASH FLOW REPORT
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount JANUARY 2025
01/03/2025 Dividend 60934N807 0.00 5,770.75 5,770.75
01/07/2025 Maturity 3135G0X24 (4,220,000.00) FEDERAL NATIONAL MORTGAGE ASSOCIATION

1.625 01/07/2025 4,220,000.00 4,220,000.00
01/07/2025 Coupon 3135G0X24 0.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

1.625 01/07/2025 34,287.50 34,287.50
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 05/15/2029 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 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 815.35 815.35 01/15/2025 Principal Paydown 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 69,565.96 69,565.96 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 441,519.23 HART 2022-A A3 2.22 10/15/2026 830.72 830.72 01/15/2025 Principal Paydown 448977AD0 441,519.23 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 2024-B A3 5.41 05/17/2027 7,280.96 7,280.96 01/15/2025 Coupon 44935FAD6 76,280.61 HART 2021-C A3 0.74 05/15/2026 51.33 51.33 01/15/2025 Principal Paydown 44935FAD6 76,280.61 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 295,689.86 JDOT 2022 A3 0.36 09/15/2026 553.45 553.45 01/15/2025 Principal Paydown 47787JAC2 295,689.86 JDOT 2022 A3 0.36 09/15/2026 42,866.67 42,866.67 01/15/2025 Coupon 47789QAC4 163,484.02 JDOT 2021-B A3 0.52 03/16/2026 72.60 72.60 01/15/2025 Principal Paydown 47789QAC4 163,484.02 JDOT 2021-B A3 0.52 03/16/2026 53,864.50 53,864.50 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 53,219.54 53,219.54 01/15/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 161,136.81 TAOT 2021-D A3 0.71 04/15/2026 93.57 93.57 01/15/2025 Principal Paydown 89238JAC9 161,136.81 TAOT 2021-D A3 0.71 04/15/2026 34,637.08 34,637.08 01/15/2025 Dividend 90LAIF$00 31,442,026.35 Local Agency Investment Fund State Pool 302,758.35 302,758.35 01/15/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 01/16/2025 Coupon 362554AC1 163,675.68 GMCAR 2021-4 A3 0.68 09/16/2026 102.29 102.29 01/16/2025 Principal Paydown 362554AC1 163,675.68 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 01/16/2025 Coupon 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 188.41 188.41 01/16/2025 Principal Paydown 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 25,523.43 25,523.43 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 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 117.92 117.92 01/21/2025 Principal Paydown 43815GAC3 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 34,143.42 34,143.42 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 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 944.59 944.59 01/27/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 44,937.88 44,937.88 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 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 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 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 4,999,123.47 1,014,799.39 6,013,922.85 FEBRUARY 2025
02/03/2025 Coupon 13063EGT7 4,395,000.00 CALIFORNIA STATE 4.5 08/01/2029 47,246.25 47,246.25 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 02/17/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 05/15/2029 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 163,675.68 GMCAR 2021-4 A3 0.68 09/16/2026 87.74 87.74 02/17/2025 Principal Paydown 362554AC1 163,675.68 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 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 161.61 161.61 02/17/2025 Principal Paydown 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 25,070.19 25,070.19 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 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 706.36 706.36 02/17/2025 Principal Paydown 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 68,315.43 68,315.43 02/17/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 02/17/2025 Coupon 448977AD0 441,519.23 HART 2022-A A3 2.22 10/15/2026 723.51 723.51 02/17/2025 Principal Paydown 448977AD0 441,519.23 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 2024-B A3 5.41 05/17/2027 7,280.96 7,280.96 02/17/2025 Coupon 44935FAD6 76,280.61 HART 2021-C A3 0.74 05/15/2026 33.95 33.95 02/17/2025 Principal Paydown 44935FAD6 76,280.61 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 295,689.86 JDOT 2022 A3 0.36 09/15/2026 470.58 470.58 02/17/2025 Principal Paydown 47787JAC2 295,689.86 JDOT 2022 A3 0.36 09/15/2026 32,427.22 32,427.22 02/17/2025 Coupon 47789QAC4 163,484.02 JDOT 2021-B A3 0.52 03/16/2026 49.26 49.26 02/17/2025 Principal Paydown 47789QAC4 163,484.02 JDOT 2021-B A3 0.52 03/16/2026 48,037.38 48,037.38 02/17/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 7,626.81 7,626.81 02/17/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 98,343.71 98,343.71 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 161,136.81 TAOT 2021-D A3 0.71 04/15/2026 73.08 73.08 02/17/2025 Principal Paydown 89238JAC9 161,136.81 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 02/18/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 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 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 92.88 92.88 02/21/2025 Principal Paydown 43815GAC3 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 33,517.08 33,517.08 02/25/2025 Coupon 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 824.38 824.38 02/25/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 41,170.95 41,170.95 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
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 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 7,490,706.62 1,545,764.80 9,036,471.41
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 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 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 05/15/2029 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 163,675.68 GMCAR 2021-4 A3 0.68 09/16/2026 73.39 73.39 03/17/2025 Principal Paydown 362554AC1 163,675.68 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 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 135.29 135.29 03/17/2025 Principal Paydown 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 23,485.34 23,485.34 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 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 599.34 599.34 03/17/2025 Principal Paydown 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 66,220.78 66,220.78 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 441,519.23 HART 2022-A A3 2.22 10/15/2026 618.26 618.26 03/17/2025 Principal Paydown 448977AD0 441,519.23 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 2024-B A3 5.41 05/17/2027 7,280.96 7,280.96 03/17/2025 Coupon 44935FAD6 76,280.61 HART 2021-C A3 0.74 05/15/2026 16.90 16.90 03/17/2025 Principal Paydown 44935FAD6 76,280.61 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 295,689.86 JDOT 2022 A3 0.36 09/15/2026 407.89 407.89 03/17/2025 Principal Paydown 47787JAC2 295,689.86 JDOT 2022 A3 0.36 09/15/2026 26,493.04 26,493.04 03/17/2025 Coupon 47789QAC4 163,484.02 JDOT 2021-B A3 0.52 03/16/2026 28.44 28.44 03/17/2025 Principal Paydown 47789QAC4 163,484.02 JDOT 2021-B A3 0.52 03/16/2026 40,311.14 40,311.14 03/17/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 7,216.22 7,216.22 03/17/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 89,895.34 89,895.34 03/17/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 161,136.81 TAOT 2021-D A3 0.71 04/15/2026 52.99 52.99 03/17/2025 Principal Paydown 89238JAC9 161,136.81 TAOT 2021-D A3 0.71 04/15/2026 32,919.17 32,919.17 03/17/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 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 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 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 68.30 68.30 03/21/2025 Principal Paydown 43815GAC3 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 32,491.02 32,491.02 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 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 714.25 714.25 03/25/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 39,859.03 39,859.03 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
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 03/31/2025 Coupon 91282CAM3 2,000,000.00 UNITED STATES TREASURY 0.25 09/30/2025 2,500.00 2,500.00 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 458,128.46 1,131,616.89 1,589,745.35
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 05/15/2029 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 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 495.59 495.59 04/15/2025 Principal Paydown 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 67,098.87 67,098.87 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 441,519.23 HART 2022-A A3 2.22 10/15/2026 516.44 516.44 04/15/2025 Principal Paydown 448977AD0 441,519.23 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 2024-B A3 5.41 05/17/2027 7,280.96 7,280.96 04/15/2025 Coupon 44935FAD6 76,280.61 HART 2021-C A3 0.74 05/15/2026 0.39 0.39 04/15/2025 Effective Maturity 44935FAD6 76,280.61 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 295,689.86 JDOT 2022 A3 0.36 09/15/2026 356.67 356.67 04/15/2025 Principal Paydown 47787JAC2 295,689.86 JDOT 2022 A3 0.36 09/15/2026 33,689.12 33,689.12 04/15/2025 Coupon 47789QAC4 163,484.02 JDOT 2021-B A3 0.52 03/16/2026 10.97 10.97 04/15/2025 Effective Maturity 47789QAC4 163,484.02 JDOT 2021-B A3 0.52 03/16/2026 25,317.32 25,317.32 04/15/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 6,840.91 6,840.91 04/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 110,483.31 110,483.31 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 161,136.81 TAOT 2021-D A3 0.71 04/15/2026 33.51 33.51 04/15/2025 Principal Paydown 89238JAC9 161,136.81 TAOT 2021-D A3 0.71 04/15/2026 33,355.26 33,355.26 04/15/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 04/16/2025 Coupon 362554AC1 163,675.68 GMCAR 2021-4 A3 0.68 09/16/2026 59.41 59.41 04/16/2025 Principal Paydown 362554AC1 163,675.68 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 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 110.63 110.63 04/16/2025 Principal Paydown 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 24,208.45 24,208.45 04/16/2025 Coupon 459058LN1 4,500,000.00 INTERNATIONAL BANK FOR RECONSTRUCTION AND DEVELOPM 3.875 10/16/2029 87,187.50 87,187.50
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 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 44.47 44.47 04/21/2025 Principal Paydown 43815GAC3 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 32,701.23 32,701.23 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 970,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.625 04/22/2025 3,031.25 3,031.25
04/22/2025 Final Maturity 3135G03U5 970,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.625 04/22/2025 970,000.00 970,000.00
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 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 607.63 607.63 04/25/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 40,721.87 40,721.87 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 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 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 2,420,056.00 787,984.49 3,208,040.50
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 05/15/2029 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 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 390.47 390.47 05/15/2025 Principal Paydown 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 64,549.59 64,549.59 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 441,519.23 HART 2022-A A3 2.22 10/15/2026 411.95 411.95 05/15/2025 Principal Paydown 448977AD0 441,519.23 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 2024-B A3 5.41 05/17/2027 7,280.96 7,280.96 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 295,689.86 JDOT 2022 A3 0.36 09/15/2026 291.53 291.53 05/15/2025 Principal Paydown 47787JAC2 295,689.86 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 6,379.64 6,379.64 05/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 106,714.48 106,714.48 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 161,136.81 TAOT 2021-D A3 0.71 04/15/2026 13.77 13.77 05/15/2025 Effective Maturity 89238JAC9 161,136.81 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 05/15/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 05/16/2025 Coupon 362554AC1 163,675.68 GMCAR 2021-4 A3 0.68 09/16/2026 45.04 45.04 05/16/2025 Principal Paydown 362554AC1 163,675.68 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 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 85.21 85.21 05/16/2025 Principal Paydown 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 23,200.54 23,200.54 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 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 20.49 20.49 05/21/2025 Effective Maturity 43815GAC3 160,794.36 HAROT 2021-4 A3 0.88 01/21/2026 27,941.62 27,941.62 05/26/2025 Coupon 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 498.70 498.70 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 05/26/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 39,104.57 39,104.57 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 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 5,920,474.69 692,431.33 6,612,906.02
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 06/02/2025 Coupon 91282CMA6 4,500,000.00 UNITED STATES TREASURY 4.125 11/30/2029 92,812.50 92,812.50 06/05/2025 Coupon 64952WFK4 3,445,000.00 NEW YORK LIFE GLOBAL FUNDING 4.6 12/05/2029 79,235.00 79,235.00
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
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 05/15/2029 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 163,675.68 GMCAR 2021-4 A3 0.68 09/16/2026 31.15 31.15 06/16/2025 Principal Paydown 362554AC1 163,675.68 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 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 60.85 60.85 06/16/2025 Principal Paydown 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 22,725.56 22,725.56 06/16/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 06/16/2025 Coupon 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 289.34 289.34 06/16/2025 Principal Paydown 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 62,966.69 62,966.69 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 441,519.23 HART 2022-A A3 2.22 10/15/2026 311.60 311.60 06/16/2025 Principal Paydown 448977AD0 441,519.23 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 2024-B 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 295,689.86 JDOT 2022 A3 0.36 09/15/2026 231.75 231.75 06/16/2025 Principal Paydown 47787JAC2 295,689.86 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 5,934.11 5,934.11 06/16/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 96,038.78 96,038.78 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 06/16/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 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 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 06/18/2025 Coupon 89236TJK2 3,325,000.00 TOYOTA MOTOR CREDIT CORP 1.125 06/18/2026 18,703.13 18,703.13
06/20/2025 Coupon 06051GJD2 3,000,000.00 BANK OF AMERICA CORP 1.319 06/19/2026 19,785.00 19,785.00 06/20/2025 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 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 394.09 394.09 06/25/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 36,825.64 36,825.64 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 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 9,520,109.37 1,800,258.67 11,320,368.03 JULY 2025
07/09/2025 Coupon 89236TNA9 3,655,000.00 TOYOTA MOTOR CREDIT CORP 4.95 01/09/2030 90,461.25 90,461.25 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 05/15/2029 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 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 190.69 190.69 07/15/2025 Principal Paydown 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 61,326.09 61,326.09 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 441,519.23 HART 2022-A A3 2.22 10/15/2026 213.41 213.41 07/15/2025 Principal Paydown 448977AD0 441,519.23 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 2024-B A3 5.41 05/17/2027 7,280.96 7,280.96 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 295,689.86 JDOT 2022 A3 0.36 09/15/2026 183.38 183.38 07/15/2025 Principal Paydown 47787JAC2 295,689.86 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 5,533.15 5,533.15 07/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 98,675.50 98,675.50 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 07/15/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 07/16/2025 Coupon 362554AC1 163,675.68 GMCAR 2021-4 A3 0.68 09/16/2026 17.86 17.86 07/16/2025 Principal Paydown 362554AC1 163,675.68 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 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 36.99 36.99 07/16/2025 Principal Paydown 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 22,220.42 22,220.42 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
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 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 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 295.58 295.58 07/25/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 35,220.61 35,220.61 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 63,515.10 63,515.10 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 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 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 6,685,015.98 1,058,013.83 7,743,029.81
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 AUGUST 2025
08/01/2025 Coupon 13063EGT7 4,395,000.00 CALIFORNIA STATE 4.5 08/01/2029 98,887.50 98,887.50 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 05/15/2029 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 08/15/2025 Coupon 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 94.62 94.62 08/15/2025 Principal Paydown 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 59,454.55 59,454.55 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 441,519.23 HART 2022-A A3 2.22 10/15/2026 117.42 117.42 08/15/2025 Principal Paydown 448977AD0 441,519.23 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 2024-B 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 295,689.86 JDOT 2022 A3 0.36 09/15/2026 126.08 126.08 08/15/2025 Principal Paydown 47787JAC2 295,689.86 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 5,121.18 5,121.18 08/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 90,692.05 90,692.05 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 08/15/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 08/18/2025 Coupon 362554AC1 163,675.68 GMCAR 2021-4 A3 0.68 09/16/2026 5.09 5.09 08/18/2025 Effective Maturity 362554AC1 163,675.68 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 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 08/18/2025 Coupon 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 13.65 13.65 08/18/2025 Effective Maturity 380146AC4 177,645.91 GMCAR 2022-1 A3 1.26 11/16/2026 13,004.48 13,004.48 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 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 201.37 201.37 08/25/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 34,107.14 34,107.14 08/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 7,206.41 7,206.41 08/25/2025 Principal Paydown 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 150,988.62 150,988.62 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 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 6,719,485.51 1,000,876.58 7,720,362.09 SEPTEMBER 2025
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 09/02/2025 Coupon 74456QBX3 3,000,000.00 PUBLIC SERVICE ELECTRIC AND GAS CO 3.65 09/01/2028 54,750.00 54,750.00
09/02/2025 Coupon 91282CCW9 1,570,000.00 UNITED STATES TREASURY 0.75 08/31/2026 5,887.50 5,887.50 09/02/2025 Coupon 91282CFH9 3,450,000.00 UNITED STATES TREASURY 3.125 08/31/2027 53,906.25 53,906.25 09/02/2025 Coupon 91282CGP0 7,000,000.00 UNITED STATES TREASURY 4.0 02/29/2028 140,000.00 140,000.00 09/02/2025 Coupon 91282CHX2 1,900,000.00 UNITED STATES TREASURY 4.375 08/31/2028 41,562.50 41,562.50 09/02/2025 Coupon 91282CKD2 7,000,000.00 UNITED STATES TREASURY 4.25 02/28/2029 148,750.00 148,750.00 09/02/2025 Coupon 91282CLK5 8,000,000.00 UNITED STATES TREASURY 3.625 08/31/2029 145,000.00 145,000.00 09/03/2025 Coupon 808513BY0 1,300,000.00 CHARLES SCHWAB CORP 2.45 03/03/2027 15,925.00 15,925.00 09/09/2025 Coupon 57636QAW4 2,090,000.00 MASTERCARD INC 4.875 03/09/2028 50,943.75 50,943.75 09/10/2025 Coupon 89114TZT2 1,900,000.00 TORONTO-DOMINION BANK 2.8 03/10/2027 26,600.00 26,600.00 09/15/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 09/15/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 09/15/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 05/15/2029 8,606.96 8,606.96 09/15/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 09/15/2025 Coupon 26442UAH7 1,500,000.00 DUKE ENERGY PROGRESS LLC 3.45 03/15/2029 25,875.00 25,875.00 09/15/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 09/15/2025 Coupon 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 1.47 1.47 09/15/2025 Effective Maturity 43815BAC4 520,436.53 HAROT 2022-1 A3 1.88 05/15/2026 938.57 938.57 09/15/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 09/15/2025 Coupon 448977AD0 441,519.23 HART 2022-A A3 2.22 10/15/2026 24.17 24.17 09/15/2025 Effective Maturity 448977AD0 441,519.23 HART 2022-A A3 2.22 10/15/2026 13,064.54 13,064.54 09/15/2025 Coupon 44934FAD7 1,615,000.00 HALST 2024-B A3 5.41 05/17/2027 7,280.96 7,280.96 09/15/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 09/15/2025 Coupon 47787JAC2 295,689.86 JDOT 2022 A3 0.36 09/15/2026 74.16 74.16 09/15/2025 Principal Paydown 47787JAC2 295,689.86 JDOT 2022 A3 0.36 09/15/2026 26,157.77 26,157.77 09/15/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 4,742.54 4,742.54 09/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 92,425.33 92,425.33 09/15/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 09/15/2025 Coupon 58989V2D5 1,715,000.00 MET TOWER GLOBAL FUNDING 1.25 09/14/2026 10,718.75 10,718.75
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 09/15/2025 Coupon 880591EZ1 3,500,000.00 TENNESSEE VALLEY AUTHORITY 3.875 03/15/2028 67,812.50 67,812.50
09/15/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 09/16/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 09/17/2025 Coupon 931142ER0 785,000.00 WALMART INC 1.05 09/17/2026 4,121.25 4,121.25 09/18/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 09/22/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 09/23/2025 Coupon 3137EAEX3 6,295,000.00 FEDERAL HOME LOAN MORTGAGE CORP 0.375 09/23/2025 11,803.13 11,803.13
09/23/2025 Final Maturity 3137EAEX3 6,295,000.00 FEDERAL HOME LOAN MORTGAGE CORP 0.375 09/23/2025 6,295,000.00 6,295,000.00
09/25/2025 Coupon 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 110.13 110.13 09/25/2025 Principal Paydown 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 28,680.45 28,680.45 09/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 6,579.81 6,579.81 09/25/2025 Principal Paydown 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 148,301.85 148,301.85 09/25/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 09/25/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 09/25/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 09/25/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 09/25/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 09/25/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 09/25/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 09/25/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 09/25/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 09/25/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 09/25/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 09/25/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 09/25/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 09/25/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 09/25/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 09/26/2025 Coupon 40139LBJ1 3,050,000.00 GUARDIAN LIFE GLOBAL FUNDING 4.179 09/26/2029 63,729.75 63,729.75
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 09/30/2025 Coupon 91282CAM3 2,000,000.00 UNITED STATES TREASURY 0.25 09/30/2025 2,500.00 2,500.00 09/30/2025 Final Maturity 91282CAM3 2,000,000.00 UNITED STATES TREASURY 0.25 09/30/2025 2,000,000.00 2,000,000.00 09/30/2025 Coupon 91282CCZ2 3,130,000.00 UNITED STATES TREASURY 0.875 09/30/2026 13,693.75 13,693.75 09/30/2025 Coupon 91282CFM8 2,800,000.00 UNITED STATES TREASURY 4.125 09/30/2027 57,750.00 57,750.00 09/30/2025 Coupon 91282CJA0 5,800,000.00 UNITED STATES TREASURY 4.625 09/30/2028 134,125.00 134,125.00 09/30/2025 Coupon 91282CKG5 7,000,000.00 UNITED STATES TREASURY 4.125 03/31/2029 144,375.00 144,375.00 09/30/2025 Coupon 91282CLN9 8,500,000.00 UNITED STATES TREASURY 3.5 09/30/2029 148,750.00 148,750.00 September 2025
Total 8,604,568.50 1,653,043.05 10,257,611.55
OCTOBER 2025
10/06/2025 Coupon 89115A2Y7 2,330,000.00 TORONTO-DOMINION BANK 4.994 04/05/2029 58,180.10 58,180.10 10/14/2025 Coupon 58989V2H6 2,000,000.00 MET TOWER GLOBAL FUNDING 5.25 04/12/2029 52,500.00 52,500.00
10/15/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 10/15/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 10/15/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 05/15/2029 8,606.96 8,606.96 10/15/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 10/15/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,913.63 14,913.63 10/15/2025 Principal Paydown 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 149,874.01 149,874.01 10/15/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 10/15/2025 Coupon 44934FAD7 1,615,000.00 HALST 2024-B A3 5.41 05/17/2027 7,280.96 7,280.96 10/15/2025 Principal Paydown 44934FAD7 1,615,000.00 HALST 2024-B A3 5.41 05/17/2027 3,961.78 3,961.78 10/15/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 10/15/2025 Coupon 47787JAC2 295,689.86 JDOT 2022 A3 0.36 09/15/2026 23.59 23.59 10/15/2025 Effective Maturity 47787JAC2 295,689.86 JDOT 2022 A3 0.36 09/15/2026 12,201.33 12,201.33 10/15/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 4,356.66 4,356.66 10/15/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 109,883.72 109,883.72 10/15/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 10/15/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 10/16/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 10/16/2025 Coupon 459058LN1 4,500,000.00 INTERNATIONAL BANK FOR RECONSTRUCTION AND DEVELOPM 3.875 10/16/2029 87,187.50 87,187.50
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 10/20/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 10/20/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 10/20/2025 Coupon 4581X0DV7 6,390,000.00 INTER-AMERICAN DEVELOPMENT BANK 0.875 04/20/2026 27,956.25 27,956.25
10/27/2025 Coupon 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 33.41 33.41 10/27/2025 Effective Maturity 05602RAD3 349,057.79 BMWOT 2022-A A3 3.21 08/25/2026 12,490.51 12,490.51 10/27/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 5,964.36 5,964.36 10/27/2025 Principal Paydown 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 149,215.62 149,215.62 10/27/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 10/27/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 10/27/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,800.00 7,800.00 10/27/2025 Principal Paydown 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 6,155.31 6,155.31 10/27/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 10/27/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 10/27/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 10/27/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 10/27/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 10/27/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 10/27/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 10/27/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 10/27/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 10/27/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 10/27/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 10/27/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 10/28/2025 Coupon 459058JL8 6,300,000.00 INTERNATIONAL BANK FOR RECONSTRUCTION AND DEVELOPM 0.5 10/28/2025 15,750.00 15,750.00
10/28/2025 Final Maturity 459058JL8 6,300,000.00 INTERNATIONAL BANK FOR RECONSTRUCTION AND DEVELOPM 0.5 10/28/2025 6,300,000.00 6,300,000.00
10/31/2025 Coupon 91282CAT8 6,000,000.00 UNITED STATES TREASURY 0.25 10/31/2025 7,500.00 7,500.00 10/31/2025 Final Maturity 91282CAT8 6,000,000.00 UNITED STATES TREASURY 0.25 10/31/2025 6,000,000.00 6,000,000.00 10/31/2025 Coupon 91282CDG3 3,120,000.00 UNITED STATES TREASURY 1.125 10/31/2026 17,550.00 17,550.00 10/31/2025 Coupon 91282CJF9 2,000,000.00 UNITED STATES TREASURY 4.875 10/31/2028 48,750.00 48,750.00 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 10/31/2025 Coupon 91282CKP5 7,000,000.00 UNITED STATES TREASURY 4.625 04/30/2029 161,875.00 161,875.00 October 2025
Total 12,743,782.28 760,558.52 13,504,340.79
NOVEMBER 2025
11/03/2025 Coupon 74460DAD1 3,000,000.00 PUBLIC STORAGE OPERATING CO 3.385 05/01/2029 50,775.00 50,775.00
11/07/2025 Coupon 3135G06G3 6,300,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.5 11/07/2025 15,750.00 15,750.00
11/07/2025 Final Maturity 3135G06G3 6,300,000.00 FEDERAL NATIONAL MORTGAGE ASSOCIATION

0.5 11/07/2025 6,300,000.00 6,300,000.00
11/10/2025 Coupon 037833ET3 1,650,000.00 APPLE INC 4.0 05/10/2028 33,000.00 33,000.00 11/10/2025 Coupon 665859AW4 1,345,000.00 NORTHERN TRUST CORP 4.0 05/10/2027 26,900.00 26,900.00 11/12/2025 Coupon 023135BX3 4,865,000.00 AMAZON.COM INC 1.0 05/12/2026 24,325.00 24,325.00 11/17/2025 Coupon 02582JKH2 3,070,000.00 AMXCA 2024-1 A 5.23 04/16/2029 13,380.08 13,380.08 11/17/2025 Coupon 05522RDH8 2,000,000.00 BACCT 2023-2 A 4.98 11/16/2026 8,300.00 8,300.00 11/17/2025 Coupon 05522RDJ4 2,095,000.00 BACCT 2024-1 A 4.93 05/15/2029 8,606.96 8,606.96 11/17/2025 Coupon 161571HT4 3,645,000.00 CHAIT 2023-1 A 5.16 09/15/2028 15,673.50 15,673.50 11/17/2025 Coupon 26442CAX2 3,280,000.00 DUKE ENERGY CAROLINAS LLC 3.95 11/15/2028 64,780.00 64,780.00
11/17/2025 Coupon 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 8,022.71 8,022.71 11/17/2025 Principal Paydown 36268GAD7 1,985,000.00 GMCAR 2024-1 A3 4.85 12/18/2028 104,686.41 104,686.41 11/17/2025 Coupon 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 14,262.92 14,262.92 11/17/2025 Principal Paydown 437918AC9 3,435,000.00 HAROT 2024-1 A3 5.21 08/15/2028 196,693.16 196,693.16 11/17/2025 Coupon 448973AD9 2,000,000.00 HART 2024-A A3 4.99 02/15/2029 8,316.67 8,316.67 11/17/2025 Coupon 44934FAD7 1,615,000.00 HALST 2024-B A3 5.41 05/17/2027 7,263.10 7,263.10 11/17/2025 Principal Paydown 44934FAD7 1,615,000.00 HALST 2024-B A3 5.41 05/17/2027 187,622.67 187,622.67 11/17/2025 Coupon 47786WAD2 2,100,000.00 JDOT 2024-B A3 5.2 03/15/2029 9,100.00 9,100.00 11/17/2025 Coupon 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 3,897.90 3,897.90 11/17/2025 Principal Paydown 47800CAC0 1,880,000.00 JDOT 2023 A3 5.01 11/15/2027 128,477.93 128,477.93 11/17/2025 Coupon 58770JAD6 1,085,000.00 MBALT 2024-A A3 5.32 01/18/2028 4,810.73 4,810.73 11/17/2025 Coupon 58933YBH7 1,975,000.00 MERCK & CO INC 4.05 05/17/2028 39,993.75 39,993.75 11/17/2025 Coupon 91324PEC2 805,000.00 UNITEDHEALTH GROUP INC 1.15 05/15/2026 4,628.75 4,628.75 11/17/2025 Coupon 91324PEG3 1,365,000.00 UNITEDHEALTH GROUP INC 3.7 05/15/2027 25,252.50 25,252.50 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM 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 11/17/2025 Coupon 92970QAE5 2,330,000.00 WFCIT 2024-2 A 4.29 10/15/2029 8,329.75 8,329.75 11/18/2025 Coupon 22160KAM7 2,500,000.00 COSTCO WHOLESALE CORP 3.0 05/18/2027 37,500.00 37,500.00 11/18/2025 Coupon 437930AC4 1,415,000.00 HONDO-242-A3 5.27 11/20/2028 6,214.21 6,214.21 11/20/2025 Coupon 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 6,715.04 6,715.04 11/20/2025 Principal Paydown 36269WAD1 1,495,000.00 GMALT 2024-2 A3 5.39 07/20/2027 88,850.67 88,850.67 11/25/2025 Coupon 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 5,345.11 5,345.11 11/25/2025 Principal Paydown 05611UAD5 1,800,000.00 BMWLT 2024-1 A3 4.98 03/25/2027 155,280.48 155,280.48 11/25/2025 Coupon 096919AD7 1,855,000.00 BMWOT 2024-A A3 5.18 02/26/2029 8,007.42 8,007.42 11/25/2025 Coupon 3137BSP72 1,500,000.00 FHMS K-058 A2 2.653 08/25/2026 3,316.25 3,316.25 11/25/2025 Coupon 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 7,784.00 7,784.00 11/25/2025 Principal Paydown 3137BSRE5 3,000,000.00 FHMS K-059 A2 3.12 09/25/2026 5,870.00 5,870.00 11/25/2025 Coupon 3137F4D41 3,000,000.00 FHMS K-074 A2 3.6 01/25/2028 9,000.00 9,000.00 11/25/2025 Coupon 3137FBBX3 2,650,000.00 FHMS K-068 A2 3.244 08/25/2027 7,163.83 7,163.83 11/25/2025 Coupon 3137FEBQ2 4,690,000.00 FHMS K-072 A2 3.444 12/25/2027 13,460.30 13,460.30 11/25/2025 Coupon 3137FETN0 6,000,000.00 FHMS K-073 A2 3.35 01/25/2028 16,750.00 16,750.00 11/25/2025 Coupon 3137FG6X8 5,320,000.00 FHMS K-077 A2 3.85 05/25/2028 17,068.33 17,068.33 11/25/2025 Coupon 3137FGR31 1,997,000.00 FHMS K-078 A2 3.854 06/25/2028 6,413.70 6,413.70 11/25/2025 Coupon 3137FJEH8 3,148,000.00 FHMS K-081 A2 3.9 08/25/2028 10,231.00 10,231.00 11/25/2025 Coupon 3137FJKE8 2,500,000.00 FHMS K-082 A2 3.92 09/25/2028 8,166.67 8,166.67 11/25/2025 Coupon 3137FLMV3 4,950,000.00 FHMS K-090 A2 3.422 02/25/2029 14,115.75 14,115.75 11/25/2025 Coupon 3137FLYV0 3,000,000.00 FHMS K-092 A2 3.298 04/25/2029 8,245.00 8,245.00 11/25/2025 Coupon 3137H4BY5 5,000,000.00 FHMS K-746 A2 2.031 09/25/2028 8,462.50 8,462.50 11/25/2025 Coupon 3137H5YC5 8,000,000.00 FHMS K-748 A2 2.26 01/25/2029 15,066.67 15,066.67 November 2025
Total 7,167,481.33 604,395.09 7,771,876.41
Grand Total 1,734,091,757.12 72,728,932.19 12,049,742.62 84,778,674.81 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/10/2025 11:29:20 AM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 66

IMPORTANT DISCLOSURES
City of Corona Cons Account | Account #10003 | As of December 31, 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 high rating by S&P, Moody’s and Fitch respectively.

Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 * 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 47,085,000.00 39,350,540.77 39,076,662.26 8.62% 3.24 1185 4.57Agency 43,070,000.00 42,220,665.29 43,022,306.75 9.25% 0.99 361 4.25Agency CMBS 54,755,000.00 52,205,124.18 51,956,460.46 11.44% 3.40 1243 4.64Cash 305,696.51 305,696.51 305,696.51 0.07% 0.00 0 0.00Corporate 117,648,000.00 115,603,316.74 116,481,968.81 25.34% 3.29 1202 4.76LAIF 31,442,026.35 31,442,026.35 31,442,026.35 6.89% 0.00 0 --- Money Market Fund 1,496,987.14 1,496,987.14 1,496,987.14 0.33% 0.00 0 4.28Municipal Bonds 4,395,000.00 4,386,869.25 4,418,161.65 0.96% 4.58 1674 4.54Supranational 17,190,000.00 16,596,810.22 17,059,834.65 3.64% 2.05 748 4.42US Treasury 155,320,000.00 152,670,177.67 154,556,387.56 33.46% 3.29 1201 4.33--- 472,707,710.00 456,278,214.12 459,816,492.14 100.00% 2.81 1028 4.50 Corona Supplemental City of Corona ConsAgg (362432)As of 12/31/2024 Dated: 01/13/2025 1 Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556

MONTHLY ACCOUNT STATEMENT
City of Corona Pension Stabilization Trust | Account #10952 | As of December 31, 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: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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 (4.42%) (0.94%) 13.25% 13.25% 15.16% -- -- -- 12.02% Benchmark Return* (1.99%) (1.95%) 9.75% 9.75% 12.11% -- -- -- 7.84% *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
12/01/2024
End Values as of
12/31/2024
Market Value 51,845,836.59 49,552,706.08
Accrued Interest 0.00 0.00
Total Market Value 51,845,836.59 49,552,706.08
Income Earned 25,710.41 335,045.75
Cont/WD 0.00 0.00
Par 536,920.84 560,242.08
Book Value 39,997,834.24 40,613,318.28
Cost Value 39,997,834.24 40,613,318.28

TOP ISSUERS
iShares Trust - iShares Core S&P 500 31.72%
iShares Trust - iShares Core S&P Mid 16.85%
Vanguard Index Funds - Vanguard Smal 14.93%
Vanguard Bond Index Funds - Vanguard 14.08%
Vanguard Tax-Managed Funds - Vanguar 8.11%
Vanguard Specialized Funds - Vanguar 8.07%
Total 93.76%
Asset Allocation
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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 16.3 Compliant
Min % (MV; Cash & Fixed Income) 10.0 16.3 Compliant

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

EQUITIES
Max % (MV) 80.0 73.6 Compliant
Min % (MV) 50.0 73.6 Compliant

FIXED INCOME
Max % (MV; Cash & Fixed Income) 30.0 16.3 Compliant
Min % (MV; Cash & Fixed Income) 10.0 16.3 Compliant
Min Rating (BBB- by 1) 0.0 0.0 Compliant
REITS
Max % (MV) 15.0 10.1 Compliant
Min % (MV) 0.0 10.1 Compliant
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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 Cash 84,342.08 --

0.00%
84,342.08
84,342.08

1.00 0.00%
84,342.08

0.00 0.17%

0.00 Aaa/AAA
AAA

0.00 0.00
Total Cash 84,342.08 0.00%
84,342.08
84,342.08

1.00 0.00%
84,342.08

0.00 0.17%

0.00 Aaa/AAA
AAA

0.00 0.00

EMERGING

MARKET EQUITY
922042858 VANGUARD EM ST I ETF 22,700.00 --

0.00%
895,329.44
895,329.44

44.04 0.00%
999,708.00

0.00 2.02%
104,378.56
NA/NA
NA 0.00
Total Emerging
Market Equity 22,700.00 0.00%
895,329.44
895,329.44

44.04 0.00%
999,708.00

0.00 2.02%
104,378.56
NA/NA
NA 0.00

INTERNATIONAL
EQUITY
921943858 VANGUARD DEV MKT ETF 84,000.00 --

0.00%
3,508,232.91
3,508,232.91

47.82 0.00%
4,016,880.00

0.00 8.11%
508,647.09
NA/NA
NA 0.00
Total International
Equity 84,000.00 0.00%
3,508,232.91
3,508,232.91

47.82 0.00%
4,016,880.00

0.00 8.11%
508,647.09
NA/NA
NA 0.00

INTERNATIONAL

REAL ESTATE
922042676 VANGUARD GXUS RE ETF 25,200.00 --

0.00%
1,039,136.74
1,039,136.74

39.56 0.00%
996,912.00

0.00 2.01%
(42,224.74)
NA/NA
NA 0.00
Total International
Real Estate 25,200.00 0.00%
1,039,136.74
1,039,136.74

39.56 0.00%
996,912.00

0.00 2.01%
(42,224.74)
NA/NA
NA 0.00

LARGE CAP US
EQUITY
464287200 ISHARES:CORE S&P 500 26,700.00 --

0.00%
10,779,318.25
10,779,318.25
588.68

0.00%
15,717,756.00

0.00 31.72%
4,938,437.75
NA/NA
NA 0.00
Total Large Cap US
Equity 26,700.00 0.00%
10,779,318.25
10,779,318.25
588.68

0.00%
15,717,756.00

0.00 31.72%
4,938,437.75
NA/NA
NA 0.00

MID CAP US
EQUITY
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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
464287507 ISHARES:CORE S&P MD-CP 134,000.00 --

0.00%
6,535,430.34
6,535,430.34

62.31 0.00%
8,349,540.00

0.00 16.85%
1,814,109.66
NA/NA
NA 0.00
Total Mid Cap US
Equity 134,000.00 0.00%
6,535,430.34
6,535,430.34

62.31 0.00%
8,349,540.00

0.00 16.85%
1,814,109.66
NA/NA
NA 0.00

REAL ESTATE
922908553 VANGUARD RE IDX ETF 44,900.00 --

0.00%
3,903,291.08
3,903,291.08

89.08 0.00%
3,999,692.00

0.00 8.07%
96,400.92
NA/NA
NA 0.00
Total Real Estate 44,900.00 0.00%
3,903,291.08
3,903,291.08

89.08 0.00%
3,999,692.00

0.00 8.07%
96,400.92
NA/NA
NA 0.00

SMALL CAP US
EQUITY
922908751 VANGUARD S-C ID ETF 30,800.00 --

0.00%
5,828,729.50
5,828,729.50
240.28

0.00%
7,400,624.00

0.00 14.93%
1,571,894.50
NA/NA
NA 0.00
Total Small Cap US
Equity 30,800.00 0.00%
5,828,729.50
5,828,729.50
240.28

0.00%
7,400,624.00

0.00 14.93%
1,571,894.50
NA/NA
NA 0.00

US CORE BONDS
921937835 VANGUARD TOT BD ETF 97,000.00 --

0.00%
7,059,207.26
7,059,207.26

71.91 0.00%
6,975,270.00

0.00 14.08%
(83,937.26)
NA/NA
NA 0.00
Total US Core
Bonds 97,000.00 0.00%
7,059,207.26
7,059,207.26

71.91 0.00%
6,975,270.00

0.00 14.08%
(83,937.26)
NA/NA
NA 0.00

US HIGH YIELD
BONDS
78468R622 SPDR BBG HIGH YIELD BD 10,600.00 --

0.00%
980,300.68
980,300.68

95.47 0.00%
1,011,982.00

0.00 2.04%
31,681.32
NA/NA
NA 0.00
Total US High
Yield Bonds 10,600.00 0.00%
980,300.68
980,300.68

95.47 0.00%
1,011,982.00

0.00 2.04%
31,681.32
NA/NA
NA 0.00
Total Portfolio 560,242.08 0.00%
40,613,318.28
40,613,318.28
257.93

0.00%
49,552,706.08

0.00 100.00%
8,939,387.80
Aaa/AAA
AAA

0.00 0.00
Total Market
Value + Accrued 49,552,706.08
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 6

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

ACQUISITIONS
Purchase 12/30/2024 921943858 10,490.00 VANGUARD DEV MKT ETF 48.087 (504,431.58) 0.00 (504,431.58) 0.00 Purchase 12/30/2024 922042676 3,225.00 VANGUARD GXUS RE ETF 39.800 (128,354.68) 0.00 (128,354.68) 0.00 Purchase 12/30/2024 464287507 1,000.00 ISHARES:CORE S&P MD-CP 62.498 (62,498.00) 0.00 (62,498.00) 0.00
Purchase 12/30/2024 922908553 1,600.00 VANGUARD RE IDX ETF 88.950 (142,319.36) 0.00 (142,319.36) 0.00 Purchase 12/30/2024 921937835 4,400.00 VANGUARD TOT BD ETF 71.808 (315,956.08) 0.00 (315,956.08) 0.00 Total Purchase 20,715.00 (1,153,559.70) 0.00 (1,153,559.70) 0.00 TOTAL
ACQUISITIONS 20,715.00 (1,153,559.70) 0.00 (1,153,559.70) 0.00 OTHER
Sale 12/30/2024 922908751 (200.00) VANGUARD S-C ID ETF 241.462 48,290.99 0.00 48,290.99 12,017.01 Sale 12/30/2024 464287200 (1,300.00) ISHARES:CORE S&P 500 595.640 774,310.38 0.00 774,310.38 268,402.46 Total Sale (1,500.00) 822,601.37 0.00 822,601.37 280,419.47

TOTAL OTHER
TRANSACTIONS (1,500.00) 822,601.37 0.00 822,601.37 280,419.47 OTHER
Equity Dividend 12/04/2024 921937835 0.00 VANGUARD TOT BD ETF 20,643.13 0.00 20,643.13 0.00 Equity Dividend 12/05/2024 78468R622 0.00 SPDR BBG HIGH YIELD BD 5,558.70 0.00 5,558.70 0.00 Equity Dividend 12/20/2024 464287200 0.00 ISHARES:CORE S&P 500 59,757.18 0.00 59,757.18 0.00 Equity Dividend 12/20/2024 464287507 0.00 ISHARES:CORE S&P MD-CP 35,497.43 0.00 35,497.43 0.00
Equity Dividend 12/24/2024 921943858 0.00 VANGUARD DEV MKT ETF 52,383.23 0.00 52,383.23 0.00 Equity Dividend 12/24/2024 922042676 0.00 VANGUARD GXUS RE ETF 44,837.79 0.00 44,837.79 0.00 Equity Dividend 12/24/2024 78468R622 0.00 SPDR BBG HIGH YIELD BD 5,513.62 0.00 5,513.62 0.00 Equity Dividend 12/24/2024 922042858 0.00 VANGUARD EM ST I ETF 24,189.12 0.00 24,189.12 0.00 Equity Dividend 12/26/2024 922908751 0.00 VANGUARD S-C ID ETF 28,011.60 0.00 28,011.60 0.00 Equity Dividend 12/26/2024 922908553 0.00 VANGUARD RE IDX ETF 37,043.15 0.00 37,043.15 0.00 Equity Dividend 12/27/2024 921937835 0.00 VANGUARD TOT BD ETF 21,610.80 0.00 21,610.80 0.00 Total Equity
Dividend 0.00 335,045.75 0.00 335,045.75 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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 Other Income 12/15/2024 CCYUSD 5.47 Cash 0.00% 5.47 0.00 5.47 0.00 Other Income 12/15/2024 CCYUSD 13.35 Cash 0.00% 13.35 0.00 13.35 0.00 Total Other
Income 18.82 18.82 0.00 18.82 0.00

TOTAL OTHER
TRANSACTIONS 18.82 335,064.57 0.00 335,064.57 0.00
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 PM Chandler Asset Management | [email protected] | www.chandlerasset.com | 800.317.4747 | 8

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

CASH & EQUIVALENTS
CCYUSD Cash
84,342.08
80,235.84

0.00 0.00
84,342.08

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00

0.00 Total Cash & Equivalents 84,342.08
80,235.84

0.00 0.00
84,342.08

0.00 0.00

0.00 0.00

0.00 0.00

0.00 0.00 0.00
EQUITY
464287200 ISHARES:CORE S&P 500
26,700.00
11,285,226.17

0.00 (505,907.92)
10,779,318.25

0.00 59,757.18

0.00 59,757.18

0.00 0.00

0.00 59,757.18
59,757.18
464287507 ISHARES:CORE S&P MD-CP
134,000.00
6,472,932.34
62,498.00

0.00 6,535,430.34

0.00 35,497.43

0.00 35,497.43

0.00 0.00

0.00 35,497.43
35,497.43
78468R622 SPDR BBG HIGH YIELD BD
10,600.00
980,300.68

0.00 0.00
980,300.68

0.00 11,072.32

0.00 11,072.32

0.00 0.00

0.00 11,072.32
11,072.32
921937835 VANGUARD TOT BD ETF
97,000.00
6,743,251.18
315,956.08

0.00 7,059,207.26

0.00 42,253.93

0.00 42,253.93

0.00 0.00

0.00 42,253.93
42,253.93
921943858 VANGUARD DEV MKT ETF
84,000.00
3,003,801.33
504,431.58

0.00 3,508,232.91

0.00 52,383.23

0.00 52,383.23

0.00 0.00

0.00 52,383.23
52,383.23
922042676 VANGUARD GXUS RE ETF
25,200.00
910,782.06
128,354.68

0.00 1,039,136.74

0.00 44,837.79

0.00 44,837.79

0.00 0.00

0.00 44,837.79
44,837.79
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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
922042858 VANGUARD EM ST I ETF
22,700.00
895,329.44

0.00 0.00
895,329.44

0.00 24,189.12

0.00 24,189.12

0.00 0.00

0.00 24,189.12
24,189.12
922908553 VANGUARD RE IDX ETF
44,900.00
3,760,971.72
142,319.36

0.00 3,903,291.08

0.00 37,043.15

0.00 37,043.15

0.00 0.00

0.00 37,043.15
37,043.15
922908751 VANGUARD S-C ID ETF
30,800.00
5,865,003.48

0.00 (36,273.98)
5,828,729.50

0.00 28,011.60

0.00 28,011.60

0.00 0.00

0.00 28,011.60
28,011.60
Total Equity 475,900.00
39,917,598.40
1,153,559.70
(542,181.90)
40,528,976.20

0.00 335,045.75

0.00 335,045.75

0.00 0.00

0.00 335,045.75 335,045.75
TOTAL PORTFOLIO 560,242.08
39,997,834.24
1,153,559.70
(542,181.90)
40,613,318.28

0.00 335,045.75

0.00 335,045.75

0.00 0.00

0.00 335,045.75 335,045.75
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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 Grand Total
Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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 December 31, 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 high rating by S&P, Moody’s and Fitch respectively.

Docusign Envelope ID: 87D82A79-98C3-4AB5-B899-63EEB3631556 Execution Time: 01/03/2025 10:37:25 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: 87D82A79-98C3-4AB5-B899-63EEB3631556