Agenda — Hemet City Council, September 23, 2025 (part 7 of 15)

16.A.

Page 812 of 1987 ends

Public Trust Advisors 25
12/01/2024 to 12/31/2024
City of Hemet 1-5
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CKP5
US GOV
04/30/29
879,956.05
893,081.05
893,081.05

0.00 0.00

0.00 4,076.44
879,956.05
883,386.05
879,309.61

UNITED STATES TREASURY
91282CEM9
US GOV
04/30/29
208,705.08
213,873.05
213,873.05

0.00 0.00

0.00 952.66
208,705.08
211,783.16
210,830.50

UNITED STATES TREASURY
91282CKT7
US GOV
05/31/29
913,816.41
914,730.47
914,730.47

0.00 0.00

0.00 0.00
20,250.00

0.00 0.00
(8,274.73)
913,816.41
904,300.54
912,575.27

UNITED STATES TREASURY
91282CKX8
US GOV
06/30/29
903,726.56
905,308.60
905,308.60

0.00 0.00

0.00 0.00
19,125.00

0.00 0.00
(8,379.36)
903,726.56
895,018.02
903,397.38

UNITED STATES TREASURY
912828YB0
US GOV
08/15/29
482,610.35
470,572.26
470,572.26

0.00 0.00

0.00 (19,290.20)
482,610.35
465,959.20
485,249.39

UNITED STATES TREASURY
91282CLR0
US GOV
10/31/29

0.00 0.00

0.00 1,093,597.66
(6,016.57)

0.00 0.00

0.00 (6,316.07)
1,093,597.66
1,087,332.00
1,093,648.07

UNITED STATES TREASURY
912828YS3
US GOV
11/15/29

0.00 0.00

0.00 312,115.23
(558.36)

0.00 0.00

0.00 (2,018.74)
312,115.23
310,392.30
312,411.04
Portfolio Total
$34,433,567.57
$34,279,286.89
$34,713,891.94
$1,424,662.60
($6,574.93)
($1,414,274.42)
($16,889.93)
$0.00
$0.00
$117,833.79
($62,315.63)
$1,328.41
($560,760.57)
$34,501,568.70
$34,216,770.39
$34,777,530.96

Page 673 of 1430 ends

16.A.

Page 813 of 1987 ends

Public Trust Advisors 26
12/01/2024 to 12/31/2024
City of Hemet 1-5
This information is for the sole purposes of the client and is not intended to provide specific advice or recommendations. Please review the contents of this information carefully. Should you have any questions regarding the information presented, calculation methodology, investment portfolio, security detail, or any other facet of this information, please feel free to contact us.

Public Trust Advisors, LLC (Public Trust) statements and reports are intended to detail our investment advisory activity as well as the activity of any client accounts managed by Public Trust. The custodian bank maintains the control of assets and executes and settles all investment transactions. The custodian statement is the official record of security and cash holdings transactions. Public Trust recognizes that clients may use these reports to facilitate record keeping; therefore, it is recommended that the client reconcile this information with their custodian bank statement. Many custodians use a settlement date basis that may result in the need to reconcile due to a timing difference. The underlying market value, amortized cost, and accrued interest may differ between the custodian and this statement or report. This can be attributable to differences in calculation methodologies and pricing sources used. Please contact your relationship manager or call us at (855) 395-3954 with questions regarding your account.

Public Trust does not have the authority to withdraw funds from or deposit funds to the custodian. Our clients retain responsibility for their internal accounting policies, implementing and enforcing internal controls, and generating ledger entries or otherwise recording transactions. The total market value represents prices obtained from various sources; it may be impacted by the frequency at which prices are reported, and such prices are not guaranteed. Prices received from pricing vendors are generally based on current market quotes but when such quotes are not available, the pricing vendors use a variety of techniques to estimate value. These estimates, particularly for fixed-income securities, may be based on certain minimum principal amounts (e.g. $1 million) and may not reflect all the factors that affect the value of the security including liquidity risk. The prices provided are not firm bids or offers. Certain securities may reflect N/A or unavailable where the price for such security is generally not available from a pricing source. The market value of a security, including those priced at par value, may differ from its purchase price and may not closely reflect the value at which the security may be sold or purchased based on various market factors. The securities in this investment portfolio, including shares of mutual funds, are not guaranteed or otherwise protected by Public Trust, the FDIC (except for certain non-negotiable certificates of deposit), or any government agency unless specifically stated otherwise.

Clients may be permitted to establish one or more unmanaged accounts for the purposes of client reporting. Public Trust defines an unmanaged account as one where the investment direction remains the sole responsibility of the client rather than the Investment Manager. These accounts do not receive ongoing supervision and monitoring services. The Investment Manager does not make any investment recommendations and may not charge a fee for reporting on these accounts. The primary purpose for this service is to include unmanaged accounts owned by the client in the performance reports provided by the Investment Manager. The Investment Manager assumes no liability for the underlying performance of any unmanaged accounts or assets, and it is the client’s sole responsibility for the accuracy or correctness of any such performance.

Beginning and ending balances are based on market value plus accrued interest on a trade date basis. Statements and reports made available to the end user either from Public Trust or through the online reporting platform may present information and portfolio analytics using various optional methods including, but not limited to, historical cost, amortized cost, and market value. All information is assumed to be correct, but the accuracy has not been confirmed and therefore is not guaranteed to be correct. Information is obtained from third party sources that may or may not be verified. The data in this report is unaudited and is only applicable for the date denoted on the report. Market values may change day-to-day based on numerous circumstances such as trading volume, news released about the underlying issuer, issuer performance, etc. Underlying market values may be priced via numerous aspects as certain securities are short term in nature and not readily traded. Performance results are shown net of all fees and expenses and reflect the reinvestment of dividends and other earnings.

Many factors affect performance including changes in market conditions and interest rates and in response to other economic, political, or financial developments. Investment involves risk including the possible loss of principal.

No assurance can be given that the performance objectives of a given strategy will be achieved. Past performance is no guarantee of future results. Any financial and/or investment decision may incur losses.

The investment advisor providing these services is Public Trust Advisors, LLC, an investment adviser registered with the U.S. Securities and Exchange Commission (SEC) under the Investment Advisers Act of 1940, as amended.

Registration with the SEC does not imply a certain level of skill or training. Public Trust is required to maintain a written disclosure brochure of our background and business experience. If you would like to receive a copy of our current disclosure brochure, Privacy Policy, or Code of Ethics, please contact us.

Disclaimers
Disclaimers

Page 674 of 1430 ends

16.A.

Page 814 of 1987 ends

Contact
Regional Office
550 S. Hope Street, Suite 560
Los Angeles, CA 90071
Headquarters
717 17th Street, Suite 1850
Denver, CO 80202

Page 675 of 1430 ends

16.A.

Page 815 of 1987 ends

Current Period Year-to-Date
Go Paperless.Securely access your accounts online to view your statements. Ask your BNY contact how we can help you accessyour account balances and activity in real time, receive your reports, enter your own transactions or submit an auditconfirmation online. Also be sure to ask how NEXEN(SM) Gateway, our cloud-based ecosystem, can help you.Visit us at www.bny.com CLIENT SERVICE MANAGER: DEAN KOZUSKO
Percent of all
Investments Asset Classification Market Value
100% TOTAL OF ALL INVESTMENTS 54,691,052 .47
Estimated Market
Asset Classification Market Value Cost Accrued Income Annual Income YieldACCOUNT TOTALS 54,691,052 .47 54,552,633 .19 482,271 .26 2,057,407 .00 3.76 % Realized
Transaction Category Income Principal Gains/Losses Income PrincipalOPENING BALANCE 284,093.61 - 284,093.61 352,710.01 - 352,710.01 Account Statement
Account Overview
Summary of Assets Held by Asset ClassificationSummary of Cash Transactions by Transaction Category Statement Period 12/01/2024 Through 12/31/2024Account 00510099 Base Currency = USDCITY OF HEMET4655 SALISBURY ROAD, SUITJACKSONVILLE , FL [email protected] 99% FIXED INCOME 54,025,663 .80
1% CASH AND SHORT TERM 665,388.67
FIXED INCOME 54,025,663 .80 53,886,059 .37 479,694 .95 2,047,937 .50 3.79 %CASH AND SHORT TERM 665,388.67 666,573.82 2,576.31 9,469.50 1.42 %INTEREST 191,935.70 0.00 0.00 1,904,741 .21 0.00SALES AND REDEMPTIONS 21,966.03 4,229,522 .46 42,521.49 - 176,378.75 31,652,765 .85OTHER CASH ADDITIONS 0.00 0.00 0.00 49.10 0.00

Page 1 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,134

Page 676 of 1430 ends

16.A.

Page 816 of 1987 ends

Current Period Year-to-Date
Realized
Transaction Category Income Principal Gains/Losses Income PrincipalCLOSING BALANCE 204,006.38 - 270,818.89 42,521.49 - 204,006.38 - 270,818.89 Statement Period 12/01/2024 Through 12/31/2024
Summary of Cash Transactions by Transaction Category - ContinuedOTHER CASH DISBURSEMENTS 125,123.19 - 0.00 0.00 1,837,977 .80 - 49.10 -PURCHASES 8,691.31 - 4,242,797 .18 - 0.00 94,487.63 - 31,734,607 .87 -The above cash transactions summary is provided for information purposes only and may not reflect actual taxable income or deductible expenses as reportable under the Internal Revenue Code.

Account 00510099 Base Currency = USDCITY OF HEMET

Page 2 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,135

Page 677 of 1430 ends

16.A.

Page 817 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification
Account 00510099 Base Currency = USDCITY OF HEMET
600,000.000 TOYOTA MOTOR CREDIT CORP 99.65800 597,948.00 574,902.00 95.81700 4,140.00 10,800.00 1.81% CUSIP: 89236TGT6MATURITY DATE: 02/13/2025RATE: 1.800%MOODY’S A1S&P A+ 2,825,000.000 UNITED STATES TREASURY NOTE/BOND 99.66500 2,815,536.25 2,822,461.91 99.91016 50,569.80 109,468.75 3.89% CUSIP: 91282CGE5MATURITY DATE: 01/15/2026RATE: 3.875%MOODY’S Aaa 2,825,000.000 UNITED STATES TREASURY NOTE/BOND 99.73400 2,817,485.50 2,833,166.02 100.28906 42,682.07 113,000.00 4.01% CUSIP: 91282CGL9MATURITY DATE: 02/15/2026RATE: 4.000%MOODY’S Aaa 2,825,000.000 UNITED STATES TREASURY NOTE/BOND 100.43000 2,837,147.50 2,884,479.49 102.10547 38,980.32 130,656.25 4.61% CUSIP: 91282CGR6MATURITY DATE: 03/15/2026RATE: 4.625%MOODY’S Aaa 1,375,000.000 UNITED STATES TREASURY NOTE/BOND 100.27000 1,378,712.50 1,365,761.72 99.32813 15,808.72 61,875.00 4.49% CUSIP: 91282CKH3MATURITY DATE: 03/31/2026RATE: 4.500%MOODY’S Aaa 1,625,000.000 UNITED STATES TREASURY NOTE/BOND 99.36300 1,614,648.75 1,608,115.23 98.96094 13,058.04 60,937.50 3.77% CUSIP: 91282CGV7MATURITY DATE: 04/15/2026RATE: 3.750%MOODY’S Aaa 1,375,000.000 UNITED STATES TREASURY NOTE/BOND 100.77300 1,385,628.75 1,375,913.09 100.06641 11,480.49 67,031.25 4.84% CUSIP: 91282CKK6MATURITY DATE: 04/30/2026RATE: 4.875%MOODY’S Aaa 2,125,000.000 UNITED STATES TREASURY NOTE/BOND 97.10200 2,063,417.50 2,004,057.62 94.30859 3,969.78 45,156.25 2.19% CUSIP: 9128286X3MATURITY DATE: 05/31/2026RATE: 2.125%MOODY’S Aaa 1,625,000.000 UNITED STATES TREASURY NOTE/BOND 99.82400 1,622,140.00 1,622,968.75 99.87500 3,130.58 67,031.25 4.13% CUSIP: 91282CHH7MATURITY DATE: 06/15/2026RATE: 4.125%MOODY’S Aaa 2,125,000.000 UNITED STATES TREASURY NOTE/BOND 96.60200 2,052,792.50 1,987,622.07 93.53516 110.07 39,843.75 1.94% CUSIP: 9128287B0MATURITY DATE: 06/30/2026

FIXED INCOME

Page 3 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,136

Page 678 of 1430 ends

16.A.

Page 818 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification - Continued Account 00510099 Base Currency = USDCITY OF HEMET
RATE: 1.875%MOODY’S Aaa
675,000.000 UNITED STATES TREASURY NOTE/BOND 100.53100 678,584.25 676,766.60 100.26172 86.24 31,218.75 4.60% CUSIP: 91282CKY6MATURITY DATE: 06/30/2026RATE: 4.625%
2,500,000.000 UNITED STATES TREASURY NOTE/BOND 95.42600 2,385,650.00 2,325,976.56 93.03906 11,679.90 34,375.00 1.44% CUSIP: 912828YD6MATURITY DATE: 08/31/2026RATE: 1.375%
2,250,000.000 UNITED STATES TREASURY NOTE/BOND 100.59000 2,263,275.00 2,278,212.89 101.25391 31,046.27 104,062.50 4.60% CUSIP: 91282CHY0MATURITY DATE: 09/15/2026RATE: 4.625%MOODY’S Aaa 2,250,000.000 UNITED STATES TREASURY NOTE/BOND 100.60600 2,263,635.00 2,279,970.70 101.33203 22,299.11 104,062.50 4.60% CUSIP: 91282CJC6MATURITY DATE: 10/15/2026RATE: 4.625%MOODY’S Aaa 2,250,000.000 UNITED STATES TREASURY NOTE/BOND 100.64500 2,264,512.50 2,281,992.19 101.42188 13,510.88 104,062.50 4.60% CUSIP: 91282CJK8MATURITY DATE: 11/15/2026RATE: 4.625%MOODY’S Aaa 1,100,000.000 UNITED STATES TREASURY NOTE/BOND 100.21900 1,102,409.00 1,100,343.75 100.03125 2,247.60 48,125.00 4.37% CUSIP: 91282CJP7MATURITY DATE: 12/15/2026RATE: 4.375%MOODY’S Aaa 1,150,000.000 UNITED STATES TREASURY NOTE/BOND 99.50000 1,144,250.00 1,129,830.08 98.24609 21,250.00 46,000.00 4.02% CUSIP: 91282CJT9MATURITY DATE: 01/15/2027RATE: 4.000%MOODY’S Aaa 735,000.000 ELI LILLY & CO 100.22800 736,675.80 734,610.45 99.94700 13,046.25 33,075.00 4.49% CUSIP: 532457CJ5MATURITY DATE: 02/09/2027RATE: 4.500%MOODY’S A1S&P A+ 1,475,000.000 UNITED STATES TREASURY NOTE/BOND 95.95700 1,415,365.75 1,431,902.34 97.07812 12,535.50 33,187.50 2.34% CUSIP: 912828V98MATURITY DATE: 02/15/2027RATE: 2.250%MOODY’S Aaa 1,600,000.000 UNITED STATES TREASURY NOTE/BOND 99.71900 1,595,504.00 1,576,937.50 98.55859 24,929.35 66,000.00 4.14% CUSIP: 91282CKA8MATURITY DATE: 02/15/2027RATE: 4.125%

Page 4 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,137

Page 679 of 1430 ends

16.A.

Page 819 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification - Continued Account 00510099 Base Currency = USDCITY OF HEMET
MOODY’S Aaa
1,125,000.000 JOHN DEERE CAPITAL CORP 95.41800 1,073,452.50 1,080,191.25 96.01700 8,298.44 26,437.50 2.46% CUSIP: 24422EWD7MATURITY DATE: 03/08/2027RATE: 2.350%MOODY’S A1S&P A 1,600,000.000 UNITED STATES TREASURY NOTE/BOND 99.96500 1,599,440.00 1,582,312.50 98.89453 20,287.29 68,000.00 4.25% CUSIP: 91282CKE0MATURITY DATE: 03/15/2027RATE: 4.250%MOODY’S Aaa 1,600,000.000 UNITED STATES TREASURY NOTE/BOND 100.49200 1,607,872.00 1,593,125.00 99.57031 15,428.57 72,000.00 4.48% CUSIP: 91282CKJ9MATURITY DATE: 04/15/2027RATE: 4.500%MOODY’S Aaa 1,600,000.000 UNITED STATES TREASURY NOTE/BOND 96.66800 1,546,688.00 1,515,812.50 94.73828 7,535.91 44,000.00 2.84% CUSIP: 91282CEN7MATURITY DATE: 04/30/2027RATE: 2.750%MOODY’S Aaa 1,925,000.000 UNITED STATES TREASURY NOTE/BOND 100.82800 1,940,939.00 1,943,949.22 100.98438 4,158.05 89,031.25 4.59% CUSIP: 91282CKV2MATURITY DATE: 06/15/2027RATE: 4.625%MOODY’S Aaa 1,925,000.000 UNITED STATES TREASURY NOTE/BOND 97.64500 1,879,666.25 1,872,363.28 97.26562 172.82 62,562.50 3.33% CUSIP: 91282CEW7MATURITY DATE: 06/30/2027RATE: 3.250%MOODY’S Aaa 1,925,000.000 UNITED STATES TREASURY NOTE/BOND 100.24600 1,929,735.50 1,931,015.63 100.31250 38,905.40 84,218.75 4.36% CUSIP: 91282CKZ3MATURITY DATE: 07/15/2027RATE: 4.375%MOODY’S Aaa 1,850,000.000 UNITED STATES TREASURY NOTE/BOND 97.10900 1,796,516.50 1,832,800.78 99.07031 19,643.47 57,812.50 3.22% CUSIP: 91282CFH9MATURITY DATE: 08/31/2027RATE: 3.125%MOODY’S Aaa 700,000.000 TOYOTA MOTOR CREDIT CORP 99.28900 695,023.00 701,855.00 100.26500 6,851.25 30,450.00 4.38% CUSIP: 89236TMS1MATURITY DATE: 10/08/2027RATE: 4.350%MOODY’S A1S&P A+ 700,000.000 CATERPILLAR FINANCIAL SERVICES CORP 99.60500 697,235.00 705,320.00 100.76000 6,502.22 30,800.00 4.42% CUSIP: 14913UAR1

Page 5 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,138

Page 680 of 1430 ends

16.A.

Page 820 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification - ContinuedStatement of Transactions by Transaction Date Account 00510099 Base Currency = USDCITY OF HEMET
MATURITY DATE: 10/15/2027RATE: 4.400%MOODY’S A2S&P A
2,125,000.000 UNITED STATES TREASURY NOTE/BOND 99.54700 2,115,373.75 2,119,189.46 99.72656 11,380.78 87,656.25 4.14% CUSIP: 91282CLX7MATURITY DATE: 11/15/2027RATE: 4.125%MOODY’S Aaa 2,125,000.000 UNITED STATES TREASURY NOTE/BOND 99.21900 2,108,403.75 2,112,133.79 99.39453 3,969.78 85,000.00 4.03% CUSIP: 91282CMB4MATURITY DATE: 12/15/2027RATE: 4.000%MOODY’S Aaa 107,761.310 BNY MELLON CASH RESERVE 1.00000 107,761.31 107,761.31 1.00000 0.00 0.00 0.00% CUSIP: X9USDBMCR
247,000.000 LIVE OAK BKG CO WILMINGTON 14FEB25 99.67254 246,191.17 247,000.00 100.00000 388.09 4,569.50 1.86% CUSIP: 538036HW7MATURITY DATE: 02/14/2025RATE: 1.850%
245,000.000 STATE BK INDIA NEW YORK N Y 22JAN25 99.84640 244,623.68 245,000.00 100.00000 2,188.22 4,900.00 2.00% CUSIP: 856285SK8MATURITY DATE: 01/22/2025RATE: 2.000%CASH BALANCE 66,812.51 66,812.51 0.00000 0.00 0.00 0.00% Total Market Value Plus Total Accrued Income 55,173,323.73 12/02/24 Interest 375.58 0.00 0.00 0.00
LIVE OAK BKG CO WILMINGTON 14FEB25RATE: 1.850% MATURITY: 02/14/25TRADE DATE 12/01/24 SET/DATE 12/01/24 Total FIXED INCOME 54,025,663.80 53,886,059.37 479,694.95 2,047,937.50 3.79%CASH AND SHORT TERMTotal CASH AND SHORT TERM 665,388.67 666,573.82 2,576.31 9,469.50 1.42%ACCOUNT TOTALS 54,691,052.47 54,552,633.19 482,271.26 2,057,407.00 3.76% 12/01/24 ACCOUNT OPENING PERIOD BALANCE 284,093.61- 284,093.61 54,515,067.45

Page 6 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,139

Page 681 of 1430 ends

16.A.

Page 821 of 1987 ends

Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 12/01/2024 Through 12/31/2024
Statement of Transactions by Transaction Date - Continued Account 00510099 Base Currency = USDCITY OF HEMET
CUSIP 538036HW7247,000.000 SHARES
12/02/24 Interest 22,578.13 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 2.125% MATURITY: 05/31/26TRADE DATE 11/30/24 SET/DATE 11/30/24CUSIP 9128286X32,125,000.000 SHARES 12/02/24 Interest 75.72 0.00 0.00 0.00
BNY MELLON CASH RESERVETRADE DATE 12/02/24 SET/DATE 12/02/24CUSIP X9USDBMCR 12/06/24 Cash Debit 23,029.43- 0.00 0.00 0.00
BNF: CITY OF HEMET NOTPROVIDEDDETAIL: WEEKLY INTEREST WIRE ATTN:ACCOUNTIDETAIL: NG MANAGER WEEKLY INTERESTWIREATTNA/C WITH: WELLS FARGO BANK, N.A. 94104,CA,US 12/16/24 Interest 33,515.63 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.125% MATURITY: 06/15/26TRADE DATE 12/15/24 SET/DATE 12/15/24CUSIP 91282CHH71,625,000.000 SHARES 12/16/24 Interest 24,062.50 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.375% MATURITY: 12/15/26TRADE DATE 12/15/24 SET/DATE 12/15/24CUSIP 91282CJP71,100,000.000 SHARES 12/16/24 Interest 44,515.63 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.625% MATURITY: 06/15/27TRADE DATE 12/15/24 SET/DATE 12/15/24CUSIP 91282CKV21,925,000.000 SHARES 12/18/24 Purchase 7,990.76- 2,119,189.46- 2,119,189.46 0.00

UNITED STATES TREASURY NOTE/BOND
12/02/24 ACCOUNT CLOSING DAILY BALANCE 261,064.18- 284,093.61 54,515,067.45 0.0012/06/24 ACCOUNT CLOSING DAILY BALANCE 284,093.61- 284,093.61 54,515,067.45 0.0012/16/24 ACCOUNT CLOSING DAILY BALANCE 181,999.85- 284,093.61 54,515,067.45 0.00

Page 7 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,140

Page 682 of 1430 ends

16.A.

Page 822 of 1987 ends

Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 12/01/2024 Through 12/31/2024
Statement of Transactions by Transaction Date - Continued Account 00510099 Base Currency = USDCITY OF HEMET
RATE: 4.125% MATURITY: 11/15/27TRADE DATE 12/17/24 SET/DATE 12/18/24CUSIP 91282CLX72,125,000.000 SHARES 12/18/24 Purchase 700.55- 2,112,133.79- 2,112,133.79 0.00 UNITED STATES TREASURY NOTE/BONDRATE: 4.000% MATURITY: 12/15/27TRADE DATE 12/17/24 SET/DATE 12/18/24CUSIP 91282CMB42,125,000.000 SHARES 12/18/24 Purchase 0.00 11,473.93- 11,473.93 0.00
BNY MELLON CASH RESERVETRADE DATE 12/18/24 SET/DATE 12/18/24CUSIP X9USDBMCR11,473.930 SHARES 12/18/24 Sale 10,274.73 1,374,624.02 1,383,969.73- 9,345.71- UNITED STATES TREASURY NOTE/BONDRATE: 4.250% MATURITY: 10/15/25TRADE DATE 12/17/24 SET/DATE 12/18/24CUSIP 91282CFP11,375,000.000 SHARES 12/18/24 Sale 11,691.30 2,854,898.44 2,888,074.22- 33,175.78- UNITED STATES TREASURY NOTE/BONDRATE: 4.500% MATURITY: 11/15/25TRADE DATE 12/17/24 SET/DATE 12/18/24CUSIP 91282CFW62,850,000.000 SHARES 12/20/24 Cash Debit 102,093.76- 0.00 0.00 0.00
BNF: CITY OF HEMET NOTPROVIDEDDETAIL: WEEKLY INTEREST WIRE ATTN:ACCOUNTIDETAIL: NG MANAGER WEEKLY INTERESTWIREATTNA/C WITH: WELLS FARGO BANK, N.A. 94104,CA,US 12/31/24 Interest 19,921.88 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 1.875% MATURITY: 06/30/26TRADE DATE 12/31/24 SET/DATE 12/31/24CUSIP 9128287B02,125,000.000 SHARES 12/31/24 Interest 31,281.25 0.00 0.00 0.00

UNITED STATES TREASURY NOTE/BOND
12/18/24 ACCOUNT CLOSING DAILY BALANCE 168,725.13- 270,818.89 54,485,820.68 42,521.49-12/20/24 ACCOUNT CLOSING DAILY BALANCE 270,818.89- 270,818.89 54,485,820.68 42,521.49-

Page 8 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,141

Page 683 of 1430 ends

16.A.

Page 823 of 1987 ends

Cash and securities set forth on this Account Statement are held by The Bank of New York Mellon, an affiliate of The Bank of New York Mellon Trust Company, N.A. In addition, The Bank of New York Mellon Trust Company, N.A. may utilize subsidiaries and affiliates to provide services and certain products to the Account. Subsidiaries and affiliates may be compensated for their services and products. The value of securities set forth on this Account Statement are obtained by The Bank of New York Mellon Trust Company, N.A., from its affiliate, The Bank of New York Mellon which determines such values for Corporate Trust on thebasis of market prices and information obtained by The Bank of New York Mellon from unaffiliated third parties (including independent pricing vendors) ("third party pricing services"). The Bank of New York Mellon has not verifiedsuch market values or information and makes no assurances as to the accuracy or correctness of such market values or information or that the market values set forth on this Account Statement reflect the value of the securities thatcan be realized upon the sale of such securities. In addition, the market values for the securities set forth in this Account Statement may differ from the market prices and information for the same securities used by other businessunits of The Bank of New York Mellon Trust Company, N.A., The Bank of New York Mellon or their respective subsidiaries or affiliates based upon market prices and information received from other third party pricing services utilizedby such other business units. Corporate Trust does not compare its market values with those used by, or reconcile different market values used by, other business units of The Bank of New York Mellon Trust Company, N.A., TheBank of New York Mellon or their respective subsidiaries or affiliates. Neither The Bank of New York Mellon Trust Company, N.A. nor The Bank of New York Mellon shall be liable for any loss, damage or expense incurred as a resultof or arising from or related to the market values or information provided by third party pricing services or the differences in market prices or information provided by other third party pricing services.

Page 9 of 9 ends

e 018206 n 004235 a 02 t DOM i WI s 17,142

Page 684 of 1430 ends

16.A.

Page 824 of 1987 ends

Current Period Year-to-Date
Go Paperless.Securely access your accounts online to view your statements. Ask your BNY contact how we can help you accessyour account balances and activity in real time, receive your reports, enter your own transactions or submit an auditconfirmation online. Also be sure to ask how NEXEN(SM) Gateway, our cloud-based ecosystem, can help you.Visit us at www.bny.com CLIENT SERVICE MANAGER: DEAN KOZUSKO
Percent of all
Investments Asset Classification Market Value
100% TOTAL OF ALL INVESTMENTS 34,212,987 .99
Estimated Market
Asset Classification Market Value Cost Accrued Income Annual Income YieldACCOUNT TOTALS 34,212,987 .99 34,501,568 .70 231,569 .24 993,485.75 2.90 % Realized
Transaction Category Income Principal Gains/Losses Income PrincipalOPENING BALANCE 57,456.74 - 57,456.74 66,051.38 - 66,051.38 Account Statement
Account Overview
Summary of Assets Held by Asset ClassificationSummary of Cash Transactions by Transaction Category Statement Period 12/01/2024 Through 12/31/2024Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR4655 SALISBURY ROAD, SUITJACKSONVILLE , FL [email protected] 99% FIXED INCOME 33,557,441 .70
1% CASH AND SHORT TERM 655,546.29
FIXED INCOME 33,557,441 .70 33,835,118 .33 231,217 .25 990,243.75 2.95 %CASH AND SHORT TERM 655,546.29 666,450.37 351.99 3,242.00 0.49 %INTEREST 117,833.79 0.00 0.00 859,282.02 0.00MUNICIPAL BOND INTEREST 0.00 0.00 0.00 28,630.00 0.00SALES AND REDEMPTIONS 16,889.93 1,414,274 .42 22,417.97 89,871.06 12,295,355 .74

Page 1 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,070

Page 685 of 1430 ends

16.A.

Page 825 of 1987 ends

Current Period Year-to-Date
Realized
Transaction Category Income Principal Gains/Losses Income PrincipalCLOSING BALANCE 8,376.42 47,068.56 22,417.97 8,376.42 47,068.56 Statement Period 12/01/2024 Through 12/31/2024
Summary of Cash Transactions by Transaction Category - ContinuedOTHER CASH DISBURSEMENTS 62,315.63 - 0.00 0.00 831,559.09 - 0.00PURCHASES 6,574.93 - 1,424,662 .60 - 0.00 71,796.19 - 12,314,338 .56 -The above cash transactions summary is provided for information purposes only and may not reflect actual taxable income or deductible expenses as reportable under the Internal Revenue Code.

Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR

Page 2 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,071

Page 686 of 1430 ends

16.A.

Page 826 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification
Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR 1,000,000.000 CATERPILLAR FINANCIAL SERVICES CORP 96.78400 967,840.00 1,004,240.00 100.42400 1,066.67 8,000.00 0.83% CUSIP: 14913R2H9MATURITY DATE: 11/13/2025RATE: 0.800%MOODY’S A2S&P A 550,000.000 UNITED STATES TREASURY NOTE/BOND 98.03500 539,192.50 529,568.36 96.28516 4,671.96 13,750.00 2.55% CUSIP: 9128286F2MATURITY DATE: 02/28/2026RATE: 2.500%MOODY’S Aaa 335,000.000 UNITED STATES TREASURY NOTE/BOND 100.40200 336,346.70 333,468.94 99.54297 5,264.45 15,493.75 4.61% CUSIP: 91282CKB6MATURITY DATE: 02/28/2026RATE: 4.625%MOODY’S Aaa 1,000,000.000 FEDERAL FARM CREDIT BANKS FUNDING CORP 95.99600 959,960.00 1,000,000.00 100.00000 2,776.67 8,400.00 0.88% CUSIP: 3133EMSK9MATURITY DATE: 03/02/2026RATE: 0.840%MOODY’S AaaS&P AA+ 1,000,000.000 FEDERAL FARM CREDIT BANKS FUNDING CORP 95.89600 958,960.00 1,000,000.00 100.00000 2,488.89 8,000.00 0.83% CUSIP: 3133EMSU7MATURITY DATE: 03/09/2026RATE: 0.800%MOODY’S AaaS&P AA+ 1,010,000.000 UNITED STATES TREASURY NOTE/BOND 100.43000 1,014,343.00 1,005,541.80 99.55859 13,936.33 46,712.50 4.61% CUSIP: 91282CGR6MATURITY DATE: 03/15/2026RATE: 4.625%MOODY’S Aaa 1,085,000.000 UNITED STATES TREASURY NOTE/BOND 99.82400 1,083,090.40 1,083,643.75 99.87500 2,090.26 44,756.25 4.13% CUSIP: 91282CHH7MATURITY DATE: 06/15/2026RATE: 4.125%MOODY’S Aaa 800,000.000 UNITED STATES TREASURY NOTE/BOND 96.60200 772,816.00 748,281.25 93.53516 41.44 15,000.00 1.94% CUSIP: 9128287B0MATURITY DATE: 06/30/2026RATE: 1.875%MOODY’S Aaa 1,255,000.000 UNITED STATES TREASURY NOTE/BOND 96.41000 1,209,945.50 1,256,568.75 100.12500 9,847.32 23,531.25 1.94% CUSIP: 912828Y95MATURITY DATE: 07/31/2026RATE: 1.875%MOODY’S Aaa

FIXED INCOME

Page 3 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,072

Page 687 of 1430 ends

16.A.

Page 827 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification - Continued Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR 1,000,000.000 MARYLAND COMMUNITY DEVELOPMENT 97.46000 974,600.00 1,019,370.00 101.93700 9,543.33 28,630.00 2.94% ADMINISTRATIONCUSIP: 57419RD28MATURITY DATE: 09/01/2026RATE: 2.863%MOODY’S Aa1 700,000.000 APPLE INC 96.19900 673,393.00 667,786.00 95.39800 4,384.72 14,350.00 2.13% CUSIP: 037833DN7MATURITY DATE: 09/11/2026RATE: 2.050%MOODY’S AaaS&P AA+ 1,255,000.000 UNITED STATES TREASURY NOTE/BOND 95.62500 1,200,093.75 1,243,234.38 99.06250 5,210.49 20,393.75 1.70% CUSIP: 912828YG9MATURITY DATE: 09/30/2026RATE: 1.625%MOODY’S Aaa 900,000.000 UNITED STATES TREASURY NOTE/BOND 100.21900 901,971.00 900,281.25 100.03125 1,838.94 39,375.00 4.37% CUSIP: 91282CJP7MATURITY DATE: 12/15/2026RATE: 4.375%MOODY’S Aaa 425,000.000 UNITED STATES TREASURY NOTE/BOND 99.71900 423,805.75 427,091.80 100.49219 6,621.86 17,531.25 4.14% CUSIP: 91282CKA8MATURITY DATE: 02/15/2027RATE: 4.125%MOODY’S Aaa 425,000.000 JOHN DEERE CAPITAL CORP 95.41800 405,526.50 408,072.25 96.01700 3,134.97 9,987.50 2.46% CUSIP: 24422EWD7MATURITY DATE: 03/08/2027RATE: 2.350%MOODY’S A1S&P A 400,000.000 UNITED STATES TREASURY NOTE/BOND 99.96500 399,860.00 395,578.13 98.89453 5,071.82 17,000.00 4.25% CUSIP: 91282CKE0MATURITY DATE: 03/15/2027RATE: 4.250%MOODY’S Aaa 1,850,000.000 UNITED STATES TREASURY NOTE/BOND 96.28100 1,781,198.50 1,751,357.42 94.66797 11,816.62 46,250.00 2.60% CUSIP: 91282CEF4MATURITY DATE: 03/31/2027RATE: 2.500%MOODY’S Aaa 1,675,000.000 UNITED STATES TREASURY NOTE/BOND 96.66800 1,619,189.00 1,653,473.63 98.71484 7,889.16 46,062.50 2.84% CUSIP: 91282CEN7MATURITY DATE: 04/30/2027RATE: 2.750%MOODY’S Aaa 885,000.000 UNITED STATES TREASURY NOTE/BOND 100.24600 887,177.10 906,606.45 102.44141 17,886.38 38,718.75 4.36% CUSIP: 91282CKZ3

Page 4 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,073

Page 688 of 1430 ends

16.A.

Page 828 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification - Continued Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR MATURITY DATE: 07/15/2027RATE: 4.375%MOODY’S Aaa
575,000.000 UNITED STATES TREASURY NOTE/BOND 95.04300 546,497.25 536,367.19 93.28125 4,886.72 12,937.50 2.37% CUSIP: 9128282R0MATURITY DATE: 08/15/2027RATE: 2.250%MOODY’S Aaa 600,000.000 FEDERAL FARM CREDIT BANKS FUNDING CORP 96.34600 578,076.00 594,384.00 99.06400 6,521.33 17,520.00 3.03% CUSIP: 3133ENG87MATURITY DATE: 08/17/2027RATE: 2.920%MOODY’S AaaS&P AA+ 800,000.000 UNITED STATES TREASURY NOTE/BOND 89.78900 718,312.00 689,218.75 86.15234 13.81 5,000.00 0.70% CUSIP: 91282CBB6MATURITY DATE: 12/31/2027RATE: 0.625%MOODY’S Aaa 1,350,000.000 UNITED STATES TREASURY NOTE/BOND 98.84000 1,334,340.00 1,362,814.45 100.94922 144.51 52,312.50 3.92% CUSIP: 91282CGC9MATURITY DATE: 12/31/2027RATE: 3.875%MOODY’S Aaa 1,160,000.000 UNITED STATES TREASURY NOTE/BOND 89.84000 1,042,144.00 1,013,731.25 87.39063 3,640.76 8,700.00 0.83% CUSIP: 91282CBJ9MATURITY DATE: 01/31/2028RATE: 0.750%MOODY’S Aaa 1,350,000.000 UNITED STATES TREASURY NOTE/BOND 97.69500 1,318,882.50 1,341,826.17 99.39453 19,773.10 47,250.00 3.58% CUSIP: 91282CGH8MATURITY DATE: 01/31/2028RATE: 3.500%MOODY’S Aaa 365,000.000 UNITED STATES TREASURY NOTE/BOND 95.50800 348,604.20 347,976.17 95.33594 1,362.45 10,493.75 3.01% CUSIP: 9128284N7MATURITY DATE: 05/15/2028RATE: 2.875%MOODY’S Aaa 1,215,000.000 UNITED STATES TREASURY NOTE/BOND 89.01200 1,081,495.80 1,066,399.80 87.76953 5,084.51 12,150.00 1.12% CUSIP: 91282CCR0MATURITY DATE: 07/31/2028RATE: 1.000%MOODY’S Aaa 425,000.000 UNITED STATES TREASURY NOTE/BOND 99.29700 422,012.25 418,077.15 98.37109 7,336.45 17,531.25 4.15% CUSIP: 91282CHQ7MATURITY DATE: 07/31/2028RATE: 4.125%MOODY’S Aaa

Page 5 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,074

Page 689 of 1430 ends

16.A.

Page 829 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification - Continued Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR 1,000,000.000 UNITED STATES TREASURY NOTE/BOND 100.06600 1,000,660.00 1,020,156.25 102.01563 14,865.33 43,750.00 4.37% CUSIP: 91282CHX2MATURITY DATE: 08/31/2028RATE: 4.375%MOODY’S Aaa 1,200,000.000 UNITED STATES TREASURY NOTE/BOND 89.35900 1,072,308.00 1,061,531.25 88.46094 3,832.42 15,000.00 1.40% CUSIP: 91282CCY5MATURITY DATE: 09/30/2028RATE: 1.250%MOODY’S Aaa 1,000,000.000 UNITED STATES TREASURY NOTE/BOND 101.78500 1,017,850.00 1,042,851.56 104.28516 8,349.45 48,750.00 4.79% CUSIP: 91282CJF9MATURITY DATE: 10/31/2028RATE: 4.875%MOODY’S Aaa 875,000.000 UNITED STATES TREASURY NOTE/BOND 99.52000 870,800.00 865,463.87 98.91016 12,635.53 37,187.50 4.27% CUSIP: 91282CKD2MATURITY DATE: 02/28/2029RATE: 4.250%MOODY’S Aaa 225,000.000 UNITED STATES TREASURY NOTE/BOND 94.11300 211,754.25 208,705.08 92.75781 1,107.91 6,468.75 3.05% CUSIP: 91282CEM9MATURITY DATE: 04/30/2029RATE: 2.875%MOODY’S Aaa 875,000.000 UNITED STATES TREASURY NOTE/BOND 100.94500 883,268.75 879,956.05 100.56641 6,931.11 40,468.75 4.58% CUSIP: 91282CKP5MATURITY DATE: 04/30/2029RATE: 4.625%MOODY’S Aaa 900,000.000 UNITED STATES TREASURY NOTE/BOND 100.46500 904,185.00 913,816.41 101.53516 3,560.44 40,500.00 4.48% CUSIP: 91282CKT7MATURITY DATE: 05/31/2029RATE: 4.500%MOODY’S Aaa 900,000.000 UNITED STATES TREASURY NOTE/BOND 99.43400 894,906.00 903,726.56 100.41406 105.66 38,250.00 4.27% CUSIP: 91282CKX8MATURITY DATE: 06/30/2029RATE: 4.250%MOODY’S Aaa 525,000.000 UNITED STATES TREASURY NOTE/BOND 88.74200 465,895.50 482,610.35 91.92578 3,222.40 8,531.25 1.83% CUSIP: 912828YB0MATURITY DATE: 08/15/2029RATE: 1.625%MOODY’S Aaa 350,000.000 PACCAR FINANCIAL CORP 96.74100 338,593.50 345,628.97 98.75113 3,694.44 14,000.00 4.13% CUSIP: 69371RT48MATURITY DATE: 09/26/2029RATE: 4.000%MOODY’S A1

Page 6 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,075

Page 690 of 1430 ends

16.A.

Page 830 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 12/01/2024 Through 12/31/2024
Statement of Assets Held by Asset Classification - ContinuedStatement of Transactions by Transaction Date Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR S&P A+
1,100,000.000 UNITED STATES TREASURY NOTE/BOND 98.83600 1,087,196.00 1,093,597.66 99.41797 7,771.41 45,375.00 4.17% CUSIP: 91282CLR0MATURITY DATE: 10/31/2029RATE: 4.125%MOODY’S Aaa 350,000.000 UNITED STATES TREASURY NOTE/BOND 88.67200 310,352.00 312,115.23 89.17578 795.23 6,125.00 1.97% CUSIP: 912828YS3MATURITY DATE: 11/15/2029RATE: 1.750%MOODY’S Aaa 250,000.000 BMW BK NORTH AMER SALT LAKE 25SEP25 97.13059 242,826.47 250,000.00 100.00000 335.62 1,250.00 0.51% CUSIP: 05580AXF6MATURITY DATE: 09/25/2025RATE: 0.500%
112,005.390 BNY MELLON CASH RESERVE 1.00000 112,005.39 112,005.39 1.00000 0.00 0.00 0.00% CUSIP: X9USDBMCR
249,000.000 MERRICK BK SOUTH JORDAN UTA 29MAY25 98.50179 245,269.45 249,000.00 100.00000 16.37 1,992.00 0.81% CUSIP: 59013KHV1MATURITY DATE: 05/29/2025RATE: 0.800%CASH BALANCE 55,444.98 55,444.98 0.00000 0.00 0.00 0.00% Total Market Value Plus Total Accrued Income 34,444,557.23 12/02/24 Interest 20,250.00 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.500% MATURITY: 05/31/29TRADE DATE 11/30/24 SET/DATE 11/30/24CUSIP 91282CKT7900,000.000 SHARES 12/02/24 Interest 73.18 0.00 0.00 0.00
Total FIXED INCOME 33,557,441.70 33,835,118.33 231,217.25 990,243.75 2.95%CASH AND SHORT TERMTotal CASH AND SHORT TERM 655,546.29 666,450.37 351.99 3,242.00 0.49%ACCOUNT TOTALS 34,212,987.99 34,501,568.70 231,569.24 993,485.75 2.90% 12/01/24 ACCOUNT OPENING PERIOD BALANCE 57,456.74- 57,456.74 34,413,317.57

Page 7 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,076

Page 691 of 1430 ends

16.A.

Page 831 of 1987 ends

Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 12/01/2024 Through 12/31/2024
Statement of Transactions by Transaction Date - Continued Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR BNY MELLON CASH RESERVETRADE DATE 12/02/24 SET/DATE 12/02/24CUSIP X9USDBMCR 12/03/24 Purchase 0.00 73.18- 73.18 0.00
BNY MELLON CASH RESERVETRADE DATE 12/03/24 SET/DATE 12/03/24CUSIP X9USDBMCR73.180 SHARES 12/06/24 Cash Debit 20,250.00- 0.00 0.00 0.00
BNF: CITY OF HEMET NOTPROVIDEDDETAIL: 12/6/24 ATTENTION: ACCOUNTINGMANAGDETAIL: ER 12/6/24ATTENTION: ACCOUNTINGMANA/C WITH: WELLS FARGO BANK, N.A. 94104,CA,US 12/16/24 Interest 22,378.13 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.125% MATURITY: 06/15/26TRADE DATE 12/15/24 SET/DATE 12/15/24CUSIP 91282CHH71,085,000.000 SHARES 12/16/24 Interest 19,687.50 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.375% MATURITY: 12/15/26TRADE DATE 12/15/24 SET/DATE 12/15/24CUSIP 91282CJP7900,000.000 SHARES 12/18/24 Purchase 558.36- 312,115.23- 312,115.23 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 1.750% MATURITY: 11/15/29TRADE DATE 12/17/24 SET/DATE 12/18/24CUSIP 912828YS3350,000.000 SHARES 12/18/24 Purchase 6,016.57- 1,093,597.66- 1,093,597.66 0.00 UNITED STATES TREASURY NOTE/BONDRATE: 4.125% MATURITY: 10/31/29 12/02/24 ACCOUNT CLOSING DAILY BALANCE 37,133.56- 57,456.74 34,413,317.57 0.0012/03/24 ACCOUNT CLOSING DAILY BALANCE 37,133.56- 57,383.56 34,413,390.75 0.0012/06/24 ACCOUNT CLOSING DAILY BALANCE 57,383.56- 57,383.56 34,413,390.75 0.0012/16/24 ACCOUNT CLOSING DAILY BALANCE 15,317.93- 57,383.56 34,413,390.75 0.00

Page 8 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,077

Page 692 of 1430 ends

16.A.

Page 832 of 1987 ends

Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 12/01/2024 Through 12/31/2024
Statement of Transactions by Transaction Date - Continued Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR TRADE DATE 12/17/24 SET/DATE 12/18/24CUSIP 91282CLR01,100,000.000 SHARES 12/18/24 Purchase 0.00 18,876.53- 18,876.53 0.00
BNY MELLON CASH RESERVETRADE DATE 12/18/24 SET/DATE 12/18/24CUSIP X9USDBMCR18,876.530 SHARES 12/18/24 Sale 7,489.81 736,611.33 719,941.41- 16,669.92 UNITED STATES TREASURY NOTE/BONDRATE: 2.625% MATURITY: 01/31/26TRADE DATE 12/17/24 SET/DATE 12/18/24CUSIP 9128286A3750,000.000 SHARES 12/18/24 Sale 9,400.12 677,663.09 671,915.04- 5,748.05
UNITED STATES TREASURY NOTE/BONDRATE: 4.625% MATURITY: 02/28/26TRADE DATE 12/17/24 SET/DATE 12/18/24CUSIP 91282CKB6675,000.000 SHARES 12/20/24 Cash Debit 42,065.63- 0.00 0.00 0.00
BNF: CITY OF HEMET NOTPROVIDEDDETAIL: 12/20/24 ATTENTION: ACCOUNTINGMANADETAIL: GER 12/2/24ATTENTION: ACCOUNTINGMAA/C WITH: WELLS FARGO BANK, N.A. 94104,CA,US 12/30/24 Interest 163.73 0.00 0.00 0.00
MERRICK BK SOUTH JORDAN UTA 29MAY25RATE: 0.800% MATURITY: 05/29/25TRADE DATE 12/29/24 SET/DATE 12/29/24CUSIP 59013KHV1249,000.000 SHARES 12/31/24 Interest 7,500.00 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 1.875% MATURITY: 06/30/26TRADE DATE 12/31/24 SET/DATE 12/31/24CUSIP 9128287B0800,000.000 SHARES 12/18/24 ACCOUNT CLOSING DAILY BALANCE 5,002.93- 47,068.56 34,446,123.72 22,417.9712/20/24 ACCOUNT CLOSING DAILY BALANCE 47,068.56- 47,068.56 34,446,123.72 22,417.9712/30/24 ACCOUNT CLOSING DAILY BALANCE 46,904.83- 47,068.56 34,446,123.72 22,417.97

Page 9 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,078

Page 693 of 1430 ends

16.A.

Page 833 of 1987 ends

Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 12/01/2024 Through 12/31/2024
Statement of Transactions by Transaction Date - Continued Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR 12/31/24 Interest 2,500.00 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 0.625% MATURITY: 12/31/27TRADE DATE 12/31/24 SET/DATE 12/31/24CUSIP 91282CBB6800,000.000 SHARES 12/31/24 Interest 26,156.25 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 3.875% MATURITY: 12/31/27TRADE DATE 12/31/24 SET/DATE 12/31/24CUSIP 91282CGC91,350,000.000 SHARES 12/31/24 Interest 19,125.00 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.250% MATURITY: 06/30/29TRADE DATE 12/31/24 SET/DATE 12/31/24CUSIP 91282CKX8900,000.000 SHARES Cumulative realized capital gain and loss position from 12/31/2023 for securities held in principal of account:Short Term: 11,160.16 * Long Term: 23,800.64-** The above gain and loss position does not include transactions where tax cost information is incomplete or unavailable. 12/31/24 ACCOUNT CLOSING DAILY BALANCE 8,376.42 47,068.56 34,446,123.72 22,417.9712/31/24 ACCOUNT CLOSING PERIOD BALANCE 8,376.42 47,068.56 34,446,123.72 22,417.97

Page 10 of 10 ends

e 046839 n 032868 a 02 t DOM i WI s 356,079

Page 694 of 1430 ends

16.A.

Page 834 of 1987 ends

0000132-0000539 PDFT 730830
City of Hemet
445 E Florida Ave
Hemet, CA 92543
Tel: (877) 930-5213 www.californiaclass.com
Summary Statement
December 31, 2024

Page 1 of 3 ends

Investor ID: CA-01-0142
California CLASS
California CLASS Average Monthly Yield: 4.6385%
Beginning
Balance Contributions Withdrawals
Income
Earned
Income
Earned
YTD
Average Daily
Balance
Month End
Balance
CA-01-0142-0001 Prime Fund 15,703,656.73 15,000,000.00 0.00 72,931.88 776,588.61 19,576,977.11 30,776,588.61 TOTAL 15,703,656.73 15,000,000.00 0.00 72,931.88 776,588.61 19,576,977.11 30,776,588.61 Page 695 of 1430 16.A. Page 835 of 1987 Prime Fund
Tel: (877) 930-5213 www.californiaclass.com
Account Number: CA-01-0142-0001
Account Statement
December 31, 2024

Page 2 of 3 ends

Account Summary Average Monthly Yield: 4.6385%
Beginning
Balance Contributions Withdrawals
Income
Earned
Income
Earned
YTD
Average Daily
Balance
Month End
Balance
California CLASS 15,703,656.73 15,000,000.00 0.00 72,931.88 776,588.61 19,576,977.11 30,776,588.61 Transaction Activity
Transaction Date Transaction Description Contributions Withdrawals Balance Transaction Number 12/01/2024 Beginning Balance 15,703,656.73
12/24/2024 Contribution 15,000,000.00 8096
12/31/2024 Income Dividend Reinvestment 72,931.88
12/31/2024 Ending Balance 30,776,588.61 Page 696 of 1430

16.A.

Page 836 of 1987 ends

Daily Rates
December 31, 2024

Page 3 of 3 ends

Tel: (877) 930-5213 www.californiaclass.com
Performance results are shown net of all fees and expenses and reflect the reinvestment of dividends and other earnings. Many factors affect performance including changes in market conditions and interest rates and in response to other economic, political, or financial developments. Investment involves risk including the possible loss of principal. No assurance can be given that the performance objectives of a given strategy will be achieved. Past performance is no guarantee of future results. Any financial and/or investment decision may incur losses.

California CLASS
California CLASS
Date Dividend Rate Daily Yield
12/01/2024 0.000000000 4.7498%
12/02/2024 0.000129595 4.7433%
12/03/2024 0.000129619 4.7441%
12/04/2024 0.000129446 4.7377%
12/05/2024 0.000128716 4.7110%
12/06/2024 0.000386010 4.7093%
12/07/2024 0.000000000 4.7093%
12/08/2024 0.000000000 4.7093%
12/09/2024 0.000128609 4.7071%
12/10/2024 0.000128657 4.7089%
12/11/2024 0.000128809 4.7144%
12/12/2024 0.000128426 4.7004%
12/13/2024 0.000384270 4.6881%
12/14/2024 0.000000000 4.6881%
12/15/2024 0.000000000 4.6881%
12/16/2024 0.000128056 4.6868%
12/17/2024 0.000128365 4.6982%
12/18/2024 0.000127964 4.6835%
12/19/2024 0.000126121 4.6160%
12/20/2024 0.000368385 4.4943%
12/21/2024 0.000000000 4.4943%
12/22/2024 0.000000000 4.4943%
12/23/2024 0.000122622 4.4880%
12/24/2024 0.000245754 4.4973%
12/25/2024 0.000000000 4.4973%
12/26/2024 0.000124126 4.5430%
12/27/2024 0.000376965 4.5990%
12/28/2024 0.000000000 4.5990%
12/29/2024 0.000000000 4.5990%
12/30/2024 0.000124648 4.5621%
12/31/2024 0.000123841 4.5326% Page 697 of 1430

16.A.

Page 837 of 1987 ends

Please note that this information should not be construed as tax advice and it is recommended that you consult with a tax professional regarding your account.

Investment Account Summary
12/01/2024 through 12/31/2024
CalTRUST
PO Box 2709
Granite Bay, CA 95746
www.caltrust.org
Email: [email protected]
Fax: 402-963-9094
Phone: 833-CALTRUST (225-8787)
0000195-0000438 PDFT 731017 Page 1 of 2

SUMMARY OF INVESTMENTS
Fund
Account
Number
Total Shares
Owned
Net Asset Value
per Share on
Dec 31 ($)
Value on
Dec 31 ($)
Average Cost
Amount ($)
Cumulative
Change in
Value ($)
CITY OF HEMET 20100029900
CalTRUST Short Term Fund 20100029900 0.000 10.07 0.00 0.00 0.00 CalTRUST Medium Term Fund 20100029900 0.000 9.80 0.00 0.00 0.00 CalTRUST Liquidity Fund 20100029900 30,681,725.690 1.00 30,681,725.69 30,681,725.69 0.00 Portfolios Total value as of 12/31/2024 30,681,725.69

DETAIL OF TRANSACTION ACTIVITY
Activity
Description
Activity
Date
Amount
($)
Amount
in Shares
Balance
in Shares
Price per
Share ($) Balance ($)
Average
Cost Amt ($)
Realized
Gain/(Loss) ($)
CalTRUST Short Term Fund CITY OF HEMET Account Number: 20100029900 Beginning Balance 12/01/2024 726,626.003 10.06 7,309,857.59 Fund Transfer Purchase 12/20/2024 1,047,110.78 104,086.559 830,712.562 10.06 8,356,968.37 0.00 0.00 Fund Transfer Purchase 12/20/2024 7,247,302.17 720,407.770 1,551,120.332 10.06 15,604,270.54 0.00 0.00 Fund Transfer Redemption 12/26/2024 15,604,270.54 1,551,120.332 0.000 10.06 0.00 15,596,973.75 7,296.79 Accrual Income Div Cash 12/31/2024 30,548.65 0.000 0.000 10.07 0.00 0.00 0.00 Change in Value 0.00
Closing Balance as of Dec 31 0.000 10.07 0.00
CalTRUST Medium Term Fund CITY OF HEMET Account Number: 20100029900 Beginning Balance 12/01/2024 740,276.013 9.83 7,276,913.21 Fund Transfer Redemption 12/20/2024 7,247,302.17 740,276.013 0.000 9.79 0.00 7,254,637.42 (7,335.25) Accrual Income Div Cash 12/31/2024 17,526.95 0.000 0.000 9.80 0.00 0.00 0.00 Change in Value (29,611.04)
Closing Balance as of Dec 31 0.000 9.80 0.00
CalTRUST Liquidity Fund CITY OF HEMET Account Number: 20100029900 Beginning Balance 12/01/2024 1,047,110.780 1.00 1,047,110.78 Fund Transfer Redemption 12/20/2024 1,047,110.78 1,047,110.780 0.000 1.00 0.00 1,047,110.78 0.00 Purchase 12/24/2024 15,000,000.00 15,000,000.000 15,000,000.000 1.00 15,000,000.00 0.00 0.00 Fund Transfer Purchase 12/26/2024 15,604,270.54 15,604,270.540 30,604,270.540 1.00 30,604,270.54 0.00 0.00 Purchase 12/31/2024 17,526.95 17,526.950 30,651,177.040 1.00 30,651,177.04 0.00 0.00 Purchase 12/31/2024 30,548.65 30,548.650 30,681,725.690 1.00 30,681,725.69 0.00 0.00 Accrual Income Div Reinvestment 12/31/2024 29,379.55 29,379.550 30,633,650.090 1.00 30,633,650.09 0.00 0.00 Change in Value 0.00
Closing Balance as of Dec 31 30,681,725.690 1.00 30,681,725.69

Page 698 of 1430 ends

16.A.

Page 838 of 1987 ends

1/23/25, 3:56 PM LAIF Regular Monthly Statement
https://laifms.treasurer.ca.gov/RegularStatement.aspx 1/1 Local Agency Investment Fund
P.O. Box 942809
Sacramento, CA 94209-0001
(916) 653-3001
January 23, 2025
LAIF Home
PMIAAverage
Monthly Yields

CITY OF HEMET

CITY TREASURER
445 EAST FLORIDAAVENUE
HEMET, CA 92543-4209
Account Number: 98-33-362
December 2024 Statement
Tran Type Definitions
Effective
Date
Transaction
Date
Tran
Type
Confirm
Number
Web
Confirm
Number
Authorized
Caller Amount
12/19/2024 12/18/2024 RW 1764541 N/A TIFFANY BARNETT -30,000,000.00 Account
Summary
Total Deposit: 0.00 Beginning Balance: 54,137,910.72
Total Withdrawal: -30,000,000.00 Ending Balance: 24,137,910.72

Page 699 of 1430 ends

16.A.

Page 839 of 1987 ends

1/23/25, 4:00 PM Untitled Page
https://laif.sco.ca.gov/Result.aspx 1/1
MALIA M. COHEN
California State Controller

LOCAL AGENCY INVESTMENT FUND

REMITTANCE ADVICE
Agency Name HEMET
Account
Number 98-33-362
As of 01/15/2025, your Local Agency Investment Fund account has been directly credited with the interest earned on your deposits for the quarter ending 12/31/2024.

Earnings Ratio .00012664187216722
Interest Rate 4.62%
Dollar Day Total $ 4,581,804,873.32
Quarter End Principal
Balance $ 24,137,910.72
Quarterly Interest
Earned $ 580,248.35

Page 700 of 1430 ends

16.A.

Page 840 of 1987 ends

CITY OF HEMET
Cash with Fiscal Agent: US BANK
2006 Refunding Bonds Series Heartland Project
Date Activity
*****2000
788-1508
Bond
*****2002
788-1508
Special
*****2005
788-1506
Reserve
TOTAL
All Accounts
07/31/24 Interest 42.24 3,539.70 1,103.77 4,685.71
COH Wire - - - -
Transfer funds 1,103.77 - (1,103.77) -
Debt Service Payment - - - -
BALANCE 11,689.45 882,847.77 274,142.26 1,168,679.48
08/31/24 Interest 48.42 3,668.33 1,139.23 4,855.98
COH Wire - - - -
Transfer funds 4,014.24 - (4,014.24) -
Debt Service Payment - - - -
BALANCE 15,752.11 886,516.10 271,267.25 1,173,535.46
09/30/24 Interest 53.90 3,668.48 1,133.81 4,856.19
COH Wire - - - -
Transfer funds 630,887.56 (629,753.75) (1,133.81) 0.00
Debt Service Payment (629,753.75) - - (629,753.75)
BALANCE 16,939.82 260,430.83 271,267.25 548,637.90
10/31/24 Interest 65.07 1,174.62 1,049.68 2,289.37
COH Wire - - - -
Transfer funds 1,049.68 (1,049.68) -
Debt Service Payment - - -
BALANCE 18,054.57 261,605.45 271,267.25 550,927.27
11/30/24 Interest 68.02 987.39 1,023.99 2,079.40
COH Wire - - - -
Transfer funds 1,023.99 (1,023.99) -
Debt Service Payment - - -
BALANCE 19,146.58 262,592.84 271,267.25 553,006.67
12/31/24 Interest 67.09 925.23 956.16 1,948.48
COH Wire - - - -
Transfer funds 956.16 (956.16) -
Debt Service Payment - - -
BALANCE 20,169.83 263,518.07 271,267.25 554,955.15
Cash Equivalents - First American Treas Oblig 554,954.15 Miscellaneous Assets - AMBAC Assurance 1.00
Total 554,955.15

Page 701 of 1430 ends

16.A.

Page 841 of 1987 ends

HEMET SUCCESSOR AGENCY to
Former Hemet Redevelopment Project Area
Cash W/Fiscal Agent: US Bank (switched from MUFG Union Bank N.A. 08/01/2021) 2014 Hemet Refunding Project TAB Series A
Riverside County Public Financing - Fiscal Agent City of Hemet as SA to former Hemet RDA Date Activity
******5701
Revenue
Fund
******5702
Interest
Fund
******5703
Principal
Fund
******5704
Bond Purchase
Fund
******5800
SA to Hemet
RDA 2014 TTE
******5801
Debt Service
Fund
******5802
Interest
Account
******5803
Principal
Account
TOTAL
All Accounts
07/31/24 Interest - - - - - 0.02 10.76 - 10.78
Debt Service Payment - - - - - - - - -
Transfers - - - - - (0.02) 0.02 - -
BALANCE - - - 6,175,000.08 - 4.84 2,645.10 - 2,649.94
08/31/24 Interest - - - - - 0.02 11.16 - 11.18
Debt Service Payment - - - (670,000.00) - 779,896.94 - - 779,896.94 Transfers - - - - - (0.02) 0.02 - -
BALANCE - - - 5,505,000.08 - 779,901.78 2,656.28 - 782,558.06 09/30/24 Taxable Interest/Dividends 95,796.88 529.98 11.18 541.16 Debt Service Payment (112,546.88) (670,000.00) 670,000.00 (670,000.00) (670,000.00) Transfers (112,546.88) 112,546.88 670,000.00 (782,546.88) 50,250.00 (670,000.00) 670,000.00 50,250.00 Transfers (670,000.00) 16,750.00 (50,250.00) (112,546.88) (162,796.88) Transfers 782,546.88 (2,649.94) 2,649.94 -
Transfers 529.98 (529.98) -
BALANCE - - - 5,505,000.08 - 4.84 547.50 - 552.34
10/31/24 Taxable Interest/Dividend - - - - 4.53 211.76 2.66 - 218.95 Debt Service Payment - - - - - - -
Transfers - - - - (211.76) 211.76 -
BALANCE - - - 5,505,000.08 4.53 4.84 761.92 - 771.29
11/30/24 Taxable Interest/Dividend - - - - 0.05 2.95 - 3.00 Debt Service Payment - - - - - - -
Transfers - - - - 0.02 (0.05) (0.03)
BALANCE - - - 5,505,000.08 4.55 4.84 764.87 - 774.26
12/31/24 Taxable Interest/Dividend - - - - 0.02 2.76 - 2.78 Debt Service Payment - - - - - - -
Transfers - - - - 0.02 (0.02) -
BALANCE - - - 5,505,000.08 4.57 4.84 767.63 - 777.04
Held by Fiscal Agent for County of Riverside 5,505,000.08 Held by FA for City of Hemet 777.04 Municipal Bond Insurance - BAM (Acct 5701) 0.00 Muni Bond Ins - BAM (Acct 5804) 1.00

Page 702 of 1430 ends

16.A.

Page 842 of 1987 ends

CITY OF HEMET
Cash with Fiscal Agent: PARS
U5-PEB16A
Date Activity
Fund 789
OPEB
Fund 792
Pension
TOTAL
All Accounts
12/31/24 Earnings (85,706.44) (16,399.50) (102,105.94)
Contributions - - -
Expenses (Admin Fees) (1,599.09) (305.98) (1,905.07)
BALANCE 3,224,714.00 617,033.22 3,841,747.22
Journal Entry: DR CR
789-1505 - 87,305.53
789-0795 Contributions - -
789-0411 Earnings 85,706.44 -
789-2150-4300 Expenses 1,599.09 -
792-1505 - 16,705.48
792-0795 Contributions - -
792-0411 Earnings 16,399.50 -
792-2500-4300 Expenses 305.98 -

Page 703 of 1430 ends

16.A.

Page 843 of 1987 ends

CITY OF HEMET, CALIFORNIA
SUMMARY OF INVESTMENT ACTIVITIES FOR THE MONTH ENDING JANUARY 31, 2025 INVESTMENTS 01/01/2025 Monthly Activity 01/31/2025 Int JANUARY Accrued Income³ & Year-To-Date Investment Classification Opening Balance Deposits Withdrawals Closing Balance Rate² Interest Earnings Realized Gain/Loss Interest Earnings BANK OF NEW YORK 1-3 YR DURATION
Cash Balance (Interest Payments in Transit to WF) 66,812.51 - (66,812.51) - - - - - Cash Reserve 107,761.31 245,000.00 - 352,761.31 - 65.96 - 4,267.46 Government Agencies - US GOV 50,089,180.67 - - 50,089,180.67 4.20% 119,843.76 - 699,708.78 Government Agencies - GSE - - - - - - - (2,326.39)
Municipal Bonds - - - - - - - -
Corporate Notes 3,796,878.70 - - 3,796,878.70 4.13% - - 10,776.63 Certificates of Deposit 492,000.00 - (245,000.00) 247,000.00 1.85% 2,858.23 - 5,876.64 TOTAL BANK OF NEW YORK 1-3 YR 54,552,633.19 245,000.00 (311,812.51) 54,485,820.68 4.16% 122,767.95 - 718,303.12 BANK OF NEW YORK 1-5 YR DURATION
Cash Balance (Interest Payments in Transit to WF) 55,444.98 - (55,444.98) - - - - - Cash Reserve 112,005.39 65.76 - 112,071.15 - 65.76 - 574.63 Government Agencies - US GOV 27,795,637.11 - - 27,795,637.11 3.78% 73,940.64 - 304,892.45 Government Agencies - GSE 2,594,384.00 - - 2,594,384.00 1.35% - - 4,001.84 Municipal Bonds 1,019,370.00 - - 1,019,370.00 2.64% - - 4,930.72 Corporate Notes 2,425,727.22 - - 2,425,727.22 2.51% - - 75.73 Certificates of Deposit 499,000.00 - - 499,000.00 0.65% 169.18 - 37,625.53 TOTAL BANK OF NEW YORK 1-5 YR 34,501,568.70 65.76 (55,444.98) 34,446,189.48 3.42% 74,175.58 - 352,100.90

LOCAL GOVERNMENT INVESTMENT POOLS
California CLASS 30,776,588.61 115,644.99 - 30,892,233.60 4.42% 115,644.99 - 524,588.69 CalTRUST Short Term Fund - - - - 0.00% - - 144,616.45
CalTRUST Medium Term Fund - - - - 0.00% - - 127,992.65
CalTRUST Liquidity Fund 30,681,725.69 115,042.54 - 30,796,768.23 4.40% 115,042.54 - 214,891.67 Local Agency Investment Fund (LAIF) ¹ 23,048,823.19 554,067.91 - 23,602,891.10 4.37% 554,067.91 - 1,175,797.64 TOTAL LGIP 84,507,137.49 784,755.44 - 85,291,892.93 - 784,755.44 - 2,187,887.10 WELLS FARGO MONEY MARKET ACCOUNT 9,536,357.51 8,228,156.61 (1,200,000.00) 16,564,514.12 4.32% 37,559.33 - 404,496.83 Return of Seized Assets - - - - - - - -
TOTAL INVESTMENTS 183,097,696.89 9,257,977.81 (1,567,257.49) 190,788,417.21 1,019,258.30 - 3,662,787.95 ¹ Total LAIF balance is $24,718,159.07 ($23,602,891.10 + $1,000,000.00 + $115,267.97) ² The interest rate shown for BNY investments is the Book Yield, which is used for income purposes. Market yields can be found on the PTA statements. ³ Accrued income is income earned but not received yet. It is typically recorded on Jun 30th each year and then reversed on Jul 1st.

Page 704 of 1430 ends

16.A.

Page 844 of 1987 ends

MISCELLANEOUS ITEMS 01/01/2025 Monthly Activity 01/31/2025 Description Opening Balance Deposits Withdrawals Closing Balance

LASALLE ENDOWMENT
LAIF - Principal ¹ 1,000,000.00 - - 1,000,000.00
LAIF - Accrued Interest ¹ 89,087.53 26,180.44 - 115,267.97

RESTRICTED CASH WITH FISCAL AGENT
Bond Funds - US Bank - Heartland 2006 554,955.15 1,958.04 - 556,913.19 Bond Funds - US Bank - Former RDA 2014 777.04 2.79 - 779.83 Section 115 Trust - PARS OPEB 3,224,714.00 64,897.44 - 3,289,611.44 Section 115 Trust - PARS Pension 617,033.22 12,417.81 - 629,451.03 TOTAL MISC ITEMS 5,486,566.94 105,456.52 - 5,592,023.46 ¹ Total LAIF balance is $24,718,159.07 ($23,602,891.10 + $1,000,000.00 + $115,267.97)

Page 705 of 1430 ends

16.A.

Page 845 of 1987 ends

01/01/2025 to 01/31/2025
City of Hemet Aggregate
Investment Report

Page 706 of 1430 ends

16.A.

Page 846 of 1987 ends

Tom Tight | Managing Director
[email protected]
Mark Creger | Director, Portfolio Management
[email protected]
John Grady | Managing Director
[email protected]
Manuel N. San Luis | Vice President, Portfolio Management [email protected]
Relationship Managers Portfolio Manager
Relationship Management Team
Table of Contents
Executive Summary
• Portfolio Overview 3
• Maturity Distribution 4
• Rating Distribution 5
• Security Distribution – Market Value 6
• Security Distribution – Historical Cost 7
Supporting Reports
• Portfolio Holdings 8
• Transactions 15
• Income 16
• GASB 40 21
• Portfolio Activity Summary 28
Disclaimers

Page 707 of 1430 ends

16.A.

Page 847 of 1987 ends

Public Trust Advisors 3
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Overview
12/31/24 01/31/25
Duration 2.036 1.967
Years to Effective Maturity 2.166 2.085
Years to Final Maturity 2.167 2.086
Coupon Rate 3.404 3.402
Book Yield 3.872 3.873
Market Yield 4.292 4.250
Benchmark Yield -- --
Portfolio Summary
Asset Allocation
Portfolio Characteristics
Summary 12/31/24 01/31/25
Historical Cost $89,054,201.89 $88,932,010.16
Book Value 89,544,692.28 89,458,235.19
Accrued Interest 713,840.50 776,527.53
Net Pending Transactions 0.00 0.00
Book Value Plus Accrued $90,258,532.78 $90,234,762.71
Net Unrealized Gain/Loss (633,319.72) (518,882.27)
Market Value Plus Accrued $89,625,213.05 $89,715,880.44 Period Income Income
Interest Income $259,630.55
Net Amortization/Accretion Income 35,734.64
Other Income/Expenses 0.01
Net Income $295,365.20
Income Summary
Detail may not add to total due to rounding.

Executive Summary

Page 708 of 1430 ends

16.A.

Page 848 of 1987 ends

Public Trust Advisors 4
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Maturity Distribution by Security Type
Portfolio Overview
Issuer Value
Government of The United States 87.76%
Farm Credit System 2.81%
Caterpillar Inc. 1.87%
Deere & Company 1.67%
Toyota Motor Corporation 1.46%
Maryland Department of Housing and
Community Development 1.10%
Eli Lilly and Company 0.84%
Apple Inc. 0.76%
(X9USDBMCR) BNY MELLON CASH
RESERVE USD 0.39%
PACCAR Inc 0.38%
Top Ten Holdings Maturity Distribution by Type
Security Distribution 0-3 Months 3-6 Months 6-9 Months 9-12 Months 1-2 Years 2-3 Years 3-4 Years 4-5 Years 5+ Years Portfolio Total CD $247,115.14 $246,173.24 $244,516.36 -- -- -- -- -- -- $737,804.74 CORP 604,559.24 974,872.01 681,076.52 3,665,195.68 344,640.51 6,270,343.97 FED INST (GSE) 1,932,796.91 589,063.52 2,521,860.43
MMFUND 464,832.46 464,832.46
MUNI 987,419.17 987,419.17
US GOV 2,821,356.80 35,314,628.77 29,900,173.14 4,998,023.59 5,699,437.38 78,733,619.68 TOTAL $1,316,506.84 $246,173.24 $244,516.36 $3,796,228.81 $38,915,921.38 $34,154,432.34 $4,998,023.59 $6,044,077.89 -- $89,715,880.44 • Maturity Distribution

Page 709 of 1430 ends

16.A.

Page 849 of 1987 ends

Public Trust Advisors 5
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Overview
S&P Rating Distribution Moody’s Rating Distribution
Allocation by Standard and Poor’s Rating Allocation by Moody’s Rating S&P Rating Distribution Jan 31, 2025
Ending Balance
Portfolio
Allocation
Short Term Rating Distribution
A-1+ $0.00 0.00%
A-1
A-2
Total Short Term Ratings $0.00 0.00%
Long Term Rating Distribution
AAA $0.00 0.00%
AA $81,936,556.63 91.33%
A $5,833,783.80 6.50%
Below A
Not Rated $1,945,540.01 2.17%
Total Long Term Ratings $89,715,880.44 100.00%
Portfolio Total $89,715,880.44 100.00%
Moody's Rating Distribution Jan 31, 2025
Ending Balance
Portfolio
Allocation
Short Term Rating Distribution
P-1 $0.00 0.00%
P-2
Total Short Term Ratings $0.00 0.00%
Long Term Rating Distribution
Aaa $81,936,556.63 91.33%
Aa $1,231,935.53 1.37%
A $5,589,267.45 6.23%
Below A
Not Rated $958,120.84 1.07%
Total Long Term Ratings $89,715,880.44 100.00%
Portfolio Total $89,715,880.44 100.00%
• Rating Distribution

Page 710 of 1430 ends

16.A.

Page 850 of 1987 ends

Public Trust Advisors 6
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Market Value Basis Security Distribution
Asset Balance by Security Type
Security Distribution Dec 31, 2024
Ending Balance
Dec 31, 2024
Portfolio Allocation
Jan 31, 2025
Ending Balance
Jan 31, 2025
Portfolio Allocation
Change in
Allocation Book Yield
Cash $122,257.49 0.14% (0.14%)
U.S. Treasury Notes $78,570,396.82 87.67% $78,733,619.68 87.76% 0.09% 4.05% Federal Instrumentality (GSE) 2,508,889.08 2.80% 2,521,860.43 2.81% 0.01% 1.35% Money Market Funds $219,766.70 0.25% $464,832.46 0.52% 0.27% 0.00% Corporate Notes 6,236,989.24 6.96% 6,270,343.97 6.99% 0.03% 3.50% CD 982,770.39 1.10% 737,804.74 0.82% (0.27%) 1.05%
Municipal Bonds 984,143.33 1.10% 987,419.17 1.10% 0.00% 2.64% Portfolio Total $89,625,213.05 100.00% $89,715,880.44 100.00% 3.87% Portfolio Overview
• Security Distribution – Market Value

Page 711 of 1430 ends

16.A.

Page 851 of 1987 ends

Public Trust Advisors 7
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Historic Cost Basis Security Distribution
Asset Balance by Security Type
Portfolio Overview
Security Distribution Dec 31, 2024
Ending Balance
Dec 31, 2024
Portfolio Allocation
Jan 31, 2025
Ending Balance
Jan 31, 2025
Portfolio Allocation
Change in
Allocation Book Yield
Cash $122,257.49 0.14% (0.14%)
U.S. Treasury Notes $77,884,817.78 87.46% $77,884,817.78 87.58% 0.12% 4.05% Federal Instrumentality (GSE) 2,594,384.00 2.91% 2,594,384.00 2.92% 0.00% 1.35% Money Market Funds $219,766.70 0.25% $464,832.46 0.52% 0.28% 0.00% Corporate Notes 6,222,605.92 6.99% 6,222,605.92 7.00% 0.01% 3.50% CD 991,000.00 1.11% 746,000.00 0.84% (0.27%) 1.05%
Municipal Bonds 1,019,370.00 1.14% 1,019,370.00 1.15% 0.00% 2.64% Portfolio Total $89,054,201.89 100.00% $88,932,010.16 100.00% 3.87% • Security Distribution – Historical Cost

Page 712 of 1430 ends

16.A.

Page 852 of 1987 ends

Public Trust Advisors 8
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's
MMFUND 0.00%

BNY MELLON CASH RESERVE
USD
X9USDBMCR

0.00%
01/31/25
01/31/25 --
-- 352,761.31 $352,761.31$352,761.31
$352,761.31

1.00 $352,761.31
$0.00 $0.00 0.39% N--

0.00%
--
--
NA
NA

BNY MELLON CASH RESERVE
USD
MMF2DDA1

0.00%
01/31/25
01/31/25 --
-- 112,071.15 112,071.15112,071.15
112,071.15

1.00 112,071.15

0.00 (0.00) 0.12% N--

0.00%
--
--
NA
NA

MMFUND TOTAL
01/31/25
01/31/25 --
-- 464,832.46 $464,832.46$464,832.46
$464,832.46

1.00 $464,832.46
$0.00 $0.00 0.52% N--

0.00%
--
--
NA
NA
US GOV 0.00%

UNITED STATES TREASURY
91282CGE5

3.88%
01/15/26
01/15/26

0.93 04/14/23
04/18/23 2,825,000.00 $2,822,461.91$2,824,119.39
$2,816,216.00

99.69 $2,821,356.80
$5,140.80 ($7,903.39) 3.14% N--

3.91%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGL9

4.00%
02/15/26
02/15/26

0.99 04/14/23
04/18/23 2,825,000.00 2,833,166.022,827,993.15
2,817,606.44

99.74 2,869,807.53
52,201.09 (10,386.72) 3.20% N--

3.89%

4.26%
--
AA+
Aaa

UNITED STATES TREASURY
9128286F2

2.50%
02/28/26
02/28/26

1.04 04/14/23
04/18/23 550,000.00 529,568.36542,350.33
540,036.62

98.19 545,886.07
5,849.45 (2,313.71) 0.61% N--

3.88%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKB6

4.63%
02/28/26
02/28/26

1.02 05/08/24
05/09/24 335,000.00 333,468.94334,090.65
336,251.01
100.37
342,842.28
6,591.26 2,160.37 0.38% N--

4.89%

4.26%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGR6

4.63%
03/15/26
03/15/26

1.06 --
-- 3,835,000.00 3,890,021.293,855,106.74
3,850,729.48
100.41
3,918,835.16
68,105.68 (4,377.26) 4.37% N--

4.12%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKH3

4.50%
03/31/26
03/31/26

1.11 05/08/24
05/09/24 1,375,000.00 1,365,761.721,369,344.73
1,378,867.19
100.28
1,399,945.48
21,078.30 9,522.46 1.56% N--

4.87%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGV7

3.75%
04/15/26
04/15/26

1.15 12/20/23
12/21/23 1,625,000.00 1,608,115.231,616,258.24
1,615,859.38

99.44 1,634,107.14
18,247.77 (398.86) 1.82% N--

4.22%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKK6

4.88%
04/30/26
04/30/26

1.19 05/08/24
05/09/24 1,375,000.00 1,375,913.091,375,573.69
1,385,419.92
100.76
1,402,640.65
17,220.74 9,846.23 1.56% N--

4.84%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
9128286X3

2.13%
05/31/26
05/31/26

1.29 05/25/23
05/30/23 2,125,000.00 2,004,057.622,071,639.83
2,067,973.63

97.32 2,075,789.13
7,815.50 (3,666.20) 2.31% N--

4.16%

4.22%
--
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 713 of 1430 ends

16.A.

Page 853 of 1987 ends

Public Trust Advisors 9
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

UNITED STATES TREASURY
91282CHH7

4.13%
06/15/26
06/15/26

1.31 12/20/23
12/21/23 2,710,000.00 2,706,612.502,708,136.31
2,706,718.35

99.88 2,721,459.56
14,741.21 (1,417.96) 3.03% N--

4.18%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
9128287B0

1.88%
06/30/26
06/30/26

1.37 05/25/23
05/30/23 2,925,000.00 2,735,903.322,838,757.15
2,832,908.19

96.85 2,837,756.25
4,848.07 (5,848.96) 3.16% N--

4.13%

4.19%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKY6

4.63%
06/30/26
06/30/26

1.35 07/25/24
07/26/24 675,000.00 676,766.60676,289.82
678,691.41
100.55
681,451.07
2,759.67 2,401.59 0.76% N--

4.48%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
912828Y95

1.88%
07/31/26
07/31/26

1.46 02/22/22
02/24/22 1,255,000.00 1,256,568.751,255,528.41
1,213,084.96

96.66 1,213,149.96

65.00 (42,443.45) 1.35% N--

1.85%

4.20%
--
AA+
Aaa

UNITED STATES TREASURY
912828YD6

1.38%
08/31/26
08/31/26

1.52 12/20/23
12/21/23 2,500,000.00 2,325,976.562,398,132.62
2,393,261.73

95.73 2,407,885.34
14,623.62 (4,870.90) 2.68% N--

4.13%

4.20%
--
AA+
Aaa

UNITED STATES TREASURY
91282CHY0

4.63%
09/15/26
09/15/26

1.52 12/20/23
12/21/23 2,250,000.00 2,278,212.892,266,690.51
2,264,150.39
100.63
2,304,108.09
39,957.70 (2,540.12) 2.57% N--

4.13%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
912828YG9

1.63%
09/30/26
09/30/26

1.60 02/22/22
02/24/22 1,255,000.00 1,243,234.381,250,753.45
1,203,721.48

95.91 1,210,668.80
6,947.32 (47,031.97) 1.35% N--

1.84%

4.19%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJC6

4.63%
10/15/26
10/15/26

1.60 12/20/23
12/21/23 2,250,000.00 2,279,970.702,268,087.27
2,264,589.86
100.65
2,295,751.43
31,161.57 (3,497.42) 2.56% N--

4.12%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJK8

4.63%
11/15/26
11/15/26

1.69 12/20/23
12/21/23 2,250,000.00 2,281,992.192,269,678.22
2,265,380.87
100.68
2,287,803.17
22,422.31 (4,297.35) 2.55% N--

4.10%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJP7

4.38%
12/15/26
12/15/26

1.77 07/25/24
07/26/24 2,000,000.00 2,000,625.002,000,488.82
2,005,625.00
100.28
2,017,163.46
11,538.46 5,136.18 2.25% N--

4.36%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJT9

4.00%
01/15/27
01/15/27

1.86 05/08/24
05/09/24 1,150,000.00 1,129,830.081,135,340.31
1,145,417.96

99.60 1,147,578.18
2,160.22 10,077.65 1.28% N--

4.70%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKA8

4.13%
02/15/27
02/15/27

1.90 --
-- 2,025,000.00 2,004,029.302,009,869.46
2,021,361.32

99.82 2,059,949.12
38,587.81 11,491.86 2.30% N--

4.52%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
912828V98

2.25%
02/15/27
02/15/27

1.94 09/10/24
09/11/24 1,475,000.00 1,431,902.341,438,850.44
1,419,111.34

96.21 1,434,442.52
15,331.18 (19,739.11) 1.60% N--

3.52%

4.21%
--
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 714 of 1430 ends

16.A.

Page 854 of 1987 ends

Public Trust Advisors 10
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

UNITED STATES TREASURY
91282CKE0

4.25%
03/15/27
03/15/27

1.98 05/08/24
05/09/24 2,000,000.00 1,977,890.631,983,588.04
2,001,171.88
100.06
2,033,810.00
32,638.12 17,583.84 2.27% N--

4.67%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CEF4

2.50%
03/31/27
03/31/27

2.06 09/20/22
09/21/22 1,850,000.00 1,751,357.421,802,947.73
1,785,755.86

96.53 1,801,511.36
15,755.49 (17,191.86) 2.01% N--

3.79%

4.20%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKJ9

4.50%
04/15/27
04/15/27

2.05 05/08/24
05/09/24 1,600,000.00 1,593,125.001,594,845.35
1,609,375.01
100.59
1,630,935.45
21,560.44 14,529.65 1.82% N--

4.66%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CEN7

2.75%
04/30/27
04/30/27

2.13 --
-- 3,275,000.00 3,169,286.133,201,302.67
3,173,679.69

96.91 3,196,817.29
23,137.60 (27,622.98) 3.56% N--

3.82%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKV2

4.63%
06/15/27
06/15/27

2.21 07/25/24
07/26/24 1,925,000.00 1,943,949.221,940,533.33
1,942,670.90
100.92
1,954,411.29
11,740.38 2,137.58 2.18% N--

4.26%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CEW7

3.25%
06/30/27
06/30/27

2.29 07/25/24
07/26/24 1,925,000.00 1,872,363.281,881,718.73
1,883,567.38

97.85 1,889,097.76
5,530.39 1,848.65 2.11% N--

4.25%

4.20%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKZ3

4.38%
07/15/27
07/15/27

2.30 --
-- 2,810,000.00 2,837,622.082,833,588.20
2,819,988.68
100.36
2,825,761.99
5,773.31 (13,599.52) 3.15% N--

4.01%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
9128282R0

2.25%
08/15/27
08/15/27

2.41 09/20/22
09/21/22 575,000.00 536,367.19555,024.96
548,069.33

95.32 554,045.90
5,976.56 (6,955.62) 0.62% N--

3.76%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CFH9

3.13%
08/31/27
08/31/27

2.41 09/10/24
09/11/24 1,850,000.00 1,832,800.781,835,069.68
1,800,570.31

97.33 1,825,164.58
24,594.27 (34,499.37) 2.03% N--

3.46%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CLX7

4.13%
11/15/27
11/15/27

2.58 12/17/24
12/18/24 2,125,000.00 2,119,189.462,119,435.67
2,118,857.43

99.71 2,137,744.69
18,887.26 (578.24) 2.38% N--

4.22%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CMB4

4.00%
12/15/27
12/15/27

2.67 12/17/24
12/18/24 2,125,000.00 2,112,133.792,112,663.99
2,111,884.76

99.38 2,123,093.55
11,208.79 (779.24) 2.37% N--

4.22%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGC9

3.88%
12/31/27
12/31/27

2.72 04/14/23
04/18/23 1,350,000.00 1,362,814.451,357,928.85
1,337,027.34

99.04 1,341,651.65
4,624.31 (20,901.51) 1.50% N--

3.65%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CBB6

0.63%
12/31/27
12/31/27

2.83 05/25/23
05/30/23 800,000.00 689,218.75729,737.19
721,562.50

90.20 722,004.49
441.99 (8,174.69) 0.80% N--

3.96%

4.24%
--
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 715 of 1430 ends

16.A.

Page 855 of 1987 ends

Public Trust Advisors 11
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

UNITED STATES TREASURY
91282CBJ9

0.75%
01/31/28
01/31/28

2.91 04/14/23
04/18/23 1,160,000.00 1,013,731.251,068,508.86
1,047,262.50

90.28 1,047,286.53

24.03 (21,246.36) 1.17% N--

3.64%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGH8

3.50%
01/31/28
01/31/28

2.81 04/14/23
04/18/23 1,350,000.00 1,341,826.171,344,887.27
1,322,314.46

97.95 1,322,444.98
130.52 (22,572.81) 1.47% N--

3.64%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
9128284N7

2.88%
05/15/28
05/15/28

3.07 05/25/23
05/30/23 365,000.00 347,976.17353,735.34
349,573.05

95.77 351,834.13
2,261.08 (4,162.29) 0.39% N--

3.92%

4.27%
--
AA+
Aaa

UNITED STATES TREASURY
91282CCR0

1.00%
07/31/28
07/31/28

3.37 12/20/23
12/21/23 1,215,000.00 1,066,399.801,102,402.70
1,086,950.40

89.46 1,086,983.96

33.56 (15,452.30) 1.21% N--

3.93%

4.27%
--
AA+
Aaa

UNITED STATES TREASURY
91282CHQ7

4.13%
07/31/28
07/31/28

3.23 05/08/24
05/09/24 425,000.00 418,077.15419,278.78
422,958.01

99.52 423,006.44

48.43 3,679.22 0.47% N--

4.55%

4.27%
--
AA+
Aaa

UNITED STATES TREASURY
91282CHX2

4.38%
08/31/28
08/31/28

3.22 12/20/23
12/21/23 1,000,000.00 1,020,156.251,015,361.06
1,002,812.50
100.28
1,021,424.38
18,611.88 (12,548.56) 1.14% N--

3.90%

4.29%
--
AA+
Aaa

UNITED STATES TREASURY
91282CCY5

1.25%
09/30/28
09/30/28

3.49 12/20/23
12/21/23 1,200,000.00 1,061,531.251,093,906.75
1,077,375.00

89.78 1,082,484.89
5,109.89 (16,531.75) 1.21% N--

3.92%

4.29%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJF9

4.88%
10/31/28
10/31/28

3.36 12/20/23
12/21/23 1,000,000.00 1,042,851.561,033,007.28
1,019,765.62
101.98
1,032,289.79
12,524.17 (13,241.66) 1.15% N--

3.90%

4.30%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKD2

4.25%
02/28/29
02/28/29

3.64 05/08/24
05/09/24 875,000.00 865,463.87866,919.27
872,880.86

99.76 888,700.95
15,820.10 5,961.58 0.99% N--

4.50%

4.31%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKP5

4.63%
04/30/29
04/30/29

3.78 05/08/24
05/09/24 875,000.00 879,956.05879,225.05
885,219.73
101.17
895,616.40
10,396.67 5,994.68 1.00% N--

4.50%

4.32%
--
AA+
Aaa

UNITED STATES TREASURY
91282CEM9

2.88%
04/30/29
04/30/29

3.91 05/08/24
05/09/24 225,000.00 208,705.08211,108.51
212,510.74

94.45 214,172.60
1,661.86 1,402.23 0.24% N--

4.52%

4.32%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKT7

4.50%
05/31/29
05/31/29

3.87 07/25/24
07/26/24 900,000.00 913,816.41912,333.29
906,257.81
100.70
913,267.42
7,009.62 (6,075.48) 1.02% N--

4.15%

4.32%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKX8

4.25%
06/30/29
06/30/29

3.97 07/25/24
07/26/24 900,000.00 903,726.56903,333.20
897,222.65

99.69 900,603.87
3,381.22 (6,110.55) 1.00% N--

4.16%

4.33%
--
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 716 of 1430 ends

16.A.

Page 856 of 1987 ends

Public Trust Advisors 12
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

UNITED STATES TREASURY
912828YB0

1.63%
08/15/29
08/15/29

4.26 09/10/24
09/11/24 525,000.00 482,610.35485,979.84
467,988.28

89.14 471,929.35
3,941.07 (17,991.56) 0.53% N--

3.42%

4.28%
--
AA+
Aaa

UNITED STATES TREASURY
91282CLR0

4.13%
10/31/29
10/31/29

4.22 12/17/24
12/18/24 1,100,000.00 1,093,597.661,093,759.70
1,090,246.09

99.11 1,101,903.20
11,657.11 (3,513.61) 1.23% N--

4.26%

4.33%
--
AA+
Aaa

UNITED STATES TREASURY
912828YS3

1.75%
11/15/29
11/15/29

4.49 12/17/24
12/18/24 350,000.00 312,115.23313,066.05
311,923.83

89.12 313,243.58
1,319.75 (1,142.22) 0.35% N--

4.21%

4.29%
--
AA+
Aaa

US GOV TOTAL
03/29/27
03/29/27

2.02 --
-- 79,265,000.00 $77,884,817.78$78,378,276.88
$78,050,425.08

98.56 $78,733,619.68
$683,194.60 ($327,851.80) 87.76% N--

4.05%

4.23%
--
AA+
Aaa
GSE 0.00%

FEDERAL FARM CREDIT BANKS

FUNDING CORP
3133EMSK9

0.84%
03/02/26
03/02/26

1.05 02/25/21
02/28/21 1,000,000.00 $1,000,000.00$1,000,000.00
$963,590.22

96.36 $967,066.89
$3,476.67 ($36,409.78) 1.08% Y02/09/25

0.84%

4.31%
226.77%
AA+
Aaa

FEDERAL FARM CREDIT BANKS

FUNDING CORP
3133EMSU7

0.80%
03/09/26
03/09/26

1.07 03/02/21
03/09/21 1,000,000.00 1,000,000.001,000,000.00
962,574.47

96.26 965,730.03
3,155.56 (37,425.53) 1.08% Y02/09/25

0.80%

4.30%
233.35%
AA+
Aaa

FEDERAL FARM CREDIT BANKS

FUNDING CORP
3133ENG87

2.92%
08/17/27
08/17/27

2.39 08/17/22
08/19/22 600,000.00 594,384.00597,145.82
581,082.19

96.85 589,063.52
7,981.33 (16,063.63) 0.66% N--

3.12%

4.24%
--
AA+
Aaa

GSE TOTAL
07/07/26
07/07/26

1.37 --
-- 2,600,000.00 $2,594,384.00$2,597,145.82
$2,507,246.88

96.43 $2,521,860.43
$14,613.56 ($89,898.94) 2.81% --

1.35%

4.29%
230.06%
AA+
Aaa
MUNI 0.00%

COMMUNITY DEVELOPMENT

ADMINISTRATION MARYLAND
DEPA
57419RD28

2.86%
09/01/26
09/01/26

1.51 08/29/16
09/01/16 1,000,000.00 $1,019,370.00$1,001,249.68
$975,490.00

97.55 $987,419.17
$11,929.17 ($25,759.68) 1.10% Y09/01/25

2.64%

4.48%

7.22%
NA
Aa1

MUNI TOTAL
09/01/26
09/01/26

1.51 08/29/16
09/01/16 1,000,000.00 $1,019,370.00$1,001,249.68
$975,490.00

97.55 $987,419.17
$11,929.17 ($25,759.68) 1.10% Y09/01/25

2.64%

4.48%

7.22%
NA
Aa1
CORP 0.00%
Portfolio Holdings
Supporting Reports

Page 717 of 1430 ends

16.A.

Page 857 of 1987 ends

Public Trust Advisors 13
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

TOYOTA MOTOR CREDIT
CORP
89236TGT6

1.80%
02/13/25
02/13/25

0.03 08/05/22
08/09/22 600,000.00 $574,902.00$599,672.28
$599,519.24

99.92 $604,559.24
$5,040.00 ($153.04) 0.67% N--

3.56%

4.17%
--
A+
A1

CATERPILLAR FINANCIAL

SERVICES CORP
14913R2H9

0.80%
11/13/25
11/13/25

0.76 01/19/21
01/21/21 1,000,000.00 1,004,240.001,000,687.76
973,138.68

97.31 974,872.01
1,733.33 (27,549.08) 1.09% N--

0.71%

4.32%
--
A
A2

APPLE INC
037833DN7

2.05%
09/11/26
09/11/26

1.55 08/10/22
08/12/22 700,000.00 667,786.00687,317.49
675,495.97

96.50 681,076.52
5,580.56 (11,821.53) 0.76% Y07/11/26

3.26%

4.32%

4.58%
AA+
Aaa

ELI LILLY AND CO
532457CJ5

4.50%
01/09/27
02/09/27

1.84 02/07/24
02/09/24 735,000.00 734,610.45734,737.69
736,764.66
100.24
752,567.16
15,802.50 2,026.97 0.84% Y01/09/27

4.52%

4.37%

4.37%
A+
A1

JOHN DEERE CAPITAL CORP
24422EWD7

2.35%
03/08/27
03/08/27

2.00 10/11/24
10/15/24 1,550,000.00 1,488,263.501,495,962.90
1,485,104.31

95.81 1,499,573.12
14,468.82 (10,858.60) 1.67% N--

4.11%

4.46%
--
A
A1

TOYOTA MOTOR CREDIT
CORP
89236TMS1

4.35%
10/08/27
10/08/27

2.47 10/11/24
10/15/24 700,000.00 701,855.00701,669.16
696,812.68

99.54 706,201.43
9,388.75 (4,856.48) 0.79% N--

4.25%

4.53%
--
A+
A1

CATERPILLAR FINANCIAL

SERVICES CORP
14913UAR1

4.40%
10/15/27
10/15/27

2.49 10/11/24
10/15/24 700,000.00 705,320.00704,790.43
697,785.07

99.68 706,853.96
9,068.89 (7,005.36) 0.79% N--

4.13%

4.52%
--
A
A2

PACCAR FINANCIAL CORP
69371RT48

4.00%
09/26/29
09/26/29

4.13 10/11/24
10/15/24 350,000.00 345,628.97345,892.63
339,779.40

97.08 344,640.51
4,861.11 (6,113.23) 0.38% N--

4.28%

4.70%
--
A+
A1

CORP TOTAL
12/25/26
12/28/26

1.78 --
-- 6,335,000.00 $6,222,605.92$6,270,730.35
$6,204,400.01

97.97 $6,270,343.97
$65,943.96 ($66,330.34) 6.99% --

3.50%

4.41%

4.47%
A+
A1
CD 0.00%
Live Oak Banking Company
538036HW7

1.85%
02/14/25
02/14/25

0.04 01/28/20
02/14/20 247,000.00 $247,000.00$247,000.00
$246,727.05

99.89 $247,115.14
$388.09 ($272.95) 0.28% N--

1.85%

4.73%
--
NA
NA
Merrick Bank
59013KHV1

0.80%
05/29/25
05/29/25

0.32 05/14/20
05/29/20 249,000.00 249,000.00249,000.00
246,156.87

98.86 246,173.24

16.37 (2,843.13) 0.27% N--

0.80%

4.36%
--
NA
NA
Portfolio Holdings
Supporting Reports

Page 718 of 1430 ends

16.A.

Page 858 of 1987 ends

Public Trust Advisors 14
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's
BMW Bank of North America
05580AXF6

0.50%
09/25/25
09/25/25

0.64 09/21/20
09/25/20 250,000.00 250,000.00250,000.00
244,074.58

97.63 244,516.36
441.78 (5,925.42) 0.27% N--

0.50%

4.23%
--
A
Aa3

CD TOTAL
06/03/25
06/03/25

0.33 --
-- 746,000.00 $746,000.00$746,000.00
$736,958.49

98.80 $737,804.74
$846.25 ($9,041.51) 0.82% N--

1.05%

4.44%
--
A
Aa3

PORTFOLIO TOTAL
03/03/27
03/04/27

1.97 --
-- 90,410,832.46 $88,932,010.16$89,458,235.19
$88,939,352.92

97.94 $89,715,880.44
$776,527.53 ($518,882.27) 100.00% --

3.87%

4.25%
105.24%
AA
Aa1
Portfolio Holdings
Supporting Reports

Page 719 of 1430 ends

16.A.

Page 859 of 1987 ends

Public Trust Advisors 15
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Description
Identifier
Current Units Type Trade Date Settle Date Price Principal Realized Gain/Loss
Broker Amount
State Bank of India - New York Branch
856285SK8
(245,000.00) Maturity 01/22/25 01/22/25 100.000 ($245,000.00) $0.00 Maturity $245,000.00 Maturity Total ($245,000.00) $0.00 $245,000.00
Transactions

Page 720 of 1430 ends

16.A.

Page 860 of 1987 ends

Public Trust Advisors 16
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

APPLE INC
037833DN7
09/11/26 700,000.00 $1,195.83 $0.00
$0.00
$669.77 $0.00 $0.00 $1,865.61 $0.00
$0.00
BMW Bank of North America
05580AXF6
09/25/25 250,000.00 106.16 0.00

0.00 0.00 0.00 0.00 106.16 0.00

0.00 CATERPILLAR FINANCIAL SERVICES CORP
14913R2H9
11/13/25 1,000,000.00 666.67 0.00

0.00 0.00 (74.81) 0.00 591.86 0.00

0.00 CATERPILLAR FINANCIAL SERVICES CORP
14913UAR1
10/15/27 700,000.00 2,566.67 0.00

0.00 0.00 (150.61) 0.00 2,416.05 0.00

0.00 JOHN DEERE CAPITAL CORP
24422EWD7
03/08/27 1,125,000.00 2,203.13 0.00

0.00 1,589.33 0.00 0.00 3,792.45 0.00

0.00 JOHN DEERE CAPITAL CORP
24422EWD7
03/08/27 425,000.00 832.29 0.00

0.00 600.41 0.00 0.00 1,432.70 0.00

0.00 FEDERAL FARM CREDIT BANKS FUNDING CORP
3133EMSK9
03/02/26 1,000,000.00 700.00 0.00

0.00 0.00 0.00 0.00 700.00 0.00

0.00 FEDERAL FARM CREDIT BANKS FUNDING CORP
3133EMSU7
03/09/26 1,000,000.00 666.67 0.00

0.00 0.00 0.00 0.00 666.67 0.00

0.00 FEDERAL FARM CREDIT BANKS FUNDING CORP
3133ENG87
08/17/27 600,000.00 1,460.00 0.00

0.00 95.45 0.00 0.00 1,555.45 0.00

0.00 ELI LILLY AND CO
532457CJ5
02/09/27 735,000.00 2,756.25 0.00

0.00 11.02 0.00 0.00 2,767.27 0.00

0.00 Live Oak Banking Company
538036HW7
02/14/25 247,000.00 388.09 0.00

0.00 0.00 0.00 0.00 388.09 388.09

0.00 COMMUNITY DEVELOPMENT ADMINISTRATION

MARYLAND DEPA
57419RD28
09/01/26 1,000,000.00 2,385.83 0.00

0.00 0.00 (182.74) 0.00 2,203.10 0.00

0.00 Merrick Bank
59013KHV1
05/29/25 249,000.00 169.18 0.00

0.00 0.00 0.00 0.00 169.18 169.18

0.00 PACCAR FINANCIAL CORP
69371RT48
09/26/29 350,000.00 1,166.67 0.00

0.00 74.99 0.00 0.00 1,241.65 0.00

0.00 State Bank of India - New York Branch
856285SK8
01/22/25 0.00 281.92 0.00

0.00 0.00 0.00 0.00 281.92 2,470.14

0.00 TOYOTA MOTOR CREDIT CORP
89236TGT6
02/13/25 600,000.00 900.00 0.00

0.00 846.61 0.00 0.00 1,746.61 0.00

0.00 TOYOTA MOTOR CREDIT CORP
89236TMS1
10/08/27 700,000.00 2,537.50 0.00

0.00 0.00 (52.85) 0.00 2,484.65 0.00

0.00 UNITED STATES TREASURY
9128282R0
08/15/27 575,000.00 1,089.84 0.00

0.00 669.43 0.00 0.00 1,759.28 0.00

0.00 UNITED STATES TREASURY
9128284N7
05/15/28 365,000.00 898.64 0.00

0.00 291.25 0.00 0.00 1,189.88 0.00

0.00

Page 721 of 1430 ends

16.A.

Page 861 of 1987 ends

Public Trust Advisors 17
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

UNITED STATES TREASURY
9128286F2
02/28/26 550,000.00 1,177.49 0.00

0.00 604.95 0.00 0.00 1,782.43 0.00

0.00 UNITED STATES TREASURY
9128286X3
05/31/26 2,125,000.00 3,845.72 0.00

0.00 3,417.70 0.00 0.00 7,263.42 0.00

0.00 UNITED STATES TREASURY
9128287B0
06/30/26 2,125,000.00 3,412.03 0.00

0.00 3,778.81 0.00 0.00 7,190.84 0.00

0.00 UNITED STATES TREASURY
9128287B0
06/30/26 800,000.00 1,284.53 0.00

0.00 1,422.61 0.00 0.00 2,707.14 0.00

0.00 UNITED STATES TREASURY
912828V98
02/15/27 1,475,000.00 2,795.69 0.00

0.00 1,506.23 0.00 0.00 4,301.92 0.00

0.00 UNITED STATES TREASURY
912828Y95
07/31/26 1,255,000.00 1,983.32 0.00

0.00 0.00 (30.06) 0.00 1,953.26 11,765.63

0.00 UNITED STATES TREASURY
912828YB0
08/15/29 525,000.00 718.67 0.00

0.00 730.45 0.00 0.00 1,449.11 0.00

0.00 UNITED STATES TREASURY
912828YD6
08/31/26 2,500,000.00 2,943.72 0.00

0.00 5,482.45 0.00 0.00 8,426.16 0.00

0.00 UNITED STATES TREASURY
912828YG9
09/30/26 1,255,000.00 1,736.83 0.00

0.00 217.23 0.00 0.00 1,954.06 0.00

0.00 UNITED STATES TREASURY
912828YS3
11/15/29 350,000.00 524.52 0.00

0.00 655.01 0.00 0.00 1,179.52 0.00

0.00 UNITED STATES TREASURY
91282CBB6
12/31/27 800,000.00 428.18 0.00

0.00 2,049.06 0.00 0.00 2,477.23 0.00

0.00 UNITED STATES TREASURY
91282CBJ9
01/31/28 1,160,000.00 733.27 0.00

0.00 2,592.53 0.00 0.00 3,325.80 4,350.00

0.00 UNITED STATES TREASURY
91282CCR0
07/31/28 1,215,000.00 1,024.05 0.00

0.00 2,735.51 0.00 0.00 3,759.57 6,075.00

0.00 UNITED STATES TREASURY
91282CCY5
09/30/28 1,200,000.00 1,277.47 0.00

0.00 2,459.90 0.00 0.00 3,737.38 0.00

0.00 UNITED STATES TREASURY
91282CEF4
03/31/27 1,850,000.00 3,938.87 0.00

0.00 1,851.04 0.00 0.00 5,789.91 0.00

0.00 UNITED STATES TREASURY
91282CEM9
04/30/29 225,000.00 553.95 0.00

0.00 278.01 0.00 0.00 831.96 0.00

0.00 UNITED STATES TREASURY
91282CEN7
04/30/27 1,600,000.00 3,767.96 0.00

0.00 2,403.14 0.00 0.00 6,171.10 0.00

0.00 UNITED STATES TREASURY
91282CEN7
04/30/27 1,675,000.00 3,944.58 0.00

0.00 389.79 0.00 0.00 4,334.37 0.00

0.00 UNITED STATES TREASURY
91282CEW7
06/30/27 1,925,000.00 5,357.56 0.00

0.00 1,526.42 0.00 0.00 6,883.98 0.00

0.00

Page 722 of 1430 ends

16.A.

Page 862 of 1987 ends

Public Trust Advisors 18
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

UNITED STATES TREASURY
91282CFH9
08/31/27 1,850,000.00 4,950.79 0.00

0.00 491.86 0.00 0.00 5,442.65 0.00

0.00 UNITED STATES TREASURY
91282CGC9
12/31/27 1,350,000.00 4,479.80 0.00

0.00 0.00 (231.23) 0.00 4,248.57 0.00

0.00 UNITED STATES TREASURY
91282CGE5
01/15/26 2,825,000.00 9,305.37 0.00

0.00 78.45 0.00 0.00 9,383.82 54,734.38

0.00 UNITED STATES TREASURY
91282CGH8
01/31/28 1,350,000.00 3,982.43 0.00

0.00 144.88 0.00 0.00 4,127.30 23,625.00

0.00 UNITED STATES TREASURY
91282CGL9
02/15/26 2,825,000.00 9,519.02 0.00

0.00 0.00 (244.82) 0.00 9,274.20 0.00

0.00 UNITED STATES TREASURY
91282CGR6
03/15/26 2,825,000.00 11,188.79 0.00

0.00 0.00 (1,736.22) 0.00 9,452.58 0.00

0.00 UNITED STATES TREASURY
91282CGR6
03/15/26 1,010,000.00 4,000.24 0.00

0.00 204.75 0.00 0.00 4,204.99 0.00

0.00 UNITED STATES TREASURY
91282CGV7
04/15/26 1,625,000.00 5,189.73 0.00

0.00 618.71 0.00 0.00 5,808.44 0.00

0.00 UNITED STATES TREASURY
91282CHH7
06/15/26 1,625,000.00 5,708.71 0.00

0.00 69.43 0.00 0.00 5,778.13 0.00

0.00 UNITED STATES TREASURY
91282CHH7
06/15/26 1,085,000.00 3,811.66 0.00

0.00 46.35 0.00 0.00 3,858.01 0.00

0.00 UNITED STATES TREASURY
91282CHQ7
07/31/28 425,000.00 1,477.61 0.00

0.00 139.00 0.00 0.00 1,616.61 8,765.63

0.00 UNITED STATES TREASURY
91282CHX2
08/31/28 1,000,000.00 3,746.55 0.00

0.00 0.00 (364.34) 0.00 3,382.21 0.00

0.00 UNITED STATES TREASURY
91282CHY0
09/15/26 2,250,000.00 8,911.43 0.00

0.00 0.00 (875.48) 0.00 8,035.95 0.00

0.00 UNITED STATES TREASURY
91282CJC6
10/15/26 2,250,000.00 8,862.47 0.00

0.00 0.00 (902.91) 0.00 7,959.56 0.00

0.00 UNITED STATES TREASURY
91282CJF9
10/31/28 1,000,000.00 4,174.72 0.00

0.00 0.00 (747.97) 0.00 3,426.75 0.00

0.00 UNITED STATES TREASURY
91282CJK8
11/15/26 2,250,000.00 8,911.43 0.00

0.00 0.00 (935.62) 0.00 7,975.81 0.00

0.00 UNITED STATES TREASURY
91282CJP7
12/15/26 1,100,000.00 4,098.56 0.00

0.00 0.00 (12.22) 0.00 4,086.34 0.00

0.00 UNITED STATES TREASURY
91282CJP7
12/15/26 900,000.00 3,353.37 0.00

0.00 0.00 (10.00) 0.00 3,343.37 0.00

0.00 UNITED STATES TREASURY
91282CJT9
01/15/27 1,150,000.00 3,910.22 0.00

0.00 637.38 0.00 0.00 4,547.60 23,000.00

0.00

Page 723 of 1430 ends

16.A.

Page 863 of 1987 ends

Public Trust Advisors 19
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

UNITED STATES TREASURY
91282CKA8
02/15/27 1,600,000.00 5,559.78 0.00

0.00 706.46 0.00 0.00 6,266.24 0.00

0.00 UNITED STATES TREASURY
91282CKA8
02/15/27 425,000.00 1,476.82 0.00

0.00 0.00 (76.02) 0.00 1,400.80 0.00

0.00 UNITED STATES TREASURY
91282CKB6
02/28/26 335,000.00 1,326.81 0.00

0.00 71.91 0.00 0.00 1,398.73 0.00

0.00 UNITED STATES TREASURY
91282CKD2
02/28/29 875,000.00 3,184.56 0.00

0.00 168.35 0.00 0.00 3,352.91 0.00

0.00 UNITED STATES TREASURY
91282CKE0
03/15/27 1,600,000.00 5,823.20 0.00

0.00 527.22 0.00 0.00 6,350.43 0.00

0.00 UNITED STATES TREASURY
91282CKE0
03/15/27 400,000.00 1,455.80 0.00

0.00 131.81 0.00 0.00 1,587.61 0.00

0.00 UNITED STATES TREASURY
91282CKH3
03/31/26 1,375,000.00 5,269.57 0.00

0.00 414.45 0.00 0.00 5,684.03 0.00

0.00 UNITED STATES TREASURY
91282CKJ9
04/15/27 1,600,000.00 6,131.87 0.00

0.00 199.00 0.00 0.00 6,330.86 0.00

0.00 UNITED STATES TREASURY
91282CKK6
04/30/26 1,375,000.00 5,740.25 0.00

0.00 0.00 (39.26) 0.00 5,700.99 0.00

0.00 UNITED STATES TREASURY
91282CKP5
04/30/29 875,000.00 3,465.56 0.00

0.00 0.00 (84.56) 0.00 3,381.00 0.00

0.00 UNITED STATES TREASURY
91282CKT7
05/31/29 900,000.00 3,449.18 0.00

0.00 0.00 (241.98) 0.00 3,207.19 0.00

0.00 UNITED STATES TREASURY
91282CKV2
06/15/27 1,925,000.00 7,582.33 0.00

0.00 0.00 (557.33) 0.00 7,025.00 0.00

0.00 UNITED STATES TREASURY
91282CKX8
06/30/29 900,000.00 3,275.55 0.00

0.00 0.00 (64.18) 0.00 3,211.37 0.00

0.00 UNITED STATES TREASURY
91282CKY6
06/30/26 675,000.00 2,673.43 0.00

0.00 0.00 (77.79) 0.00 2,595.64 0.00

0.00 UNITED STATES TREASURY
91282CKZ3
07/15/27 1,925,000.00 7,159.00 0.00

0.00 0.00 (172.03) 0.00 6,986.97 42,109.38

0.00 UNITED STATES TREASURY
91282CKZ3
07/15/27 885,000.00 3,291.28 0.00

0.00 0.00 (645.90) 0.00 2,645.38 19,359.38

0.00 UNITED STATES TREASURY
91282CLR0
10/31/29 1,100,000.00 3,885.70 0.00

0.00 111.63 0.00 0.00 3,997.33 0.00

0.00 UNITED STATES TREASURY
91282CLX7
11/15/27 2,125,000.00 7,506.47 0.00

0.00 169.61 0.00 0.00 7,676.09 0.00

0.00 UNITED STATES TREASURY
91282CMB4
12/15/27 2,125,000.00 7,239.01 0.00

0.00 365.25 0.00 0.00 7,604.26 0.00

0.00

Page 724 of 1430 ends

16.A.

Page 864 of 1987 ends

Public Trust Advisors 20
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

BNY MELLON CASH RESERVE USD
MMF2DDA1
01/31/25 112,071.15 65.76 0.00

0.00 0.00 0.00 0.00 65.76 65.76

0.00 BNY MELLON CASH RESERVE USD
X9USDBMCR
01/31/25 352,761.31 65.96 0.00

0.00 0.00 0.00 0.00 65.96 65.96

0.00 Portfolio Total 90,410,832.46 $259,630.55 $0.00
$0.00 $44,245.57 ($8,510.92) $0.00 $295,365.20 $196,943.53$0.00

Page 725 of 1430 ends

16.A.

Page 865 of 1987 ends

Public Trust Advisors 21
01/01/2025 to 01/31/2025
City of Hemet Aggregate
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
Apple Inc.

Apple Inc.
037833DN7
CORP

0.76%

3.26%

4.32% 1.55 AA+Aaa
09/11/26
09/11/26 700,000.00 $5,580.56 $687,317.49$692,898.05
$675,495.97
$681,076.52
Apple Inc.

0.76%

3.26%

4.32% 1.55 AA+Aaa 700,000.00 $5,580.56 $687,317.49$692,898.05 $675,495.97
$681,076.52
BMW Bank of North America
BMW Bank of North America
05580AXF6
CD

0.27%

0.50%

4.23% 0.64 AAa3
09/25/25
09/25/25 250,000.00 $441.78 $250,000.00$250,441.78
$244,074.58
$244,516.36
BMW Bank of North America

0.27%

0.50%

4.23% 0.64 AAa3 250,000.00 $441.78 $250,000.00$250,441.78 $244,074.58
$244,516.36

BNY MELLON CASH RESERVE
USD

BNY MELLON CASH RESERVE USD
X9USDBMCR
MMFUND

0.39%

0.00% NA
NA
01/31/25
01/31/25 352,761.31 $0.00 $352,761.31$352,761.31
$352,761.31
$352,761.31

BNY MELLON CASH RESERVE USD
MMF2DDA1
MMFUND

0.12%

0.00% NA
NA
01/31/25
01/31/25 112,071.15 0.00 112,071.15112,071.15
112,071.15
112,071.15

BNY MELLON CASH RESERVE
USD 0.52%

0.00% NA
NA 464,832.46 $0.00 $464,832.46$464,832.46
$464,832.46
$464,832.46
Caterpillar Financial Services
Corporation
Caterpillar Financial Services
Corporation
14913R2H9
CORP

1.09%

0.71%

4.32% 0.76 AA2
11/13/25
11/13/25 1,000,000.00 $1,733.33 $1,000,687.76$1,002,421.10 $973,138.68
$974,872.01
Caterpillar Financial Services
Corporation
14913UAR1
CORP

0.79%

4.13%

4.52% 2.49 AA2
10/15/27
10/15/27 700,000.00 9,068.89 704,790.43713,859.32
697,785.07
706,853.96
Caterpillar Financial Services
Corporation 1.87%

2.13%

4.41% 1.49 AA2 1,700,000.00 $10,802.22 $1,705,478.19$1,716,280.41 $1,670,923.75
$1,681,725.98
Eli Lilly and Company
Eli Lilly and Company
532457CJ5
CORP

0.84%

4.52%

4.37% 1.84 A+A1
01/09/27
02/09/27 735,000.00 $15,802.50 $734,737.69$750,540.19
$736,764.66
$752,567.16
Eli Lilly and Company

0.84%

4.52%

4.37% 1.84 A+A1 735,000.00 $15,802.50 $734,737.69$750,540.19 $736,764.66
$752,567.16

Page 726 of 1430 ends

16.A.

Page 866 of 1987 ends

Public Trust Advisors 22
01/01/2025 to 01/31/2025
City of Hemet Aggregate
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
Federal Farm Credit Banks
Funding Corporation
Federal Farm Credit Banks
Funding Corporation
3133EMSK9
GSE

1.08%

0.84%

4.31% 1.05 AA+Aaa
03/02/26
03/02/26 1,000,000.00 $3,476.67 $1,000,000.00$1,003,476.67 $963,590.22
$967,066.89
Federal Farm Credit Banks
Funding Corporation
3133EMSU7
GSE

1.08%

0.80%

4.30% 1.07 AA+Aaa
03/09/26
03/09/26 1,000,000.00 3,155.56 1,000,000.001,003,155.56 962,574.47
965,730.03
Federal Farm Credit Banks
Funding Corporation
3133ENG87
GSE

0.66%

3.12%

4.24% 2.39 AA+Aaa
08/17/27
08/17/27 600,000.00 7,981.33 597,145.82605,127.15
581,082.19
589,063.52
Federal Farm Credit Banks
Funding Corporation 2.81%

1.35%

4.29% 1.37 AA+Aaa 2,600,000.00 $14,613.56 $2,597,145.82$2,611,759.37 $2,507,246.88
$2,521,860.43
John Deere Capital Corporation
John Deere Capital Corporation
24422EWD7
CORP

1.21%

4.11%

4.46% 2.00 AA1
03/08/27
03/08/27 1,125,000.00 $10,501.56 $1,085,779.53$1,096,281.09 $1,077,898.29
$1,088,399.85
John Deere Capital Corporation
24422EWD7
CORP

0.46%

4.11%

4.46% 2.00 AA1
03/08/27
03/08/27 425,000.00 3,967.26 410,183.38414,150.63
407,206.02
411,173.28
John Deere Capital Corporation

1.67%

4.11%

4.46% 2.00 AA1 1,550,000.00 $14,468.82 $1,495,962.90$1,510,431.72 $1,485,104.31
$1,499,573.12
Live Oak Banking Company
Live Oak Banking Company
538036HW7
CD

0.28%

1.85%

4.73% 0.04 NANA
02/14/25
02/14/25 247,000.00 $388.09 $247,000.00$247,388.09
$246,727.05
$247,115.14
Live Oak Banking Company

0.28%

1.85%

4.73% 0.04 NANA 247,000.00 $388.09 $247,000.00$247,388.09 $246,727.05
$247,115.14
Maryland Department of Housing
and Community Development
Maryland Department of Housing
and Community Development
57419RD28
MUNI

1.10%

2.64%

4.48% 1.51 NAAa1
09/01/26
09/01/26 1,000,000.00 $11,929.17 $1,001,249.68$1,013,178.84 $975,490.00
$987,419.17
Maryland Department of Housing
and Community Development 1.10%

2.64%

4.48% 1.51 NAAa1 1,000,000.00 $11,929.17 $1,001,249.68$1,013,178.84 $975,490.00
$987,419.17
Merrick Bank

Page 727 of 1430 ends

16.A.

Page 867 of 1987 ends

Public Trust Advisors 23
01/01/2025 to 01/31/2025
City of Hemet Aggregate
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
Merrick Bank
59013KHV1
CD

0.27%

0.80%

4.36% 0.32 NANA
05/29/25
05/29/25 249,000.00 $16.37 $249,000.00$249,016.37
$246,156.87
$246,173.24
Merrick Bank

0.27%

0.80%

4.36% 0.32 NANA 249,000.00 $16.37 $249,000.00$249,016.37 $246,156.87
$246,173.24
PACCAR Financial Corp.

PACCAR Financial Corp.
69371RT48
CORP

0.38%

4.28%

4.70% 4.13 A+A1
09/26/29
09/26/29 350,000.00 $4,861.11 $345,892.63$350,753.75
$339,779.40
$344,640.51
PACCAR Financial Corp.

0.38%

4.28%

4.70% 4.13 A+A1 350,000.00 $4,861.11 $345,892.63$350,753.75 $339,779.40
$344,640.51
Toyota Motor Credit
Corporation
Toyota Motor Credit
Corporation
89236TGT6
CORP

0.67%

3.56%

4.17% 0.03 A+A1
02/13/25
02/13/25 600,000.00 $5,040.00 $599,672.28$604,712.28
$599,519.24
$604,559.24
Toyota Motor Credit
Corporation
89236TMS1
CORP

0.79%

4.25%

4.53% 2.47 A+A1
10/08/27
10/08/27 700,000.00 9,388.75 701,669.16711,057.91
696,812.68
706,201.43
Toyota Motor Credit
Corporation 1.46%

3.93%

4.36% 1.35 A+A1 1,300,000.00 $14,428.75 $1,301,341.44$1,315,770.19 $1,296,331.92
$1,310,760.67
United States Department of
The Treasury
United States Department of
The Treasury
91282CGE5
US GOV

3.14%

3.91%

4.21% 0.93 AA+Aaa
01/15/26
01/15/26 2,825,000.00 $5,140.80 $2,824,119.39$2,829,260.18 $2,816,216.00
$2,821,356.80
United States Department of
The Treasury
91282CGL9
US GOV

3.20%

3.89%

4.26% 0.99 AA+Aaa
02/15/26
02/15/26 2,825,000.00 52,201.09 2,827,993.152,880,194.24 2,817,606.44
2,869,807.53
United States Department of
The Treasury
9128286F2
US GOV

0.61%

3.88%

4.24% 1.04 AA+Aaa
02/28/26
02/28/26 550,000.00 5,849.45 542,350.33548,199.78
540,036.62
545,886.07
United States Department of
The Treasury
91282CKB6
US GOV

0.38%

4.89%

4.26% 1.02 AA+Aaa
02/28/26
02/28/26 335,000.00 6,591.26 334,090.65340,681.91
336,251.01
342,842.28
United States Department of
The Treasury
91282CGR6
US GOV

3.22%

3.85%

4.24% 1.06 AA+Aaa
03/15/26
03/15/26 2,825,000.00 50,169.11 2,847,794.872,897,963.98 2,836,586.91
2,886,756.02

Page 728 of 1430 ends

16.A.

Page 868 of 1987 ends

Public Trust Advisors 24
01/01/2025 to 01/31/2025
City of Hemet Aggregate
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CGR6
US GOV

1.15%

4.87%

4.24% 1.06 AA+Aaa
03/15/26
03/15/26 1,010,000.00 17,936.57 1,007,311.871,025,248.44 1,014,142.58
1,032,079.14
United States Department of
The Treasury
91282CKH3
US GOV

1.56%

4.87%

4.24% 1.11 AA+Aaa
03/31/26
03/31/26 1,375,000.00 21,078.30 1,369,344.731,390,423.03 1,378,867.19
1,399,945.48
United States Department of
The Treasury
91282CGV7
US GOV

1.82%

4.22%

4.23% 1.15 AA+Aaa
04/15/26
04/15/26 1,625,000.00 18,247.77 1,616,258.241,634,506.01 1,615,859.38
1,634,107.14
United States Department of
The Treasury
91282CKK6
US GOV

1.56%

4.84%

4.24% 1.19 AA+Aaa
04/30/26
04/30/26 1,375,000.00 17,220.74 1,375,573.691,392,794.42 1,385,419.92
1,402,640.65
United States Department of
The Treasury
9128286X3
US GOV

2.31%

4.16%

4.22% 1.29 AA+Aaa
05/31/26
05/31/26 2,125,000.00 7,815.50 2,071,639.832,079,455.33 2,067,973.63
2,075,789.13
United States Department of
The Treasury
91282CHH7
US GOV

1.82%

4.18%

4.21% 1.31 AA+Aaa
06/15/26
06/15/26 1,625,000.00 8,839.29 1,623,882.481,632,721.76 1,623,032.22
1,631,871.51
United States Department of
The Treasury
91282CHH7
US GOV

1.21%

4.18%

4.21% 1.31 AA+Aaa
06/15/26
06/15/26 1,085,000.00 5,901.92 1,084,253.841,090,155.76 1,083,686.13
1,089,588.05
United States Department of
The Treasury
9128287B0
US GOV

2.30%

4.13%

4.19% 1.37 AA+Aaa
06/30/26
06/30/26 2,125,000.00 3,522.10 2,062,344.942,065,867.04 2,058,095.69
2,061,617.79
United States Department of
The Treasury
91282CKY6
US GOV

0.76%

4.48%

4.22% 1.35 AA+Aaa
06/30/26
06/30/26 675,000.00 2,759.67 676,289.82679,049.49
678,691.41
681,451.07
United States Department of
The Treasury
9128287B0
US GOV

0.87%

4.13%

4.19% 1.37 AA+Aaa
06/30/26
06/30/26 800,000.00 1,325.97 776,412.21777,738.18
774,812.50
776,138.46
United States Department of
The Treasury
912828Y95
US GOV

1.35%

1.85%

4.20% 1.46 AA+Aaa
07/31/26
07/31/26 1,255,000.00 65.00 1,255,528.411,255,593.41
1,213,084.96
1,213,149.96
United States Department of
The Treasury
912828YD6
US GOV

2.68%

4.13%

4.20% 1.52 AA+Aaa
08/31/26
08/31/26 2,500,000.00 14,623.62 2,398,132.622,412,756.24 2,393,261.73
2,407,885.34
United States Department of
The Treasury
91282CHY0
US GOV

2.57%

4.13%

4.22% 1.52 AA+Aaa
09/15/26
09/15/26 2,250,000.00 39,957.70 2,266,690.512,306,648.21 2,264,150.39
2,304,108.09
United States Department of
The Treasury
912828YG9
US GOV

1.35%

1.84%

4.19% 1.60 AA+Aaa
09/30/26
09/30/26 1,255,000.00 6,947.32 1,250,753.451,257,700.77 1,203,721.48
1,210,668.80

Page 729 of 1430 ends

16.A.

Page 869 of 1987 ends

Public Trust Advisors 25
01/01/2025 to 01/31/2025
City of Hemet Aggregate
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CJC6
US GOV

2.56%

4.12%

4.22% 1.60 AA+Aaa
10/15/26
10/15/26 2,250,000.00 31,161.57 2,268,087.272,299,248.85 2,264,589.86
2,295,751.43
United States Department of
The Treasury
91282CJK8
US GOV

2.55%

4.10%

4.22% 1.69 AA+Aaa
11/15/26
11/15/26 2,250,000.00 22,422.31 2,269,678.222,292,100.52 2,265,380.87
2,287,803.17
United States Department of
The Treasury
91282CJP7
US GOV

1.24%

4.36%

4.21% 1.77 AA+Aaa
12/15/26
12/15/26 1,100,000.00 6,346.15 1,100,268.851,106,615.00 1,103,093.75
1,109,439.90
United States Department of
The Treasury
91282CJP7
US GOV

1.01%

4.36%

4.21% 1.77 AA+Aaa
12/15/26
12/15/26 900,000.00 5,192.31 900,219.97905,412.28
902,531.25
907,723.56
United States Department of
The Treasury
91282CJT9
US GOV

1.28%

4.70%

4.21% 1.86 AA+Aaa
01/15/27
01/15/27 1,150,000.00 2,160.22 1,135,340.311,137,500.53 1,145,417.96
1,147,578.18
United States Department of
The Treasury
91282CKA8
US GOV

1.81%

4.68%

4.22% 1.90 AA+Aaa
02/15/27
02/15/27 1,600,000.00 30,489.13 1,583,044.961,613,534.09 1,597,124.99
1,627,614.12
United States Department of
The Treasury
912828V98
US GOV

1.60%

3.52%

4.21% 1.94 AA+Aaa
02/15/27
02/15/27 1,475,000.00 15,331.18 1,438,850.441,454,181.62 1,419,111.34
1,434,442.52
United States Department of
The Treasury
91282CKA8
US GOV

0.48%

3.90%

4.22% 1.90 AA+Aaa
02/15/27
02/15/27 425,000.00 8,098.68 426,824.50434,923.18
424,236.33
432,335.00
United States Department of
The Treasury
91282CKE0
US GOV

1.81%

4.67%

4.22% 1.98 AA+Aaa
03/15/27
03/15/27 1,600,000.00 26,110.50 1,586,870.431,612,980.93 1,600,937.50
1,627,048.00
United States Department of
The Treasury
91282CKE0
US GOV

0.45%

4.67%

4.22% 1.98 AA+Aaa
03/15/27
03/15/27 400,000.00 6,527.62 396,717.61403,245.24
400,234.38
406,762.00
United States Department of
The Treasury
91282CEF4
US GOV

2.01%

3.79%

4.20% 2.06 AA+Aaa
03/31/27
03/31/27 1,850,000.00 15,755.49 1,802,947.731,818,703.22 1,785,755.86
1,801,511.36
United States Department of
The Treasury
91282CKJ9
US GOV

1.82%

4.66%

4.22% 2.05 AA+Aaa
04/15/27
04/15/27 1,600,000.00 21,560.44 1,594,845.351,616,405.79 1,609,375.01
1,630,935.45
United States Department of
The Treasury
91282CEN7
US GOV

1.74%

4.66%

4.21% 2.13 AA+Aaa
04/30/27
04/30/27 1,600,000.00 11,303.87 1,536,588.051,547,891.92 1,550,500.00
1,561,803.87
United States Department of
The Treasury
91282CEN7
US GOV

1.82%

3.05%

4.21% 2.13 AA+Aaa
04/30/27
04/30/27 1,675,000.00 11,833.74 1,664,714.621,676,548.36 1,623,179.69
1,635,013.42

Page 730 of 1430 ends

16.A.

Page 870 of 1987 ends

Public Trust Advisors 26
01/01/2025 to 01/31/2025
City of Hemet Aggregate
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CKV2
US GOV

2.18%

4.26%

4.21% 2.21 AA+Aaa
06/15/27
06/15/27 1,925,000.00 11,740.38 1,940,533.331,952,273.71 1,942,670.90
1,954,411.29
United States Department of
The Treasury
91282CEW7
US GOV

2.11%

4.25%

4.20% 2.29 AA+Aaa
06/30/27
06/30/27 1,925,000.00 5,530.39 1,881,718.731,887,249.12 1,883,567.38
1,889,097.76
United States Department of
The Treasury
91282CKZ3
US GOV

2.16%

4.26%

4.22% 2.30 AA+Aaa
07/15/27
07/15/27 1,925,000.00 3,955.02 1,929,961.231,933,916.25 1,931,842.78
1,935,797.80
United States Department of
The Treasury
91282CKZ3
US GOV

0.99%

3.46%

4.22% 2.30 AA+Aaa
07/15/27
07/15/27 885,000.00 1,818.28 903,626.97905,445.25
888,145.90
889,964.18
United States Department of
The Treasury
9128282R0
US GOV

0.62%

3.76%

4.21% 2.41 AA+Aaa
08/15/27
08/15/27 575,000.00 5,976.56 555,024.96561,001.52
548,069.33
554,045.90
United States Department of
The Treasury
91282CFH9
US GOV

2.03%

3.46%

4.23% 2.41 AA+Aaa
08/31/27
08/31/27 1,850,000.00 24,594.27 1,835,069.681,859,663.95 1,800,570.31
1,825,164.58
United States Department of
The Treasury
91282CLX7
US GOV

2.38%

4.22%

4.23% 2.58 AA+Aaa
11/15/27
11/15/27 2,125,000.00 18,887.26 2,119,435.672,138,322.93 2,118,857.43
2,137,744.69
United States Department of
The Treasury
91282CMB4
US GOV

2.37%

4.22%

4.23% 2.67 AA+Aaa
12/15/27
12/15/27 2,125,000.00 11,208.79 2,112,663.992,123,872.78 2,111,884.76
2,123,093.55
United States Department of
The Treasury
91282CGC9
US GOV

1.50%

3.65%

4.23% 2.72 AA+Aaa
12/31/27
12/31/27 1,350,000.00 4,624.31 1,357,928.851,362,553.16 1,337,027.34
1,341,651.65
United States Department of
The Treasury
91282CBB6
US GOV

0.80%

3.96%

4.24% 2.83 AA+Aaa
12/31/27
12/31/27 800,000.00 441.99 729,737.19730,179.18
721,562.50
722,004.49
United States Department of
The Treasury
91282CBJ9
US GOV

1.17%

3.64%

4.23% 2.91 AA+Aaa
01/31/28
01/31/28 1,160,000.00 24.03 1,068,508.861,068,532.89
1,047,262.50
1,047,286.53
United States Department of
The Treasury
91282CGH8
US GOV

1.47%

3.64%

4.24% 2.81 AA+Aaa
01/31/28
01/31/28 1,350,000.00 130.52 1,344,887.271,345,017.79
1,322,314.46
1,322,444.98
United States Department of
The Treasury
9128284N7
US GOV

0.39%

3.92%

4.27% 3.07 AA+Aaa
05/15/28
05/15/28 365,000.00 2,261.08 353,735.34355,996.42
349,573.05
351,834.13
United States Department of
The Treasury
91282CCR0
US GOV

1.21%

3.93%

4.27% 3.37 AA+Aaa
07/31/28
07/31/28 1,215,000.00 33.56 1,102,402.701,102,436.26
1,086,950.40
1,086,983.96

Page 731 of 1430 ends

16.A.

Page 871 of 1987 ends

Public Trust Advisors 27
01/01/2025 to 01/31/2025
City of Hemet Aggregate
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CHQ7
US GOV

0.47%

4.55%

4.27% 3.23 AA+Aaa
07/31/28
07/31/28 425,000.00 48.43 419,278.78419,327.21
422,958.01
423,006.44
United States Department of
The Treasury
91282CHX2
US GOV

1.14%

3.90%

4.29% 3.22 AA+Aaa
08/31/28
08/31/28 1,000,000.00 18,611.88 1,015,361.061,033,972.94 1,002,812.50
1,021,424.38
United States Department of
The Treasury
91282CCY5
US GOV

1.21%

3.92%

4.29% 3.49 AA+Aaa
09/30/28
09/30/28 1,200,000.00 5,109.89 1,093,906.751,099,016.64 1,077,375.00
1,082,484.89
United States Department of
The Treasury
91282CJF9
US GOV

1.15%

3.90%

4.30% 3.36 AA+Aaa
10/31/28
10/31/28 1,000,000.00 12,524.17 1,033,007.281,045,531.45 1,019,765.62
1,032,289.79
United States Department of
The Treasury
91282CKD2
US GOV

0.99%

4.50%

4.31% 3.64 AA+Aaa
02/28/29
02/28/29 875,000.00 15,820.10 866,919.27882,739.37
872,880.86
888,700.95
United States Department of
The Treasury
91282CKP5
US GOV

1.00%

4.50%

4.32% 3.78 AA+Aaa
04/30/29
04/30/29 875,000.00 10,396.67 879,225.05889,621.72
885,219.73
895,616.40
United States Department of
The Treasury
91282CEM9
US GOV

0.24%

4.52%

4.32% 3.91 AA+Aaa
04/30/29
04/30/29 225,000.00 1,661.86 211,108.51212,770.37
212,510.74
214,172.60
United States Department of
The Treasury
91282CKT7
US GOV

1.02%

4.15%

4.32% 3.87 AA+Aaa
05/31/29
05/31/29 900,000.00 7,009.62 912,333.29919,342.91
906,257.81
913,267.42
United States Department of
The Treasury
91282CKX8
US GOV

1.00%

4.16%

4.33% 3.97 AA+Aaa
06/30/29
06/30/29 900,000.00 3,381.22 903,333.20906,714.42
897,222.65
900,603.87
United States Department of
The Treasury
912828YB0
US GOV

0.53%

3.42%

4.28% 4.26 AA+Aaa
08/15/29
08/15/29 525,000.00 3,941.07 485,979.84489,920.91
467,988.28
471,929.35
United States Department of
The Treasury
91282CLR0
US GOV

1.23%

4.26%

4.33% 4.22 AA+Aaa
10/31/29
10/31/29 1,100,000.00 11,657.11 1,093,759.701,105,416.81 1,090,246.09
1,101,903.20
United States Department of
The Treasury
912828YS3
US GOV

0.35%

4.21%

4.29% 4.49 AA+Aaa
11/15/29
11/15/29 350,000.00 1,319.75 313,066.05314,385.80
311,923.83
313,243.58
United States Department of
The Treasury 87.76%

4.05%

4.23% 2.02 AA+Aaa 79,265,000.00 $683,194.60 $78,378,276.88$79,061,471.48 $78,050,425.08
$78,733,619.68
Portfolio Total
100.00%

3.87%

4.25% 1.97 AAAa1
03/03/27
03/04/27 90,410,832.46 $776,527.53 $89,458,235.19$90,234,762.71 $88,939,352.92
$89,715,880.44

Page 732 of 1430 ends

16.A.

Page 872 of 1987 ends

Public Trust Advisors 28
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value
Cash
CCYUSD
CASH
01/31/25
$66,812.51
$66,812.51
$66,812.51
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
($189,580.46)
$0.00
$0.00
$0.00
$0.00
$0.00
Cash
CCYUSD
CASH
01/31/25
55,444.98
55,444.98
55,444.98

0.00 0.00

0.00 (129,554.80)

0.00 0.00

0.00 BNY MELLON CASH RESERVE
USD
X9USDBMCR
MMFUND
01/31/25
107,761.31
107,761.31
107,761.31
245,000.00

0.00 0.00

0.00 65.96

0.00 0.00

0.00 352,761.31
352,761.31
352,761.31

BNY MELLON CASH RESERVE
USD
MMF2DDA1
MMFUND
01/31/25
112,005.39
112,005.39
112,005.39

65.76 0.00

0.00 0.00

65.76 0.00

0.00 (0.00)
112,071.15
112,071.15
112,071.15
State Bank of India - New York
Branch
856285SK8
CD
01/22/25
245,000.00
244,602.48
244,602.48

0.00 0.00

0.00 0.00
(245,000.00)

0.00 2,470.14

0.00 0.00

0.00 0.00
Live Oak Banking Company
538036HW7
CD
02/14/25
247,000.00
246,223.86
246,223.86

0.00 0.00

0.00 0.00
388.09

0.00 0.00
(272.95)
247,000.00
246,727.05
247,000.00
Merrick Bank
59013KHV1
CD
05/29/25
249,000.00
245,511.82
245,511.82

0.00 0.00

0.00 0.00
169.18

0.00 0.00
(2,843.13)
249,000.00
246,156.87
249,000.00
BMW Bank of North America
05580AXF6
CD
09/25/25
250,000.00
243,503.92
243,503.92

0.00 0.00

0.00 (5,925.42)
250,000.00
244,074.58
250,000.00

TOYOTA MOTOR CREDIT
CORP
89236TGT6
CORP
02/13/25
574,902.00
597,945.41
597,945.41

0.00 0.00

0.00 (153.04)
574,902.00
599,519.24
599,672.28

CATERPILLAR FINANCIAL

SERVICES CORP
14913R2H9
CORP
11/13/25
1,004,240.00
967,852.67
967,852.67

0.00 0.00

0.00 (27,549.08)
1,004,240.00
973,138.68
1,000,687.76

APPLE INC
037833DN7
CORP
09/11/26
667,786.00
673,338.75
673,338.75

0.00 0.00

0.00 (11,821.53)
667,786.00
675,495.97
687,317.49

ELI LILLY AND CO
532457CJ5
CORP
02/09/27
734,610.45
736,739.11
736,739.11

0.00 0.00

0.00 2,026.97
734,610.45
736,764.66
734,737.69

JOHN DEERE CAPITAL CORP
24422EWD7
CORP
03/08/27
1,080,191.25
1,073,553.65
1,073,553.65

0.00 0.00

0.00 (7,881.24)
1,080,191.25
1,077,898.29
1,085,779.53

Page 733 of 1430 ends

16.A.

Page 873 of 1987 ends

Public Trust Advisors 29
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

JOHN DEERE CAPITAL CORP
24422EWD7
CORP
03/08/27
408,072.25
405,564.71
405,564.71

0.00 0.00

0.00 (2,977.36)
408,072.25
407,206.02
410,183.38

TOYOTA MOTOR CREDIT
CORP
89236TMS1
CORP
10/08/27
701,855.00
695,100.71
695,100.71

0.00 0.00

0.00 (4,856.48)
701,855.00
696,812.68
701,669.16

CATERPILLAR FINANCIAL

SERVICES CORP
14913UAR1
CORP
10/15/27
705,320.00
697,253.62
697,253.62

0.00 0.00

0.00 (7,005.36)
705,320.00
697,785.07
704,790.43

PACCAR FINANCIAL CORP
69371RT48
CORP
09/26/29
345,628.97
338,521.64
338,521.64

0.00 0.00

0.00 (6,113.23)
345,628.97
339,779.40
345,892.63

FEDERAL FARM CREDIT

BANKS FUNDING CORP
3133EMSK9
GSE
03/02/26
1,000,000.00
959,981.03
959,981.03

0.00 0.00

0.00 (36,409.78)
1,000,000.00
963,590.22
1,000,000.00

FEDERAL FARM CREDIT

BANKS FUNDING CORP
3133EMSU7
GSE
03/09/26
1,000,000.00
958,986.33
958,986.33

0.00 0.00

0.00 (37,425.53)
1,000,000.00
962,574.47
1,000,000.00

FEDERAL FARM CREDIT

BANKS FUNDING CORP
3133ENG87
GSE
08/17/27
594,384.00
578,134.84
578,134.84

0.00 0.00

0.00 (16,063.63)
594,384.00
581,082.19
597,145.82

COMMUNITY DEVELOPMENT

ADMINISTRATION

MARYLAND DEPA
57419RD28
MUNI
09/01/26
1,019,370.00
974,600.00
974,600.00

0.00 0.00

0.00 (25,759.68)
1,019,370.00
975,490.00
1,001,249.68

UNITED STATES TREASURY
91282CGE5
US GOV
01/15/26
2,822,461.91
2,815,580.60
2,815,580.60

0.00 0.00

0.00 0.00
54,734.38

0.00 0.00
(7,903.39)
2,822,461.91
2,816,216.00
2,824,119.39

UNITED STATES TREASURY
91282CGL9
US GOV
02/15/26
2,833,166.02
2,817,555.84
2,817,555.84

0.00 0.00

0.00 (10,386.72)
2,833,166.02
2,817,606.44
2,827,993.15

UNITED STATES TREASURY
9128286F2
US GOV
02/28/26
529,568.36
539,205.82
539,205.82

0.00 0.00

0.00 (2,313.71)
529,568.36
540,036.62
542,350.33

UNITED STATES TREASURY
91282CKB6
US GOV
02/28/26
333,468.94
336,355.57
336,355.57

0.00 0.00

0.00 2,160.37
333,468.94
336,251.01
334,090.65

UNITED STATES TREASURY
91282CGR6
US GOV
03/15/26
2,884,479.49
2,837,209.76
2,837,209.76

0.00 0.00

0.00 (11,207.96)
2,884,479.49
2,836,586.91
2,847,794.87

Page 734 of 1430 ends

16.A.

Page 874 of 1987 ends

Public Trust Advisors 30
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CGR6
US GOV
03/15/26
1,005,541.80
1,014,365.26
1,014,365.26

0.00 0.00

0.00 6,830.71
1,005,541.80
1,014,142.58
1,007,311.87

UNITED STATES TREASURY
91282CKH3
US GOV
03/31/26
1,365,761.72
1,378,743.80
1,378,743.80

0.00 0.00

0.00 9,522.46
1,365,761.72
1,378,867.19
1,369,344.73

UNITED STATES TREASURY
91282CGV7
US GOV
04/15/26
1,608,115.23
1,614,701.30
1,614,701.30

0.00 0.00

0.00 (398.86)
1,608,115.23
1,615,859.38
1,616,258.24

UNITED STATES TREASURY
91282CKK6
US GOV
04/30/26
1,375,913.09
1,385,679.08
1,385,679.08

0.00 0.00

0.00 9,846.23
1,375,913.09
1,385,419.92
1,375,573.69

UNITED STATES TREASURY
9128286X3
US GOV
05/31/26
2,004,057.62
2,063,485.52
2,063,485.52

0.00 0.00

0.00 (3,666.20)
2,004,057.62
2,067,973.63
2,071,639.83

UNITED STATES TREASURY
91282CHH7
US GOV
06/15/26
1,622,968.75
1,622,208.06
1,622,208.06

0.00 0.00

0.00 (850.25)
1,622,968.75
1,623,032.22
1,623,882.48

UNITED STATES TREASURY
91282CHH7
US GOV
06/15/26
1,083,643.75
1,083,135.84
1,083,135.84

0.00 0.00

0.00 (567.71)
1,083,643.75
1,083,686.13
1,084,253.84

UNITED STATES TREASURY
9128287B0
US GOV
06/30/26
1,987,622.07
2,052,871.44
2,052,871.44

0.00 0.00

0.00 (4,249.24)
1,987,622.07
2,058,095.69
2,062,344.94

UNITED STATES TREASURY
91282CKY6
US GOV
06/30/26
676,766.60
678,614.73
678,614.73

0.00 0.00

0.00 2,401.59
676,766.60
678,691.41
676,289.82

UNITED STATES TREASURY
9128287B0
US GOV
06/30/26
748,281.25
772,845.72
772,845.72

0.00 0.00

0.00 (1,599.72)
748,281.25
774,812.50
776,412.21

UNITED STATES TREASURY
912828Y95
US GOV
07/31/26
1,256,568.75
1,210,006.66
1,210,006.66

0.00 0.00

0.00 0.00
11,765.63

0.00 0.00
(42,443.45)
1,256,568.75
1,213,084.96
1,255,528.41

UNITED STATES TREASURY
912828YD6
US GOV
08/31/26
2,325,976.56
2,385,776.23
2,385,776.23

0.00 0.00

0.00 (4,870.90)
2,325,976.56
2,393,261.73
2,398,132.62

UNITED STATES TREASURY
91282CHY0
US GOV
09/15/26
2,278,212.89
2,263,401.34
2,263,401.34

0.00 0.00

0.00 (2,540.12)
2,278,212.89
2,264,150.39
2,266,690.51

Page 735 of 1430 ends

16.A.

Page 875 of 1987 ends

Public Trust Advisors 31
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
912828YG9
US GOV
09/30/26
1,243,234.38
1,200,167.77
1,200,167.77

0.00 0.00

0.00 (47,031.97)
1,243,234.38
1,203,721.48
1,250,753.45

UNITED STATES TREASURY
91282CJC6
US GOV
10/15/26
2,279,970.70
2,263,767.68
2,263,767.68

0.00 0.00

0.00 (3,497.42)
2,279,970.70
2,264,589.86
2,268,087.27

UNITED STATES TREASURY
91282CJK8
US GOV
11/15/26
2,281,992.19
2,264,662.49
2,264,662.49

0.00 0.00

0.00 (4,297.35)
2,281,992.19
2,265,380.87
2,269,678.22

UNITED STATES TREASURY
91282CJP7
US GOV
12/15/26
1,100,343.75
1,102,492.41
1,102,492.41

0.00 0.00

0.00 2,824.90
1,100,343.75
1,103,093.75
1,100,268.85

UNITED STATES TREASURY
91282CJP7
US GOV
12/15/26
900,281.25
902,039.25
902,039.25

0.00 0.00

0.00 2,311.28
900,281.25
902,531.25
900,219.97

UNITED STATES TREASURY
91282CJT9
US GOV
01/15/27
1,129,830.08
1,144,346.15
1,144,346.15

0.00 0.00

0.00 0.00
23,000.00

0.00 0.00
10,077.65
1,129,830.08
1,145,417.96
1,135,340.31

UNITED STATES TREASURY
91282CKA8
US GOV
02/15/27
1,576,937.50
1,595,639.65
1,595,639.65

0.00 0.00

0.00 14,080.03
1,576,937.50
1,597,124.99
1,583,044.96

UNITED STATES TREASURY
912828V98
US GOV
02/15/27
1,431,902.34
1,415,491.85
1,415,491.85

0.00 0.00

0.00 (19,739.11)
1,431,902.34
1,419,111.34
1,438,850.44

UNITED STATES TREASURY
91282CKA8
US GOV
02/15/27
427,091.80
423,841.78
423,841.78

0.00 0.00

0.00 (2,588.17)
427,091.80
424,236.33
426,824.50

UNITED STATES TREASURY
91282CKE0
US GOV
03/15/27
1,582,312.50
1,599,582.72
1,599,582.72

0.00 0.00

0.00 14,067.07
1,582,312.50
1,600,937.50
1,586,870.43

UNITED STATES TREASURY
91282CKE0
US GOV
03/15/27
395,578.13
399,895.68
399,895.68

0.00 0.00

0.00 3,516.76
395,578.13
400,234.38
396,717.61

UNITED STATES TREASURY
91282CEF4
US GOV
03/31/27
1,751,357.42
1,781,370.40
1,781,370.40

0.00 0.00

0.00 (17,191.86)
1,751,357.42
1,785,755.86
1,802,947.73

UNITED STATES TREASURY
91282CKJ9
US GOV
04/15/27
1,593,125.00
1,608,026.37
1,608,026.37

0.00 0.00

0.00 14,529.65
1,593,125.00
1,609,375.01
1,594,845.35

Page 736 of 1430 ends

16.A.

Page 876 of 1987 ends

Public Trust Advisors 32
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CEN7
US GOV
04/30/27
1,515,812.50
1,546,838.06
1,546,838.06

0.00 0.00

0.00 13,911.95
1,515,812.50
1,550,500.00
1,536,588.05

UNITED STATES TREASURY
91282CEN7
US GOV
04/30/27
1,653,473.63
1,619,346.10
1,619,346.10

0.00 0.00

0.00 (41,534.93)
1,653,473.63
1,623,179.69
1,664,714.62

UNITED STATES TREASURY
91282CKV2
US GOV
06/15/27
1,943,949.22
1,941,137.51
1,941,137.51

0.00 0.00

0.00 2,137.58
1,943,949.22
1,942,670.90
1,940,533.33

UNITED STATES TREASURY
91282CEW7
US GOV
06/30/27
1,872,363.28
1,879,852.99
1,879,852.99

0.00 0.00

0.00 1,848.65
1,872,363.28
1,883,567.38
1,881,718.73

UNITED STATES TREASURY
91282CKZ3
US GOV
07/15/27
1,931,015.63
1,929,939.57
1,929,939.57

0.00 0.00

0.00 0.00
42,109.38

0.00 0.00
1,881.55
1,931,015.63
1,931,842.78
1,929,961.23

UNITED STATES TREASURY
91282CKZ3
US GOV
07/15/27
906,606.45
887,270.92
887,270.92

0.00 0.00

0.00 0.00
19,359.38

0.00 0.00
(15,481.07)
906,606.45
888,145.90
903,626.97

UNITED STATES TREASURY
9128282R0
US GOV
08/15/27
536,367.19
546,557.56
546,557.56

0.00 0.00

0.00 (6,955.62)
536,367.19
548,069.33
555,024.96

UNITED STATES TREASURY
91282CFH9
US GOV
08/31/27
1,832,800.78
1,796,723.53
1,796,723.53

0.00 0.00

0.00 (34,499.37)
1,832,800.78
1,800,570.31
1,835,069.68

UNITED STATES TREASURY
91282CLX7
US GOV
11/15/27
2,119,189.46
2,115,623.27
2,115,623.27

0.00 0.00

0.00 (578.24)
2,119,189.46
2,118,857.43
2,119,435.67

UNITED STATES TREASURY
91282CMB4
US GOV
12/15/27
2,112,133.79
2,108,657.56
2,108,657.56

0.00 0.00

0.00 (779.24)
2,112,133.79
2,111,884.76
2,112,663.99

UNITED STATES TREASURY
91282CGC9
US GOV
12/31/27
1,362,814.45
1,334,504.59
1,334,504.59

0.00 0.00

0.00 (20,901.51)
1,362,814.45
1,337,027.34
1,357,928.85

UNITED STATES TREASURY
91282CBB6
US GOV
12/31/27
689,218.75
718,405.84
718,405.84

0.00 0.00

0.00 (8,174.69)
689,218.75
721,562.50
729,737.19

UNITED STATES TREASURY
91282CBJ9
US GOV
01/31/28
1,013,731.25
1,042,278.90
1,042,278.90

0.00 0.00

0.00 0.00
4,350.00

0.00 0.00
(21,246.36)
1,013,731.25
1,047,262.50
1,068,508.86

Page 737 of 1430 ends

16.A.

Page 877 of 1987 ends

Public Trust Advisors 33
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CGH8
US GOV
01/31/28
1,341,826.17
1,319,053.88
1,319,053.88

0.00 0.00

0.00 0.00
23,625.00

0.00 0.00
(22,572.81)
1,341,826.17
1,322,314.46
1,344,887.27

UNITED STATES TREASURY
9128284N7
US GOV
05/15/28
347,976.17
348,649.30
348,649.30

0.00 0.00

0.00 (4,162.29)
347,976.17
349,573.05
353,735.34

UNITED STATES TREASURY
91282CCR0
US GOV
07/31/28
1,066,399.80
1,081,640.45
1,081,640.45

0.00 0.00

0.00 0.00
6,075.00

0.00 0.00
(15,452.30)
1,066,399.80
1,086,950.40
1,102,402.70

UNITED STATES TREASURY
91282CHQ7
US GOV
07/31/28
418,077.15
422,066.92
422,066.92

0.00 0.00

0.00 0.00
8,765.63

0.00 0.00
3,679.22
418,077.15
422,958.01
419,278.78

UNITED STATES TREASURY
91282CHX2
US GOV
08/31/28
1,020,156.25
1,000,794.76
1,000,794.76

0.00 0.00

0.00 (12,548.56)
1,020,156.25
1,002,812.50
1,015,361.06

UNITED STATES TREASURY
91282CCY5
US GOV
09/30/28
1,061,531.25
1,072,459.75
1,072,459.75

0.00 0.00

0.00 (16,531.75)
1,061,531.25
1,077,375.00
1,093,906.75

UNITED STATES TREASURY
91282CJF9
US GOV
10/31/28
1,042,851.56
1,017,984.15
1,017,984.15

0.00 0.00

0.00 (13,241.66)
1,042,851.56
1,019,765.62
1,033,007.28

UNITED STATES TREASURY
91282CKD2
US GOV
02/28/29
865,463.87
870,910.17
870,910.17

0.00 0.00

0.00 5,961.58
865,463.87
872,880.86
866,919.27

UNITED STATES TREASURY
91282CKP5
US GOV
04/30/29
879,956.05
883,386.05
883,386.05

0.00 0.00

0.00 5,994.68
879,956.05
885,219.73
879,225.05

UNITED STATES TREASURY
91282CEM9
US GOV
04/30/29
208,705.08
211,783.16
211,783.16

0.00 0.00

0.00 1,402.23
208,705.08
212,510.74
211,108.51

UNITED STATES TREASURY
91282CKT7
US GOV
05/31/29
913,816.41
904,300.54
904,300.54

0.00 0.00

0.00 (6,075.48)
913,816.41
906,257.81
912,333.29

UNITED STATES TREASURY
91282CKX8
US GOV
06/30/29
903,726.56
895,018.02
895,018.02

0.00 0.00

0.00 (6,110.55)
903,726.56
897,222.65
903,333.20

UNITED STATES TREASURY
912828YB0
US GOV
08/15/29
482,610.35
465,959.20
465,959.20

0.00 0.00

0.00 (17,991.56)
482,610.35
467,988.28
485,979.84

Page 738 of 1430 ends

16.A.

Page 878 of 1987 ends

Public Trust Advisors 34
01/01/2025 to 01/31/2025
City of Hemet Aggregate
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CLR0
US GOV
10/31/29
1,093,597.66
1,087,332.00
1,087,332.00

0.00 0.00

0.00 (3,513.61)
1,093,597.66
1,090,246.09
1,093,759.70

UNITED STATES TREASURY
912828YS3
US GOV
11/15/29
312,115.23
310,392.30
310,392.30

0.00 0.00

0.00 (1,142.22)
312,115.23
311,923.83
313,066.05
Portfolio Total
$89,054,201.89
$88,911,372.55
$89,544,692.28
$245,065.76
$0.00
$0.00
$0.00
($245,000.00)
$0.00
$196,943.53
($319,135.26)
$0.00
($518,882.27)
$88,932,010.16
$88,939,352.92
$89,458,235.19

Page 739 of 1430 ends

16.A.

Page 879 of 1987 ends

Public Trust Advisors 35
01/01/2025 to 01/31/2025
City of Hemet Aggregate
This information is for the sole purposes of the client and is not intended to provide specific advice or recommendations. Please review the contents of this information carefully. Should you have any questions regarding the information presented, calculation methodology, investment portfolio, security detail, or any other facet of this information, please feel free to contact us.

Disclaimers
Disclaimers

Page 740 of 1430 ends

16.A.

Page 880 of 1987 ends

Contact
Regional Office
550 S. Hope Street, Suite 560
Los Angeles, CA 90071
Headquarters
717 17th Street, Suite 1850
Denver, CO 80202

Page 741 of 1430 ends

16.A.

Page 881 of 1987 ends

01/01/2025 to 01/31/2025
City of Hemet 1-3
Investment Report

Page 742 of 1430 ends

16.A.

Page 882 of 1987 ends

Tom Tight | Managing Director
[email protected]
Mark Creger | Director, Portfolio Management
[email protected]
John Grady | Managing Director
[email protected]
Manuel N. San Luis | Vice President, Portfolio Management [email protected]
Relationship Managers Portfolio Manager
Relationship Management Team
Table of Contents
Executive Summary
• Portfolio Overview 3
• Maturity Distribution 4
• Rating Distribution 5
• Security Distribution – Market Value 6
• Security Distribution – Historical Cost 7
Supporting Reports
• Portfolio Holdings 8
• Transactions 12
• Income 13
• GASB 40 15
• Portfolio Activity Summary 19
Disclaimers

Page 743 of 1430 ends

16.A.

Page 883 of 1987 ends

Public Trust Advisors 3
01/01/2025 to 01/31/2025
City of Hemet 1-3
Portfolio Overview
12/31/24 01/31/25
Duration 1.756 1.687
Years to Effective Maturity 1.857 1.775
Years to Final Maturity 1.858 1.777
Coupon Rate 3.747 3.742
Book Yield 4.163 4.160
Market Yield 4.274 4.237
Benchmark Yield -- --
Portfolio Summary
Asset Allocation
Portfolio Characteristics
Summary 12/31/24 01/31/25
Historical Cost $54,552,633.19 $54,485,820.68
Book Value 54,767,161.32 54,719,431.17
Accrued Interest 482,271.26 534,566.95
Net Pending Transactions 0.00 0.00
Book Value Plus Accrued $55,249,432.58 $55,253,998.13
Net Unrealized Gain/Loss (72,559.15) (30,477.16)
Market Value Plus Accrued $55,176,873.43 $55,223,520.97 Period Income Income
Interest Income $175,063.64
Net Amortization/Accretion Income 19,082.36
Other Income/Expenses 0.01
Net Income $194,146.01
Income Summary
Detail may not add to total due to rounding.

Executive Summary

Page 744 of 1430 ends

16.A.

Page 884 of 1987 ends

Public Trust Advisors 4
01/01/2025 to 01/31/2025
City of Hemet 1-3
Maturity Distribution by Security Type
Portfolio Overview
Issuer Value
Government of The United States 91.93%
Toyota Motor Corporation 2.37%
Deere & Company 1.97%
Eli Lilly and Company 1.36%
Caterpillar Inc. 1.28%
(X9USDBMCR) BNY MELLON CASH
RESERVE USD 0.64%
Live Oak Bancshares, Inc. 0.45%
Top Ten Holdings Maturity Distribution by Type
Security Distribution 0-3 Months 3-6 Months 6-9 Months 9-12 Months 1-2 Years 2-3 Years 3-4 Years 4-5 Years 5+ Years Portfolio Total CD $247,115.14 -- -- -- -- -- -- -- -- $247,115.14
CORP 604,559.24 3,254,022.41 3,858,581.64
MMFUND 352,761.31 352,761.31
US GOV 2,821,356.80 28,196,552.45 19,747,153.63 50,765,062.87 TOTAL $1,204,435.69 -- -- $2,821,356.80 $28,196,552.45 $23,001,176.03 -- -- -- $55,223,520.97 • Maturity Distribution

Page 745 of 1430 ends

16.A.

Page 885 of 1987 ends

Public Trust Advisors 5
01/01/2025 to 01/31/2025
City of Hemet 1-3
Portfolio Overview
S&P Rating Distribution Moody’s Rating Distribution
Allocation by Standard and Poor’s Rating Allocation by Moody’s Rating S&P Rating Distribution Jan 31, 2025
Ending Balance
Portfolio
Allocation
Short Term Rating Distribution
A-1+ $0.00 0.00%
A-1
A-2
Total Short Term Ratings $0.00 0.00%
Long Term Rating Distribution
AAA $0.00 0.00%
AA $50,765,062.87 91.93%
A $3,858,581.64 6.99%
Below A
Not Rated $599,876.45 1.09%
Total Long Term Ratings $55,223,520.97 100.00%
Portfolio Total $55,223,520.97 100.00%
Moody's Rating Distribution Jan 31, 2025
Ending Balance
Portfolio
Allocation
Short Term Rating Distribution
P-1 $0.00 0.00%
P-2
Total Short Term Ratings $0.00 0.00%
Long Term Rating Distribution
Aaa $50,765,062.87 91.93%
Aa
A $3,858,581.64 6.99%
Below A
Not Rated $599,876.45 1.09%
Total Long Term Ratings $55,223,520.97 100.00%
Portfolio Total $55,223,520.97 100.00%
• Rating Distribution

Page 746 of 1430 ends

16.A.

Page 886 of 1987 ends

Public Trust Advisors 6
01/01/2025 to 01/31/2025
City of Hemet 1-3
Market Value Basis Security Distribution
Asset Balance by Security Type
Security Distribution Dec 31, 2024
Ending Balance
Dec 31, 2024
Portfolio Allocation
Jan 31, 2025
Ending Balance
Jan 31, 2025
Portfolio Allocation
Change in
Allocation Book Yield
Cash $66,812.51 0.12% (0.12%)
U.S. Treasury Notes $50,669,466.29 91.83% $50,765,062.87 91.93% 0.10% 4.20% Money Market Funds $107,761.31 0.20% $352,761.31 0.64% 0.44% 0.00% Corporate Notes 3,839,430.66 6.96% 3,858,581.64 6.99% 0.03% 4.13% CD 493,402.66 0.89% 247,115.14 0.45% (0.45%) 1.85%
Portfolio Total $55,176,873.43 100.00% $55,223,520.97 100.00% 4.16% Portfolio Overview
• Security Distribution – Market Value

Page 747 of 1430 ends

16.A.

Page 887 of 1987 ends

Public Trust Advisors 7
01/01/2025 to 01/31/2025
City of Hemet 1-3
Historic Cost Basis Security Distribution
Asset Balance by Security Type
Portfolio Overview
Security Distribution Dec 31, 2024
Ending Balance
Dec 31, 2024
Portfolio Allocation
Jan 31, 2025
Ending Balance
Jan 31, 2025
Portfolio Allocation
Change in
Allocation Book Yield
Cash $66,812.51 0.12% (0.12%)
U.S. Treasury Notes $50,089,180.67 91.82% $50,089,180.67 91.93% 0.11% 4.20% Money Market Funds $107,761.31 0.20% $352,761.31 0.65% 0.45% 0.00% Corporate Notes 3,796,878.70 6.96% 3,796,878.70 6.97% 0.01% 4.13% CD 492,000.00 0.90% 247,000.00 0.45% (0.45%) 1.85%
Portfolio Total $54,552,633.19 100.00% $54,485,820.68 100.00% 4.16% • Security Distribution – Historical Cost

Page 748 of 1430 ends

16.A.

Page 888 of 1987 ends

Public Trust Advisors 8
01/01/2025 to 01/31/2025
City of Hemet 1-3
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's
MMFUND 0.00%

BNY MELLON CASH RESERVE
USD
X9USDBMCR

0.00%
01/31/25
01/31/25 --
-- 352,761.31 $352,761.31$352,761.31
$352,761.31

1.00 $352,761.31
$0.00 $0.00 0.64% N--

0.00%
--
--
NA
NA

MMFUND TOTAL
01/31/25
01/31/25 --
-- 352,761.31 $352,761.31$352,761.31
$352,761.31

1.00 $352,761.31
$0.00 $0.00 0.64% N--

0.00%
--
--
NA
NA
US GOV 0.00%

UNITED STATES TREASURY
91282CGE5

3.88%
01/15/26
01/15/26

0.93 04/14/23
04/18/23 2,825,000.00 $2,822,461.91$2,824,119.39
$2,816,216.00

99.69 $2,821,356.80
$5,140.80 ($7,903.39) 5.11% N--

3.91%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGL9

4.00%
02/15/26
02/15/26

0.99 04/14/23
04/18/23 2,825,000.00 2,833,166.022,827,993.15
2,817,606.44

99.74 2,869,807.53
52,201.09 (10,386.72) 5.20% N--

3.89%

4.26%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGR6

4.63%
03/15/26
03/15/26

1.06 04/14/23
04/18/23 2,825,000.00 2,884,479.492,847,794.87
2,836,586.91
100.41
2,886,756.02
50,169.11 (11,207.96) 5.23% N--

3.85%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKH3

4.50%
03/31/26
03/31/26

1.11 05/08/24
05/09/24 1,375,000.00 1,365,761.721,369,344.73
1,378,867.19
100.28
1,399,945.48
21,078.30 9,522.46 2.54% N--

4.87%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGV7

3.75%
04/15/26
04/15/26

1.15 12/20/23
12/21/23 1,625,000.00 1,608,115.231,616,258.24
1,615,859.38

99.44 1,634,107.14
18,247.77 (398.86) 2.96% N--

4.22%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKK6

4.88%
04/30/26
04/30/26

1.19 05/08/24
05/09/24 1,375,000.00 1,375,913.091,375,573.69
1,385,419.92
100.76
1,402,640.65
17,220.74 9,846.23 2.54% N--

4.84%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
9128286X3

2.13%
05/31/26
05/31/26

1.29 05/25/23
05/30/23 2,125,000.00 2,004,057.622,071,639.83
2,067,973.63

97.32 2,075,789.13
7,815.50 (3,666.20) 3.76% N--

4.16%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CHH7

4.13%
06/15/26
06/15/26

1.31 12/20/23
12/21/23 1,625,000.00 1,622,968.751,623,882.48
1,623,032.22

99.88 1,631,871.51
8,839.29 (850.25) 2.96% N--

4.18%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
9128287B0

1.88%
06/30/26
06/30/26

1.37 05/25/23
05/30/23 2,125,000.00 1,987,622.072,062,344.94
2,058,095.69

96.85 2,061,617.79
3,522.10 (4,249.24) 3.73% N--

4.13%

4.19%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKY6

4.63%
06/30/26
06/30/26

1.35 07/25/24
07/26/24 675,000.00 676,766.60676,289.82
678,691.41
100.55
681,451.07
2,759.67 2,401.59 1.23% N--

4.48%

4.22%
--
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 749 of 1430 ends

16.A.

Page 889 of 1987 ends

Public Trust Advisors 9
01/01/2025 to 01/31/2025
City of Hemet 1-3
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

UNITED STATES TREASURY
912828YD6

1.38%
08/31/26
08/31/26

1.52 12/20/23
12/21/23 2,500,000.00 2,325,976.562,398,132.62
2,393,261.73

95.73 2,407,885.34
14,623.62 (4,870.90) 4.36% N--

4.13%

4.20%
--
AA+
Aaa

UNITED STATES TREASURY
91282CHY0

4.63%
09/15/26
09/15/26

1.52 12/20/23
12/21/23 2,250,000.00 2,278,212.892,266,690.51
2,264,150.39
100.63
2,304,108.09
39,957.70 (2,540.12) 4.17% N--

4.13%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJC6

4.63%
10/15/26
10/15/26

1.60 12/20/23
12/21/23 2,250,000.00 2,279,970.702,268,087.27
2,264,589.86
100.65
2,295,751.43
31,161.57 (3,497.42) 4.16% N--

4.12%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJK8

4.63%
11/15/26
11/15/26

1.69 12/20/23
12/21/23 2,250,000.00 2,281,992.192,269,678.22
2,265,380.87
100.68
2,287,803.17
22,422.31 (4,297.35) 4.14% N--

4.10%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJP7

4.38%
12/15/26
12/15/26

1.77 07/25/24
07/26/24 1,100,000.00 1,100,343.751,100,268.85
1,103,093.75
100.28
1,109,439.90
6,346.15 2,824.90 2.01% N--

4.36%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJT9

4.00%
01/15/27
01/15/27

1.86 05/08/24
05/09/24 1,150,000.00 1,129,830.081,135,340.31
1,145,417.96

99.60 1,147,578.18
2,160.22 10,077.65 2.08% N--

4.70%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKA8

4.13%
02/15/27
02/15/27

1.90 05/08/24
05/09/24 1,600,000.00 1,576,937.501,583,044.96
1,597,124.99

99.82 1,627,614.12
30,489.13 14,080.03 2.95% N--

4.68%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
912828V98

2.25%
02/15/27
02/15/27

1.94 09/10/24
09/11/24 1,475,000.00 1,431,902.341,438,850.44
1,419,111.34

96.21 1,434,442.52
15,331.18 (19,739.11) 2.60% N--

3.52%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKE0

4.25%
03/15/27
03/15/27

1.98 05/08/24
05/09/24 1,600,000.00 1,582,312.501,586,870.43
1,600,937.50
100.06
1,627,048.00
26,110.50 14,067.07 2.95% N--

4.67%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKJ9

4.50%
04/15/27
04/15/27

2.05 05/08/24
05/09/24 1,600,000.00 1,593,125.001,594,845.35
1,609,375.01
100.59
1,630,935.45
21,560.44 14,529.65 2.95% N--

4.66%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CEN7

2.75%
04/30/27
04/30/27

2.13 05/08/24
05/09/24 1,600,000.00 1,515,812.501,536,588.05
1,550,500.00

96.91 1,561,803.87
11,303.87 13,911.95 2.83% N--

4.66%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKV2

4.63%
06/15/27
06/15/27

2.21 07/25/24
07/26/24 1,925,000.00 1,943,949.221,940,533.33
1,942,670.90
100.92
1,954,411.29
11,740.38 2,137.58 3.54% N--

4.26%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CEW7

3.25%
06/30/27
06/30/27

2.29 07/25/24
07/26/24 1,925,000.00 1,872,363.281,881,718.73
1,883,567.38

97.85 1,889,097.76
5,530.39 1,848.65 3.42% N--

4.25%

4.20%
--
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 750 of 1430 ends

16.A.

Page 890 of 1987 ends

Public Trust Advisors 10
01/01/2025 to 01/31/2025
City of Hemet 1-3
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

UNITED STATES TREASURY
91282CKZ3

4.38%
07/15/27
07/15/27

2.30 07/25/24
07/26/24 1,925,000.00 1,931,015.631,929,961.23
1,931,842.78
100.36
1,935,797.80
3,955.02 1,881.55 3.51% N--

4.26%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CFH9

3.13%
08/31/27
08/31/27

2.41 09/10/24
09/11/24 1,850,000.00 1,832,800.781,835,069.68
1,800,570.31

97.33 1,825,164.58
24,594.27 (34,499.37) 3.31% N--

3.46%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CLX7

4.13%
11/15/27
11/15/27

2.58 12/17/24
12/18/24 2,125,000.00 2,119,189.462,119,435.67
2,118,857.43

99.71 2,137,744.69
18,887.26 (578.24) 3.87% N--

4.22%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CMB4

4.00%
12/15/27
12/15/27

2.67 12/17/24
12/18/24 2,125,000.00 2,112,133.792,112,663.99
2,111,884.76

99.38 2,123,093.55
11,208.79 (779.24) 3.84% N--

4.22%

4.23%
--
AA+
Aaa

US GOV TOTAL
11/13/26
11/13/26

1.68 --
-- 50,650,000.00 $50,089,180.67$50,293,020.78
$50,280,685.72

99.30 $50,765,062.87
$484,377.16 ($12,335.06) 91.93% N--

4.20%

4.22%
--
AA+
Aaa
CORP 0.00%

TOYOTA MOTOR CREDIT
CORP
89236TGT6

1.80%
02/13/25
02/13/25

0.03 08/05/22
08/09/22 600,000.00 $574,902.00$599,672.28
$599,519.24

99.92 $604,559.24
$5,040.00 ($153.04) 1.09% N--

3.56%

4.17%
--
A+
A1

ELI LILLY AND CO
532457CJ5

4.50%
01/09/27
02/09/27

1.84 02/07/24
02/09/24 735,000.00 734,610.45734,737.69
736,764.66
100.24
752,567.16
15,802.50 2,026.97 1.36% Y01/09/27

4.52%

4.37%

4.37%
A+
A1

JOHN DEERE CAPITAL CORP
24422EWD7

2.35%
03/08/27
03/08/27

2.00 10/11/24
10/15/24 1,125,000.00 1,080,191.251,085,779.53
1,077,898.29

95.81 1,088,399.85
10,501.56 (7,881.24) 1.97% N--

4.11%

4.46%
--
A
A1

TOYOTA MOTOR CREDIT
CORP
89236TMS1

4.35%
10/08/27
10/08/27

2.47 10/11/24
10/15/24 700,000.00 701,855.00701,669.16
696,812.68

99.54 706,201.43
9,388.75 (4,856.48) 1.28% N--

4.25%

4.53%
--
A+
A1

CATERPILLAR FINANCIAL

SERVICES CORP
14913UAR1

4.40%
10/15/27
10/15/27

2.49 10/11/24
10/15/24 700,000.00 705,320.00704,790.43
697,785.07

99.68 706,853.96
9,068.89 (7,005.36) 1.28% N--

4.13%

4.52%
--
A
A2

CORP TOTAL
01/17/27
01/23/27

1.84 --
-- 3,860,000.00 $3,796,878.70$3,826,649.09
$3,808,779.94

98.71 $3,858,581.64
$49,801.70 ($17,869.14) 6.99% --

4.13%

4.42%

4.37%
A+
A1
CD 0.00%
Portfolio Holdings
Supporting Reports

Page 751 of 1430 ends

16.A.

Page 891 of 1987 ends

Public Trust Advisors 11
01/01/2025 to 01/31/2025
City of Hemet 1-3
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's
Live Oak Banking Company
538036HW7

1.85%
02/14/25
02/14/25

0.04 01/28/20
02/14/20 247,000.00 $247,000.00$247,000.00
$246,727.05

99.89 $247,115.14
$388.09 ($272.95) 0.45% N--

1.85%

4.73%
--
NA
NA

CD TOTAL
02/14/25
02/14/25

0.04 01/28/20
02/14/20 247,000.00 $247,000.00$247,000.00
$246,727.05

99.89 $247,115.14
$388.09 ($272.95) 0.45% N--

1.85%

4.73%
--
NA
NA

PORTFOLIO TOTAL
11/10/26
11/11/26

1.69 --
-- 55,109,761.31 $54,485,820.68$54,719,431.17
$54,688,954.01

98.63 $55,223,520.97
$534,566.95 ($30,477.16) 100.00% --

4.16%

4.24%

4.37%
AA
Aa1
Portfolio Holdings
Supporting Reports

Page 752 of 1430 ends

16.A.

Page 892 of 1987 ends

Public Trust Advisors 12
01/01/2025 to 01/31/2025
City of Hemet 1-3
Description
Identifier
Current Units Type Trade Date Settle Date Price Principal Realized Gain/Loss
Broker Amount
State Bank of India - New York Branch
856285SK8
(245,000.00) Maturity 01/22/25 01/22/25 100.000 ($245,000.00) $0.00 Maturity $245,000.00 Maturity Total ($245,000.00) $0.00 $245,000.00
Transactions

Page 753 of 1430 ends

16.A.

Page 893 of 1987 ends

Public Trust Advisors 13
01/01/2025 to 01/31/2025
City of Hemet 1-3
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

CATERPILLAR FINANCIAL SERVICES CORP
14913UAR1
10/15/27 700,000.00 $2,566.67 $0.00
$0.00
$0.00 ($150.61) $0.00 $2,416.05 $0.00
$0.00

JOHN DEERE CAPITAL CORP
24422EWD7
03/08/27 1,125,000.00 2,203.13 0.00

0.00 1,589.33 0.00 0.00 3,792.45 0.00

0.00 ELI LILLY AND CO
532457CJ5
02/09/27 735,000.00 2,756.25 0.00

0.00 11.02 0.00 0.00 2,767.27 0.00

0.00 Live Oak Banking Company
538036HW7
02/14/25 247,000.00 388.09 0.00

0.00 0.00 0.00 0.00 388.09 388.09

0.00 State Bank of India - New York Branch
856285SK8
01/22/25 0.00 281.92 0.00

0.00 0.00 0.00 0.00 281.92 2,470.14

0.00 TOYOTA MOTOR CREDIT CORP
89236TGT6
02/13/25 600,000.00 900.00 0.00

0.00 846.61 0.00 0.00 1,746.61 0.00

0.00 TOYOTA MOTOR CREDIT CORP
89236TMS1
10/08/27 700,000.00 2,537.50 0.00

0.00 0.00 (52.85) 0.00 2,484.65 0.00

0.00 UNITED STATES TREASURY
9128286X3
05/31/26 2,125,000.00 3,845.72 0.00

0.00 3,417.70 0.00 0.00 7,263.42 0.00

0.00 UNITED STATES TREASURY
9128287B0
06/30/26 2,125,000.00 3,412.03 0.00

0.00 3,778.81 0.00 0.00 7,190.84 0.00

0.00 UNITED STATES TREASURY
912828V98
02/15/27 1,475,000.00 2,795.69 0.00

0.00 1,506.23 0.00 0.00 4,301.92 0.00

0.00 UNITED STATES TREASURY
912828YD6
08/31/26 2,500,000.00 2,943.72 0.00

0.00 5,482.45 0.00 0.00 8,426.16 0.00

0.00 UNITED STATES TREASURY
91282CEN7
04/30/27 1,600,000.00 3,767.96 0.00

0.00 2,403.14 0.00 0.00 6,171.10 0.00

0.00 UNITED STATES TREASURY
91282CEW7
06/30/27 1,925,000.00 5,357.56 0.00

0.00 1,526.42 0.00 0.00 6,883.98 0.00

0.00 UNITED STATES TREASURY
91282CFH9
08/31/27 1,850,000.00 4,950.79 0.00

0.00 491.86 0.00 0.00 5,442.65 0.00

0.00 UNITED STATES TREASURY
91282CGE5
01/15/26 2,825,000.00 9,305.37 0.00

0.00 78.45 0.00 0.00 9,383.82 54,734.38

0.00 UNITED STATES TREASURY
91282CGL9
02/15/26 2,825,000.00 9,519.02 0.00

0.00 0.00 (244.82) 0.00 9,274.20 0.00

0.00 UNITED STATES TREASURY
91282CGR6
03/15/26 2,825,000.00 11,188.79 0.00

0.00 0.00 (1,736.22) 0.00 9,452.58 0.00

0.00 UNITED STATES TREASURY
91282CGV7
04/15/26 1,625,000.00 5,189.73 0.00

0.00 618.71 0.00 0.00 5,808.44 0.00

0.00 UNITED STATES TREASURY
91282CHH7
06/15/26 1,625,000.00 5,708.71 0.00

0.00 69.43 0.00 0.00 5,778.13 0.00

0.00

Page 754 of 1430 ends

16.A.

Page 894 of 1987 ends

Public Trust Advisors 14
01/01/2025 to 01/31/2025
City of Hemet 1-3
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

UNITED STATES TREASURY
91282CHY0
09/15/26 2,250,000.00 8,911.43 0.00

0.00 0.00 (875.48) 0.00 8,035.95 0.00

0.00 UNITED STATES TREASURY
91282CJC6
10/15/26 2,250,000.00 8,862.47 0.00

0.00 0.00 (902.91) 0.00 7,959.56 0.00

0.00 UNITED STATES TREASURY
91282CJK8
11/15/26 2,250,000.00 8,911.43 0.00

0.00 0.00 (935.62) 0.00 7,975.81 0.00

0.00 UNITED STATES TREASURY
91282CJP7
12/15/26 1,100,000.00 4,098.56 0.00

0.00 0.00 (12.22) 0.00 4,086.34 0.00

0.00 UNITED STATES TREASURY
91282CJT9
01/15/27 1,150,000.00 3,910.22 0.00

0.00 637.38 0.00 0.00 4,547.60 23,000.00

0.00 UNITED STATES TREASURY
91282CKA8
02/15/27 1,600,000.00 5,559.78 0.00

0.00 706.46 0.00 0.00 6,266.24 0.00

0.00 UNITED STATES TREASURY
91282CKE0
03/15/27 1,600,000.00 5,823.20 0.00

0.00 527.22 0.00 0.00 6,350.43 0.00

0.00 UNITED STATES TREASURY
91282CKH3
03/31/26 1,375,000.00 5,269.57 0.00

0.00 414.45 0.00 0.00 5,684.03 0.00

0.00 UNITED STATES TREASURY
91282CKJ9
04/15/27 1,600,000.00 6,131.87 0.00

0.00 199.00 0.00 0.00 6,330.86 0.00

0.00 UNITED STATES TREASURY
91282CKK6
04/30/26 1,375,000.00 5,740.25 0.00

0.00 0.00 (39.26) 0.00 5,700.99 0.00

0.00 UNITED STATES TREASURY
91282CKV2
06/15/27 1,925,000.00 7,582.33 0.00

0.00 0.00 (557.33) 0.00 7,025.00 0.00

0.00 UNITED STATES TREASURY
91282CKY6
06/30/26 675,000.00 2,673.43 0.00

0.00 0.00 (77.79) 0.00 2,595.64 0.00

0.00 UNITED STATES TREASURY
91282CKZ3
07/15/27 1,925,000.00 7,159.00 0.00

0.00 0.00 (172.03) 0.00 6,986.97 42,109.38

0.00 UNITED STATES TREASURY
91282CLX7
11/15/27 2,125,000.00 7,506.47 0.00

0.00 169.61 0.00 0.00 7,676.09 0.00

0.00 UNITED STATES TREASURY
91282CMB4
12/15/27 2,125,000.00 7,239.01 0.00

0.00 365.25 0.00 0.00 7,604.26 0.00

0.00 BNY MELLON CASH RESERVE USD
X9USDBMCR
01/31/25 352,761.31 65.96 0.00

0.00 0.00 0.00 0.00 65.96 65.96

0.00 Portfolio Total 55,109,761.31 $175,063.64 $0.00
$0.00 $24,839.51 ($5,757.14) $0.00 $194,146.01 $122,767.95$0.00

Page 755 of 1430 ends

16.A.

Page 895 of 1987 ends

Public Trust Advisors 15
01/01/2025 to 01/31/2025
City of Hemet 1-3
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued

BNY MELLON CASH RESERVE
USD

BNY MELLON CASH RESERVE USD
X9USDBMCR
MMFUND

0.64%

0.00% NA
NA
01/31/25
01/31/25 352,761.31 $0.00 $352,761.31$352,761.31
$352,761.31
$352,761.31

BNY MELLON CASH RESERVE
USD 0.64%

0.00% NA
NA 352,761.31 $0.00 $352,761.31$352,761.31
$352,761.31
$352,761.31
Caterpillar Financial Services
Corporation
Caterpillar Financial Services
Corporation
14913UAR1
CORP

1.28%

4.13%

4.52% 2.49 AA2
10/15/27
10/15/27 700,000.00 $9,068.89 $704,790.43$713,859.32
$697,785.07
$706,853.96
Caterpillar Financial Services
Corporation 1.28%

4.13%

4.52% 2.49 AA2 700,000.00 $9,068.89 $704,790.43$713,859.32 $697,785.07
$706,853.96
Eli Lilly and Company
Eli Lilly and Company
532457CJ5
CORP

1.36%

4.52%

4.37% 1.84 A+A1
01/09/27
02/09/27 735,000.00 $15,802.50 $734,737.69$750,540.19
$736,764.66
$752,567.16
Eli Lilly and Company

1.36%

4.52%

4.37% 1.84 A+A1 735,000.00 $15,802.50 $734,737.69$750,540.19 $736,764.66
$752,567.16
John Deere Capital Corporation
John Deere Capital Corporation
24422EWD7
CORP

1.97%

4.11%

4.46% 2.00 AA1
03/08/27
03/08/27 1,125,000.00 $10,501.56 $1,085,779.53$1,096,281.09 $1,077,898.29
$1,088,399.85
John Deere Capital Corporation

1.97%

4.11%

4.46% 2.00 AA1 1,125,000.00 $10,501.56 $1,085,779.53$1,096,281.09 $1,077,898.29
$1,088,399.85
Live Oak Banking Company
Live Oak Banking Company
538036HW7
CD

0.45%

1.85%

4.73% 0.04 NANA
02/14/25
02/14/25 247,000.00 $388.09 $247,000.00$247,388.09
$246,727.05
$247,115.14
Live Oak Banking Company

0.45%

1.85%

4.73% 0.04 NANA 247,000.00 $388.09 $247,000.00$247,388.09 $246,727.05
$247,115.14
Toyota Motor Credit
Corporation
Toyota Motor Credit
Corporation
89236TGT6
CORP

1.09%

3.56%

4.17% 0.03 A+A1
02/13/25
02/13/25 600,000.00 $5,040.00 $599,672.28$604,712.28
$599,519.24
$604,559.24

Page 756 of 1430 ends

16.A.

Page 896 of 1987 ends

Public Trust Advisors 16
01/01/2025 to 01/31/2025
City of Hemet 1-3
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
Toyota Motor Credit
Corporation
89236TMS1
CORP

1.28%

4.25%

4.53% 2.47 A+A1
10/08/27
10/08/27 700,000.00 9,388.75 701,669.16711,057.91
696,812.68
706,201.43
Toyota Motor Credit
Corporation 2.37%

3.93%

4.36% 1.35 A+A1 1,300,000.00 $14,428.75 $1,301,341.44$1,315,770.19 $1,296,331.92
$1,310,760.67
United States Department of
The Treasury
United States Department of
The Treasury
91282CGE5
US GOV

5.11%

3.91%

4.21% 0.93 AA+Aaa
01/15/26
01/15/26 2,825,000.00 $5,140.80 $2,824,119.39$2,829,260.18 $2,816,216.00
$2,821,356.80
United States Department of
The Treasury
91282CGL9
US GOV

5.20%

3.89%

4.26% 0.99 AA+Aaa
02/15/26
02/15/26 2,825,000.00 52,201.09 2,827,993.152,880,194.24 2,817,606.44
2,869,807.53
United States Department of
The Treasury
91282CGR6
US GOV

5.23%

3.85%

4.24% 1.06 AA+Aaa
03/15/26
03/15/26 2,825,000.00 50,169.11 2,847,794.872,897,963.98 2,836,586.91
2,886,756.02
United States Department of
The Treasury
91282CKH3
US GOV

2.54%

4.87%

4.24% 1.11 AA+Aaa
03/31/26
03/31/26 1,375,000.00 21,078.30 1,369,344.731,390,423.03 1,378,867.19
1,399,945.48
United States Department of
The Treasury
91282CGV7
US GOV

2.96%

4.22%

4.23% 1.15 AA+Aaa
04/15/26
04/15/26 1,625,000.00 18,247.77 1,616,258.241,634,506.01 1,615,859.38
1,634,107.14
United States Department of
The Treasury
91282CKK6
US GOV

2.54%

4.84%

4.24% 1.19 AA+Aaa
04/30/26
04/30/26 1,375,000.00 17,220.74 1,375,573.691,392,794.42 1,385,419.92
1,402,640.65
United States Department of
The Treasury
9128286X3
US GOV

3.76%

4.16%

4.22% 1.29 AA+Aaa
05/31/26
05/31/26 2,125,000.00 7,815.50 2,071,639.832,079,455.33 2,067,973.63
2,075,789.13
United States Department of
The Treasury
91282CHH7
US GOV

2.96%

4.18%

4.21% 1.31 AA+Aaa
06/15/26
06/15/26 1,625,000.00 8,839.29 1,623,882.481,632,721.76 1,623,032.22
1,631,871.51
United States Department of
The Treasury
9128287B0
US GOV

3.73%

4.13%

4.19% 1.37 AA+Aaa
06/30/26
06/30/26 2,125,000.00 3,522.10 2,062,344.942,065,867.04 2,058,095.69
2,061,617.79
United States Department of
The Treasury
91282CKY6
US GOV

1.23%

4.48%

4.22% 1.35 AA+Aaa
06/30/26
06/30/26 675,000.00 2,759.67 676,289.82679,049.49
678,691.41
681,451.07
United States Department of
The Treasury
912828YD6
US GOV

4.36%

4.13%

4.20% 1.52 AA+Aaa
08/31/26
08/31/26 2,500,000.00 14,623.62 2,398,132.622,412,756.24 2,393,261.73
2,407,885.34

Page 757 of 1430 ends

16.A.

Page 897 of 1987 ends

Public Trust Advisors 17
01/01/2025 to 01/31/2025
City of Hemet 1-3
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CHY0
US GOV

4.17%

4.13%

4.22% 1.52 AA+Aaa
09/15/26
09/15/26 2,250,000.00 39,957.70 2,266,690.512,306,648.21 2,264,150.39
2,304,108.09
United States Department of
The Treasury
91282CJC6
US GOV

4.16%

4.12%

4.22% 1.60 AA+Aaa
10/15/26
10/15/26 2,250,000.00 31,161.57 2,268,087.272,299,248.85 2,264,589.86
2,295,751.43
United States Department of
The Treasury
91282CJK8
US GOV

4.14%

4.10%

4.22% 1.69 AA+Aaa
11/15/26
11/15/26 2,250,000.00 22,422.31 2,269,678.222,292,100.52 2,265,380.87
2,287,803.17
United States Department of
The Treasury
91282CJP7
US GOV

2.01%

4.36%

4.21% 1.77 AA+Aaa
12/15/26
12/15/26 1,100,000.00 6,346.15 1,100,268.851,106,615.00 1,103,093.75
1,109,439.90
United States Department of
The Treasury
91282CJT9
US GOV

2.08%

4.70%

4.21% 1.86 AA+Aaa
01/15/27
01/15/27 1,150,000.00 2,160.22 1,135,340.311,137,500.53 1,145,417.96
1,147,578.18
United States Department of
The Treasury
91282CKA8
US GOV

2.95%

4.68%

4.22% 1.90 AA+Aaa
02/15/27
02/15/27 1,600,000.00 30,489.13 1,583,044.961,613,534.09 1,597,124.99
1,627,614.12
United States Department of
The Treasury
912828V98
US GOV

2.60%

3.52%

4.21% 1.94 AA+Aaa
02/15/27
02/15/27 1,475,000.00 15,331.18 1,438,850.441,454,181.62 1,419,111.34
1,434,442.52
United States Department of
The Treasury
91282CKE0
US GOV

2.95%

4.67%

4.22% 1.98 AA+Aaa
03/15/27
03/15/27 1,600,000.00 26,110.50 1,586,870.431,612,980.93 1,600,937.50
1,627,048.00
United States Department of
The Treasury
91282CKJ9
US GOV

2.95%

4.66%

4.22% 2.05 AA+Aaa
04/15/27
04/15/27 1,600,000.00 21,560.44 1,594,845.351,616,405.79 1,609,375.01
1,630,935.45
United States Department of
The Treasury
91282CEN7
US GOV

2.83%

4.66%

4.21% 2.13 AA+Aaa
04/30/27
04/30/27 1,600,000.00 11,303.87 1,536,588.051,547,891.92 1,550,500.00
1,561,803.87
United States Department of
The Treasury
91282CKV2
US GOV

3.54%

4.26%

4.21% 2.21 AA+Aaa
06/15/27
06/15/27 1,925,000.00 11,740.38 1,940,533.331,952,273.71 1,942,670.90
1,954,411.29
United States Department of
The Treasury
91282CEW7
US GOV

3.42%

4.25%

4.20% 2.29 AA+Aaa
06/30/27
06/30/27 1,925,000.00 5,530.39 1,881,718.731,887,249.12 1,883,567.38
1,889,097.76
United States Department of
The Treasury
91282CKZ3
US GOV

3.51%

4.26%

4.22% 2.30 AA+Aaa
07/15/27
07/15/27 1,925,000.00 3,955.02 1,929,961.231,933,916.25 1,931,842.78
1,935,797.80
United States Department of
The Treasury
91282CFH9
US GOV

3.31%

3.46%

4.23% 2.41 AA+Aaa
08/31/27
08/31/27 1,850,000.00 24,594.27 1,835,069.681,859,663.95 1,800,570.31
1,825,164.58

Page 758 of 1430 ends

16.A.

Page 898 of 1987 ends

Public Trust Advisors 18
01/01/2025 to 01/31/2025
City of Hemet 1-3
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CLX7
US GOV

3.87%

4.22%

4.23% 2.58 AA+Aaa
11/15/27
11/15/27 2,125,000.00 18,887.26 2,119,435.672,138,322.93 2,118,857.43
2,137,744.69
United States Department of
The Treasury
91282CMB4
US GOV

3.84%

4.22%

4.23% 2.67 AA+Aaa
12/15/27
12/15/27 2,125,000.00 11,208.79 2,112,663.992,123,872.78 2,111,884.76
2,123,093.55
United States Department of
The Treasury 91.93%

4.20%

4.22% 1.68 AA+Aaa 50,650,000.00 $484,377.16 $50,293,020.78$50,777,397.94 $50,280,685.72
$50,765,062.87
Portfolio Total
100.00%

4.16%

4.24% 1.69 AAAa1
11/10/26
11/11/26 55,109,761.31 $534,566.95 $54,719,431.17$55,253,998.13 $54,688,954.01
$55,223,520.97

Page 759 of 1430 ends

16.A.

Page 899 of 1987 ends

Public Trust Advisors 19
01/01/2025 to 01/31/2025
City of Hemet 1-3
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value
Cash
CCYUSD
CASH
01/31/25
$66,812.51
$66,812.51
$66,812.51
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
($189,580.46)
$0.00
$0.00
$0.00
$0.00
$0.00

BNY MELLON CASH RESERVE
USD
X9USDBMCR
MMFUND
01/31/25
107,761.31
107,761.31
107,761.31
245,000.00

0.00 0.00

0.00 65.96

0.00 0.00

0.00 352,761.31
352,761.31
352,761.31
State Bank of India - New York
Branch
856285SK8
CD
01/22/25
245,000.00
244,602.48
244,602.48

0.00 0.00

0.00 0.00
(245,000.00)

0.00 2,470.14

0.00 0.00

0.00 0.00
Live Oak Banking Company
538036HW7
CD
02/14/25
247,000.00
246,223.86
246,223.86

0.00 0.00

0.00 0.00
388.09

0.00 0.00
(272.95)
247,000.00
246,727.05
247,000.00

TOYOTA MOTOR CREDIT
CORP
89236TGT6
CORP
02/13/25
574,902.00
597,945.41
597,945.41

0.00 0.00

0.00 (153.04)
574,902.00
599,519.24
599,672.28

ELI LILLY AND CO
532457CJ5
CORP
02/09/27
734,610.45
736,739.11
736,739.11

0.00 0.00

0.00 2,026.97
734,610.45
736,764.66
734,737.69

JOHN DEERE CAPITAL CORP
24422EWD7
CORP
03/08/27
1,080,191.25
1,073,553.65
1,073,553.65

0.00 0.00

0.00 (7,881.24)
1,080,191.25
1,077,898.29
1,085,779.53

TOYOTA MOTOR CREDIT
CORP
89236TMS1
CORP
10/08/27
701,855.00
695,100.71
695,100.71

0.00 0.00

0.00 (4,856.48)
701,855.00
696,812.68
701,669.16

CATERPILLAR FINANCIAL

SERVICES CORP
14913UAR1
CORP
10/15/27
705,320.00
697,253.62
697,253.62

0.00 0.00

0.00 (7,005.36)
705,320.00
697,785.07
704,790.43

UNITED STATES TREASURY
91282CGE5
US GOV
01/15/26
2,822,461.91
2,815,580.60
2,815,580.60

0.00 0.00

0.00 0.00
54,734.38

0.00 0.00
(7,903.39)
2,822,461.91
2,816,216.00
2,824,119.39

UNITED STATES TREASURY
91282CGL9
US GOV
02/15/26
2,833,166.02
2,817,555.84
2,817,555.84

0.00 0.00

0.00 (10,386.72)
2,833,166.02
2,817,606.44
2,827,993.15

UNITED STATES TREASURY
91282CGR6
US GOV
03/15/26
2,884,479.49
2,837,209.76
2,837,209.76

0.00 0.00

0.00 (11,207.96)
2,884,479.49
2,836,586.91
2,847,794.87

UNITED STATES TREASURY
91282CKH3
US GOV
03/31/26
1,365,761.72
1,378,743.80
1,378,743.80

0.00 0.00

0.00 9,522.46
1,365,761.72
1,378,867.19
1,369,344.73

Page 760 of 1430 ends

16.A.

Page 900 of 1987 ends

Public Trust Advisors 20
01/01/2025 to 01/31/2025
City of Hemet 1-3
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CGV7
US GOV
04/15/26
1,608,115.23
1,614,701.30
1,614,701.30

0.00 0.00

0.00 (398.86)
1,608,115.23
1,615,859.38
1,616,258.24

UNITED STATES TREASURY
91282CKK6
US GOV
04/30/26
1,375,913.09
1,385,679.08
1,385,679.08

0.00 0.00

0.00 9,846.23
1,375,913.09
1,385,419.92
1,375,573.69

UNITED STATES TREASURY
9128286X3
US GOV
05/31/26
2,004,057.62
2,063,485.52
2,063,485.52

0.00 0.00

0.00 (3,666.20)
2,004,057.62
2,067,973.63
2,071,639.83

UNITED STATES TREASURY
91282CHH7
US GOV
06/15/26
1,622,968.75
1,622,208.06
1,622,208.06

0.00 0.00

0.00 (850.25)
1,622,968.75
1,623,032.22
1,623,882.48

UNITED STATES TREASURY
9128287B0
US GOV
06/30/26
1,987,622.07
2,052,871.44
2,052,871.44

0.00 0.00

0.00 (4,249.24)
1,987,622.07
2,058,095.69
2,062,344.94

UNITED STATES TREASURY
91282CKY6
US GOV
06/30/26
676,766.60
678,614.73
678,614.73

0.00 0.00

0.00 2,401.59
676,766.60
678,691.41
676,289.82

UNITED STATES TREASURY
912828YD6
US GOV
08/31/26
2,325,976.56
2,385,776.23
2,385,776.23

0.00 0.00

0.00 (4,870.90)
2,325,976.56
2,393,261.73
2,398,132.62

UNITED STATES TREASURY
91282CHY0
US GOV
09/15/26
2,278,212.89
2,263,401.34
2,263,401.34

0.00 0.00

0.00 (2,540.12)
2,278,212.89
2,264,150.39
2,266,690.51

UNITED STATES TREASURY
91282CJC6
US GOV
10/15/26
2,279,970.70
2,263,767.68
2,263,767.68

0.00 0.00

0.00 (3,497.42)
2,279,970.70
2,264,589.86
2,268,087.27

UNITED STATES TREASURY
91282CJK8
US GOV
11/15/26
2,281,992.19
2,264,662.49
2,264,662.49

0.00 0.00

0.00 (4,297.35)
2,281,992.19
2,265,380.87
2,269,678.22

UNITED STATES TREASURY
91282CJP7
US GOV
12/15/26
1,100,343.75
1,102,492.41
1,102,492.41

0.00 0.00

0.00 2,824.90
1,100,343.75
1,103,093.75
1,100,268.85

UNITED STATES TREASURY
91282CJT9
US GOV
01/15/27
1,129,830.08
1,144,346.15
1,144,346.15

0.00 0.00

0.00 0.00
23,000.00

0.00 0.00
10,077.65
1,129,830.08
1,145,417.96
1,135,340.31

UNITED STATES TREASURY
91282CKA8
US GOV
02/15/27
1,576,937.50
1,595,639.65
1,595,639.65

0.00 0.00

0.00 14,080.03
1,576,937.50
1,597,124.99
1,583,044.96

Page 761 of 1430 ends

16.A.

Page 901 of 1987 ends

Public Trust Advisors 21
01/01/2025 to 01/31/2025
City of Hemet 1-3
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
912828V98
US GOV
02/15/27
1,431,902.34
1,415,491.85
1,415,491.85

0.00 0.00

0.00 (19,739.11)
1,431,902.34
1,419,111.34
1,438,850.44

UNITED STATES TREASURY
91282CKE0
US GOV
03/15/27
1,582,312.50
1,599,582.72
1,599,582.72

0.00 0.00

0.00 14,067.07
1,582,312.50
1,600,937.50
1,586,870.43

UNITED STATES TREASURY
91282CKJ9
US GOV
04/15/27
1,593,125.00
1,608,026.37
1,608,026.37

0.00 0.00

0.00 14,529.65
1,593,125.00
1,609,375.01
1,594,845.35

UNITED STATES TREASURY
91282CEN7
US GOV
04/30/27
1,515,812.50
1,546,838.06
1,546,838.06

0.00 0.00

0.00 13,911.95
1,515,812.50
1,550,500.00
1,536,588.05

UNITED STATES TREASURY
91282CKV2
US GOV
06/15/27
1,943,949.22
1,941,137.51
1,941,137.51

0.00 0.00

0.00 2,137.58
1,943,949.22
1,942,670.90
1,940,533.33

UNITED STATES TREASURY
91282CEW7
US GOV
06/30/27
1,872,363.28
1,879,852.99
1,879,852.99

0.00 0.00

0.00 1,848.65
1,872,363.28
1,883,567.38
1,881,718.73

UNITED STATES TREASURY
91282CKZ3
US GOV
07/15/27
1,931,015.63
1,929,939.57
1,929,939.57

0.00 0.00

0.00 0.00
42,109.38

0.00 0.00
1,881.55
1,931,015.63
1,931,842.78
1,929,961.23

UNITED STATES TREASURY
91282CFH9
US GOV
08/31/27
1,832,800.78
1,796,723.53
1,796,723.53

0.00 0.00

0.00 (34,499.37)
1,832,800.78
1,800,570.31
1,835,069.68

UNITED STATES TREASURY
91282CLX7
US GOV
11/15/27
2,119,189.46
2,115,623.27
2,115,623.27

0.00 0.00

0.00 (578.24)
2,119,189.46
2,118,857.43
2,119,435.67

UNITED STATES TREASURY
91282CMB4
US GOV
12/15/27
2,112,133.79
2,108,657.56
2,108,657.56

0.00 0.00

0.00 (779.24)
2,112,133.79
2,111,884.76
2,112,663.99
Portfolio Total
$54,552,633.19
$54,694,602.17
$54,767,161.32
$245,000.00
$0.00
$0.00
$0.00
($245,000.00)
$0.00
$122,767.95
($189,580.46)
$0.00
($30,477.16)
$54,485,820.68
$54,688,954.01
$54,719,431.17

Page 762 of 1430 ends

16.A.

Page 902 of 1987 ends

Public Trust Advisors 22
01/01/2025 to 01/31/2025
City of Hemet 1-3
This information is for the sole purposes of the client and is not intended to provide specific advice or recommendations. Please review the contents of this information carefully. Should you have any questions regarding the information presented, calculation methodology, investment portfolio, security detail, or any other facet of this information, please feel free to contact us.

Disclaimers
Disclaimers

Page 763 of 1430 ends

16.A.

Page 903 of 1987 ends

Contact
Regional Office
550 S. Hope Street, Suite 560
Los Angeles, CA 90071
Headquarters
717 17th Street, Suite 1850
Denver, CO 80202

Page 764 of 1430 ends

16.A.

Page 904 of 1987 ends

01/01/2025 to 01/31/2025
City of Hemet 1-5
Investment Report

Page 765 of 1430 ends

16.A.

Page 905 of 1987 ends

Tom Tight | Managing Director
[email protected]
Mark Creger | Director, Portfolio Management
[email protected]
John Grady | Managing Director
[email protected]
Manuel N. San Luis | Vice President, Portfolio Management [email protected]
Relationship Managers Portfolio Manager
Relationship Management Team
Table of Contents
Executive Summary
• Portfolio Overview 3
• Maturity Distribution 4
• Rating Distribution 5
• Security Distribution – Market Value 6
• Security Distribution – Historical Cost 7
Supporting Reports
• Portfolio Holdings 8
• Transactions 13
• Income 14
• GASB 40 17
• Portfolio Activity Summary 22
Disclaimers

Page 766 of 1430 ends

16.A.

Page 906 of 1987 ends

Public Trust Advisors 3
01/01/2025 to 01/31/2025
City of Hemet 1-5
Portfolio Overview
12/31/24 01/31/25
Duration 2.486 2.414
Years to Effective Maturity 2.661 2.582
Years to Final Maturity 2.661 2.582
Coupon Rate 2.855 2.859
Book Yield 3.412 3.419
Market Yield 4.322 4.270
Benchmark Yield -- --
Portfolio Summary
Asset Allocation
Portfolio Characteristics
Summary 12/31/24 01/31/25
Historical Cost $34,501,568.70 $34,446,189.48
Book Value 34,777,530.96 34,738,804.01
Accrued Interest 231,569.24 241,960.57
Net Pending Transactions 0.00 0.00
Book Value Plus Accrued $35,009,100.19 $34,980,764.59
Net Unrealized Gain/Loss (560,760.57) (488,405.11)
Market Value Plus Accrued $34,448,339.62 $34,492,359.48 Period Income Income
Interest Income $84,566.91
Net Amortization/Accretion Income 16,652.28
Net Income $101,219.19
Income Summary
Detail may not add to total due to rounding.

Executive Summary

Page 767 of 1430 ends

16.A.

Page 907 of 1987 ends

Public Trust Advisors 4
01/01/2025 to 01/31/2025
City of Hemet 1-5
Maturity Distribution by Security Type
Portfolio Overview
Issuer Value
Government of The United States 81.09%
Farm Credit System 7.31%
Maryland Department of Housing and
Community Development 2.86%
Caterpillar Inc. 2.83%
Apple Inc. 1.97%
Deere & Company 1.19%
PACCAR Inc 1.00%
CardWorks, Inc. 0.71%
Bayerische Motoren Werke Aktiengesellschaft 0.71%
(MMF2DDA1) BNY MELLON CASH RESERVE
USD 0.32%
Top Ten Holdings Maturity Distribution by Type
Security Distribution 0-3 Months 3-6 Months 6-9 Months 9-12 Months 1-2 Years 2-3 Years 3-4 Years 4-5 Years 5+ Years Portfolio Total CD -- $246,173.24 $244,516.36 -- -- -- -- -- -- $490,689.60 CORP 974,872.01 681,076.52 411,173.28 344,640.51 2,411,762.33 FED INST (GSE) 1,932,796.91 589,063.52 2,521,860.43
MMFUND 112,071.15 112,071.15
MUNI 987,419.17 987,419.17
US GOV 7,118,076.33 10,153,019.51 4,998,023.59 5,699,437.38 27,968,556.80 TOTAL $112,071.15 $246,173.24 $244,516.36 $974,872.01 $10,719,368.93 $11,153,256.31 $4,998,023.59 $6,044,077.89 -- $34,492,359.48 • Maturity Distribution

Page 768 of 1430 ends

16.A.

Page 908 of 1987 ends

Public Trust Advisors 5
01/01/2025 to 01/31/2025
City of Hemet 1-5
Portfolio Overview
S&P Rating Distribution Moody’s Rating Distribution
Allocation by Standard and Poor’s Rating Allocation by Moody’s Rating S&P Rating Distribution Jan 31, 2025
Ending Balance
Portfolio
Allocation
Short Term Rating Distribution
A-1+ $0.00 0.00%
A-1
A-2
Total Short Term Ratings $0.00 0.00%
Long Term Rating Distribution
AAA $0.00 0.00%
AA $31,171,493.76 90.37%
A $1,975,202.16 5.73%
Below A
Not Rated $1,345,663.56 3.90%
Total Long Term Ratings $34,492,359.48 100.00%
Portfolio Total $34,492,359.48 100.00%
Moody's Rating Distribution Jan 31, 2025
Ending Balance
Portfolio
Allocation
Short Term Rating Distribution
P-1 $0.00 0.00%
P-2
Total Short Term Ratings $0.00 0.00%
Long Term Rating Distribution
Aaa $31,171,493.76 90.37%
Aa $1,231,935.53 3.57%
A $1,730,685.80 5.02%
Below A
Not Rated $358,244.39 1.04%
Total Long Term Ratings $34,492,359.48 100.00%
Portfolio Total $34,492,359.48 100.00%
• Rating Distribution

Page 769 of 1430 ends

16.A.

Page 909 of 1987 ends

Public Trust Advisors 6
01/01/2025 to 01/31/2025
City of Hemet 1-5
Market Value Basis Security Distribution
Asset Balance by Security Type
Security Distribution Dec 31, 2024
Ending Balance
Dec 31, 2024
Portfolio Allocation
Jan 31, 2025
Ending Balance
Jan 31, 2025
Portfolio Allocation
Change in
Allocation Book Yield
Cash $55,444.98 0.16% (0.16%)
U.S. Treasury Notes $27,900,930.53 80.99% $27,968,556.80 81.09% 0.09% 3.78% Federal Instrumentality (GSE) 2,508,889.08 7.28% 2,521,860.43 7.31% 0.03% 1.35% Money Market Funds $112,005.39 0.33% $112,071.15 0.32% (0.00%) 0.00% Corporate Notes 2,397,558.57 6.96% 2,411,762.33 6.99% 0.03% 2.51% CD 489,367.73 1.42% 490,689.60 1.42% 0.00% 0.65%
Municipal Bonds 984,143.33 2.86% 987,419.17 2.86% 0.01% 2.64% Portfolio Total $34,448,339.62 100.00% $34,492,359.48 100.00% 3.42% Portfolio Overview
• Security Distribution – Market Value

Page 770 of 1430 ends

16.A.

Page 910 of 1987 ends

Public Trust Advisors 7
01/01/2025 to 01/31/2025
City of Hemet 1-5
Historic Cost Basis Security Distribution
Asset Balance by Security Type
Portfolio Overview
Security Distribution Dec 31, 2024
Ending Balance
Dec 31, 2024
Portfolio Allocation
Jan 31, 2025
Ending Balance
Jan 31, 2025
Portfolio Allocation
Change in
Allocation Book Yield
Cash $55,444.98 0.16% (0.16%)
U.S. Treasury Notes $27,795,637.11 80.56% $27,795,637.11 80.69% 0.13% 3.78% Federal Instrumentality (GSE) 2,594,384.00 7.52% 2,594,384.00 7.53% 0.01% 1.35% Money Market Funds $112,005.39 0.32% $112,071.15 0.33% 0.00% 0.00% Corporate Notes 2,425,727.22 7.03% 2,425,727.22 7.04% 0.01% 2.51% CD 499,000.00 1.45% 499,000.00 1.45% 0.00% 0.65%
Municipal Bonds 1,019,370.00 2.95% 1,019,370.00 2.96% 0.00% 2.64% Portfolio Total $34,501,568.70 100.00% $34,446,189.48 100.00% 3.42% • Security Distribution – Historical Cost

Page 771 of 1430 ends

16.A.

Page 911 of 1987 ends

Public Trust Advisors 8
01/01/2025 to 01/31/2025
City of Hemet 1-5
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's
MMFUND 0.00%

BNY MELLON CASH RESERVE
USD
MMF2DDA1

0.00%
01/31/25
01/31/25 --
-- 112,071.15 $112,071.15$112,071.15
$112,071.15

1.00 $112,071.15
$0.00 ($0.00) 0.32% N--

0.00%
--
--
NA
NA

MMFUND TOTAL
01/31/25
01/31/25 --
-- 112,071.15 $112,071.15$112,071.15
$112,071.15

1.00 $112,071.15
$0.00 ($0.00) 0.32% N--

0.00%
--
--
NA
NA
US GOV 0.00%

UNITED STATES TREASURY
9128286F2

2.50%
02/28/26
02/28/26

1.04 04/14/23
04/18/23 550,000.00 $529,568.36$542,350.33
$540,036.62

98.19 $545,886.07
$5,849.45 ($2,313.71) 1.58% N--

3.88%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKB6

4.63%
02/28/26
02/28/26

1.02 05/08/24
05/09/24 335,000.00 333,468.94334,090.65
336,251.01
100.37
342,842.28
6,591.26 2,160.37 0.99% N--

4.89%

4.26%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGR6

4.63%
03/15/26
03/15/26

1.06 05/08/24
05/09/24 1,010,000.00 1,005,541.801,007,311.87
1,014,142.58
100.41
1,032,079.14
17,936.57 6,830.71 2.99% N--

4.87%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
91282CHH7

4.13%
06/15/26
06/15/26

1.31 12/20/23
12/21/23 1,085,000.00 1,083,643.751,084,253.84
1,083,686.13

99.88 1,089,588.05
5,901.92 (567.71) 3.16% N--

4.18%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
9128287B0

1.88%
06/30/26
06/30/26

1.37 05/25/23
05/30/23 800,000.00 748,281.25776,412.21
774,812.50

96.85 776,138.46
1,325.97 (1,599.72) 2.25% N--

4.13%

4.19%
--
AA+
Aaa

UNITED STATES TREASURY
912828Y95

1.88%
07/31/26
07/31/26

1.46 02/22/22
02/24/22 1,255,000.00 1,256,568.751,255,528.41
1,213,084.96

96.66 1,213,149.96

65.00 (42,443.45) 3.52% N--

1.85%

4.20%
--
AA+
Aaa

UNITED STATES TREASURY
912828YG9

1.63%
09/30/26
09/30/26

1.60 02/22/22
02/24/22 1,255,000.00 1,243,234.381,250,753.45
1,203,721.48

95.91 1,210,668.80
6,947.32 (47,031.97) 3.51% N--

1.84%

4.19%
--
AA+
Aaa

UNITED STATES TREASURY
91282CJP7

4.38%
12/15/26
12/15/26

1.77 07/25/24
07/26/24 900,000.00 900,281.25900,219.97
902,531.25
100.28
907,723.56
5,192.31 2,311.28 2.63% N--

4.36%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKA8

4.13%
02/15/27
02/15/27

1.90 10/11/24
10/15/24 425,000.00 427,091.80426,824.50
424,236.33

99.82 432,335.00
8,098.68 (2,588.17) 1.25% N--

3.90%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKE0

4.25%
03/15/27
03/15/27

1.98 05/08/24
05/09/24 400,000.00 395,578.13396,717.61
400,234.38
100.06
406,762.00
6,527.62 3,516.76 1.18% N--

4.67%

4.22%
--
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 772 of 1430 ends

16.A.

Page 912 of 1987 ends

Public Trust Advisors 9
01/01/2025 to 01/31/2025
City of Hemet 1-5
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

UNITED STATES TREASURY
91282CEF4

2.50%
03/31/27
03/31/27

2.06 09/20/22
09/21/22 1,850,000.00 1,751,357.421,802,947.73
1,785,755.86

96.53 1,801,511.36
15,755.49 (17,191.86) 5.22% N--

3.79%

4.20%
--
AA+
Aaa

UNITED STATES TREASURY
91282CEN7

2.75%
04/30/27
04/30/27

2.13 08/18/22
08/22/22 1,675,000.00 1,653,473.631,664,714.62
1,623,179.69

96.91 1,635,013.42
11,833.74 (41,534.93) 4.74% N--

3.05%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKZ3

4.38%
07/15/27
07/15/27

2.30 09/10/24
09/11/24 885,000.00 906,606.45903,626.97
888,145.90
100.36
889,964.18
1,818.28 (15,481.07) 2.58% N--

3.46%

4.22%
--
AA+
Aaa

UNITED STATES TREASURY
9128282R0

2.25%
08/15/27
08/15/27

2.41 09/20/22
09/21/22 575,000.00 536,367.19555,024.96
548,069.33

95.32 554,045.90
5,976.56 (6,955.62) 1.61% N--

3.76%

4.21%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGC9

3.88%
12/31/27
12/31/27

2.72 04/14/23
04/18/23 1,350,000.00 1,362,814.451,357,928.85
1,337,027.34

99.04 1,341,651.65
4,624.31 (20,901.51) 3.89% N--

3.65%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CBB6

0.63%
12/31/27
12/31/27

2.83 05/25/23
05/30/23 800,000.00 689,218.75729,737.19
721,562.50

90.20 722,004.49
441.99 (8,174.69) 2.09% N--

3.96%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
91282CBJ9

0.75%
01/31/28
01/31/28

2.91 04/14/23
04/18/23 1,160,000.00 1,013,731.251,068,508.86
1,047,262.50

90.28 1,047,286.53

24.03 (21,246.36) 3.04% N--

3.64%

4.23%
--
AA+
Aaa

UNITED STATES TREASURY
91282CGH8

3.50%
01/31/28
01/31/28

2.81 04/14/23
04/18/23 1,350,000.00 1,341,826.171,344,887.27
1,322,314.46

97.95 1,322,444.98
130.52 (22,572.81) 3.83% N--

3.64%

4.24%
--
AA+
Aaa

UNITED STATES TREASURY
9128284N7

2.88%
05/15/28
05/15/28

3.07 05/25/23
05/30/23 365,000.00 347,976.17353,735.34
349,573.05

95.77 351,834.13
2,261.08 (4,162.29) 1.02% N--

3.92%

4.27%
--
AA+
Aaa

UNITED STATES TREASURY
91282CCR0

1.00%
07/31/28
07/31/28

3.37 12/20/23
12/21/23 1,215,000.00 1,066,399.801,102,402.70
1,086,950.40

89.46 1,086,983.96

33.56 (15,452.30) 3.15% N--

3.93%

4.27%
--
AA+
Aaa

UNITED STATES TREASURY
91282CHQ7

4.13%
07/31/28
07/31/28

3.23 05/08/24
05/09/24 425,000.00 418,077.15419,278.78
422,958.01

99.52 423,006.44

48.43 3,679.22 1.23% N--

4.55%

4.27%
--
AA+
Aaa

UNITED STATES TREASURY
91282CHX2

4.38%
08/31/28
08/31/28

3.22 12/20/23
12/21/23 1,000,000.00 1,020,156.251,015,361.06
1,002,812.50
100.28
1,021,424.38
18,611.88 (12,548.56) 2.96% N--

3.90%

4.29%
--
AA+
Aaa

UNITED STATES TREASURY
91282CCY5

1.25%
09/30/28
09/30/28

3.49 12/20/23
12/21/23 1,200,000.00 1,061,531.251,093,906.75
1,077,375.00

89.78 1,082,484.89
5,109.89 (16,531.75) 3.14% N--

3.92%

4.29%
--
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 773 of 1430 ends

16.A.

Page 913 of 1987 ends

Public Trust Advisors 10
01/01/2025 to 01/31/2025
City of Hemet 1-5
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

UNITED STATES TREASURY
91282CJF9

4.88%
10/31/28
10/31/28

3.36 12/20/23
12/21/23 1,000,000.00 1,042,851.561,033,007.28
1,019,765.62
101.98
1,032,289.79
12,524.17 (13,241.66) 2.99% N--

3.90%

4.30%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKD2

4.25%
02/28/29
02/28/29

3.64 05/08/24
05/09/24 875,000.00 865,463.87866,919.27
872,880.86

99.76 888,700.95
15,820.10 5,961.58 2.58% N--

4.50%

4.31%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKP5

4.63%
04/30/29
04/30/29

3.78 05/08/24
05/09/24 875,000.00 879,956.05879,225.05
885,219.73
101.17
895,616.40
10,396.67 5,994.68 2.60% N--

4.50%

4.32%
--
AA+
Aaa

UNITED STATES TREASURY
91282CEM9

2.88%
04/30/29
04/30/29

3.91 05/08/24
05/09/24 225,000.00 208,705.08211,108.51
212,510.74

94.45 214,172.60
1,661.86 1,402.23 0.62% N--

4.52%

4.32%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKT7

4.50%
05/31/29
05/31/29

3.87 07/25/24
07/26/24 900,000.00 913,816.41912,333.29
906,257.81
100.70
913,267.42
7,009.62 (6,075.48) 2.65% N--

4.15%

4.32%
--
AA+
Aaa

UNITED STATES TREASURY
91282CKX8

4.25%
06/30/29
06/30/29

3.97 07/25/24
07/26/24 900,000.00 903,726.56903,333.20
897,222.65

99.69 900,603.87
3,381.22 (6,110.55) 2.61% N--

4.16%

4.33%
--
AA+
Aaa

UNITED STATES TREASURY
912828YB0

1.63%
08/15/29
08/15/29

4.26 09/10/24
09/11/24 525,000.00 482,610.35485,979.84
467,988.28

89.14 471,929.35
3,941.07 (17,991.56) 1.37% N--

3.42%

4.28%
--
AA+
Aaa

UNITED STATES TREASURY
91282CLR0

4.13%
10/31/29
10/31/29

4.22 12/17/24
12/18/24 1,100,000.00 1,093,597.661,093,759.70
1,090,246.09

99.11 1,101,903.20
11,657.11 (3,513.61) 3.19% N--

4.26%

4.33%
--
AA+
Aaa

UNITED STATES TREASURY
912828YS3

1.75%
11/15/29
11/15/29

4.49 12/17/24
12/18/24 350,000.00 312,115.23313,066.05
311,923.83

89.12 313,243.58
1,319.75 (1,142.22) 0.91% N--

4.21%

4.29%
--
AA+
Aaa

US GOV TOTAL
12/02/27
12/02/27

2.64 --
-- 28,615,000.00 $27,795,637.11$28,085,256.10
$27,769,739.37

97.21 $27,968,556.80
$198,817.44 ($315,516.74) 81.09% N--

3.78%

4.25%
--
AA+
Aaa
GSE 0.00%

FEDERAL FARM CREDIT BANKS

FUNDING CORP
3133EMSK9

0.84%
03/02/26
03/02/26

1.05 02/25/21
02/28/21 1,000,000.00 $1,000,000.00$1,000,000.00
$963,590.22

96.36 $967,066.89
$3,476.67 ($36,409.78) 2.80% Y02/09/25

0.84%

4.31%
226.77%
AA+
Aaa

FEDERAL FARM CREDIT BANKS

FUNDING CORP
3133EMSU7

0.80%
03/09/26
03/09/26

1.07 03/02/21
03/09/21 1,000,000.00 1,000,000.001,000,000.00
962,574.47

96.26 965,730.03
3,155.56 (37,425.53) 2.80% Y02/09/25

0.80%

4.30%
233.35%
AA+
Aaa
Portfolio Holdings
Supporting Reports

Page 774 of 1430 ends

16.A.

Page 914 of 1987 ends

Public Trust Advisors 11
01/01/2025 to 01/31/2025
City of Hemet 1-5
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

FEDERAL FARM CREDIT BANKS

FUNDING CORP
3133ENG87

2.92%
08/17/27
08/17/27

2.39 08/17/22
08/19/22 600,000.00 594,384.00597,145.82
581,082.19

96.85 589,063.52
7,981.33 (16,063.63) 1.71% N--

3.12%

4.24%
--
AA+
Aaa

GSE TOTAL
07/07/26
07/07/26

1.37 --
-- 2,600,000.00 $2,594,384.00$2,597,145.82
$2,507,246.88

96.43 $2,521,860.43
$14,613.56 ($89,898.94) 7.31% --

1.35%

4.29%
230.06%
AA+
Aaa
MUNI 0.00%

COMMUNITY DEVELOPMENT

ADMINISTRATION MARYLAND
DEPA
57419RD28

2.86%
09/01/26
09/01/26

1.51 08/29/16
09/01/16 1,000,000.00 $1,019,370.00$1,001,249.68
$975,490.00

97.55 $987,419.17
$11,929.17 ($25,759.68) 2.86% Y09/01/25

2.64%

4.48%

7.22%
NA
Aa1

MUNI TOTAL
09/01/26
09/01/26

1.51 08/29/16
09/01/16 1,000,000.00 $1,019,370.00$1,001,249.68
$975,490.00

97.55 $987,419.17
$11,929.17 ($25,759.68) 2.86% Y09/01/25

2.64%

4.48%

7.22%
NA
Aa1
CORP 0.00%

CATERPILLAR FINANCIAL

SERVICES CORP
14913R2H9

0.80%
11/13/25
11/13/25

0.76 01/19/21
01/21/21 1,000,000.00 $1,004,240.00$1,000,687.76
$973,138.68

97.31 $974,872.01
$1,733.33 ($27,549.08) 2.83% N--

0.71%

4.32%
--
A
A2

APPLE INC
037833DN7

2.05%
09/11/26
09/11/26

1.55 08/10/22
08/12/22 700,000.00 667,786.00687,317.49
675,495.97

96.50 681,076.52
5,580.56 (11,821.53) 1.97% Y07/11/26

3.26%

4.32%

4.58%
AA+
Aaa

JOHN DEERE CAPITAL CORP
24422EWD7

2.35%
03/08/27
03/08/27

2.00 10/11/24
10/15/24 425,000.00 408,072.25410,183.38
407,206.02

95.81 411,173.28
3,967.26 (2,977.36) 1.19% N--

4.11%

4.46%
--
A
A1

PACCAR FINANCIAL CORP
69371RT48

4.00%
09/26/29
09/26/29

4.13 10/11/24
10/15/24 350,000.00 345,628.97345,892.63
339,779.40

97.08 344,640.51
4,861.11 (6,113.23) 1.00% N--

4.28%

4.70%
--
A+
A1

CORP TOTAL
11/17/26
11/17/26

1.68 --
-- 2,475,000.00 $2,425,727.22$2,444,081.27
$2,395,620.07

96.79 $2,411,762.33
$16,142.26 ($48,461.20) 6.99% --

2.51%

4.40%

4.58%
A+
A1
CD 0.00%
Merrick Bank
59013KHV1

0.80%
05/29/25
05/29/25

0.32 05/14/20
05/29/20 249,000.00 $249,000.00$249,000.00
$246,156.87

98.86 $246,173.24
$16.37 ($2,843.13) 0.71% N--

0.80%

4.36%
--
NA
NA
BMW Bank of North America
05580AXF6

0.50%
09/25/25
09/25/25

0.64 09/21/20
09/25/20 250,000.00 250,000.00250,000.00
244,074.58

97.63 244,516.36
441.78 (5,925.42) 0.71% N--

0.50%

4.23%
--
A
Aa3
Portfolio Holdings
Supporting Reports

Page 775 of 1430 ends

16.A.

Page 915 of 1987 ends

Public Trust Advisors 12
01/01/2025 to 01/31/2025
City of Hemet 1-5
Description
Identifier
Coupon
Effective
Maturity
Final Maturity
Duration
Trade Date
Settle Date
Par Value Original Cost
Book Value
Market Value
Market Price
MV + Accrued
Accrued Balance
Net Unrealized
Gain/Loss
% of Market
Value
Callable
Next Call Date
Book Yield
YTM
YTC
S&P
Moody's

CD TOTAL
07/27/25
07/27/25

0.48 --
-- 499,000.00 $499,000.00$499,000.00
$490,231.45

98.25 $490,689.60
$458.15 ($8,768.55) 1.42% N--

0.65%

4.30%
--
A
Aa3

PORTFOLIO TOTAL
09/01/27
09/01/27

2.41 --
-- 35,301,071.15 $34,446,189.48$34,738,804.01
$34,250,398.91

96.84 $34,492,359.48
$241,960.57 ($488,405.11) 100.00% --

3.42%

4.27%
126.32%
AA
Aa1
Portfolio Holdings
Supporting Reports

Page 776 of 1430 ends

16.A.

Page 916 of 1987 ends

Public Trust Advisors 13
01/01/2025 to 01/31/2025
City of Hemet 1-5
Description
Identifier
Current Units Type Trade Date Settle Date Price Principal Realized Gain/Loss
Broker Amount
Transactions

Page 777 of 1430 ends

16.A.

Page 917 of 1987 ends

Public Trust Advisors 14
01/01/2025 to 01/31/2025
City of Hemet 1-5
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

APPLE INC
037833DN7
09/11/26 700,000.00 $1,195.83 $0.00
$0.00
$669.77 $0.00 $0.00 $1,865.61 $0.00
$0.00
BMW Bank of North America
05580AXF6
09/25/25 250,000.00 106.16 0.00

0.00 0.00 0.00 0.00 106.16 0.00

0.00 CATERPILLAR FINANCIAL SERVICES CORP
14913R2H9
11/13/25 1,000,000.00 666.67 0.00

0.00 0.00 (74.81) 0.00 591.86 0.00

0.00 JOHN DEERE CAPITAL CORP
24422EWD7
03/08/27 425,000.00 832.29 0.00

0.00 600.41 0.00 0.00 1,432.70 0.00

0.00 FEDERAL FARM CREDIT BANKS FUNDING CORP
3133EMSK9
03/02/26 1,000,000.00 700.00 0.00

0.00 0.00 0.00 0.00 700.00 0.00

0.00 FEDERAL FARM CREDIT BANKS FUNDING CORP
3133EMSU7
03/09/26 1,000,000.00 666.67 0.00

0.00 0.00 0.00 0.00 666.67 0.00

0.00 FEDERAL FARM CREDIT BANKS FUNDING CORP
3133ENG87
08/17/27 600,000.00 1,460.00 0.00

0.00 95.45 0.00 0.00 1,555.45 0.00

0.00 COMMUNITY DEVELOPMENT ADMINISTRATION

MARYLAND DEPA
57419RD28
09/01/26 1,000,000.00 2,385.83 0.00

0.00 0.00 (182.74) 0.00 2,203.10 0.00

0.00 Merrick Bank
59013KHV1
05/29/25 249,000.00 169.18 0.00

0.00 0.00 0.00 0.00 169.18 169.18

0.00 PACCAR FINANCIAL CORP
69371RT48
09/26/29 350,000.00 1,166.67 0.00

0.00 74.99 0.00 0.00 1,241.65 0.00

0.00 UNITED STATES TREASURY
9128282R0
08/15/27 575,000.00 1,089.84 0.00

0.00 669.43 0.00 0.00 1,759.28 0.00

0.00 UNITED STATES TREASURY
9128284N7
05/15/28 365,000.00 898.64 0.00

0.00 291.25 0.00 0.00 1,189.88 0.00

0.00 UNITED STATES TREASURY
9128286F2
02/28/26 550,000.00 1,177.49 0.00

0.00 604.95 0.00 0.00 1,782.43 0.00

0.00 UNITED STATES TREASURY
9128287B0
06/30/26 800,000.00 1,284.53 0.00

0.00 1,422.61 0.00 0.00 2,707.14 0.00

0.00 UNITED STATES TREASURY
912828Y95
07/31/26 1,255,000.00 1,983.32 0.00

0.00 0.00 (30.06) 0.00 1,953.26 11,765.63

0.00 UNITED STATES TREASURY
912828YB0
08/15/29 525,000.00 718.67 0.00

0.00 730.45 0.00 0.00 1,449.11 0.00

0.00 UNITED STATES TREASURY
912828YG9
09/30/26 1,255,000.00 1,736.83 0.00

0.00 217.23 0.00 0.00 1,954.06 0.00

0.00 UNITED STATES TREASURY
912828YS3
11/15/29 350,000.00 524.52 0.00

0.00 655.01 0.00 0.00 1,179.52 0.00

0.00 UNITED STATES TREASURY
91282CBB6
12/31/27 800,000.00 428.18 0.00

0.00 2,049.06 0.00 0.00 2,477.23 0.00

0.00

Page 778 of 1430 ends

16.A.

Page 918 of 1987 ends

Public Trust Advisors 15
01/01/2025 to 01/31/2025
City of Hemet 1-5
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

UNITED STATES TREASURY
91282CBJ9
01/31/28 1,160,000.00 733.27 0.00

0.00 2,592.53 0.00 0.00 3,325.80 4,350.00

0.00 UNITED STATES TREASURY
91282CCR0
07/31/28 1,215,000.00 1,024.05 0.00

0.00 2,735.51 0.00 0.00 3,759.57 6,075.00

0.00 UNITED STATES TREASURY
91282CCY5
09/30/28 1,200,000.00 1,277.47 0.00

0.00 2,459.90 0.00 0.00 3,737.38 0.00

0.00 UNITED STATES TREASURY
91282CEF4
03/31/27 1,850,000.00 3,938.87 0.00

0.00 1,851.04 0.00 0.00 5,789.91 0.00

0.00 UNITED STATES TREASURY
91282CEM9
04/30/29 225,000.00 553.95 0.00

0.00 278.01 0.00 0.00 831.96 0.00

0.00 UNITED STATES TREASURY
91282CEN7
04/30/27 1,675,000.00 3,944.58 0.00

0.00 389.79 0.00 0.00 4,334.37 0.00

0.00 UNITED STATES TREASURY
91282CGC9
12/31/27 1,350,000.00 4,479.80 0.00

0.00 0.00 (231.23) 0.00 4,248.57 0.00

0.00 UNITED STATES TREASURY
91282CGH8
01/31/28 1,350,000.00 3,982.43 0.00

0.00 144.88 0.00 0.00 4,127.30 23,625.00

0.00 UNITED STATES TREASURY
91282CGR6
03/15/26 1,010,000.00 4,000.24 0.00

0.00 204.75 0.00 0.00 4,204.99 0.00

0.00 UNITED STATES TREASURY
91282CHH7
06/15/26 1,085,000.00 3,811.66 0.00

0.00 46.35 0.00 0.00 3,858.01 0.00

0.00 UNITED STATES TREASURY
91282CHQ7
07/31/28 425,000.00 1,477.61 0.00

0.00 139.00 0.00 0.00 1,616.61 8,765.63

0.00 UNITED STATES TREASURY
91282CHX2
08/31/28 1,000,000.00 3,746.55 0.00

0.00 0.00 (364.34) 0.00 3,382.21 0.00

0.00 UNITED STATES TREASURY
91282CJF9
10/31/28 1,000,000.00 4,174.72 0.00

0.00 0.00 (747.97) 0.00 3,426.75 0.00

0.00 UNITED STATES TREASURY
91282CJP7
12/15/26 900,000.00 3,353.37 0.00

0.00 0.00 (10.00) 0.00 3,343.37 0.00

0.00 UNITED STATES TREASURY
91282CKA8
02/15/27 425,000.00 1,476.82 0.00

0.00 0.00 (76.02) 0.00 1,400.80 0.00

0.00 UNITED STATES TREASURY
91282CKB6
02/28/26 335,000.00 1,326.81 0.00

0.00 71.91 0.00 0.00 1,398.73 0.00

0.00 UNITED STATES TREASURY
91282CKD2
02/28/29 875,000.00 3,184.56 0.00

0.00 168.35 0.00 0.00 3,352.91 0.00

0.00 UNITED STATES TREASURY
91282CKE0
03/15/27 400,000.00 1,455.80 0.00

0.00 131.81 0.00 0.00 1,587.61 0.00

0.00 UNITED STATES TREASURY
91282CKP5
04/30/29 875,000.00 3,465.56 0.00

0.00 0.00 (84.56) 0.00 3,381.00 0.00

0.00

Page 779 of 1430 ends

16.A.

Page 919 of 1987 ends

Public Trust Advisors 16
01/01/2025 to 01/31/2025
City of Hemet 1-5
Income
Description
Identifier
Final
Maturity
Current Units Interest Income Realized Gain
Realized Loss
Accretion
Income
Amortization
Expense
Misc
Income
Net Income Interest Received
Interest Due

UNITED STATES TREASURY
91282CKT7
05/31/29 900,000.00 3,449.18 0.00

0.00 0.00 (241.98) 0.00 3,207.19 0.00

0.00 UNITED STATES TREASURY
91282CKX8
06/30/29 900,000.00 3,275.55 0.00

0.00 0.00 (64.18) 0.00 3,211.37 0.00

0.00 UNITED STATES TREASURY
91282CKZ3
07/15/27 885,000.00 3,291.28 0.00

0.00 0.00 (645.90) 0.00 2,645.38 19,359.38

0.00 UNITED STATES TREASURY
91282CLR0
10/31/29 1,100,000.00 3,885.70 0.00

0.00 111.63 0.00 0.00 3,997.33 0.00

0.00 BNY MELLON CASH RESERVE USD
MMF2DDA1
01/31/25 112,071.15 65.76 0.00

0.00 0.00 0.00 0.00 65.76 65.76

0.00 Portfolio Total 35,301,071.15 $84,566.91 $0.00
$0.00 $19,406.06 ($2,753.78) $0.00 $101,219.19 $74,175.58$0.00

Page 780 of 1430 ends

16.A.

Page 920 of 1987 ends

Public Trust Advisors 17
01/01/2025 to 01/31/2025
City of Hemet 1-5
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
Apple Inc.

Apple Inc.
037833DN7
CORP

1.97%

3.26%

4.32% 1.55 AA+Aaa
09/11/26
09/11/26 700,000.00 $5,580.56 $687,317.49$692,898.05
$675,495.97
$681,076.52
Apple Inc.

1.97%

3.26%

4.32% 1.55 AA+Aaa 700,000.00 $5,580.56 $687,317.49$692,898.05 $675,495.97
$681,076.52
BMW Bank of North America
BMW Bank of North America
05580AXF6
CD

0.71%

0.50%

4.23% 0.64 AAa3
09/25/25
09/25/25 250,000.00 $441.78 $250,000.00$250,441.78
$244,074.58
$244,516.36
BMW Bank of North America

0.71%

0.50%

4.23% 0.64 AAa3 250,000.00 $441.78 $250,000.00$250,441.78 $244,074.58
$244,516.36

BNY MELLON CASH RESERVE
USD

BNY MELLON CASH RESERVE USD
MMF2DDA1
MMFUND

0.32%

0.00% NA
NA
01/31/25
01/31/25 112,071.15 $0.00 $112,071.15$112,071.15
$112,071.15
$112,071.15

BNY MELLON CASH RESERVE
USD 0.32%

0.00% NA
NA 112,071.15 $0.00 $112,071.15$112,071.15
$112,071.15
$112,071.15
Caterpillar Financial Services
Corporation
Caterpillar Financial Services
Corporation
14913R2H9
CORP

2.83%

0.71%

4.32% 0.76 AA2
11/13/25
11/13/25 1,000,000.00 $1,733.33 $1,000,687.76$1,002,421.10 $973,138.68
$974,872.01
Caterpillar Financial Services
Corporation 2.83%

0.71%

4.32% 0.76 AA2 1,000,000.00 $1,733.33 $1,000,687.76$1,002,421.10 $973,138.68
$974,872.01
Federal Farm Credit Banks
Funding Corporation
Federal Farm Credit Banks
Funding Corporation
3133EMSK9
GSE

2.80%

0.84%

4.31% 1.05 AA+Aaa
03/02/26
03/02/26 1,000,000.00 $3,476.67 $1,000,000.00$1,003,476.67 $963,590.22
$967,066.89
Federal Farm Credit Banks
Funding Corporation
3133EMSU7
GSE

2.80%

0.80%

4.30% 1.07 AA+Aaa
03/09/26
03/09/26 1,000,000.00 3,155.56 1,000,000.001,003,155.56 962,574.47
965,730.03
Federal Farm Credit Banks
Funding Corporation
3133ENG87
GSE

1.71%

3.12%

4.24% 2.39 AA+Aaa
08/17/27
08/17/27 600,000.00 7,981.33 597,145.82605,127.15
581,082.19
589,063.52

Page 781 of 1430 ends

16.A.

Page 921 of 1987 ends

Public Trust Advisors 18
01/01/2025 to 01/31/2025
City of Hemet 1-5
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
Federal Farm Credit Banks
Funding Corporation 7.31%

1.35%

4.29% 1.37 AA+Aaa 2,600,000.00 $14,613.56 $2,597,145.82$2,611,759.37 $2,507,246.88
$2,521,860.43
John Deere Capital Corporation
John Deere Capital Corporation
24422EWD7
CORP

1.19%

4.11%

4.46% 2.00 AA1
03/08/27
03/08/27 425,000.00 $3,967.26 $410,183.38$414,150.63
$407,206.02
$411,173.28
John Deere Capital Corporation

1.19%

4.11%

4.46% 2.00 AA1 425,000.00 $3,967.26 $410,183.38$414,150.63 $407,206.02
$411,173.28
Maryland Department of Housing
and Community Development
Maryland Department of Housing
and Community Development
57419RD28
MUNI

2.86%

2.64%

4.48% 1.51 NAAa1
09/01/26
09/01/26 1,000,000.00 $11,929.17 $1,001,249.68$1,013,178.84 $975,490.00
$987,419.17
Maryland Department of Housing
and Community Development 2.86%

2.64%

4.48% 1.51 NAAa1 1,000,000.00 $11,929.17 $1,001,249.68$1,013,178.84 $975,490.00
$987,419.17
Merrick Bank
Merrick Bank
59013KHV1
CD

0.71%

0.80%

4.36% 0.32 NANA
05/29/25
05/29/25 249,000.00 $16.37 $249,000.00$249,016.37
$246,156.87
$246,173.24
Merrick Bank

0.71%

0.80%

4.36% 0.32 NANA 249,000.00 $16.37 $249,000.00$249,016.37 $246,156.87
$246,173.24
PACCAR Financial Corp.

PACCAR Financial Corp.
69371RT48
CORP

1.00%

4.28%

4.70% 4.13 A+A1
09/26/29
09/26/29 350,000.00 $4,861.11 $345,892.63$350,753.75
$339,779.40
$344,640.51
PACCAR Financial Corp.

1.00%

4.28%

4.70% 4.13 A+A1 350,000.00 $4,861.11 $345,892.63$350,753.75 $339,779.40
$344,640.51
United States Department of
The Treasury
United States Department of
The Treasury
9128286F2
US GOV

1.58%

3.88%

4.24% 1.04 AA+Aaa
02/28/26
02/28/26 550,000.00 $5,849.45 $542,350.33$548,199.78
$540,036.62
$545,886.07
United States Department of
The Treasury
91282CKB6
US GOV

0.99%

4.89%

4.26% 1.02 AA+Aaa
02/28/26
02/28/26 335,000.00 6,591.26 334,090.65340,681.91
336,251.01
342,842.28

Page 782 of 1430 ends

16.A.

Page 922 of 1987 ends

Public Trust Advisors 19
01/01/2025 to 01/31/2025
City of Hemet 1-5
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CGR6
US GOV

2.99%

4.87%

4.24% 1.06 AA+Aaa
03/15/26
03/15/26 1,010,000.00 17,936.57 1,007,311.871,025,248.44 1,014,142.58
1,032,079.14
United States Department of
The Treasury
91282CHH7
US GOV

3.16%

4.18%

4.21% 1.31 AA+Aaa
06/15/26
06/15/26 1,085,000.00 5,901.92 1,084,253.841,090,155.76 1,083,686.13
1,089,588.05
United States Department of
The Treasury
9128287B0
US GOV

2.25%

4.13%

4.19% 1.37 AA+Aaa
06/30/26
06/30/26 800,000.00 1,325.97 776,412.21777,738.18
774,812.50
776,138.46
United States Department of
The Treasury
912828Y95
US GOV

3.52%

1.85%

4.20% 1.46 AA+Aaa
07/31/26
07/31/26 1,255,000.00 65.00 1,255,528.411,255,593.41
1,213,084.96
1,213,149.96
United States Department of
The Treasury
912828YG9
US GOV

3.51%

1.84%

4.19% 1.60 AA+Aaa
09/30/26
09/30/26 1,255,000.00 6,947.32 1,250,753.451,257,700.77 1,203,721.48
1,210,668.80
United States Department of
The Treasury
91282CJP7
US GOV

2.63%

4.36%

4.21% 1.77 AA+Aaa
12/15/26
12/15/26 900,000.00 5,192.31 900,219.97905,412.28
902,531.25
907,723.56
United States Department of
The Treasury
91282CKA8
US GOV

1.25%

3.90%

4.22% 1.90 AA+Aaa
02/15/27
02/15/27 425,000.00 8,098.68 426,824.50434,923.18
424,236.33
432,335.00
United States Department of
The Treasury
91282CKE0
US GOV

1.18%

4.67%

4.22% 1.98 AA+Aaa
03/15/27
03/15/27 400,000.00 6,527.62 396,717.61403,245.24
400,234.38
406,762.00
United States Department of
The Treasury
91282CEF4
US GOV

5.22%

3.79%

4.20% 2.06 AA+Aaa
03/31/27
03/31/27 1,850,000.00 15,755.49 1,802,947.731,818,703.22 1,785,755.86
1,801,511.36
United States Department of
The Treasury
91282CEN7
US GOV

4.74%

3.05%

4.21% 2.13 AA+Aaa
04/30/27
04/30/27 1,675,000.00 11,833.74 1,664,714.621,676,548.36 1,623,179.69
1,635,013.42
United States Department of
The Treasury
91282CKZ3
US GOV

2.58%

3.46%

4.22% 2.30 AA+Aaa
07/15/27
07/15/27 885,000.00 1,818.28 903,626.97905,445.25
888,145.90
889,964.18
United States Department of
The Treasury
9128282R0
US GOV

1.61%

3.76%

4.21% 2.41 AA+Aaa
08/15/27
08/15/27 575,000.00 5,976.56 555,024.96561,001.52
548,069.33
554,045.90
United States Department of
The Treasury
91282CGC9
US GOV

3.89%

3.65%

4.23% 2.72 AA+Aaa
12/31/27
12/31/27 1,350,000.00 4,624.31 1,357,928.851,362,553.16 1,337,027.34
1,341,651.65
United States Department of
The Treasury
91282CBB6
US GOV

2.09%

3.96%

4.24% 2.83 AA+Aaa
12/31/27
12/31/27 800,000.00 441.99 729,737.19730,179.18
721,562.50
722,004.49

Page 783 of 1430 ends

16.A.

Page 923 of 1987 ends

Public Trust Advisors 20
01/01/2025 to 01/31/2025
City of Hemet 1-5
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CBJ9
US GOV

3.04%

3.64%

4.23% 2.91 AA+Aaa
01/31/28
01/31/28 1,160,000.00 24.03 1,068,508.861,068,532.89
1,047,262.50
1,047,286.53
United States Department of
The Treasury
91282CGH8
US GOV

3.83%

3.64%

4.24% 2.81 AA+Aaa
01/31/28
01/31/28 1,350,000.00 130.52 1,344,887.271,345,017.79
1,322,314.46
1,322,444.98
United States Department of
The Treasury
9128284N7
US GOV

1.02%

3.92%

4.27% 3.07 AA+Aaa
05/15/28
05/15/28 365,000.00 2,261.08 353,735.34355,996.42
349,573.05
351,834.13
United States Department of
The Treasury
91282CCR0
US GOV

3.15%

3.93%

4.27% 3.37 AA+Aaa
07/31/28
07/31/28 1,215,000.00 33.56 1,102,402.701,102,436.26
1,086,950.40
1,086,983.96
United States Department of
The Treasury
91282CHQ7
US GOV

1.23%

4.55%

4.27% 3.23 AA+Aaa
07/31/28
07/31/28 425,000.00 48.43 419,278.78419,327.21
422,958.01
423,006.44
United States Department of
The Treasury
91282CHX2
US GOV

2.96%

3.90%

4.29% 3.22 AA+Aaa
08/31/28
08/31/28 1,000,000.00 18,611.88 1,015,361.061,033,972.94 1,002,812.50
1,021,424.38
United States Department of
The Treasury
91282CCY5
US GOV

3.14%

3.92%

4.29% 3.49 AA+Aaa
09/30/28
09/30/28 1,200,000.00 5,109.89 1,093,906.751,099,016.64 1,077,375.00
1,082,484.89
United States Department of
The Treasury
91282CJF9
US GOV

2.99%

3.90%

4.30% 3.36 AA+Aaa
10/31/28
10/31/28 1,000,000.00 12,524.17 1,033,007.281,045,531.45 1,019,765.62
1,032,289.79
United States Department of
The Treasury
91282CKD2
US GOV

2.58%

4.50%

4.31% 3.64 AA+Aaa
02/28/29
02/28/29 875,000.00 15,820.10 866,919.27882,739.37
872,880.86
888,700.95
United States Department of
The Treasury
91282CKP5
US GOV

2.60%

4.50%

4.32% 3.78 AA+Aaa
04/30/29
04/30/29 875,000.00 10,396.67 879,225.05889,621.72
885,219.73
895,616.40
United States Department of
The Treasury
91282CEM9
US GOV

0.62%

4.52%

4.32% 3.91 AA+Aaa
04/30/29
04/30/29 225,000.00 1,661.86 211,108.51212,770.37
212,510.74
214,172.60
United States Department of
The Treasury
91282CKT7
US GOV

2.65%

4.15%

4.32% 3.87 AA+Aaa
05/31/29
05/31/29 900,000.00 7,009.62 912,333.29919,342.91
906,257.81
913,267.42
United States Department of
The Treasury
91282CKX8
US GOV

2.61%

4.16%

4.33% 3.97 AA+Aaa
06/30/29
06/30/29 900,000.00 3,381.22 903,333.20906,714.42
897,222.65
900,603.87
United States Department of
The Treasury
912828YB0
US GOV

1.37%

3.42%

4.28% 4.26 AA+Aaa
08/15/29
08/15/29 525,000.00 3,941.07 485,979.84489,920.91
467,988.28
471,929.35

Page 784 of 1430 ends

16.A.

Page 924 of 1987 ends

Public Trust Advisors 21
01/01/2025 to 01/31/2025
City of Hemet 1-5
GASB 40
Issuer
Identifier
Security Type
% of Market Value
Book Yield
Market Yield
Duration S&P
Moody's
Effective Maturity
Final Maturity
Current Units Accrued Book Value
Book Value + Accrued
Market Value
Market Value + Accrued
United States Department of
The Treasury
91282CLR0
US GOV

3.19%

4.26%

4.33% 4.22 AA+Aaa
10/31/29
10/31/29 1,100,000.00 11,657.11 1,093,759.701,105,416.81 1,090,246.09
1,101,903.20
United States Department of
The Treasury
912828YS3
US GOV

0.91%

4.21%

4.29% 4.49 AA+Aaa
11/15/29
11/15/29 350,000.00 1,319.75 313,066.05314,385.80
311,923.83
313,243.58
United States Department of
The Treasury 81.09%

3.78%

4.25% 2.64 AA+Aaa 28,615,000.00 $198,817.44 $28,085,256.10$28,284,073.54 $27,769,739.37
$27,968,556.80
Portfolio Total
100.00%

3.42%

4.27% 2.41 AAAa1
09/01/27
09/01/27 35,301,071.15 $241,960.57 $34,738,804.01$34,980,764.59 $34,250,398.91
$34,492,359.48

Page 785 of 1430 ends

16.A.

Page 925 of 1987 ends

Public Trust Advisors 22
01/01/2025 to 01/31/2025
City of Hemet 1-5
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value
Cash
CCYUSD
CASH
01/31/25
$55,444.98
$55,444.98
$55,444.98
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
($129,554.80)
$0.00
$0.00
$0.00
$0.00
$0.00

BNY MELLON CASH RESERVE
USD
MMF2DDA1
MMFUND
01/31/25
112,005.39
112,005.39
112,005.39

65.76 0.00

0.00 0.00

65.76 0.00

0.00 (0.00)
112,071.15
112,071.15
112,071.15
Merrick Bank
59013KHV1
CD
05/29/25
249,000.00
245,511.82
245,511.82

0.00 0.00

0.00 0.00
169.18

0.00 0.00
(2,843.13)
249,000.00
246,156.87
249,000.00
BMW Bank of North America
05580AXF6
CD
09/25/25
250,000.00
243,503.92
243,503.92

0.00 0.00

0.00 (5,925.42)
250,000.00
244,074.58
250,000.00

CATERPILLAR FINANCIAL

SERVICES CORP
14913R2H9
CORP
11/13/25
1,004,240.00
967,852.67
967,852.67

0.00 0.00

0.00 (27,549.08)
1,004,240.00
973,138.68
1,000,687.76

APPLE INC
037833DN7
CORP
09/11/26
667,786.00
673,338.75
673,338.75

0.00 0.00

0.00 (11,821.53)
667,786.00
675,495.97
687,317.49

JOHN DEERE CAPITAL CORP
24422EWD7
CORP
03/08/27
408,072.25
405,564.71
405,564.71

0.00 0.00

0.00 (2,977.36)
408,072.25
407,206.02
410,183.38

PACCAR FINANCIAL CORP
69371RT48
CORP
09/26/29
345,628.97
338,521.64
338,521.64

0.00 0.00

0.00 (6,113.23)
345,628.97
339,779.40
345,892.63

FEDERAL FARM CREDIT

BANKS FUNDING CORP
3133EMSK9
GSE
03/02/26
1,000,000.00
959,981.03
959,981.03

0.00 0.00

0.00 (36,409.78)
1,000,000.00
963,590.22
1,000,000.00

FEDERAL FARM CREDIT

BANKS FUNDING CORP
3133EMSU7
GSE
03/09/26
1,000,000.00
958,986.33
958,986.33

0.00 0.00

0.00 (37,425.53)
1,000,000.00
962,574.47
1,000,000.00

FEDERAL FARM CREDIT

BANKS FUNDING CORP
3133ENG87
GSE
08/17/27
594,384.00
578,134.84
578,134.84

0.00 0.00

0.00 (16,063.63)
594,384.00
581,082.19
597,145.82

COMMUNITY DEVELOPMENT

ADMINISTRATION

MARYLAND DEPA
57419RD28
MUNI
09/01/26
1,019,370.00
974,600.00
974,600.00

0.00 0.00

0.00 (25,759.68)
1,019,370.00
975,490.00
1,001,249.68

UNITED STATES TREASURY
9128286F2
US GOV
02/28/26
529,568.36
539,205.82
539,205.82

0.00 0.00

0.00 (2,313.71)
529,568.36
540,036.62
542,350.33

Page 786 of 1430 ends

16.A.

Page 926 of 1987 ends

Public Trust Advisors 23
01/01/2025 to 01/31/2025
City of Hemet 1-5
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CKB6
US GOV
02/28/26
333,468.94
336,355.57
336,355.57

0.00 0.00

0.00 2,160.37
333,468.94
336,251.01
334,090.65

UNITED STATES TREASURY
91282CGR6
US GOV
03/15/26
1,005,541.80
1,014,365.26
1,014,365.26

0.00 0.00

0.00 6,830.71
1,005,541.80
1,014,142.58
1,007,311.87

UNITED STATES TREASURY
91282CHH7
US GOV
06/15/26
1,083,643.75
1,083,135.84
1,083,135.84

0.00 0.00

0.00 (567.71)
1,083,643.75
1,083,686.13
1,084,253.84

UNITED STATES TREASURY
9128287B0
US GOV
06/30/26
748,281.25
772,845.72
772,845.72

0.00 0.00

0.00 (1,599.72)
748,281.25
774,812.50
776,412.21

UNITED STATES TREASURY
912828Y95
US GOV
07/31/26
1,256,568.75
1,210,006.66
1,210,006.66

0.00 0.00

0.00 0.00
11,765.63

0.00 0.00
(42,443.45)
1,256,568.75
1,213,084.96
1,255,528.41

UNITED STATES TREASURY
912828YG9
US GOV
09/30/26
1,243,234.38
1,200,167.77
1,200,167.77

0.00 0.00

0.00 (47,031.97)
1,243,234.38
1,203,721.48
1,250,753.45

UNITED STATES TREASURY
91282CJP7
US GOV
12/15/26
900,281.25
902,039.25
902,039.25

0.00 0.00

0.00 2,311.28
900,281.25
902,531.25
900,219.97

UNITED STATES TREASURY
91282CKA8
US GOV
02/15/27
427,091.80
423,841.78
423,841.78

0.00 0.00

0.00 (2,588.17)
427,091.80
424,236.33
426,824.50

UNITED STATES TREASURY
91282CKE0
US GOV
03/15/27
395,578.13
399,895.68
399,895.68

0.00 0.00

0.00 3,516.76
395,578.13
400,234.38
396,717.61

UNITED STATES TREASURY
91282CEF4
US GOV
03/31/27
1,751,357.42
1,781,370.40
1,781,370.40

0.00 0.00

0.00 (17,191.86)
1,751,357.42
1,785,755.86
1,802,947.73

UNITED STATES TREASURY
91282CEN7
US GOV
04/30/27
1,653,473.63
1,619,346.10
1,619,346.10

0.00 0.00

0.00 (41,534.93)
1,653,473.63
1,623,179.69
1,664,714.62

UNITED STATES TREASURY
91282CKZ3
US GOV
07/15/27
906,606.45
887,270.92
887,270.92

0.00 0.00

0.00 0.00
19,359.38

0.00 0.00
(15,481.07)
906,606.45
888,145.90
903,626.97

UNITED STATES TREASURY
9128282R0
US GOV
08/15/27
536,367.19
546,557.56
546,557.56

0.00 0.00

0.00 (6,955.62)
536,367.19
548,069.33
555,024.96

Page 787 of 1430 ends

16.A.

Page 927 of 1987 ends

Public Trust Advisors 24
01/01/2025 to 01/31/2025
City of Hemet 1-5
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CGC9
US GOV
12/31/27
1,362,814.45
1,334,504.59
1,334,504.59

0.00 0.00

0.00 (20,901.51)
1,362,814.45
1,337,027.34
1,357,928.85

UNITED STATES TREASURY
91282CBB6
US GOV
12/31/27
689,218.75
718,405.84
718,405.84

0.00 0.00

0.00 (8,174.69)
689,218.75
721,562.50
729,737.19

UNITED STATES TREASURY
91282CBJ9
US GOV
01/31/28
1,013,731.25
1,042,278.90
1,042,278.90

0.00 0.00

0.00 0.00
4,350.00

0.00 0.00
(21,246.36)
1,013,731.25
1,047,262.50
1,068,508.86

UNITED STATES TREASURY
91282CGH8
US GOV
01/31/28
1,341,826.17
1,319,053.88
1,319,053.88

0.00 0.00

0.00 0.00
23,625.00

0.00 0.00
(22,572.81)
1,341,826.17
1,322,314.46
1,344,887.27

UNITED STATES TREASURY
9128284N7
US GOV
05/15/28
347,976.17
348,649.30
348,649.30

0.00 0.00

0.00 (4,162.29)
347,976.17
349,573.05
353,735.34

UNITED STATES TREASURY
91282CCR0
US GOV
07/31/28
1,066,399.80
1,081,640.45
1,081,640.45

0.00 0.00

0.00 0.00
6,075.00

0.00 0.00
(15,452.30)
1,066,399.80
1,086,950.40
1,102,402.70

UNITED STATES TREASURY
91282CHQ7
US GOV
07/31/28
418,077.15
422,066.92
422,066.92

0.00 0.00

0.00 0.00
8,765.63

0.00 0.00
3,679.22
418,077.15
422,958.01
419,278.78

UNITED STATES TREASURY
91282CHX2
US GOV
08/31/28
1,020,156.25
1,000,794.76
1,000,794.76

0.00 0.00

0.00 (12,548.56)
1,020,156.25
1,002,812.50
1,015,361.06

UNITED STATES TREASURY
91282CCY5
US GOV
09/30/28
1,061,531.25
1,072,459.75
1,072,459.75

0.00 0.00

0.00 (16,531.75)
1,061,531.25
1,077,375.00
1,093,906.75

UNITED STATES TREASURY
91282CJF9
US GOV
10/31/28
1,042,851.56
1,017,984.15
1,017,984.15

0.00 0.00

0.00 (13,241.66)
1,042,851.56
1,019,765.62
1,033,007.28

UNITED STATES TREASURY
91282CKD2
US GOV
02/28/29
865,463.87
870,910.17
870,910.17

0.00 0.00

0.00 5,961.58
865,463.87
872,880.86
866,919.27

UNITED STATES TREASURY
91282CKP5
US GOV
04/30/29
879,956.05
883,386.05
883,386.05

0.00 0.00

0.00 5,994.68
879,956.05
885,219.73
879,225.05

UNITED STATES TREASURY
91282CEM9
US GOV
04/30/29
208,705.08
211,783.16
211,783.16

0.00 0.00

0.00 1,402.23
208,705.08
212,510.74
211,108.51

Page 788 of 1430 ends

16.A.

Page 928 of 1987 ends

Public Trust Advisors 25
01/01/2025 to 01/31/2025
City of Hemet 1-5
Portfolio Activity Summary
Description
Identifier
Security Type
Final Maturity
Beginning Original Cost
Beginning Market Value
Beginning Book Value
Purchases
Purchased Accrued
Sales
Disposed Accrued
Maturities
Paydowns
Interest Received
Transfers
Realized Gain/Loss
Unrealized Gain/Loss
Ending Original Cost
Ending Market Value
Ending Book Value

UNITED STATES TREASURY
91282CKT7
US GOV
05/31/29
913,816.41
904,300.54
904,300.54

0.00 0.00

0.00 (6,075.48)
913,816.41
906,257.81
912,333.29

UNITED STATES TREASURY
91282CKX8
US GOV
06/30/29
903,726.56
895,018.02
895,018.02

0.00 0.00

0.00 (6,110.55)
903,726.56
897,222.65
903,333.20

UNITED STATES TREASURY
912828YB0
US GOV
08/15/29
482,610.35
465,959.20
465,959.20

0.00 0.00

0.00 (17,991.56)
482,610.35
467,988.28
485,979.84

UNITED STATES TREASURY
91282CLR0
US GOV
10/31/29
1,093,597.66
1,087,332.00
1,087,332.00

0.00 0.00

0.00 (3,513.61)
1,093,597.66
1,090,246.09
1,093,759.70

UNITED STATES TREASURY
912828YS3
US GOV
11/15/29
312,115.23
310,392.30
310,392.30

0.00 0.00

0.00 (1,142.22)
312,115.23
311,923.83
313,066.05
Portfolio Total
$34,501,568.70
$34,216,770.39
$34,777,530.96
$65.76
$0.00
$0.00
$0.00
$0.00
$0.00
$74,175.58
($129,554.80)
$0.00
($488,405.11)
$34,446,189.48
$34,250,398.91
$34,738,804.01

Page 789 of 1430 ends

16.A.

Page 929 of 1987 ends

Public Trust Advisors 26
01/01/2025 to 01/31/2025
City of Hemet 1-5
This information is for the sole purposes of the client and is not intended to provide specific advice or recommendations. Please review the contents of this information carefully. Should you have any questions regarding the information presented, calculation methodology, investment portfolio, security detail, or any other facet of this information, please feel free to contact us.

Disclaimers
Disclaimers

Page 790 of 1430 ends

16.A.

Page 930 of 1987 ends

Contact
Regional Office
550 S. Hope Street, Suite 560
Los Angeles, CA 90071
Headquarters
717 17th Street, Suite 1850
Denver, CO 80202

Page 791 of 1430 ends

16.A.

Page 931 of 1987 ends

Current Period Year-to-Date
Go Paperless.Securely access your accounts online to view your statements. Ask your BNY contact how we can help you accessyour account balances and activity in real time, receive your reports, enter your own transactions or submit an auditconfirmation online. Also be sure to ask how NEXEN(SM) Gateway, our cloud-based ecosystem, can help you.Visit us at www.bny.com CLIENT SERVICE MANAGER: DEAN KOZUSKO
Percent of all
Investments Asset Classification Market Value
100% TOTAL OF ALL INVESTMENTS 54,658,176 .19
Estimated Market
Asset Classification Market Value Cost Accrued Income Annual Income YieldACCOUNT TOTALS 54,658,176 .19 54,485,820 .68 534,566 .96 2,052,507 .00 3.76 % Realized
Transaction Category Income Principal Gains/Losses Income PrincipalOPENING BALANCE 204,006.38 - 270,818.89 204,006.38 - 270,818.89 Account Statement
Account Overview
Summary of Assets Held by Asset ClassificationSummary of Cash Transactions by Transaction Category Statement Period 01/01/2025 Through 01/31/2025Account 00510099 Base Currency = USDCITY OF HEMET4655 SALISBURY ROAD, SUITJACKSONVILLE , FL [email protected] 99% FIXED INCOME 54,058,656 .90
1% CASH AND SHORT TERM 599,519.29
FIXED INCOME 54,058,656 .90 53,886,059 .37 534,178 .87 2,047,937 .50 3.79 %CASH AND SHORT TERM 599,519.29 599,761.31 388.09 4,569.50 0.76 %INTEREST 122,767.95 0.00 0.00 122,767.95 0.00SALES AND REDEMPTIONS 0.00 245,000.00 0.00 0.00 245,000.00OTHER CASH DISBURSEMENTS 189,580.46 - 0.00 0.00 189,580.46 - 0.00

Page 1 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,622

Page 792 of 1430 ends

16.A.

Page 932 of 1987 ends

Current Period Year-to-Date
Realized
Transaction Category Income Principal Gains/Losses Income PrincipalCLOSING BALANCE 270,818.89 - 270,818.89 0.00 270,818.89 - 270,818.89 Statement Period 01/01/2025 Through 01/31/2025
Summary of Cash Transactions by Transaction Category - ContinuedPURCHASES 0.00 245,000.00 - 0.00 0.00 245,000.00 -The above cash transactions summary is provided for information purposes only and may not reflect actual taxable income or deductible expenses as reportable under the Internal Revenue Code.

Account 00510099 Base Currency = USDCITY OF HEMET

Page 2 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,623

Page 793 of 1430 ends

16.A.

Page 933 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 01/01/2025 Through 01/31/2025
Statement of Assets Held by Asset Classification
Account 00510099 Base Currency = USDCITY OF HEMET
600,000.000 TOYOTA MOTOR CREDIT CORP 99.92200 599,532.00 574,902.00 95.81700 5,040.00 10,800.00 1.80% CUSIP: 89236TGT6MATURITY DATE: 02/13/2025RATE: 1.800%MOODY’S A1S&P A+ 2,825,000.000 UNITED STATES TREASURY NOTE/BOND 99.67600 2,815,847.00 2,822,461.91 99.91016 5,140.80 109,468.75 3.89% CUSIP: 91282CGE5MATURITY DATE: 01/15/2026RATE: 3.875%MOODY’S Aaa 2,825,000.000 UNITED STATES TREASURY NOTE/BOND 99.72700 2,817,287.75 2,833,166.02 100.28906 52,201.09 113,000.00 4.01% CUSIP: 91282CGL9MATURITY DATE: 02/15/2026RATE: 4.000%MOODY’S Aaa 2,825,000.000 UNITED STATES TREASURY NOTE/BOND 100.38700 2,835,932.75 2,884,479.49 102.10547 50,169.11 130,656.25 4.61% CUSIP: 91282CGR6MATURITY DATE: 03/15/2026RATE: 4.625%MOODY’S Aaa 1,375,000.000 UNITED STATES TREASURY NOTE/BOND 100.25800 1,378,547.50 1,365,761.72 99.32813 21,078.30 61,875.00 4.49% CUSIP: 91282CKH3MATURITY DATE: 03/31/2026RATE: 4.500%MOODY’S Aaa 1,625,000.000 UNITED STATES TREASURY NOTE/BOND 99.39800 1,615,217.50 1,608,115.23 98.96094 18,247.77 60,937.50 3.77% CUSIP: 91282CGV7MATURITY DATE: 04/15/2026RATE: 3.750%MOODY’S Aaa 1,375,000.000 UNITED STATES TREASURY NOTE/BOND 100.72300 1,384,941.25 1,375,913.09 100.06641 17,220.74 67,031.25 4.84% CUSIP: 91282CKK6MATURITY DATE: 04/30/2026RATE: 4.875%MOODY’S Aaa 2,125,000.000 UNITED STATES TREASURY NOTE/BOND 97.28500 2,067,306.25 2,004,057.62 94.30859 7,815.50 45,156.25 2.18% CUSIP: 9128286X3MATURITY DATE: 05/31/2026RATE: 2.125%MOODY’S Aaa 1,625,000.000 UNITED STATES TREASURY NOTE/BOND 99.84400 1,622,465.00 1,622,968.75 99.87500 8,839.29 67,031.25 4.13% CUSIP: 91282CHH7MATURITY DATE: 06/15/2026RATE: 4.125%MOODY’S Aaa 2,125,000.000 UNITED STATES TREASURY NOTE/BOND 96.82000 2,057,425.00 1,987,622.07 93.53516 3,522.10 39,843.75 1.94% CUSIP: 9128287B0MATURITY DATE: 06/30/2026

FIXED INCOME

Page 3 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,624

Page 794 of 1430 ends

16.A.

Page 934 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 01/01/2025 Through 01/31/2025
Statement of Assets Held by Asset Classification - Continued Account 00510099 Base Currency = USDCITY OF HEMET
RATE: 1.875%MOODY’S Aaa
675,000.000 UNITED STATES TREASURY NOTE/BOND 100.50400 678,402.00 676,766.60 100.26172 2,759.67 31,218.75 4.60% CUSIP: 91282CKY6MATURITY DATE: 06/30/2026RATE: 4.625%
2,500,000.000 UNITED STATES TREASURY NOTE/BOND 95.68000 2,392,000.00 2,325,976.56 93.03906 14,623.62 34,375.00 1.44% CUSIP: 912828YD6MATURITY DATE: 08/31/2026RATE: 1.375%
2,250,000.000 UNITED STATES TREASURY NOTE/BOND 100.57800 2,263,005.00 2,278,212.89 101.25391 39,957.70 104,062.50 4.60% CUSIP: 91282CHY0MATURITY DATE: 09/15/2026RATE: 4.625%MOODY’S Aaa 2,250,000.000 UNITED STATES TREASURY NOTE/BOND 100.59400 2,263,365.00 2,279,970.70 101.33203 31,161.57 104,062.50 4.60% CUSIP: 91282CJC6MATURITY DATE: 10/15/2026RATE: 4.625%MOODY’S Aaa 2,250,000.000 UNITED STATES TREASURY NOTE/BOND 100.62900 2,264,152.50 2,281,992.19 101.42188 22,422.31 104,062.50 4.60% CUSIP: 91282CJK8MATURITY DATE: 11/15/2026RATE: 4.625%MOODY’S Aaa 1,100,000.000 UNITED STATES TREASURY NOTE/BOND 100.21900 1,102,409.00 1,100,343.75 100.03125 6,346.15 48,125.00 4.37% CUSIP: 91282CJP7MATURITY DATE: 12/15/2026RATE: 4.375%MOODY’S Aaa 1,150,000.000 UNITED STATES TREASURY NOTE/BOND 99.53900 1,144,698.50 1,129,830.08 98.24609 2,160.22 46,000.00 4.02% CUSIP: 91282CJT9MATURITY DATE: 01/15/2027RATE: 4.000%MOODY’S Aaa 735,000.000 ELI LILLY & CO 100.17900 736,315.65 734,610.45 99.94700 15,802.50 33,075.00 4.49% CUSIP: 532457CJ5MATURITY DATE: 02/09/2027RATE: 4.500%MOODY’S A1S&P A+ 1,475,000.000 UNITED STATES TREASURY NOTE/BOND 96.14500 1,418,138.75 1,431,902.34 97.07812 15,331.18 33,187.50 2.34% CUSIP: 912828V98MATURITY DATE: 02/15/2027RATE: 2.250%MOODY’S Aaa 1,600,000.000 UNITED STATES TREASURY NOTE/BOND 99.75400 1,596,064.00 1,576,937.50 98.55859 30,489.13 66,000.00 4.14% CUSIP: 91282CKA8MATURITY DATE: 02/15/2027RATE: 4.125%

Page 4 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,625

Page 795 of 1430 ends

16.A.

Page 935 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Statement Period 01/01/2025 Through 01/31/2025
Statement of Assets Held by Asset Classification - Continued Account 00510099 Base Currency = USDCITY OF HEMET
MOODY’S Aaa
1,125,000.000 JOHN DEERE CAPITAL CORP 95.74700 1,077,153.75 1,080,191.25 96.01700 10,501.56 26,437.50 2.45% CUSIP: 24422EWD7MATURITY DATE: 03/08/2027RATE: 2.350%MOODY’S A1S&P A 1,600,000.000 UNITED STATES TREASURY NOTE/BOND 99.99200 1,599,872.00 1,582,312.50 98.89453 26,110.50 68,000.00 4.25% CUSIP: 91282CKE0MATURITY DATE: 03/15/2027RATE: 4.250%MOODY’S Aaa 1,600,000.000 UNITED STATES TREASURY NOTE/BOND 100.50400 1,608,064.00 1,593,125.00 99.57031 21,560.44 72,000.00 4.48% CUSIP: 91282CKJ9MATURITY DATE: 04/15/2027RATE: 4.500%MOODY’S Aaa 1,600,000.000 UNITED STATES TREASURY NOTE/BOND 96.82800 1,549,248.00 1,515,812.50 94.73828 11,303.87 44,000.00 2.84% CUSIP: 91282CEN7MATURITY DATE: 04/30/2027RATE: 2.750%MOODY’S Aaa 1,925,000.000 UNITED STATES TREASURY NOTE/BOND 100.82800 1,940,939.00 1,943,949.22 100.98438 11,740.38 89,031.25 4.59% CUSIP: 91282CKV2MATURITY DATE: 06/15/2027RATE: 4.625%MOODY’S Aaa 1,925,000.000 UNITED STATES TREASURY NOTE/BOND 97.76200 1,881,918.50 1,872,363.28 97.26562 5,530.39 62,562.50 3.32% CUSIP: 91282CEW7MATURITY DATE: 06/30/2027RATE: 3.250%MOODY’S Aaa 1,925,000.000 UNITED STATES TREASURY NOTE/BOND 100.26600 1,930,120.50 1,931,015.63 100.31250 3,955.02 84,218.75 4.36% CUSIP: 91282CKZ3MATURITY DATE: 07/15/2027RATE: 4.375%MOODY’S Aaa 1,850,000.000 UNITED STATES TREASURY NOTE/BOND 97.23400 1,798,829.00 1,832,800.78 99.07031 24,594.27 57,812.50 3.21% CUSIP: 91282CFH9MATURITY DATE: 08/31/2027RATE: 3.125%MOODY’S Aaa 700,000.000 TOYOTA MOTOR CREDIT CORP 99.42800 695,996.00 701,855.00 100.26500 9,388.75 30,450.00 4.38% CUSIP: 89236TMS1MATURITY DATE: 10/08/2027RATE: 4.350%MOODY’S A1S&P A+ 700,000.000 CATERPILLAR FINANCIAL SERVICES CORP 99.60000 697,200.00 705,320.00 100.76000 9,068.89 30,800.00 4.42% CUSIP: 14913UAR1

Page 5 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,626

Page 796 of 1430 ends

16.A.

Page 936 of 1987 ends

Accrued Estimated Market
Shares/Par Value Asset Description Market Price Market Value Cost Average Cost Income Income Yield Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 01/01/2025 Through 01/31/2025
Statement of Assets Held by Asset Classification - ContinuedStatement of Transactions by Transaction Date Account 00510099 Base Currency = USDCITY OF HEMET
MATURITY DATE: 10/15/2027RATE: 4.400%MOODY’S A2S&P A
2,125,000.000 UNITED STATES TREASURY NOTE/BOND 99.60200 2,116,542.50 2,119,189.46 99.72656 18,887.26 87,656.25 4.14% CUSIP: 91282CLX7MATURITY DATE: 11/15/2027RATE: 4.125%MOODY’S Aaa 2,125,000.000 UNITED STATES TREASURY NOTE/BOND 99.28100 2,109,721.25 2,112,133.79 99.39453 11,208.79 85,000.00 4.03% CUSIP: 91282CMB4MATURITY DATE: 12/15/2027RATE: 4.000%MOODY’S Aaa 352,761.310 BNY MELLON CASH RESERVE 1.00000 352,761.31 352,761.31 1.00000 0.00 0.00 0.00% CUSIP: X9USDBMCR
247,000.000 LIVE OAK BKG CO WILMINGTON 14FEB25 99.90202 246,757.98 247,000.00 100.00000 388.09 4,569.50 1.85% CUSIP: 538036HW7MATURITY DATE: 02/14/2025RATE: 1.850%
Total Market Value Plus Total Accrued Income 55,192,743.15 01/02/25 Interest 388.09 0.00 0.00 0.00
LIVE OAK BKG CO WILMINGTON 14FEB25RATE: 1.850% MATURITY: 02/14/25TRADE DATE 01/01/25 SET/DATE 01/01/25CUSIP 538036HW7247,000.000 SHARES 01/02/25 Interest 65.96 0.00 0.00 0.00
BNY MELLON CASH RESERVETRADE DATE 01/02/25 SET/DATE 01/02/25CUSIP X9USDBMCR Total FIXED INCOME 54,058,656.90 53,886,059.37 534,178.87 2,047,937.50 3.79%CASH AND SHORT TERMTotal CASH AND SHORT TERM 599,519.29 599,761.31 388.09 4,569.50 0.76%ACCOUNT TOTALS 54,658,176.19 54,485,820.68 534,566.96 2,052,507.00 3.76% 01/01/25 ACCOUNT OPENING PERIOD BALANCE 204,006.38- 270,818.89 54,485,820.68

Page 6 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,627

Page 797 of 1430 ends

16.A.

Page 937 of 1987 ends

Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 01/01/2025 Through 01/31/2025
Statement of Transactions by Transaction Date - Continued Account 00510099 Base Currency = USDCITY OF HEMET
01/03/25 Cash Debit 67,266.56- 0.00 0.00 0.00
BNF: CITY OF HEMET NOTPROVIDEDDETAIL: WEEKLY INTEREST WIRE ATTN:ACCOUNTIDETAIL: NG MANAGER WEEKLY INTERESTWIREATTNA/C WITH: WELLS FARGO BANK, N.A. 94104,CA,US 01/15/25 Interest 54,734.38 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 3.875% MATURITY: 01/15/26TRADE DATE 01/15/25 SET/DATE 01/15/25CUSIP 91282CGE52,825,000.000 SHARES 01/15/25 Interest 23,000.00 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.000% MATURITY: 01/15/27TRADE DATE 01/15/25 SET/DATE 01/15/25CUSIP 91282CJT91,150,000.000 SHARES 01/15/25 Interest 42,109.38 0.00 0.00 0.00
UNITED STATES TREASURY NOTE/BONDRATE: 4.375% MATURITY: 07/15/27TRADE DATE 01/15/25 SET/DATE 01/15/25CUSIP 91282CKZ31,925,000.000 SHARES 01/17/25 Cash Debit 119,843.76- 0.00 0.00 0.00
BNF: CITY OF HEMET NOTPROVIDEDDETAIL: WEEKLY INTEREST WIRE ATTN:ACCOUNTIDETAIL: NG MANAGER WEEKLY INTERESTWIREATTNA/C WITH: WELLS FARGO BANK, N.A. 94104,CA,US 01/22/25 Purchase 0.00 245,000.00- 245,000.00 0.00
BNY MELLON CASH RESERVETRADE DATE 01/22/25 SET/DATE 01/22/25 01/02/25 ACCOUNT CLOSING DAILY BALANCE 203,552.33- 270,818.89 54,485,820.68 0.0001/03/25 ACCOUNT CLOSING DAILY BALANCE 270,818.89- 270,818.89 54,485,820.68 0.0001/15/25 ACCOUNT CLOSING DAILY BALANCE 150,975.13- 270,818.89 54,485,820.68 0.0001/17/25 ACCOUNT CLOSING DAILY BALANCE 270,818.89- 270,818.89 54,485,820.68 0.00

Page 7 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,628

Page 798 of 1430 ends

16.A.

Page 938 of 1987 ends

Realized
Transaction Date Transaction Description Income Principal Cost Gains/Losses Statement Period 01/01/2025 Through 01/31/2025
Statement of Transactions by Transaction Date - Continued Account 00510099 Base Currency = USDCITY OF HEMET
CUSIP X9USDBMCR245,000.000 SHARES
01/22/25 Redemption 0.00 245,000.00 245,000.00- 0.00
STATE BK INDIA NEW YORK N Y 22JAN25RATE: 2.000% MATURITY: 01/22/25TRADE DATE 01/22/25 SET/DATE 01/22/25CUSIP 856285SK8245,000.000 SHARES 01/22/25 Interest 2,470.14 0.00 0.00 0.00
STATE BK INDIA NEW YORK N Y 22JAN25RATE: 2.000% MATURITY: 01/22/25TRADE DATE 01/22/25 SET/DATE 01/22/25CUSIP 856285SK8245,000.000 SHARES 01/24/25 Cash Debit 2,470.14- 0.00 0.00 0.00
BNF: CITY OF HEMET NOTPROVIDEDDETAIL: WEEKLY INTEREST WIRE ATTN:ACCOUNTIDETAIL: NG MANAGER WEEKLY INTERESTWIREATTNA/C WITH: WELLS FARGO BANK, N.A. 94104,CA,US Cumulative realized capital gain and loss position from 12/31/2024 for securities held in principal of account:Short Term: 0.00 * Long Term: 0.00 ** The above gain and loss position does not include transactions where tax cost information is incomplete or unavailable. 01/22/25 ACCOUNT CLOSING DAILY BALANCE 268,348.75- 270,818.89 54,485,820.68 0.0001/24/25 ACCOUNT CLOSING DAILY BALANCE 270,818.89- 270,818.89 54,485,820.68 0.0001/31/25 ACCOUNT CLOSING PERIOD BALANCE 270,818.89- 270,818.89 54,485,820.68 0.00

Page 8 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,629

Page 799 of 1430 ends

16.A.

Page 939 of 1987 ends

Statement Period 01/01/2025 Through 01/31/2025Account 00510099 Base Currency = USDCITY OF HEMET

Page 9 of 9 ends

e 016878 n 003437 a 02 t DOM i WI s 11,630

Page 800 of 1430 ends

16.A.

Page 940 of 1987 ends

Current Period Year-to-Date
Go Paperless.Securely access your accounts online to view your statements. Ask your BNY contact how we can help you accessyour account balances and activity in real time, receive your reports, enter your own transactions or submit an auditconfirmation online. Also be sure to ask how NEXEN(SM) Gateway, our cloud-based ecosystem, can help you.Visit us at www.bny.com CLIENT SERVICE MANAGER: DEAN KOZUSKO
Percent of all
Investments Asset Classification Market Value
100% TOTAL OF ALL INVESTMENTS 34,221,519 .99
Estimated Market
Asset Classification Market Value Cost Accrued Income Annual Income YieldACCOUNT TOTALS 34,221,519 .99 34,446,189 .48 241,960 .57 993,485.75 2.90 % Realized
Transaction Category Income Principal Gains/Losses Income PrincipalOPENING BALANCE 8,376.42 47,068.56 8,376.42 47,068.56 Account Statement
Account Overview
Summary of Assets Held by Asset ClassificationSummary of Cash Transactions by Transaction Category Statement Period 01/01/2025 Through 01/31/2025Account 00255108 Base Currency = USDCITY OF HEMET 1 5STR4655 SALISBURY ROAD, SUITJACKSONVILLE , FL [email protected] 99% FIXED INCOME 33,619,723 .95
1% CASH AND SHORT TERM 601,796.04
FIXED INCOME 33,619,723 .95 33,835,118 .33 241,502 .42 990,243.75 2.95 %CASH AND SHORT TERM 601,796.04 611,071.15 458.15 3,242.00 0.54 %INTEREST 74,175.58 0.00 0.00 74,175.58 0.00OTHER CASH DISBURSEMENTS 129,554.80 - 0.00 0.00 129,554.80 - 0.00PURCHASES 0.00 65.76 - 0.00 0.00 65.76 -

Page 1 of 10 ends

e 034655 n 021214 a 02 t DOM i WI s 86,061

Page 801 of 1430 ends

16.A.

Page 941 of 1987 ends

Hemet City CouncilSeptember 23, 2025

Hemet City Council
September 23, 2025