City of Sunnyvale Investment Report Fourth Quarter 2021 — Sunnyvale City Council, March 1, 2022

Memorandum
sh,
»' 'at
ew
Sunnyvale

ATTACHMENT I
Date: 2/1/2022
To: Honorable Mayor and Councilmembers
From: Timothy J. Kirby, Director of Finance
Subject: Investment Report Fourth Quarter 2021
Pursuant to the California Government Code Section 53646, attached is detailed information on all securities, investments, and moneys held by the City. I hereby certify that the City's portfolio complies with the City's adopted Investment Policy and the reporting requirements of State Law Section 53607, and that sufficient funds are available to meet expenditure requirements for the next 6 months, ending June 2022. , Director of Finance
cc: Kent Steffens, City Manager
Teri Silva, Assistant City Manager
Heart of Silicon Valley"
Attachment 1

Page 1 of 70 ends

TOTAL PORTFOLIO EVALUATION - FOURTH QUARTER 2021

DESCRIPTION
FY 21/22 Quarter 4
12/31/2021
FY 21/22 Quarter 3
9/30/2021
FY 20/21 Quarter 4
12/31/2020
CORE PORTFOLIO MARKET VALUE $638,792,425 $643,447,990 $644,462,075 LAIF PORTFOLIO MARKET VALUE $62,832,644 $62,797,503 $72,158,835 TOTAL PORTFOLIO MARKET VALUE $701,625,069 $706,245,493 $716,620,910 AVERAGE LIFE OF PORTFOLIO (DAYS) 1,027 1,013 915 CITY - WEIGHTED YIELD (Current Period) 1.65% 1.71% 1.92% STATE (LAIF) POOL YIELD 0.21% 0.21% 0.54%
90 DAY T-BILL RATE (Current Period) 0.04% 0.04% 0.07%
VARIANCE FROM CITY YIELD 1.61% 1.67% 1.85%
1 YEAR TREASURY RATE (Current Period) 0.38% 0.07% 0.11% VARIANCE FROM CITY YIELD 1.27% 1.63% 1.81%
TREASURY YIELD WITH SAME AVG LIFE AS PORTFOLIO 1.37% 0.71% 0.13% VARIANCE FROM CITY YIELD 0.29% 1.00% 1.79%

TOTAL INVESTMENTS MATURING
WITHIN 0 TO 1 YEAR $92,782,372 13.22% 18.00% 22.91%

TOTAL INVESTMENTS MATURING
WITHIN 1 TO 3 YEARS $324,188,697 46.21% 41.45% 33.77%

TOTAL INVESTMENTS MATURING
WITHIN 3 TO 5 YEARS $276,933,336 39.47% 39.45% 40.75%

TOTAL INVESTMENTS MATURING
OVER 5 YEARS ** $7,720,664 1.10% 1.10% 2.56%
TOTAL $701,625,069 100.0% 100.0% 100.0%
** In accordance with Government Code 53601, the City Council, as part of the City’s investment program, granted express authority to invest in US Treasury and US Agency and Government Sponsored Enterprise securities with final stated maturities up to seven years. No investment shall be made in any other security type that at the time of investment has a term remaining to maturity in excess of five years unless granted express authority by the City Council to do so.

Attachment 1

Page 2 of 70 ends

FUND Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 General 105,223,756.18$ 117,363,709.05$ 101,020,472.13$ 109,464,740.48$ 120,749,390.43$ 128,590,713.94$ 108,474,284.51$ 137,112,285.57$ 135,348,524.31$ 119,570,143.26$ 96,747,542.63$ 97,597,066.83$ 126,434,230.75$ 117,615,623.97$ 93,279,473.95$ 100,911,470.42$ 108,507,001.34$ 107,654,223.35$ 81,723,213.64$ 113,603,342.15$ Wastewater 19,891,579.19 9,313,056.00 10,914,932.12 12,238,312.70 12,458,011.35 25,673,398.43 23,799,839.00 22,514,210.13 28,974,507.37 37,369,340.59 34,475,219.08 27,731,819.94 47,691,004.33 62,043,793.95 56,166,747.46 63,550,556.97 59,915,722.16 69,310,185.78 84,641,558.46 83,730,224.07 Water 19,158,782.08 20,994,494.86 26,089,181.11 27,247,069.31 28,203,830.10 32,964,127.18 36,578,601.12 40,500,157.01 42,884,493.23 46,436,671.26 49,961,719.54 56,876,665.44 62,512,194.81 67,979,240.26 71,006,740.63 73,803,155.67 76,881,179.31 74,968,654.47 83,952,927.01 83,910,605.30 Solid Waste 9,904,155.48 8,448,172.55 11,752,392.08 12,064,650.67 13,185,130.76 13,840,320.36 16,650,081.15 19,018,090.63 20,957,421.06 17,765,031.01 18,600,113.09 22,097,976.17 20,632,269.54 23,020,857.45 21,211,433.48 13,068,022.81 14,376,110.22 18,410,498.96 21,108,064.61 17,322,812.95 SMaRT Station 5,787,673.47 5,929,745.40 4,850,943.69 5,701,183.82 6,534,454.30 3,673,961.75 4,162,934.93 4,338,135.55 5,366,345.16 6,414,682.85 3,129,437.78 6,764,017.77 4,777,022.84 4,906,791.45 5,912,518.33 7,699,912.81 10,630,302.94 3,898,792.25 5,860,049.35 7,556,654.20 Development Enterprise 26,146,097.38 29,128,939.58 32,872,563.96 33,437,998.34 36,328,691.26 39,635,248.65 43,022,357.68 45,877,647.00 47,137,734.85 50,194,973.00 51,880,331.16 57,862,701.88 61,429,488.42 58,367,363.91 56,747,257.72 56,484,203.38 56,485,757.09 54,940,799.72 61,619,199.84 60,261,062.93 Community Recreation (148,025.56) (2,913.97) (203,995.79) (131,610.43) (474,070.34) ‐ 55,931.50 (43,820.68) (490,655.00) 71,439.12 (463,152.18) (289,926.76) 405,687.41 61,867.36 (73,178.82) 400,762.83 397,970.86 1,011,930.99 1,553,828.51 2,008,126.33 Internal Service 52,839,389.54 59,386,796.72 47,880,140.21 54,450,774.36 57,796,147.89 74,723,892.20 48,741,488.49 59,509,313.30 60,945,061.93 85,557,048.47 84,081,831.46 59,145,394.36 60,228,368.13 85,648,109.50 55,679,733.00 55,287,211.10 59,567,728.09 63,905,415.66 9,187,318.80 15,545,197.09 Capital Projects 42,222,584.38 50,776,643.18 52,857,165.95 48,760,684.13 66,870,546.03 77,282,535.93 74,765,150.12 80,302,852.90 82,677,134.89 81,371,236.50 82,583,546.56 86,628,834.04 86,701,628.15 91,311,394.43 88,731,272.83 89,338,521.76 85,681,216.03 69,052,173.82 105,383,781.13 67,802,531.80 Infrastructure Renovation & Replacement 14,338,922.38 16,347,250.50 11,851,961.00 14,535,252.68 12,763,716.50 19,595,641.54 16,204,955.53 15,573,096.90 47,992,489.17 75,270,577.27 73,579,097.49 86,584,139.11 85,028,959.15 86,450,456.62 72,181,300.50 71,612,658.81 56,069,087.85 66,311,139.31 70,713,497.60 66,842,392.10 Housing 23,831,005.08 26,034,011.58 29,063,817.15 29,829,122.09 31,429,822.73 40,776,147.83 40,350,188.70 42,193,825.26 47,218,109.45 57,080,920.14 59,296,212.56 59,645,296.28 60,746,250.50 57,598,070.21 56,709,915.75 58,036,944.33 57,598,873.70 57,212,402.82 63,364,278.72 56,823,835.63 Park Dedication 46,187,733.21 62,286,654.23 63,624,963.49 60,466,758.11 56,591,330.17 79,669,886.52 80,512,238.11 85,326,874.55 85,442,903.91 85,668,518.69 94,105,418.31 108,051,248.87 101,867,544.49 103,901,408.24 101,250,151.19 102,203,606.66 96,969,167.41 88,362,417.94 79,672,284.30 90,512,919.68 Home & Community Block Grants 745,265.54 635,162.86 1,135,746.67 1,627,225.97 1,407,702.75 1,597,339.28 1,921,597.87 1,704,910.67 1,450,819.91 1,532,066.62 1,322,384.13 1,496,970.24 1,495,645.97 1,366,632.35 1,263,365.50 1,217,623.88 797,781.02 1,006,809.27 1,583,405.65 651,524.59 Employment Development (120,229.05) 132,391.79 135,599.23 276,657.16 (98,761.95) 35,948.52 139,993.42 135,424.81 (69,649.36) 26,847.48 20,117.46 77,762.49 764,795.78 (507,625.37) 716,443.20 226,953.11 (1,420,908.74) (824,238.44) (899,021.97) (1,732,992.45) Parking District 436,332.36 476,884.17 456,053.96 426,182.45 486,507.93 552,972.87 526,257.03 472,936.35 566,297.40 630,293.52 617,922.17 592,121.68 716,286.61 772,570.67 737,969.03 733,777.69 794,843.79 796,766.55 845,907.98 775,803.51 Gas Tax Street Improvement 5,090,981.63 5,156,126.71 5,481,881.76 4,479,687.61 4,744,881.53 4,574,552.44 4,978,991.16 5,061,871.54 5,253,062.92 5,565,592.44 5,515,028.21 4,338,764.98 4,410,458.76 6,363,290.89 6,824,852.66 7,042,296.03 7,008,222.74 7,280,664.21 8,175,344.26 8,431,168.09 Road Maintenance & Rehab Account (RMRA) ‐ ‐ ‐ ‐ 187,460.09 100,180.73 651,914.95 1,262,657.41 1,926,896.28 1,549,794.73 2,350,214.17 3,041,074.33 3,334,168.44 3,604,383.87 4,226,276.27 4,647,531.12 5,190,593.67 4,866,853.74 6,257,919.23 6,897,454.61 VRF Local Road Improvement Program 472,712.96 97,633.83 1,021,539.49 22,962.13 22,272.78 23,366.97 23,073.48 975,068.63 971,905.39 464,661.45 474,220.51 454,920.24 1,102,610.92 1,133,563.18 958,970.37 1,420,773.14 1,334,307.46 2,303,011.12 2,290,782.66 2,291,199.85 Dorolou Swirsky Youth Opp Fund 533,939.06 533,694.94 550,958.28 549,715.27 533,212.35 551,796.74 544,899.87 555,982.52 554,178.84 553,343.02 564,726.43 557,842.54 563,875.50 570,083.58 563,985.59 577,918.59 565,723.16 555,790.36 542,972.22 534,555.61 Fremont Pool Trust Fund 1,014,100.98 1,013,637.32 1,046,425.28 1,044,064.46 1,012,720.76 1,056,904.40 1,043,655.02 1,081,228.19 1,077,720.55 1,076,169.87 1,098,308.92 1,084,920.76 1,096,637.16 1,108,709.90 1,096,850.98 1,123,948.23 1,100,230.31 1,080,912.79 1,055,983.80 1,041,795.87 Other Special Revenue 2,245,125.49 2,118,621.68 3,809,292.73 4,039,578.79 3,916,379.83 3,807,644.09 5,396,491.29 5,302,259.87 4,873,222.41 1,291,356.97 3,645,360.01 2,116,947.63 2,210,622.98 (1,387,398.65) 5,714,910.92 5,096,843.59 4,414,341.19 17,890,505.69 18,207,584.32 17,403,882.21 Other Trust & Agency Funds 2,499,411.12 3,377,264.19 1,780,741.97 2,300,552.44 2,517,532.69 3,594,000.17 1,888,634.28 1,565,900.51 2,696,301.10 3,617,239.28 1,907,851.41 1,868,883.96 2,181,491.02 3,775,934.86 1,912,864.97 2,136,217.40 2,971,168.71 7,541,784.22 (595,386.94) (589,027.06) TOTAL INVESTMENT PORTFOLIO 378,301,292.88$ 419,547,977.16$ 407,992,776.45$ 422,831,562.52$ 457,166,909.93$ 552,320,580.55$ 510,433,559.22$ 570,340,908.61$ 623,754,825.75$ 679,077,947.53$ 665,493,450.90$ 684,325,442.79$ 736,331,241.65$ 775,705,122.60$ 702,819,855.50$ 716,620,910.31$ 705,836,420.31$ 717,537,494.57$ 706,245,493.19$ 701,625,069.06$

1. Quarter ending on calendar basis
Q1: January 1 to March 31
Q2: April 1 to June 30
Q3: July 1 to September 30
Q4: October 1 to December 31

2. Fiscal year: July 1 to June 30

3. Other Special Revenue Funds are:
2016 Measure B ‐ Santa Clara VTA
Asset Forfeiture
CFD 3 Estates at Sunnyvale
Disasters/Emergencies
Police Services Augmentation
Redevelopment Housing
TDA Article 3 Funds
Youth and Neighborhood Services

4. Other Trust & Agency Funds are:

Citywide Donations
Community Facilities District Agency Fund
General Agency
RDA Successor Agency Trust Fund
FY2021/22
INVESTMENT REPORT BALANCE BY FUND
FY2020/21FY2017/18 FY2018/19FY2016/17 FY2019/20
Attachment 1

Page 3 of 70 ends

INVESTMENT PORTFOLIO BALANCE BY FUND/S
FOURTH QUARTER ENDING DECEMBER 31, 2021
General Fund
16%
Utilities Funds
27%
Development
Enterprise
9%
Internal Service
2% Capital Projects
19% Housing
8%
Park Dedication
13%
Other
6%
Period 6:
$701.6 Million
Attachment 1

Page 4 of 70 ends

INVESTMENT PORTFOLIO

PORTFOLIO BALANCE TREND
320340360380400420440460480500520540560580600620640660680700720740760780800 $ Million
Period 6:
$701.6
Million
FY2017/18 FY2018/19 FY2019/20 FY2020/21 FY2021/22 Accounting Periods
Attachment 1

Page 5 of 70 ends

0.00 0.25

0.50 0.75

1.00 1.25

1.50 1.75

2.00 2.25

2.50 2.75

3.00 1 3 5 7 9 11 13 2 4 6 8 10 12 1 3 5 7 9 11 1 3 5 7 9 11 1 3 5 Yield Percentage
Accounting Periods
1 YR TREASURY STATE POOL CITY OF SUNNYVALE TREASURY with same avg life as Portfolio (incep 7/1/02) Period 6:

1.65%
FY2021/22

INVESTMENT PORTFOLIO
COMPARISON OF ANNUAL YIELDSFY2017/18 FY2018/19 FY2019/20 FY2020/21 Attachment 1

Page 6 of 70 ends

City of Sunnyvale Consolidated - Account #10597

MONTHLY ACCOUNT STATEMENT
OCTOBER 1, 2021 THROUGH DECEMBER 31, 2021
Information contained herein is confidential. We urge you to compare this statement to the one you receive from your qualified custodian. Please see Important Disclosures.

CHANDLER ASSET MANAGEMENT
chandlerasset.com
Chandler Team:

For questions about your account, please call (800) 317-4747, or contact [email protected]
Attachment 1

Page 7 of 70 ends

ACCOUNT SUMMARY
Beg. Values
as of 9/30/21
End Values
as of 12/31/21
Market Value 706,245,493 701,625,069
Accrued Interest 2,237,458 2,560,017
Total Market Value 708,482,951 704,185,086
Income Earned 908,531 2,655,703
Cont/WD
Par 690,990,917 693,636,559
Book Value 693,025,003 695,695,998
Cost Value 694,034,916 697,042,001

TOP ISSUERS
Government of United States 21.6%
Federal Home Loan Mortgage Corp 12.4%
Federal National Mortgage Assoc 12.0%
Federal Home Loan Bank 9.4%
Local Agency Investment Fund 8.9%
Inter-American Dev Bank 2.6%
JP Morgan Chase & Co 1.7%
Bank of America Corp 1.6%
Total 70.3%

PORTFOLIO CHARACTERISTICS
Average Modified Duration 2.33
Average Coupon 1.62%
Average Purchase YTM 1.51%
Average Market YTM 0.88%
Average S&P/Moody Rating AA/Aa1
Average Final Maturity 2.56 yrs
Average Life 2.39 yrs

CREDIT QUALITY (S&P)

MATURITY DISTRIBUTION

SECTOR ALLOCATION

PERFORMANCE REVIEW
Annualized
TOTAL RATE OF RETURN 1M 3M YTD 1YR 2YRS 3YRS 5YRS 10YRS Portfolio Summary
City of Sunnyvale Consolidated
As of December 31, 2021
Attachment 1

Page 8 of 70 ends

BOOK VALUE RECONCILIATION
BEGINNING BOOK VALUE $694,440,561.91
Acquisition
+ Security Purchases $16,683,014.10
+ Money Market Fund Purchases $16,694,286.98
+ Money Market Contributions $5,051.71
+ Security Contributions $0.00
+ Security Transfers $0.00
Total Acquisitions $33,382,352.79
Dispositions
- Security Sales $13,202,109.79
- Money Market Fund Sales $16,755,560.63
- MMF Withdrawals $22,599.89
- Security Withdrawals $0.00
- Security Transfers $0.00
- Other Dispositions $0.00
- Maturites $0.00
- Calls $0.00
- Principal Paydowns $2,235,443.48
Total Dispositions $32,215,713.79
Amortization/Accretion
+/- Net Accretion ($63,876.54)
($63,876.54)
Gain/Loss on Dispositions
+/- Realized Gain/Loss $152,673.89
$152,673.89
ENDING BOOK VALUE $695,695,998.26
Reconciliation Summary
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597

Page 1 ends

Attachment 1

Page 9 of 70 ends

Category Standard Comment
U.S. Treasuries 7 years max maturity Complies
Federal Agencies 30% max per Agency/GSE issuer; 20% max agency callable securities; 7 years max maturity Complies Supranational Obligations
"AA" rating category or better by a Nationally Recognized Statistical Rating Organization ("NRSRO"); 30% max; 10% max per issuer; 5 years max maturity; U.S. dollar denominated senior unsecured unsubordinated obligations issued or unconditionally guaranteed by the International Bank for Reconstruction and Development ("IBRD"), the International Finance Corporation ("IFC") or the Inter-American Development Bank ("IADB") Complies
Municipal Securities
"A" rating category or better by a NRSRO; 30% max; 5% max per issuer; 5 years max maturity; For Municipal Obligations in the form of variable rate demand obligations, the obligations shall be supported by a third-party liquidity facility from a financial institution with short-term ratings of at least A-1 by S&P or P-1 by Moody's; The right of the bondholder to tender the obligation converts these obligations to a short term investment; Complies
Corporate Medium Term Notes
"A" rating category or higher by a NRSRO; 30% max; 5% max per issuer; 5 years max maturity; Issued by corporations organized and operating within the U.S. or by depository institutions licensed by the U.S. or any state and operating within the U.S.

Complies
Asset-backed Securities, Mortgage-
backed, Mortgage pass-through
securities, Collateralized mortgage
obligations (CMO)
"AA" rating category or higher by a NRSRO; 20% max (combined ABS/MBS/CMO); 5% max per issuer in any Asset Backed or Commercial Mortgage security issuer; 5 years max maturity; Asset-backed securities, Mortgage-backed, Mortgage pass- through securities, and collateralized mortgage obligations not defined in 1 (US Treasury) and 2 (Federal Agencies/GSE) of the Authorized Investments section of the policy
Complies
Negotiable Certificates of Deposit (NCD)
"A" long-term rated issuer or higher by a NRSRO or "A" short-term rated or higher by a NRSRO, if any amount above FDIC insured limit; The amount of NCD insured up to the FDIC limit does not require any credit ratings; 30% max (including CDARs); 5% max per issuer; 5 years max maturity; Issued by nationally or state-chartered bank, a savings association or a federal association, or by a federally or state-licensed branch of a foreign bank.

Complies
Certificate of Deposit Placement Service
(CDARS)
30% max (including Negotiable Certificates of Deposit); The full amount of principal and interest that may be accrued during the maximum term of each certificate shall at all times be insured by the FDIC or NCUA Complies FDIC Insured Time Deposits (Non-
negotiable CD/TD)/Bank Deposits
20% max (combined FDIC insured and collateralized time deposits); For FDIC insured CDs, the amount per institution is limited to maximum covered under FDIC; 5 years max maturity; Non-Negotiable Certificates of Deposit in state or federally chartered banks, savings and loans, or credit unions in the state of California Complies
Collateralized Time Deposits (Non-
negotiable CD/TD)/Bank Deposits
20% max (combined FDIC insured and collateralized time deposits); For collateralized CDs, 5% max per issuer; 365 days max maturity; Non-Negotiable Certificates of Deposit in California banks in excess of insured amounts which are fully collateralized with securities in accordance with California law Complies
Banker’s Acceptances A-1 rated or better by a NRSRO; 40% max; 5% max per issuer; 180 days max maturity Complies Commercial Paper
"A-1" rated or higher by a NRSRO; or "A" rated issuer or higher by a NRSRO, if any long-term debt; 25% max; 5% max per issuer; 270 days max maturity; 10% max outstanding commercial paper of any single issuer; The entity that issues the commercial paper shall meet all conditions in either (1) or ( 2):
(1) a. Organized and operating in the U.S. as a general corporation; b. Has total assets >$500 million; c. Has debt other than commercial paper, if any, that is "A" rating category or higher by a NRSRO; (2) a. Organized within the U.S. as a special purpose corporation, trust, or LLC; b. Has program wide credit enhancements including, but not limited to, overcollateralization, letters of credit or surety bond; or c. "A-1" rated or higher by a NRSRO Complies
Money Market Mutual Funds
20% max; Highest rating by two NRSROs; or SEC registered investment adviser with assets under management in excess of $500 million and experience greater than 5 years; Maintain NAV of $1; Invest only in US Treasury and federal agency securities, and in repurchase agreements backed by US Treasury and federal agency securities Complies
City of Sunnyvale Consolidated
As of December 31, 2021
This portfolio is a consolidation of assets managed by Chandler Asset Management and assets managed internally by City of Sunnyvale. Chandler relies on City of Sunnyvale to provide accurate information for reporting assets and producing this compliance statement.

Statement of Compliance
Attachment 1

Page 10 of 70 ends

Local Agency Investment Fund (LAIF)
Maximum permitted by LAIF; Thorough investigation of the pool/fund is required prior to investing and on a continual basis; City staff will annually perform the due diligence analysis of LAIF based on a standardized questionnaire developed to address investment policy and practices.

Complies
Local Government Investment Pools
(LGIP)
Pursuant to CGC ; The Pool is managed by SEC registered investment adviser with assets under management or exempt from registration; Adviser has AUM in excess of $500 million and experience greater than 5 years Complies Repurchase Agreements 10% max; 15 days max maturity; 102% Collateralized; Not used by Investment Adviser Complies Prohibited
Mutual funds (other than government money market funds as described in the policy), unregulated and/ or unrated investment pools or trusts, and futures and options; Securities subject to rule 144A restrictions that are not required to be registered with the SEC; Inverse floaters, Range notes, Mortgage derived interest-only strips; Zero interest accrual securities if held to maturity; Trading securities for the sole purpose of speculating on the future direction of interest rates; Purchasing or selling securities on margin
Complies
Social and Environmental Responsibility
Investments are discouraged in entities that manufacture tobacco products, firearms, or nuclear weapons not used in the national defense of the U.S., and are direct or indirect investments to support the production or drilling of fossil fuels; Investments in entities that support community well-being through safe and environmentally sound practices and fair labor practices and equality of rights regardless of sex, race, age, disability, or sexual orientation is encouraged.

Complies
Mitigating Credit Risk;
Security Downgrade
If a security owned by the City is downgraded to a level below the minimum quality required by the investment policy, it will be the City's policy to review the credit situation and make determination as to whether to sell or retain such securities in the portfolio. If the City employs the services of an investment adviser, it is the duty of the adviser to communicate any actions related to the downgrade to the Treasurer in a timely manner. If a security is downgraded, the Treasurer will use discretion in determining whether to sell or hold the security based on its current maturity, the economic outlook for the issuer, and other relevant factors. If a decision is made to retain the downgraded security in the portfolio, its presence in the portfolio will be monitored and reported quarterly to the City Council.

Complies
Max Per Issuer 5% max per single issuer, unless otherwise stated Complies Maximum maturity 5 years, except as otherwise stated in the policy (i.e. Treasury & Agency issues have 7 years max maturity) Complies Attachment 1

Page 11 of 70 ends

Holdings Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
CUSIP Security Description Par Value/Units Purchase Date Book Yield
Cost Value
Book Value
Mkt Price
Mkt YTM
Market Value
Accrued Int.
% of Port.

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration
ABS
65479GAD1 Nissan Auto Receivables Trust 2018-B
A3

3.06% Due 3/15/2023
459,756.44 Various

2.56%
462,134.99
459,878.08
100.21

0.48%
460,703.08
625.27

0.07%
825.00
Aaa / AAA
NR

1.20 0.08
43815NAC8 Honda Auto Receivables Trust 2019-3
A3

1.78% Due 8/15/2023
3,384,232.24 Various

1.87%
3,380,731.30
3,383,380.46
100.57

0.35%
3,403,546.05
2,677.31

0.48%
20,165.59
Aaa / AAA
NR

1.62 0.40
58769EAC2 Mercedes-Benz Auto Lease Trust 2020-
B A3

0.4% Due 11/15/2023
2,005,000.00 09/15/2020

0.40%
2,004,898.35
2,004,954.35

99.88 0.54%
2,002,592.00
356.44

0.28%
(2,362.35)

NR / AAA
AAA

1.87 0.86
477870AC3 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
999,655.44 07/16/2019

2.23%
999,443.22
999,561.16
100.66

0.63%
1,006,240.17
981.88

0.14%
6,679.01
Aaa / NR
AAA

1.96 0.42
92348AAA3 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
2,393,254.40 10/01/2019

1.95%
2,393,069.88
2,393,160.69
100.69

0.48%
2,409,652.98
1,418.67

0.34%
16,492.29

NR / AAA
AAA

2.31 0.47
65479JAD5 Nissan Auto Receivables Owner 2019-C
A3

1.93% Due 7/15/2024
3,112,336.39 10/16/2019

1.94%
3,112,172.07
3,112,248.28
100.81

0.38%
3,137,459.17
2,669.69

0.45%
25,210.89
Aaa / AAA
NR

2.54 0.52
47789KAC7 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
3,175,666.37 03/04/2020

1.11%
3,175,472.34
3,175,551.61
100.35

0.58%
3,186,838.36
1,552.55

0.45%
11,286.75
Aaa / NR
AAA

2.62 0.68
43813KAC6 Honda Auto Receivables Trust 2020-3
A3

0.37% Due 10/18/2024
3,350,000.00 09/22/2020

0.38%
3,349,507.89
3,349,705.16

99.72 0.65%
3,340,636.75
447.60

0.47%
(9,068.41)

NR / AAA
AAA

2.80 0.99
36262XAC8 GM Financial Auto Lease Trust 2021-3
A2

0.39% Due 10/21/2024
4,420,000.00 08/10/2021

0.39%
4,419,939.89
4,419,949.13

99.04 0.91%
4,377,634.30
526.72

0.62%
(42,314.83)

NR / AAA
AAA

2.81 1.84
09690AAC7 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
1,960,000.00 09/08/2021

0.34%
1,959,797.73
1,959,824.02

99.24 0.80%
1,945,039.34
107.80

0.28%
(14,784.68)
Aaa / NR
AAA

2.99 1.64
89236XAC0 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
2,635,000.00 10/06/2020

0.36%
2,634,509.10
2,634,649.58

99.74 0.64%
2,628,217.51
409.89

0.37%
(6,432.07)

NR / AAA
AAA

3.04 0.90
43813GAC5 Honda Auto Receivables Trust 2021-1
A3

0.27% Due 4/21/2025
1,580,000.00 02/17/2021

0.27%
1,579,971.09
1,579,979.11

99.47 0.71%
1,571,570.70
118.50

0.22%
(8,408.41)
Aaa / NR
AAA

3.31 1.21
44891RAC4 Hyundai Auto Receivables Trust 2020-C
A3

0.38% Due 5/15/2025
3,350,000.00 10/20/2020

0.39%
3,349,228.49
3,349,503.80

99.57 0.73%
3,335,625.15
565.78

0.47%
(13,878.65)

NR / AAA
AAA

3.37 1.21
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 3 Attachment 1

Page 12 of 70 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration
ABS
89240BAC2 Toyota Auto Receivables Owners 2021-
A A3

0.26% Due 5/15/2025
5,805,000.00 02/02/2021

0.27%
5,803,922.59
5,804,234.10

99.50 0.67%
5,775,829.88
670.80

0.82%
(28,404.22)
Aaa / NR
AAA

3.37 1.23
47788UAC6 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
2,275,000.00 03/02/2021

0.37%
2,274,562.75
2,274,661.51

99.19 0.84%
2,256,595.25
364.00

0.32%
(18,066.26)
Aaa / NR
AAA

3.71 1.70
44933LAC7 Hyundai Auto Receivables Trust 2021-A
A3

0.38% Due 9/15/2025
2,750,000.00 04/20/2021

0.38%
2,749,710.70
2,749,775.16

99.25 0.84%
2,729,471.28
464.44

0.39%
(20,303.88)

NR / AAA
AAA

3.71 1.62
43815GAC3 Honda Auto Receivables Trust 2021-4
A3

0.88% Due 1/21/2026
2,120,000.00 11/16/2021

0.89%
2,119,553.10
2,119,567.43

99.76 0.99%
2,114,884.44
518.22

0.30%
(4,682.99)
Aaa / NR
AAA

4.06 2.13
47789QAC4 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
2,650,000.00 07/13/2021

0.52%
2,649,763.62
2,649,792.70

98.86 1.02%
2,619,803.25
612.44

0.37%
(29,989.45)
Aaa / NR
AAA

4.21 2.30
89238JAC9 Toyota Auto Receivables Trust 2021-D
A3

0.71% Due 4/15/2026
1,965,000.00 11/09/2021

0.71%
1,964,958.15
1,964,959.81

99.39 1.37%
1,952,921.15
620.07

0.28%
(12,038.66)

NR / AAA
AAA

4.29 0.94
44935FAD6 Hyundai Auto Receivables Trust 2021-C
A3

0.74% Due 5/15/2026
1,505,000.00 11/09/2021

0.75%
1,504,664.08
1,504,677.17

99.31 1.05%
1,494,681.72
494.98

0.21%
(9,995.45)

NR / AAA
AAA

4.37 2.19
362554AC1 GM Financial Securitized Term 2021-4
A3

0.68% Due 9/16/2026
1,605,000.00 10/13/2021

0.68%
1,604,959.07
1,604,961.44

99.25 1.06%
1,592,944.85
454.75

0.23%
(12,016.59)
Aaa / AAA
NR

4.71 1.98
Total ABS 53,499,901.28 0.77%
53,492,970.40
53,494,974.75 0.73%
53,342,887.38
16,657.80

7.58%
(152,087.37)
Aaa / AAA
AAA

3.10 1.23
AGENCY
3133EH7F4 FFCB Note

2.35% Due 1/17/2023
3,000,000.00 01/17/2018

2.35%
3,000,000.00
3,000,000.00
102.24

0.21%
3,067,086.00
32,116.67

0.44%
67,086.00
Aaa / AA+
AAA

1.05 1.03
3130ADRG9 FHLB Note

2.75% Due 3/10/2023
7,000,000.00 01/16/2019

2.71%
7,011,060.00
7,003,165.22
102.64

0.52%
7,184,912.00
59,354.17

1.03%
181,746.78
Aaa / AA+
NR

1.19 1.17
3137EAEN5 FHLMC Note

2.75% Due 6/19/2023
6,000,000.00 07/20/2018

2.86%
5,969,880.00
5,991,024.51
103.15

0.59%
6,188,772.00
5,500.00

0.88%
197,747.49
Aaa / AA+
AAA

1.47 1.44
313383YJ4 FHLB Note

3.375% Due 9/8/2023
7,000,000.00 10/29/2018

3.08%
7,091,910.00
7,031,880.80
104.57

0.65%
7,319,858.00
74,156.25

1.05%
287,977.20
Aaa / AA+
NR

1.69 1.63
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 4 Attachment 1

Page 13 of 70 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration
AGENCY
3135G0U43 FNMA Note

2.875% Due 9/12/2023
8,205,000.00 09/12/2018

2.96%
8,171,359.50
8,193,583.62
103.70

0.68%
8,508,404.49
71,423.39

1.22%
314,820.87
Aaa / AA+
AAA

1.70 1.65
3137EAFA2 FHLMC Note

0.25% Due 12/4/2023
9,225,000.00 12/02/2020

0.28%
9,215,867.25
9,219,145.03

99.07 0.74%
9,138,792.38
1,729.69

1.30%
(80,352.65)
Aaa / AA+
AAA

1.93 1.91
3130A0F70 FHLB Note

3.375% Due 12/8/2023
7,000,000.00 12/28/2018

2.77%
7,194,320.00
7,076,089.81
105.07

0.73%
7,355,138.00
15,093.75

1.05%
279,048.19
Aaa / AA+
AAA

1.94 1.88
3130A0XE5 FHLB Note

3.25% Due 3/8/2024
8,000,000.00 02/27/2019

2.59%
8,247,280.00
8,107,401.72
105.23

0.83%
8,418,096.00
81,611.11

1.21%
310,694.28
Aaa / AA+
NR

2.19 2.10
3130AB3H7 FHLB Note

2.375% Due 3/8/2024
3,000,000.00 04/29/2019

2.37%
3,000,210.00
3,000,094.35
103.34

0.83%
3,100,296.00
22,364.58

0.44%
100,201.65
Aaa / AA+
NR

2.19 2.12
3130A1XJ2 FHLB Note

2.875% Due 6/14/2024
11,175,000.00 Various

2.21%
11,527,225.65
11,346,422.18
104.87

0.87%
11,718,842.55
15,171.61

1.67%
372,420.37
Aaa / AA+
NR

2.45 2.37
3135G0V75 FNMA Note

1.75% Due 7/2/2024
8,250,000.00 07/16/2019

1.96%
8,166,922.50
8,208,140.31
102.21

0.86%
8,432,399.25
71,786.46

1.21%
224,258.94
Aaa / AA+
AAA

2.50 2.43
3130A2UW4 FHLB Note

2.875% Due 9/13/2024
9,350,000.00 09/13/2019

1.79%
9,834,236.50
9,611,763.81
105.11

0.95%
9,827,326.85
80,643.75

1.41%
215,563.04
Aaa / AA+
AAA

2.70 2.59
3135G0W66 FNMA Note

1.625% Due 10/15/2024
7,590,000.00 Various

1.61%
7,596,251.10
7,593,998.75
101.88

0.94%
7,732,874.16
26,037.92

1.10%
138,875.41
Aaa / AA+
AAA

2.79 2.72
3135G0X24 FNMA Note

1.625% Due 1/7/2025
13,785,000.00 Various

1.30%
13,993,685.85
13,915,225.13
101.83

1.01%
14,036,907.09
108,269.69

2.01%
121,681.96
Aaa / AA+
AAA

3.02 2.92
3137EAEP0 FHLMC Note

1.5% Due 2/12/2025
15,235,000.00 02/13/2020

1.52%
15,223,269.05
15,227,685.03
101.46

1.02%
15,458,070.87
88,236.04

2.21%
230,385.84
Aaa / AA+
AAA

3.12 3.02
3135G04Z3 FNMA Note

0.5% Due 6/17/2025
12,900,000.00 Various

0.47%
12,919,382.20
12,915,173.59

98.03 1.08%
12,645,444.30
2,508.33

1.80%
(269,729.29)
Aaa / AA+
AAA

3.46 3.42
3137EAEU9 FHLMC Note

0.375% Due 7/21/2025
8,000,000.00 01/25/2021

0.41%
7,987,040.00
7,989,731.75

97.48 1.10%
7,798,360.00
13,333.33

1.11%
(191,371.75)
Aaa / AA+
AAA

3.56 3.51
3135G05X7 FNMA Note

0.375% Due 8/25/2025
13,000,000.00 Various

0.47%
12,942,071.80
12,957,527.73

97.29 1.14%
12,647,583.00
17,062.50

1.80%
(309,944.73)
Aaa / AA+
AAA

3.65 3.60
3137EAEX3 FHLMC Note

0.375% Due 9/23/2025
13,000,000.00 Various

0.44%
12,961,478.40
12,970,735.42

97.32 1.11%
12,650,950.00
13,270.84

1.80%
(319,785.42)
Aaa / AA+
AAA

3.73 3.68
3135G06G3 FNMA Note

0.5% Due 11/7/2025
12,900,000.00 Various

0.56%
12,864,817.00
12,872,909.43

97.59 1.14%
12,589,316.40
9,675.00

1.79%
(283,593.03)
Aaa / AA+
AAA

3.85 3.79
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 5 Attachment 1

Page 14 of 70 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration
AGENCY
3130AAUF3 FHLB Note

2.75% Due 3/13/2026
5,430,000.00 07/30/2019

2.11%
5,642,367.30
5,564,607.66
106.74

1.10%
5,795,873.40
44,797.50

0.83%
231,265.74
Aaa / AA+
AAA

4.20 3.95
3130AGFP5 FHLB Note

2.5% Due 6/12/2026
5,000,000.00 07/30/2019

2.15%
5,111,250.00
5,071,993.12
105.53

1.22%
5,276,660.00
6,597.22

0.75%
204,666.88
Aaa / AA+
NR

4.45 4.21
3135G05Y5 FNMA Note

0.75% Due 10/8/2027
8,000,000.00 Various

0.78%
7,985,914.90
7,988,120.39

96.51 1.38%
7,720,664.01
13,833.33

1.10%
(267,456.38)
Aaa / AA+
AAA

5.77 5.61
Total Agency 202,045,000.00 1.52%
203,657,799.00
202,856,419.36 0.94%
204,612,626.75
874,573.13

29.18%
1,756,207.39
Aaa / AA+
AAA

2.93 2.85
CMO
3137BM6P6 FHLMC K721 A2

3.09% Due 8/25/2022
8,764,843.56 Various

2.11%
8,999,889.34
8,813,060.89
100.87

0.66%
8,841,150.72
22,569.47

1.26%
28,089.83
Aaa / NR
NR

0.65 0.44
3137B4WB8 FHLMC K033 A2

3.06% Due 7/25/2023
6,545,000.00 Various

2.92%
6,585,492.97
6,559,231.19
102.99

0.83%
6,740,427.16
3,337.95

0.96%
181,195.97
Aaa / NR
NR

1.56 1.41
3137B5JM6 FHLMC K034 A2

3.531% Due 7/25/2023
2,500,000.00 Various

2.35%
2,601,875.00
2,541,948.31
103.64

0.88%
2,590,890.00
7,356.25

0.37%
48,941.69

NR / NR
AAA

1.56 1.43
3137B7MZ9 FHLMC K036 A2

3.527% Due 10/25/2023
9,650,000.00 Various

2.52%
10,015,378.90
9,811,676.60
104.12

0.92%
10,047,908.10
5,672.60

1.43%
236,231.50
Aaa / NR
AAA

1.82 1.63
3137BYPQ7 FHLMC K726 A2

2.905% Due 4/25/2024
7,582,621.30 04/22/2019

2.72%
7,636,825.21
7,607,690.98
103.54

1.14%
7,851,220.49
18,356.26

1.12%
243,529.51

NR / AAA
NR

2.32 2.07
Total CMO 35,042,464.86 2.52%
35,839,461.42
35,333,607.97 0.89%
36,071,596.47
57,292.53

5.13%
737,988.50
Aaa / AAA
AAA

1.57 1.38

CORPORATE
05531FBG7 Truist Financial Corporation Callable
Note Cont 5/20/2022

3.05% Due 6/20/2022
1,200,000.00 07/26/2021

0.17%
1,228,128.00
1,213,164.28
100.98

0.50%
1,211,767.20
1,118.33

0.17%
(1,397.08)
A3 / A-
A

0.47 0.39
69353RFE3 PNC Bank Callable Note Cont 6/28/2022

2.45% Due 7/28/2022
5,640,000.00 Various

3.07%
5,507,443.50
5,621,098.37
100.97

0.48%
5,694,510.60
58,726.51

0.82%
73,412.23
A2 / A
A+

0.57 0.49
808513AT2 Charles Schwab Corp Callable Note
Cont 12/25/2022

2.65% Due 1/25/2023
5,580,000.00 Various

3.31%
5,431,072.20
5,543,781.97
101.85

0.75%
5,683,503.42
64,076.99

0.82%
139,721.45
A2 / A
A

1.07 0.97
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 6 Attachment 1

Page 15 of 70 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

CORPORATE
24422ETG4 John Deere Capital Corp Note

2.8% Due 3/6/2023
6,268,000.00 Various

3.51%
6,092,335.66
6,220,118.11
102.47

0.69%
6,423,001.37
56,063.77

0.92%
202,883.26
A2 / A
A

1.18 1.16
084670BR8 Berkshire Hathaway Callable Note Cont
1/15/2023

2.75% Due 3/15/2023
4,232,000.00 Various

3.42%
4,120,054.64
4,200,564.71
102.11

0.71%
4,321,303.66
34,267.44

0.62%
120,738.95
Aa2 / AA
A+

1.20 1.02
06406RAG2 Bank of NY Mellon Corp Note

3.5% Due 4/28/2023
4,280,000.00 Various

3.12%
4,342,247.36
4,299,863.29
103.56

0.79%
4,432,372.28
26,215.00

0.63%
132,508.99
A1 / A
AA-

1.32 1.29
931142EK5 Wal-Mart Stores Callable Note Cont
5/26/2023

3.4% Due 6/26/2023
6,575,000.00 Various

2.96%
6,687,899.75
6,613,148.92
104.03

0.51%
6,840,209.20
3,104.86

0.97%
227,060.28
Aa2 / AA
AA

1.48 1.38
02665WCJ8 American Honda Finance Note

3.45% Due 7/14/2023
5,070,000.00 Various

3.44%
5,073,141.30
5,070,965.12
104.09

0.76%
5,277,565.80
81,141.13

0.76%
206,600.68
A3 / A-
NR

1.53 1.48
89114QC48 Toronto Dominion Bank Note

3.5% Due 7/19/2023
5,000,000.00 07/27/2018

3.56%
4,985,500.00
4,995,491.73
104.22

0.76%
5,210,800.00
78,750.00

0.75%
215,308.27
Aa2 / AA-
AA

1.55 1.49
69371RP59 Paccar Financial Corp Note

3.4% Due 8/9/2023
4,095,000.00 08/06/2018

3.41%
4,093,321.05
4,094,462.11
104.03

0.87%
4,259,876.99
54,918.50

0.61%
165,414.88
A1 / A+
NR

1.61 1.55
06406RAJ6 Bank of NY Mellon Corp Note

3.45% Due 8/11/2023
2,750,000.00 Various

3.27%
2,767,987.50
2,757,269.78
104.20

0.82%
2,865,533.00
36,895.84

0.41%
108,263.22
A1 / A
AA-

1.61 1.56
02665WCQ2 American Honda Finance Note

3.625% Due 10/10/2023
1,000,000.00 10/03/2018

3.64%
999,180.00
999,709.45
104.84

0.87%
1,048,435.00
8,156.25

0.15%
48,725.55
A3 / A-
NR

1.78 1.72
24422EVN6 John Deere Capital Corp Note

0.45% Due 1/17/2024
4,405,000.00 03/01/2021

0.47%
4,401,872.45
4,402,775.83

99.05 0.92%
4,363,112.86
9,030.25

0.62%
(39,662.97)
A2 / A
A

2.05 2.02
06051GHF9 Bank of America Corp Callable Note 1X
3/5/2023

3.55% Due 3/5/2024
5,210,000.00 Various

2.87%
5,259,010.67
5,232,405.35
102.98

1.00%
5,365,237.16
59,596.61

0.77%
132,831.81
A2 / A-
AA-

2.18 1.15
89114QCB2 Toronto Dominion Bank Note

3.25% Due 3/11/2024
1,500,000.00 03/26/2019

2.97%
1,518,990.00
1,508,393.37
104.52

1.16%
1,567,767.00
14,895.83

0.22%
59,373.63
A1 / A
AA-

2.19 2.11
808513BN4 Charles Schwab Corp Callable Note
Cont 2/18/2024

0.75% Due 3/18/2024
4,970,000.00 Various

0.71%
4,974,236.00
4,974,053.02

99.57 0.95%
4,948,673.73
10,664.79

0.70%
(25,379.29)
A2 / A
A

2.21 2.18
79466LAG9 Salesforce.com Inc Callable Note Cont
7/15/2022

0.625% Due 7/15/2024
6,500,000.00 Various

0.89%
6,455,471.30
6,456,877.66

99.09 0.99%
6,440,791.50
19,071.19

0.92%
(16,086.16)
A2 / A+
NR

2.54 2.50
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 7 Attachment 1

Page 16 of 70 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

CORPORATE
78013XZU5 Royal Bank of Canada Note

2.55% Due 7/16/2024
3,054,000.00 12/05/2019

2.23%
3,096,481.14
3,077,426.54
103.34

1.21%
3,155,866.17
35,693.63

0.45%
78,439.63
A2 / A
AA-

2.54 2.44
69371RQ25 Paccar Financial Corp Note

2.15% Due 8/15/2024
2,465,000.00 08/08/2019

2.20%
2,459,552.35
2,462,146.47
102.43

1.20%
2,525,020.29
20,021.28

0.36%
62,873.82
A1 / A+
NR

2.62 2.53
14913Q3B3 Caterpillar Finl Service Note

2.15% Due 11/8/2024
8,820,000.00 Various

2.03%
8,866,124.60
8,847,449.72
102.92

1.11%
9,077,738.04
27,917.75

1.29%
230,288.32
A2 / A
A

2.86 2.76
90331HPL1 US Bank NA Callable Note Cont
12/21/2024

2.05% Due 1/21/2025
9,485,000.00 01/16/2020

2.10%
9,464,796.95
9,472,659.22
102.31

1.25%
9,704,283.72
86,418.89

1.39%
231,624.50
A1 / AA-
AA-

3.06 2.86
06367WB85 Bank of Montreal Note

1.85% Due 5/1/2025
5,683,000.00 07/23/2021

0.85%
5,892,248.06
5,868,186.06
101.52

1.38%
5,769,358.87
17,522.58

0.82%
(98,827.19)
A2 / A-
AA-

3.33 3.22
46647PCH7 JP Morgan Chase & Co Callable Note
Cont 6/1/2024

0.824% Due 6/1/2025
6,770,000.00 05/24/2021

0.74%
6,778,772.75
6,777,487.77

98.85 1.10%
6,692,239.78
4,648.73

0.95%
(85,247.99)
A2 / A-
AA-

3.42 3.36
46647PCK0 JP Morgan Chase & Co Callable Note
Cont 6/23/2024

0.969% Due 6/23/2025
3,225,000.00 Various

0.87%
3,226,998.20
3,226,736.79

99.05 1.16%
3,194,233.50
694.45

0.45%
(32,503.29)
A2 / A-
AA-

3.48 3.41
46647PBK1 JP Morgan Chase & Co Callable Note
Cont 4/22/2025

2.083% Due 4/22/2026
1,999,000.00 05/20/2021

1.11%
2,073,622.67
2,062,029.78
101.54

1.60%
2,029,772.61
7,980.84

0.29%
(32,257.17)
A2 / A-
AA-

4.31 3.18
023135BX3 Amazon.com Inc Callable Note Cont
4/12/2026
1% Due 5/12/2026
9,990,000.00 05/10/2021

1.09%
9,946,843.20
9,952,373.70

99.07 1.22%
9,897,412.68
13,597.50

1.41%
(54,961.02)
A1 / AA
AA-

4.36 4.25
91324PEC2 United Health Group Inc Callable Note
Cont 4/15/2026

1.15% Due 5/15/2026
1,660,000.00 Various

1.08%
1,665,371.00
1,664,765.95

98.97 1.39%
1,642,960.10
2,439.28

0.23%
(21,805.85)
A3 / A+
A

4.37 4.24
89236TJK2 Toyota Motor Credit Corp Note

1.125% Due 6/18/2026
6,840,000.00 06/15/2021

1.13%
6,836,990.40
6,837,315.09

98.54 1.46%
6,740,012.88
2,778.75

0.96%
(97,302.21)
A1 / A+
A+

4.47 4.33
06051GJD2 Bank of America Corp Callable Note
Cont 6/19/2025

1.319% Due 6/19/2026
6,200,000.00 Various

1.24%
6,216,368.00
6,214,708.57

98.98 1.53%
6,136,865.40
2,725.94

0.87%
(77,843.17)
A2 / A-
AA-

4.47 4.32
037833DN7 Apple Inc Callable Note Cont 7/11/2026

2.05% Due 9/11/2026
6,000,000.00 12/02/2021

1.49%
6,149,040.00
6,146,730.68
102.78

1.41%
6,167,058.00
37,583.33

0.88%
20,327.32
Aaa / AA+
NR

4.70 4.30
06368FAC3 Bank of Montreal Note

1.25% Due 9/15/2026
3,000,000.00 09/13/2021

1.28%
2,996,370.00
2,996,584.70

97.92 1.71%
2,937,600.00
11,041.67

0.42%
(58,984.70)
A2 / A-
AA-

4.71 4.53
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 8 Attachment 1

Page 17 of 70 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

CORPORATE
931142ER0 Wal-Mart Stores Callable Note Cont
08/17/2026

1.05% Due 9/17/2026
1,610,000.00 09/08/2021

1.09%
1,606,957.10
1,607,133.74

98.94 1.28%
1,592,872.82
4,883.67

0.23%
(14,260.92)
Aa2 / AA
AA

4.72 4.56
74340XBK6 Prologis LP Callable Note Cont 7/1/2026

3.25% Due 10/1/2026
5,000,000.00 12/07/2021

1.62%
5,357,850.00
5,352,906.73
106.63

1.71%
5,331,555.00
40,625.00

0.76%
(21,351.73)
A3 / A-
NR

4.75 4.17
Total Corporate 156,076,000.00 2.01%
156,572,277.80
156,770,784.58 1.07%
158,549,310.63
933,266.58

22.65%
1,778,526.05
A1 / A+
A+

2.74 2.57
LAIF
90LAIF$00 Local Agency Investment Fund State
Pool
62,832,644.19 Various

0.22%
62,832,644.19
62,832,644.19

1.00 0.22%
62,832,644.19
32,721.90

8.93%

0.00 NR / NR
NR

0.00 0.00
Total LAIF 62,832,644.19 0.22%
62,832,644.19
62,832,644.19 0.22%
62,832,644.19
32,721.90

8.93%

0.00 NR / NR
NR

0.00 0.00

MONEY MARKET FUND
60934N807 Federated Investors Govt Oblig Fund
Inst.

37.41 09/01/2020

0.03%

37.41 37.41

1.00 0.03%

37.41 0.00

0.00%

0.00 Aaa / AAA
AAA

0.00 0.00
60934N807 Federated Investors Govt Oblig Fund
Inst.
3,375,511.44 Various

0.03%
3,375,511.44
3,375,511.44

1.00 0.03%
3,375,511.44

0.00 0.48%

0.00 Aaa / AAA
AAA

0.00 0.00
Total Money Market Fund 3,375,548.85 0.03%
3,375,548.85
3,375,548.85 0.03%
3,375,548.85

0.00 0.48%

0.00 Aaa / AAA
AAA

0.00 0.00

MUNICIPAL BONDS
13063DRK6 California State Taxable GO

2.4% Due 10/1/2024
4,475,000.00 10/16/2019

1.91%
4,577,790.75
4,532,207.27
103.86

0.97%
4,647,735.00
26,850.00

0.66%
115,527.73
Aa2 / AA-
AA

2.75 2.65
Total Municipal Bonds 4,475,000.00 1.91%
4,577,790.75
4,532,207.27 0.97%
4,647,735.00
26,850.00

0.66%
115,527.73
Aa2 / AA-
AA

2.75 2.65
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 9 Attachment 1

Page 18 of 70 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

NEGOTIABLE CD
89114W7M1 Toronto Dominion Yankee CD

0.24% Due 4/28/2022
3,000,000.00 04/29/2021

0.24%
2,999,999.90
2,999,999.97
100.00

0.23%
3,000,114.00
4,960.00

0.43%
114.03
P-1 / A-1
F-1+

0.32 0.32
Total Negotiable CD 3,000,000.00 0.24%
2,999,999.90
2,999,999.97 0.23%
3,000,114.00
4,960.00

0.43%
114.03
Aaa / AA
AAA

0.32 0.32

SUPRANATIONAL
4581X0CZ9 Inter-American Dev Bank Note

1.75% Due 9/14/2022
5,000,000.00 08/21/2018

2.87%
4,787,000.00
4,963,231.29
100.95

0.40%
5,047,310.00
26,006.94

0.72%
84,078.71
Aaa / AAA
AAA

0.70 0.70
459058JL8 Intl. Bank Recon & Development Note

0.5% Due 10/28/2025
5,915,000.00 10/21/2020

0.52%
5,908,316.05
5,909,890.04

97.46 1.18%
5,764,871.39
5,175.63

0.82%
(145,018.65)
Aaa / AAA
AAA

3.83 3.77
4581X0DV7 Inter-American Dev Bank Note

0.875% Due 4/20/2026
13,155,000.00 04/13/2021

0.97%
13,094,750.10
13,103,196.96

98.44 1.25%
12,949,163.72
22,701.51

1.84%
(154,033.24)
Aaa / AAA
AAA

4.30 4.20
Total Supranational 24,070,000.00 1.25%
23,790,066.15
23,976,318.29 1.05%
23,761,345.11
53,884.08

3.38%
(214,973.18)
Aaa / AAA
AAA

3.42 3.35

US TREASURY
912828L57 US Treasury Note

1.75% Due 9/30/2022
2,750,000.00 09/07/2018

2.79%
2,641,396.48
2,730,053.91
101.07

0.32%
2,779,326.00
12,295.67

0.40%
49,272.09
Aaa / AA+
AAA

0.75 0.74
912828N30 US Treasury Note

2.125% Due 12/31/2022
8,000,000.00 10/03/2018

2.97%
7,730,937.50
7,936,772.92
101.66

0.46%
8,132,816.00
469.61

1.15%
196,043.08
Aaa / AA+
AAA

1.00 0.99
912828T91 US Treasury Note

1.625% Due 10/31/2023
10,000,000.00 05/29/2019

2.05%
9,819,921.88
9,925,515.68
101.69

0.69%
10,169,140.00
27,831.49

1.45%
243,624.32
Aaa / AA+
AAA

1.83 1.80
912828V23 US Treasury Note

2.25% Due 12/31/2023
10,000,000.00 06/21/2019

1.80%
10,196,484.38
10,086,757.79
103.01

0.73%
10,301,170.00
621.55

1.46%
214,412.21
Aaa / AA+
AAA

2.00 1.96
912828B66 US Treasury Note

2.75% Due 2/15/2024
11,000,000.00 Various

2.21%
11,260,781.25
11,118,027.91
104.17

0.77%
11,458,480.00
114,259.51

1.64%
340,452.09
Aaa / AA+
AAA

2.13 2.05
912828X70 US Treasury Note
2% Due 4/30/2024
11,000,000.00 Various

1.91%
11,046,992.19
11,022,515.22
102.73

0.82%
11,300,355.00
37,679.55

1.61%
277,839.78
Aaa / AA+
AAA

2.33 2.27
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 10 Attachment 1

Page 19 of 70 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

US TREASURY
912828XX3 US Treasury Note
2% Due 6/30/2024
11,000,000.00 Various

1.74%
11,124,335.94
11,068,281.81
102.81

0.86%
11,309,375.00
607.73

1.61%
241,093.19
Aaa / AA+
AAA

2.50 2.44
912828D56 US Treasury Note

2.375% Due 8/15/2024
10,750,000.00 Various

1.56%
11,157,548.83
10,969,156.62
103.86

0.89%
11,164,466.25
96,435.97

1.60%
195,309.63
Aaa / AA+
AAA

2.62 2.53
9128283D0 US Treasury Note

2.25% Due 10/31/2024
11,000,000.00 07/05/2019

1.88%
11,204,960.94
11,109,129.56
103.68

0.93%
11,404,767.00
42,389.50

1.63%
295,637.44
Aaa / AA+
AAA

2.84 2.74
9128283V0 US Treasury Note

2.5% Due 1/31/2025
11,000,000.00 07/30/2019

1.88%
11,356,640.63
11,199,690.38
104.58

0.99%
11,503,591.00
115,081.52

1.65%
303,900.62
Aaa / AA+
AAA

3.09 2.95
912828ZC7 US Treasury Note

1.125% Due 2/28/2025
11,250,000.00 03/18/2020

0.81%
11,423,583.98
11,360,855.51
100.38

1.00%
11,293,065.00
43,003.28

1.61%
(67,790.51)
Aaa / AA+
AAA

3.16 3.09
91282CAT8 US Treasury Note

0.25% Due 10/31/2025
12,500,000.00 03/26/2021

0.75%
12,218,750.00
12,265,373.43

96.69 1.13%
12,086,425.00
5,352.21

1.72%
(178,948.43)
Aaa / AA+
AAA

3.84 3.79
91282CCW9 US Treasury Note

0.75% Due 8/31/2026
3,200,000.00 09/17/2021

0.86%
3,182,625.00
3,183,615.93

97.82 1.23%
3,130,249.60
8,154.70

0.45%
(53,366.33)
Aaa / AA+
AAA

4.67 4.55
91282CCZ2 US Treasury Note

0.875% Due 9/30/2026
19,350,000.00 Various

1.08%
19,157,605.47
19,165,895.05

98.28 1.25%
19,016,657.55
43,258.42

2.71%
(149,237.50)
Aaa / AA+
AAA

4.75 4.62
91282CDG3 US Treasury Note

1.125% Due 10/31/2026
6,420,000.00 11/15/2021

1.25%
6,380,878.13
6,381,851.31

99.40 1.25%
6,381,377.28
12,370.03

0.91%
(474.03)
Aaa / AA+
AAA

4.84 4.68
Total US Treasury 149,220,000.00 1.63%
149,903,442.60
149,523,493.03 0.92%
151,431,260.68
559,810.74

21.58%
1,907,767.65
Aaa / AA+
AAA

2.93 2.85
TOTAL PORTFOLIO 693,636,559.18 1.51%
697,042,001.06
695,695,998.26 0.88%
701,625,069.06
2,560,016.76
100.00%
5,929,070.80
Aa1 / AA
AAA

2.56 2.33
TOTAL MARKET VALUE PLUS ACCRUED 704,185,085.82
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 11 Attachment 1

Page 20 of 70 ends

Transaction Ledger
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Transaction
Type
Settlement
Date CUSIP Quantity Security Description Price Acq/Disp Yield Amount Interest
Pur/Sold Total Amount Gain/Loss

ACQUISITIONS
Purchase 10/07/2021 91282CCZ2 6,460,000.00 US Treasury Note

0.875% Due 9/30/2026

99.480 0.98% 6,426,438.28 1,087.02 6,427,525.30 0.00
Purchase 10/13/2021 91282CCZ2 6,450,000.00 US Treasury Note

0.875% Due 9/30/2026

99.031 1.08% 6,387,515.63 2,015.63 6,389,531.26 0.00
Purchase 10/15/2021 90LAIF$00 35,140.77 Local Agency Investment Fund State Pool 1.000 0.21% 35,140.77 0.00 35,140.77 0.00 Purchase 10/19/2021 91282CCZ2 6,440,000.00 US Treasury Note

0.875% Due 9/30/2026

98.504 1.19% 6,343,651.56 2,941.35 6,346,592.91 0.00
Purchase 10/21/2021 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

99.997 0.68% 1,604,959.07 0.00 1,604,959.07 0.00
Purchase 11/15/2021 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

99.998 0.71% 1,964,958.15 0.00 1,964,958.15 0.00
Purchase 11/17/2021 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

99.978 0.75% 1,504,664.08 0.00 1,504,664.08 0.00
Purchase 11/17/2021 91282CDG3 6,420,000.00 US Treasury Note

1.125% Due 10/31/2026

99.391 1.25% 6,380,878.13 3,391.78 6,384,269.91 0.00
Purchase 11/24/2021 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

99.979 0.89% 2,119,553.10 0.00 2,119,553.10 0.00
Purchase 12/02/2021 79466LAG9 3,450,000.00 Salesforce.com Inc Callable Note Cont 7/15/2022

0.625% Due 7/15/2024

99.250 0.92% 3,424,125.00 8,385.42 3,432,510.42 0.00
Purchase 12/06/2021 037833DN7 6,000,000.00 Apple Inc Callable Note Cont 7/11/2026

2.05% Due 9/11/2026
102.484 1.49% 6,149,040.00 29,041.67 6,178,081.67 0.00
Purchase 12/06/2021 79466LAG9 1,770,000.00 Salesforce.com Inc Callable Note Cont 7/15/2022

0.625% Due 7/15/2024

98.983 1.02% 1,751,999.10 4,425.00 1,756,424.10 0.00
Purchase 12/09/2021 74340XBK6 5,000,000.00 Prologis LP Callable Note Cont 7/1/2026

3.25% Due 10/1/2026
107.157 1.62% 5,357,850.00 30,694.44 5,388,544.44 0.00
Subtotal 49,220,140.77 49,450,772.87 81,982.31 49,532,755.18 0.00 TOTAL ACQUISITIONS 49,220,140.77 49,450,772.87 81,982.31 49,532,755.18 0.00

Page 1 ends

Attachment 1

Page 21 of 70 ends

DISPOSITIONS
Sale 10/13/2021 3135G0S38 2,150,000.00 FNMA Note
2% Due 1/5/2022
100.443 2.87% 2,159,524.50 11,705.56 2,171,230.06 13,597.36 Sale 10/13/2021 3135G0T45 2,200,000.00 FNMA Note

1.875% Due 4/5/2022
100.867 2.88% 2,219,074.00 916.67 2,219,990.67 28,985.79 Sale 10/19/2021 3135G0T45 3,800,000.00 FNMA Note

1.875% Due 4/5/2022
100.837 2.88% 3,831,806.00 2,770.83 3,834,576.83 48,336.00 Sale 10/19/2021 912828XG0 4,000,000.00 US Treasury Note

2.125% Due 6/30/2022
101.438 1.61% 4,057,500.00 25,638.59 4,083,138.59 43,481.23 Sale 11/16/2021 313380GJ0 250,000.00 FHLB Note
2% Due 9/9/2022
101.470 1.55% 253,675.00 930.56 254,605.56 2,788.75
Sale 11/16/2021 313380GJ0 9,750,000.00 FHLB Note
2% Due 9/9/2022
101.490 1.55% 9,895,275.00 36,291.67 9,931,566.67 110,711.07 Sale 12/03/2021 912828L57 50,000.00 US Treasury Note

1.75% Due 9/30/2022
101.258 2.79% 50,628.91 153.85 50,782.76 1,030.23
Sale 12/03/2021 912828XG0 6,000,000.00 US Treasury Note

2.125% Due 6/30/2022
101.160 1.61% 6,069,609.38 54,048.91 6,123,658.29 52,306.68 Sale 12/06/2021 05531FBG7 1,800,000.00 Truist Financial Corporation Callable Note Cont 5/20/2022

3.05% Due 6/20/2022
101.163 0.17% 1,820,934.00 25,315.00 1,846,249.00 -2,506.00 Sale 12/09/2021 912828L57 5,200,000.00 US Treasury Note

1.75% Due 9/30/2022
101.172 2.79% 5,260,937.50 17,500.00 5,278,437.50 101,842.98 Subtotal 35,200,000.00 35,618,964.29 175,271.64 35,794,235.93 400,574.09 Paydown 10/15/2021 43815NAC8 422,229.75 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
100.000 422,229.75 6,826.42 429,056.17 0.00
Paydown 10/15/2021 44891RAC4 0.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
100.000 0.00 1,060.83 1,060.83 0.00
Paydown 10/15/2021 44933LAC7 0.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
100.000 0.00 870.83 870.83 0.00
Paydown 10/15/2021 477870AC3 93,296.33 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
100.000 93,296.33 2,423.46 95,719.79 0.00

Page 2 ends

Attachment 1

Page 22 of 70 ends

DISPOSITIONS
Paydown 10/15/2021 47788EAC2 134,445.98 John Deere Owner Trust 2018-B A3

3.08% Due 11/15/2022
100.000 134,445.98 544.09 134,990.07 0.00
Paydown 10/15/2021 47788UAC6 0.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
100.000 0.00 682.50 682.50 0.00
Paydown 10/15/2021 47789KAC7 0.00 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
100.000 0.00 3,345.83 3,345.83 0.00
Paydown 10/15/2021 47789QAC4 0.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
100.000 0.00 1,148.33 1,148.33 0.00
Paydown 10/15/2021 58769EAC2 0.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
100.000 0.00 668.33 668.33 0.00
Paydown 10/15/2021 65479GAD1 214,809.85 Nissan Auto Receivables Trust 2018-B A3

3.06% Due 3/15/2023
100.000 214,809.85 2,766.49 217,576.34 0.00
Paydown 10/15/2021 65479JAD5 299,775.64 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
100.000 299,775.64 6,383.46 306,159.10 0.00
Paydown 10/15/2021 89236XAC0 0.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
100.000 0.00 768.54 768.54 0.00
Paydown 10/15/2021 89238TAD5 218,582.98 Toyota Auto Receivables Trust 2018-B A3

2.96% Due 9/15/2022
100.000 218,582.98 539.16 219,122.14 0.00
Paydown 10/15/2021 89240BAC2 0.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
100.000 0.00 1,257.75 1,257.75 0.00
Paydown 10/18/2021 43813KAC6 0.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
100.000 0.00 1,032.92 1,032.92 0.00
Paydown 10/20/2021 36262XAC8 0.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
100.000 0.00 1,436.50 1,436.50 0.00
Paydown 10/20/2021 92348AAA3 0.00 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
100.000 0.00 4,938.92 4,938.92 0.00
Paydown 10/21/2021 43813GAC5 0.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
100.000 0.00 355.50 355.50 0.00
Paydown 10/21/2021 43815HAC1 285,797.45 Honda Auto Receivables Trust 2018-3 A3

2.95% Due 8/22/2022
100.000 285,797.45 1,012.16 286,809.61 0.00

Page 3 ends

Attachment 1

Page 23 of 70 ends

DISPOSITIONS
Paydown 10/25/2021 09690AAC7 0.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
100.000 0.00 718.67 718.67 0.00
Paydown 10/25/2021 3137B4WB8 0.00 FHLMC K033 A2Due 7/25/2023 100.000 0.00 16,689.75 16,689.75 0.00 Paydown 10/25/2021 3137B5JM6 0.00 FHLMC K034 A2

3.531% Due 7/25/2023
100.000 0.00 7,356.25 7,356.25 0.00
Paydown 10/25/2021 3137B7MZ9 0.00 FHLMC K036 A2Due 10/25/2023 100.000 0.00 28,363.28 28,363.28 0.00 Paydown 10/25/2021 3137BM6P6 253,108.99 FHLMC K721 A2Due 8/25/2022 100.000 253,108.99 25,134.42 278,243.41 0.00 Paydown 10/25/2021 3137BYPQ7 393,377.46 FHLMC K726 A2

2.905% Due 4/25/2024
100.000 393,377.46 19,351.32 412,728.78 0.00
Paydown 11/15/2021 43815NAC8 400,980.47 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
100.000 400,980.47 6,200.10 407,180.57 0.00
Paydown 11/15/2021 44891RAC4 0.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
100.000 0.00 1,060.83 1,060.83 0.00
Paydown 11/15/2021 44933LAC7 0.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
100.000 0.00 870.83 870.83 0.00
Paydown 11/15/2021 477870AC3 140,172.67 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
100.000 140,172.67 2,251.64 142,424.31 0.00
Paydown 11/15/2021 47788EAC2 77,537.32 John Deere Owner Trust 2018-B A3

3.08% Due 11/15/2022
100.000 77,537.32 199.01 77,736.33 0.00
Paydown 11/15/2021 47788UAC6 0.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
100.000 0.00 682.50 682.50 0.00
Paydown 11/15/2021 47789KAC7 252,311.76 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
100.000 252,311.76 3,345.83 255,657.59 0.00
Paydown 11/15/2021 47789QAC4 0.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
100.000 0.00 1,148.33 1,148.33 0.00
Paydown 11/15/2021 58769EAC2 0.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
100.000 0.00 668.33 668.33 0.00
Paydown 11/15/2021 65479GAD1 204,051.76 Nissan Auto Receivables Trust 2018-B A3

3.06% Due 3/15/2023
100.000 204,051.76 2,218.72 206,270.48 0.00

Page 4 ends

Attachment 1

Page 24 of 70 ends

DISPOSITIONS
Paydown 11/15/2021 65479JAD5 277,841.42 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
100.000 277,841.42 5,901.32 283,742.74 0.00
Paydown 11/15/2021 89236XAC0 0.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
100.000 0.00 768.54 768.54 0.00
Paydown 11/15/2021 89240BAC2 0.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
100.000 0.00 1,257.75 1,257.75 0.00
Paydown 11/16/2021 362554AC1 0.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026
100.000 0.00 757.92 757.92 0.00
Paydown 11/18/2021 43813KAC6 0.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
100.000 0.00 1,032.92 1,032.92 0.00
Paydown 11/22/2021 36262XAC8 0.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
100.000 0.00 1,436.50 1,436.50 0.00
Paydown 11/22/2021 43813GAC5 0.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
100.000 0.00 355.50 355.50 0.00
Paydown 11/22/2021 43815HAC1 125,929.34 Honda Auto Receivables Trust 2018-3 A3

2.95% Due 8/22/2022
100.000 125,929.34 309.58 126,238.92 0.00
Paydown 11/22/2021 92348AAA3 346,653.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
100.000 346,653.51 4,938.92 351,592.43 0.00
Paydown 11/26/2021 09690AAC7 0.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
100.000 0.00 539.00 539.00 0.00
Paydown 11/26/2021 3137B4WB8 0.00 FHLMC K033 A2Due 7/25/2023 100.000 0.00 16,689.75 16,689.75 0.00 Paydown 11/26/2021 3137B5JM6 0.00 FHLMC K034 A2

3.531% Due 7/25/2023
100.000 0.00 7,356.25 7,356.25 0.00
Paydown 11/26/2021 3137B7MZ9 0.00 FHLMC K036 A2Due 10/25/2023 100.000 0.00 28,363.28 28,363.28 0.00 Paydown 11/26/2021 3137BM6P6 16,633.09 FHLMC K721 A2Due 8/25/2022 100.000 16,633.09 24,482.67 41,115.76 0.00 Paydown 11/26/2021 3137BYPQ7 8,527.30 FHLMC K726 A2

2.905% Due 4/25/2024
100.000 8,527.30 18,399.03 26,926.33 0.00
Paydown 12/15/2021 43815NAC8 394,633.65 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
100.000 394,633.65 5,605.32 400,238.97 0.00

Page 5 ends

Attachment 1

Page 25 of 70 ends

DISPOSITIONS
Paydown 12/15/2021 44891RAC4 0.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
100.000 0.00 1,060.83 1,060.83 0.00
Paydown 12/15/2021 44933LAC7 0.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
100.000 0.00 870.83 870.83 0.00
Paydown 12/15/2021 44935FAD6 0.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
100.000 0.00 866.21 866.21 0.00
Paydown 12/15/2021 477870AC3 82,782.51 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
100.000 82,782.51 1,993.49 84,776.00 0.00
Paydown 12/15/2021 47788UAC6 0.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
100.000 0.00 682.50 682.50 0.00
Paydown 12/15/2021 47789KAC7 222,021.87 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
100.000 222,021.87 3,114.55 225,136.42 0.00
Paydown 12/15/2021 47789QAC4 0.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
100.000 0.00 1,148.33 1,148.33 0.00
Paydown 12/15/2021 58769EAC2 0.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
100.000 0.00 668.33 668.33 0.00
Paydown 12/15/2021 65479GAD1 206,278.60 Nissan Auto Receivables Trust 2018-B A3

3.06% Due 3/15/2023
100.000 206,278.60 1,698.39 207,976.99 0.00
Paydown 12/15/2021 65479JAD5 279,035.08 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
100.000 279,035.08 5,454.46 284,489.54 0.00
Paydown 12/15/2021 89236XAC0 0.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
100.000 0.00 768.54 768.54 0.00
Paydown 12/15/2021 89238JAC9 0.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
100.000 0.00 1,162.63 1,162.63 0.00
Paydown 12/15/2021 89240BAC2 0.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
100.000 0.00 1,257.75 1,257.75 0.00

Page 6 ends

Attachment 1

Page 26 of 70 ends

DISPOSITIONS
Paydown 12/16/2021 362554AC1 0.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026
100.000 0.00 909.50 909.50 0.00
Paydown 12/20/2021 36262XAC8 0.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
100.000 0.00 1,436.50 1,436.50 0.00
Paydown 12/20/2021 43813KAC6 0.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
100.000 0.00 1,032.92 1,032.92 0.00
Paydown 12/20/2021 92348AAA3 315,092.09 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
100.000 315,092.09 4,378.49 319,470.58 0.00
Paydown 12/21/2021 43813GAC5 0.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
100.000 0.00 355.50 355.50 0.00
Paydown 12/21/2021 43815GAC3 0.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
100.000 0.00 1,399.20 1,399.20 0.00
Paydown 12/27/2021 09690AAC7 0.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
100.000 0.00 539.00 539.00 0.00
Paydown 12/27/2021 3137B4WB8 0.00 FHLMC K033 A2Due 7/25/2023 100.000 0.00 16,689.75 16,689.75 0.00 Paydown 12/27/2021 3137B5JM6 0.00 FHLMC K034 A2

3.531% Due 7/25/2023
100.000 0.00 7,356.25 7,356.25 0.00
Paydown 12/27/2021 3137B7MZ9 0.00 FHLMC K036 A2Due 10/25/2023 100.000 0.00 28,362.99 28,362.99 0.00 Paydown 12/27/2021 3137BM6P6 726,356.62 FHLMC K721 A2Due 8/25/2022 100.000 726,356.62 24,439.84 750,796.46 0.00 Paydown 12/27/2021 3137BYPQ7 9,243.06 FHLMC K726 A2

2.905% Due 4/25/2024
100.000 9,243.06 18,378.64 27,621.70 0.00
Subtotal 6,401,506.55 6,401,506.55 398,541.50 6,800,048.05 0.00 Maturity 10/12/2021 3130AF5B9 500,000.00 FHLB Note
3% Due 10/12/2021
100.000 500,000.00 0.00 500,000.00 0.00
Subtotal 500,000.00 500,000.00 0.00 500,000.00 0.00
TOTAL DISPOSITIONS 42,101,506.55 42,520,470.84 573,813.14 43,094,283.98 400,574.09

Page 7 ends

Attachment 1

Page 27 of 70 ends

Income Earned
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
CUSIP Security Description
Trade Date
Settle Date
Units
Book Value: Begin
Book Value: Acq
Book Value: Disp
Book Value: End
Prior Accrued
Inc. Received
Ending Accrued
Total Interest
Accr. Of Discount
Amort. Of Premium
Net Accret/Amort
Income Earned
Total Income

FIXED INCOME
023135BX3 Amazon.com Inc
Callable Note Cont 4/12/2026
1% Due 05/12/2026
05/10/2021
05/12/2021
9,990,000.00
9,951,641.03

0.00 0.00
9,952,373.70
5,272.50

0.00 13,597.50
8,325.00
732.67

0.00 732.67
9,057.67
9,057.67
02665WCJ8 American Honda Finance
Note

3.45% Due 07/14/2023
Various
Various
5,070,000.00
5,071,018.65

0.00 0.00
5,070,965.12
66,564.88

0.00 81,141.13
14,576.25

0.00 53.53
(53.53)
14,522.72
14,522.72
02665WCQ2 American Honda Finance
Note

3.625% Due 10/10/2023
10/03/2018
10/10/2018
1,000,000.00
999,695.53

0.00 0.00
999,709.45
5,135.42

0.00 8,156.25
3,020.83

13.92 0.00

13.92 3,034.75
3,034.75
037833DN7 Apple Inc
Callable Note Cont 7/11/2026

2.05% Due 09/11/2026
12/02/2021
12/06/2021
6,000,000.00

0.00 6,149,040.00

0.00 6,146,730.68

0.00 (29,041.67)
37,583.33
8,541.66

0.00 2,309.32
(2,309.32)
6,232.34
6,232.34
05531FBG7 Truist Financial Corporation
Callable Note Cont 5/20/2022

3.05% Due 06/20/2022
07/26/2021
07/27/2021
1,200,000.00
3,040,250.51

0.00 1,823,440.00
1,213,164.28
40,920.83
43,615.00
1,118.33
3,812.50

0.00 3,646.23
(3,646.23)
166.27
166.27
06051GHF9 Bank of America Corp
Callable Note 1X 3/5/2023

3.55% Due 03/05/2024
Various
Various
5,210,000.00
5,233,280.12

0.00 0.00
5,232,405.35
44,183.69

0.00 59,596.61
15,412.92

0.00 874.77
(874.77)
14,538.15
14,538.15
06051GJD2 Bank of America Corp
Callable Note Cont 6/19/2025

1.319% Due 06/19/2026
Various
Various
6,200,000.00
6,214,988.29

0.00 0.00
6,214,708.57
36,800.10
40,889.00
2,725.94
6,814.84

0.00 279.72
(279.72)
6,535.12
6,535.12
06367WB85 Bank of Montreal
Note

1.85% Due 05/01/2025
07/23/2021
07/27/2021
5,683,000.00
5,872,907.08

0.00 0.00
5,868,186.06
8,761.29

0.00 17,522.58
8,761.29

0.00 4,721.02
(4,721.02)
4,040.27
4,040.27
06368FAC3 Bank of Montreal
Note

1.25% Due 09/15/2026
09/13/2021
09/15/2021
3,000,000.00
2,996,523.07

0.00 0.00
2,996,584.70
7,916.67

0.00 11,041.67
3,125.00

61.63 0.00

61.63 3,186.63
3,186.63
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 20 Attachment 1

Page 28 of 70 ends

3.5% Due 04/28/2023
Various
Various
4,280,000.00
4,301,140.81

0.00 0.00
4,299,863.29
13,731.67

0.00 26,215.00
12,483.33

0.00 1,277.52
(1,277.52)
11,205.81
11,205.81
06406RAJ6 Bank of NY Mellon Corp
Note

3.45% Due 08/11/2023
Various
Various
2,750,000.00
2,757,653.70

0.00 0.00
2,757,269.78
28,989.59

0.00 36,895.84
7,906.25
144.12
528.04
(383.92)
7,522.33
7,522.33
084670BR8 Berkshire Hathaway
Callable Note Cont 1/15/2023

2.75% Due 03/15/2023
Various
Various
4,232,000.00
4,198,339.84

0.00 0.00
4,200,564.71
24,569.11

0.00 34,267.44
9,698.33
2,224.87

0.00 2,224.87
11,923.20
11,923.20
09690AAC7 BMW Vehicle Lease Trust
2021-2 A3

0.33% Due 12/26/2024
09/08/2021
09/15/2021
1,960,000.00
1,959,816.47

0.00 0.00
1,959,824.02
107.80
539.00
107.80
539.00

7.55 0.00

7.55 546.55
546.55
13063DRK6 California State
Taxable GO

2.4% Due 10/01/2024
10/16/2019
10/24/2019
4,475,000.00
4,533,973.63

0.00 0.00
4,532,207.27
17,900.00

0.00 26,850.00
8,950.00

0.00 1,766.36
(1,766.36)
7,183.64
7,183.64
14913Q3B3 Caterpillar Finl Service
Note

2.15% Due 11/08/2024
Various
Various
8,820,000.00
8,848,266.37

0.00 0.00
8,847,449.72
12,115.25

0.00 27,917.75
15,802.50

0.00 816.65
(816.65)
14,985.85
14,985.85
24422ETG4 John Deere Capital Corp
Note

2.8% Due 03/06/2023
Various
Various
6,268,000.00
6,216,658.11

0.00 0.00
6,220,118.11
41,438.44

0.00 56,063.77
14,625.33
3,460.00

0.00 3,460.00
18,085.33
18,085.33
24422EVN6 John Deere Capital Corp
Note

0.45% Due 01/17/2024
03/01/2021
03/04/2021
4,405,000.00
4,402,683.41

0.00 0.00
4,402,775.83
7,378.38

0.00 9,030.25
1,651.87

92.42 0.00

92.42 1,744.29
1,744.29
3130A0F70 FHLB
Note

3.375% Due 12/08/2023
12/28/2018
12/31/2018
7,000,000.00
7,079,430.86

0.00 0.00
7,076,089.81
113,531.25
118,125.00
15,093.75
19,687.50

0.00 3,341.05
(3,341.05)
16,346.45
16,346.45
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 21 Attachment 1

Page 29 of 70 ends

3.25% Due 03/08/2024
02/27/2019
02/28/2019
8,000,000.00
8,111,579.20

0.00 0.00
8,107,401.72
59,944.44

0.00 81,611.11
21,666.67

0.00 4,177.48
(4,177.48)
17,489.19
17,489.19
3130A1XJ2 FHLB
Note

2.875% Due 06/14/2024
Various
Various
11,175,000.00
11,352,359.70

0.00 0.00
11,346,422.18
149,038.80
160,640.63
15,171.61
26,773.44

0.00 5,937.52
(5,937.52)
20,835.92
20,835.92
3130A2UW4 FHLB
Note

2.875% Due 09/13/2024
09/13/2019
09/16/2019
9,350,000.00
9,619,993.71

0.00 0.00
9,611,763.81
58,242.71

0.00 80,643.75
22,401.04

0.00 8,229.90
(8,229.90)
14,171.14
14,171.14
3130AAUF3 FHLB
Note

2.75% Due 03/13/2026
07/30/2019
07/31/2019
5,430,000.00
5,567,331.44

0.00 0.00
5,564,607.66
32,353.75

0.00 44,797.50
12,443.75

0.00 2,723.78
(2,723.78)
9,719.97
9,719.97
3130AB3H7 FHLB
Note

2.375% Due 03/08/2024
04/29/2019
04/30/2019
3,000,000.00
3,000,098.02

0.00 0.00
3,000,094.35
16,427.08

0.00 22,364.58
5,937.50

0.00 3.67
(3.67)
5,933.83
5,933.83
3130ADRG9 FHLB
Note

2.75% Due 03/10/2023
01/16/2019
01/17/2019
7,000,000.00
7,003,391.83

0.00 0.00
7,003,165.22
43,312.50

0.00 59,354.17
16,041.67

0.00 226.61
(226.61)
15,815.06
15,815.06
3130AGFP5 FHLB
Note

2.5% Due 06/12/2026
07/30/2019
07/31/2019
5,000,000.00
5,073,368.22

0.00 0.00
5,071,993.12
58,680.56
62,500.00
6,597.22
10,416.66

0.00 1,375.10
(1,375.10)
9,041.56
9,041.56
313383YJ4 FHLB
Note

3.375% Due 09/08/2023
10/29/2018
10/31/2018
7,000,000.00
7,033,487.79

0.00 0.00
7,031,880.80
54,468.75

0.00 74,156.25
19,687.50

0.00 1,606.99
(1,606.99)
18,080.51
18,080.51
3133EH7F4 FFCB
Note

2.35% Due 01/17/2023
01/17/2018
01/17/2018
3,000,000.00
3,000,000.00

0.00 0.00
3,000,000.00
26,241.67

0.00 32,116.67
5,875.00

0.00 0.00

0.00 5,875.00
5,875.00
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 22 Attachment 1

Page 30 of 70 ends

0.5% Due 06/17/2025
Various
Various
12,900,000.00
12,915,546.02

0.00 0.00
12,915,173.59
29,383.33
32,250.00
2,508.33
5,375.00
137.15
509.58
(372.43)
5,002.57
5,002.57
3135G05X7 FNMA
Note

0.375% Due 08/25/2025
Various
Various
13,000,000.00
12,956,539.26

0.00 0.00
12,957,527.73
13,000.00

0.00 17,062.50
4,062.50
988.47

0.00 988.47
5,050.97
5,050.97
3135G05Y5 FNMA
Note

0.75% Due 10/08/2027
Various
Various
8,000,000.00
7,987,945.53

0.00 0.00
7,988,120.39
8,833.34

0.00 13,833.33
4,999.99
192.04

17.18 174.86
5,174.85
5,174.85
3135G06G3 FNMA
Note

0.5% Due 11/07/2025
Various
Various
12,900,000.00
12,872,312.13

0.00 0.00
12,872,909.43
4,300.00

0.00 9,675.00
5,375.00
682.58

85.28 597.30
5,972.30
5,972.30
3135G0U43 FNMA
Note

2.875% Due 09/12/2023
09/12/2018
09/14/2018
8,205,000.00
8,193,011.88

0.00 0.00
8,193,583.62
51,765.57

0.00 71,423.39
19,657.82
571.74

0.00 571.74
20,229.56
20,229.56
3135G0V75 FNMA
Note

1.75% Due 07/02/2024
07/16/2019
07/17/2019
8,250,000.00
8,206,719.01

0.00 0.00
8,208,140.31
59,755.21

0.00 71,786.46
12,031.25
1,421.30

0.00 1,421.30
13,452.55
13,452.55
3135G0W66 FNMA
Note

1.625% Due 10/15/2024
Various
Various
7,590,000.00
7,594,120.52

0.00 0.00
7,593,998.75
15,759.80

0.00 26,037.92
10,278.12
133.40
255.17
(121.77)
10,156.35
10,156.35
3135G0X24 FNMA
Note

1.625% Due 01/07/2025
Various
Various
13,785,000.00
13,918,888.45

0.00 0.00
13,915,225.13
89,602.50

0.00 108,269.69
18,667.19
259.42
3,922.74
(3,663.32)
15,003.87
15,003.87
3137B4WB8 FHLMC
K033 A2

3.06% Due 07/25/2023
01/17/2019
01/23/2019
6,545,000.00
6,560,005.16

0.00 0.00
6,559,231.19
3,337.95
16,689.75
3,337.95
16,689.75

0.00 773.97
(773.97)
15,915.78
15,915.78
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 23 Attachment 1

Page 31 of 70 ends

3.531% Due 07/25/2023
Various
Various
2,500,000.00
2,544,229.71

0.00 0.00
2,541,948.31
7,356.25
7,356.25
7,356.25
7,356.25

0.00 2,281.40
(2,281.40)
5,074.85
5,074.85
3137B7MZ9 FHLMC
K036 A2

3.527% Due 10/25/2023
Various
Various
9,650,000.00
9,819,247.57

0.00 0.00
9,811,676.60
5,672.60
28,362.99
5,672.60
28,362.99

0.00 7,570.97
(7,570.97)
20,792.02
20,792.02
3137BM6P6 FHLMC
K721 A2

3.09% Due 08/25/2022
Various
Various
8,764,843.56
9,550,271.88

0.00 726,356.62
8,813,060.89
24,439.84
24,439.84
22,569.47
22,569.47

0.00 10,854.37
(10,854.37)
11,715.10
11,715.10
3137BYPQ7 FHLMC
K726 A2

2.905% Due 04/25/2024
04/22/2019
04/25/2019
7,582,621.30
7,617,885.43

0.00 9,243.06
7,607,690.98
18,378.64
18,378.64
18,356.26
18,356.26

0.00 951.39
(951.39)
17,404.87
17,404.87
3137EAEN5 FHLMC
Note

2.75% Due 06/19/2023
07/20/2018
07/23/2018
6,000,000.00
5,990,503.46

0.00 0.00
5,991,024.51
74,250.00
82,500.00
5,500.00
13,750.00
521.05

0.00 521.05
14,271.05
14,271.05
3137EAEP0 FHLMC
Note

1.5% Due 02/12/2025
02/13/2020
02/14/2020
15,235,000.00
15,227,485.76

0.00 0.00
15,227,685.03
69,192.29

0.00 88,236.04
19,043.75
199.27

0.00 199.27
19,243.02
19,243.02
3137EAEU9 FHLMC
Note

0.375% Due 07/21/2025
01/25/2021
01/26/2021
8,000,000.00
7,989,486.33

0.00 0.00
7,989,731.75
10,833.33

0.00 13,333.33
2,500.00
245.42

0.00 245.42
2,745.42
2,745.42
3137EAEX3 FHLMC
Note

0.375% Due 09/23/2025
Various
Various
13,000,000.00
12,970,068.85

0.00 0.00
12,970,735.42
9,208.33

0.00 13,270.84
4,062.51
666.57

0.00 666.57
4,729.08
4,729.08
3137EAFA2 FHLMC
Note

0.25% Due 12/04/2023
12/02/2020
12/04/2020
9,225,000.00
9,218,886.48

0.00 0.00
9,219,145.03
11,339.06
11,531.25
1,729.69
1,921.88
258.55

0.00 258.55
2,180.43
2,180.43
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 24 Attachment 1

Page 32 of 70 ends

0.68% Due 09/16/2026
10/13/2021
10/21/2021
1,605,000.00
1,604,960.42

0.00 0.00
1,604,961.44
454.75
909.50
454.75
909.50

1.02 0.00

1.02 910.52
910.52
36262XAC8 GM Financial Auto Lease Trust
2021-3 A2

0.39% Due 10/21/2024
08/10/2021
08/18/2021
4,420,000.00
4,419,947.02

0.00 0.00
4,419,949.13
526.72
1,436.50
526.72
1,436.50

2.11 0.00

2.11 1,438.61
1,438.61
43813GAC5 Honda Auto Receivables Trust
2021-1 A3

0.27% Due 04/21/2025
02/17/2021
02/24/2021
1,580,000.00
1,579,978.31

0.00 0.00
1,579,979.11
118.50
355.50
118.50
355.50

0.80 0.00

0.80 356.30
356.30
43813KAC6 Honda Auto Receivables Trust
2020-3 A3

0.37% Due 10/18/2024
09/22/2020
09/29/2020
3,350,000.00
3,349,691.84

0.00 0.00
3,349,705.16
447.60
1,032.92
447.60
1,032.92

13.32 0.00

13.32 1,046.24
1,046.24
43815GAC3 Honda Auto Receivables Trust
2021-4 A3

0.88% Due 01/21/2026
11/16/2021
11/24/2021
2,120,000.00
2,119,555.74

0.00 0.00
2,119,567.43
362.76
1,399.20
518.22
1,554.66

11.69 0.00

11.69 1,566.35
1,566.35
43815NAC8 Honda Auto Receivables Trust
2019-3 A3

1.78% Due 08/15/2023
Various
Various
3,384,232.24
3,777,800.06

0.00 394,633.65
3,383,380.46
2,989.50
5,605.32
2,677.31
5,293.13
214.05

0.00 214.05
5,507.18
5,507.18
44891RAC4 Hyundai Auto Receivables Trust
2020-C A3

0.38% Due 05/15/2025
10/20/2020
10/28/2020
3,350,000.00
3,349,483.95

0.00 0.00
3,349,503.80
565.78
1,060.83
565.78
1,060.83

19.85 0.00

19.85 1,080.68
1,080.68
44933LAC7 Hyundai Auto Receivables Trust
2021-A A3

0.38% Due 09/15/2025
04/20/2021
04/28/2021
2,750,000.00
2,749,767.10

0.00 0.00
2,749,775.16
464.44
870.83
464.44
870.83

8.06 0.00

8.06 878.89
878.89
44935FAD6 Hyundai Auto Receivables Trust
2021-C A3

0.74% Due 05/15/2026
11/09/2021
11/17/2021
1,505,000.00
1,504,668.15

0.00 0.00
1,504,677.17
433.11
866.21
494.98
928.08

9.02 0.00

9.02 937.10
937.10
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 25 Attachment 1

Page 33 of 70 ends

1.75% Due 09/14/2022
08/21/2018
08/23/2018
5,000,000.00
4,958,778.83

0.00 0.00
4,963,231.29
18,715.28

0.00 26,006.94
7,291.66
4,452.46

0.00 4,452.46
11,744.12
11,744.12
4581X0DV7 Inter-American Dev Bank
Note

0.875% Due 04/20/2026
04/13/2021
04/20/2021
13,155,000.00
13,102,174.10

0.00 0.00
13,103,196.96
13,109.32

0.00 22,701.51
9,592.19
1,022.86

0.00 1,022.86
10,615.05
10,615.05
459058JL8 Intl. Bank Recon & Development
Note

0.5% Due 10/28/2025
10/21/2020
10/28/2020
5,915,000.00
5,909,776.56

0.00 0.00
5,909,890.04
2,711.04

0.00 5,175.63
2,464.59
113.48

0.00 113.48
2,578.07
2,578.07
46647PBK1 JP Morgan Chase & Co
Callable Note Cont 4/22/2025

2.083% Due 04/22/2026
05/20/2021
05/24/2021
1,999,000.00
2,063,648.61

0.00 0.00
2,062,029.78
4,510.91

0.00 7,980.84
3,469.93

0.00 1,618.83
(1,618.83)
1,851.10
1,851.10
46647PCH7 JP Morgan Chase & Co
Callable Note Cont 6/1/2024

0.824% Due 06/01/2025
05/24/2021
06/01/2021
6,770,000.00
6,777,673.90

0.00 0.00
6,777,487.77
27,892.40
27,892.40
4,648.73
4,648.73

0.00 186.13
(186.13)
4,462.60
4,462.60
46647PCK0 JP Morgan Chase & Co
Callable Note Cont 6/23/2024

0.969% Due 06/23/2025
Various
Various
3,225,000.00
3,226,779.22

0.00 0.00
3,226,736.79
13,715.39
15,625.13
694.45
2,604.19

0.00 42.43
(42.43)
2,561.76
2,561.76
477870AC3 John Deere Owner Trust
2019-B A3

2.21% Due 12/15/2023
07/16/2019
07/24/2019
999,655.44
1,082,331.43

0.00 82,782.51
999,561.16
1,063.19
1,993.49
981.88
1,912.18

12.24 0.00

12.24 1,924.42
1,924.42
47788UAC6 John Deere Owner Trust
2021-A A3

0.36% Due 09/15/2025
03/02/2021
03/10/2021
2,275,000.00
2,274,651.20

0.00 0.00
2,274,661.51
364.00
682.50
364.00
682.50

10.31 0.00

10.31 692.81
692.81
47789KAC7 John Deere Owner Trust
2020-A A3

1.1% Due 08/15/2024
03/04/2020
03/11/2020
3,175,666.37
3,397,561.48

0.00 222,021.87
3,175,551.61
1,661.09
3,114.55
1,552.55
3,006.01

12.00 0.00

12.00 3,018.01
3,018.01
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 26 Attachment 1

Page 34 of 70 ends

0.52% Due 03/16/2026
07/13/2021
07/21/2021
2,650,000.00
2,649,787.20

0.00 0.00
2,649,792.70
612.44
1,148.33
612.44
1,148.33

5.50 0.00

5.50 1,153.83
1,153.83
58769EAC2 Mercedes-Benz Auto Lease Trust
2020-B A3

0.4% Due 11/15/2023
09/15/2020
09/23/2020
2,005,000.00
2,004,950.62

0.00 0.00
2,004,954.35
356.44
668.33
356.44
668.33

3.73 0.00

3.73 672.06
672.06
65479GAD1 Nissan Auto Receivables Trust
2018-B A3

3.06% Due 03/15/2023
07/17/2018
07/25/2018
459,756.44
666,332.67

0.00 206,278.60
459,878.08
905.80
1,698.39
625.27
1,417.86

0.47 176.46
(175.99)
1,241.87
1,241.87
65479JAD5 Nissan Auto Receivables Owner
2019-C A3

1.93% Due 07/15/2024
10/16/2019
10/23/2019
3,112,336.39
3,391,272.25

0.00 279,035.08
3,112,248.28
2,909.04
5,454.46
2,669.69
5,215.11

11.11 0.00

11.11 5,226.22
5,226.22
69353RFE3 PNC Bank
Callable Note Cont 6/28/2022

2.45% Due 07/28/2022
Various
Various
5,640,000.00
5,618,342.92

0.00 0.00
5,621,098.37
47,211.51

0.00 58,726.51
11,515.00
3,182.72
427.27
2,755.45
14,270.45
14,270.45
69371RP59 Paccar Financial Corp
Note

3.4% Due 08/09/2023
08/06/2018
08/09/2018
4,095,000.00
4,094,433.61

0.00 0.00
4,094,462.11
43,316.00

0.00 54,918.50
11,602.50

28.50 0.00

28.50 11,631.00
11,631.00
69371RQ25 Paccar Financial Corp
Note

2.15% Due 08/15/2024
08/08/2019
08/15/2019
2,465,000.00
2,462,054.03

0.00 0.00
2,462,146.47
15,604.82

0.00 20,021.28
4,416.46

92.44 0.00

92.44 4,508.90
4,508.90
74340XBK6 Prologis LP
Callable Note Cont 7/1/2026

3.25% Due 10/01/2026
12/07/2021
12/09/2021
5,000,000.00

0.00 5,357,850.00

0.00 5,352,906.73

0.00 (30,694.44)
40,625.00
9,930.56

0.00 4,943.27
(4,943.27)
4,987.29
4,987.29
78013XZU5 Royal Bank of Canada
Note

2.55% Due 07/16/2024
12/05/2019
12/09/2019
3,054,000.00
3,078,209.95

0.00 0.00
3,077,426.54
29,203.88

0.00 35,693.63
6,489.75

0.00 783.41
(783.41)
5,706.34
5,706.34
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 27 Attachment 1

Page 35 of 70 ends

0.625% Due 07/15/2024
Various
Various
6,500,000.00
1,279,431.55
5,176,124.10

0.00 6,456,877.66
3,088.89
(12,810.42)
19,071.19
3,171.88
1,322.01

0.00 1,322.01
4,493.89
4,493.89
808513AT2 Charles Schwab Corp
Callable Note Cont 12/25/2022

2.65% Due 01/25/2023
Various
Various
5,580,000.00
5,540,895.71

0.00 0.00
5,543,781.97
51,754.50

0.00 64,076.99
12,322.49
2,886.26

0.00 2,886.26
15,208.75
15,208.75
808513BN4 Charles Schwab Corp
Callable Note Cont 2/18/2024

0.75% Due 03/18/2024
Various
Various
4,970,000.00
4,974,216.46

0.00 0.00
4,974,053.02
7,558.54

0.00 10,664.79
3,106.25

51.90 215.34
(163.44)
2,942.81
2,942.81
89114QC48 Toronto Dominion Bank
Note

3.5% Due 07/19/2023
07/27/2018
07/31/2018
5,000,000.00
4,995,243.94

0.00 0.00
4,995,491.73
64,166.67

0.00 78,750.00
14,583.33
247.79

0.00 247.79
14,831.12
14,831.12
89114QCB2 Toronto Dominion Bank
Note

3.25% Due 03/11/2024
03/26/2019
03/28/2019
1,500,000.00
1,508,718.61

0.00 0.00
1,508,393.37
10,833.33

0.00 14,895.83
4,062.50

0.00 325.24
(325.24)
3,737.26
3,737.26
89236TJK2 Toyota Motor Credit Corp
Note

1.125% Due 06/18/2026
06/15/2021
06/18/2021
6,840,000.00
6,837,264.00

0.00 0.00
6,837,315.09
34,841.25
38,475.00
2,778.75
6,412.50

51.09 0.00

51.09 6,463.59
6,463.59
89236XAC0 Toyota Auto Receivables
2020-D A3

0.35% Due 01/15/2025
10/06/2020
10/13/2020
2,635,000.00
2,634,639.80

0.00 0.00
2,634,649.58
409.89
768.54
409.89
768.54

9.78 0.00

9.78 778.32
778.32
89238JAC9 Toyota Auto Receivables Trust
2021-D A3

0.71% Due 04/15/2026
11/09/2021
11/15/2021
1,965,000.00
1,964,958.71

0.00 0.00
1,964,959.81
620.07
1,162.63
620.07
1,162.63

1.10 0.00

1.10 1,163.73
1,163.73
89240BAC2 Toyota Auto Receivables Owners
2021-A A3

0.26% Due 05/15/2025
02/02/2021
02/08/2021
5,805,000.00
5,804,204.56

0.00 0.00
5,804,234.10
670.80
1,257.75
670.80
1,257.75

29.54 0.00

29.54 1,287.29
1,287.29
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 28 Attachment 1

Page 36 of 70 ends

2.05% Due 01/21/2025
01/16/2020
01/21/2020
9,485,000.00
9,472,316.42

0.00 0.00
9,472,659.22
70,215.35

0.00 86,418.89
16,203.54
342.80

0.00 342.80
16,546.34
16,546.34
9128283D0 US Treasury
Note

2.25% Due 10/31/2024
07/05/2019
07/08/2019
11,000,000.00
11,112,401.34

0.00 0.00
11,109,129.56
21,194.75

0.00 42,389.50
21,194.75

0.00 3,271.78
(3,271.78)
17,922.97
17,922.97
9128283V0 US Treasury
Note

2.5% Due 01/31/2025
07/30/2019
07/31/2019
11,000,000.00
11,205,188.07

0.00 0.00
11,199,690.38
91,915.76

0.00 115,081.52
23,165.76

0.00 5,497.69
(5,497.69)
17,668.07
17,668.07
912828B66 US Treasury
Note

2.75% Due 02/15/2024
Various
Various
11,000,000.00
11,122,749.02

0.00 0.00
11,118,027.91
88,777.17

0.00 114,259.51
25,482.34

0.00 4,721.11
(4,721.11)
20,761.23
20,761.23
912828D56 US Treasury
Note

2.375% Due 08/15/2024
Various
Various
10,750,000.00
10,976,255.74

0.00 0.00
10,969,156.62
74,928.66

0.00 96,435.97
21,507.31

0.00 7,099.12
(7,099.12)
14,408.19
14,408.19
912828L57 US Treasury
Note

1.75% Due 09/30/2022
09/07/2018
09/10/2018
2,750,000.00
7,935,361.88

0.00 5,208,693.20
2,730,053.91
23,846.15
17,653.85
12,295.67
6,103.37
3,385.23

0.00 3,385.23
9,488.60
9,488.60
912828N30 US Treasury
Note

2.125% Due 12/31/2022
10/03/2018
10/04/2018
8,000,000.00
7,931,388.19

0.00 0.00
7,936,772.92
71,141.30
85,000.00
469.61
14,328.31
5,384.73

0.00 5,384.73
19,713.04
19,713.04
912828T91 US Treasury
Note

1.625% Due 10/31/2023
05/29/2019
05/30/2019
10,000,000.00
9,922,059.07

0.00 0.00
9,925,515.68
13,915.75

0.00 27,831.49
13,915.74
3,456.61

0.00 3,456.61
17,372.35
17,372.35
912828V23 US Treasury
Note

2.25% Due 12/31/2023
06/21/2019
06/24/2019
10,000,000.00
10,090,447.08

0.00 0.00
10,086,757.79
94,157.61
112,500.00
621.55
18,963.94

0.00 3,689.29
(3,689.29)
15,274.65
15,274.65
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 29 Attachment 1

Page 37 of 70 ends

0.00 0.00
11,022,515.22
18,839.78

0.00 37,679.55
18,839.77

0.00 821.14
(821.14)
18,018.63
18,018.63
912828XG0 US Treasury
Note
Due 06/30/2022
09/11/2019
09/12/2019

0.00 6,017,468.28

0.00 6,017,302.70

0.00 53,355.98
54,048.91

0.00 692.93

0.00 165.58
(165.58)
527.35
527.35
912828XX3 US Treasury
Note
2% Due 06/30/2024
Various
Various
11,000,000.00
11,070,605.34

0.00 0.00
11,068,281.81
92,065.22
110,000.00
607.73
18,542.51

0.00 2,323.53
(2,323.53)
16,218.98
16,218.98
912828ZC7 US Treasury
Note

1.125% Due 02/28/2025
03/18/2020
03/19/2020
11,250,000.00
11,363,833.43

0.00 0.00
11,360,855.51
32,165.06

0.00 43,003.28
10,838.22

0.00 2,977.92
(2,977.92)
7,860.30
7,860.30
91282CAT8 US Treasury
Note

0.25% Due 10/31/2025
03/26/2021
03/29/2021
12,500,000.00
12,260,174.42

0.00 0.00
12,265,373.43
2,676.10

0.00 5,352.21
2,676.11
5,199.01

0.00 5,199.01
7,875.12
7,875.12
91282CCW9 US Treasury
Note

0.75% Due 08/31/2026
09/17/2021
09/20/2021
3,200,000.00
3,183,317.69

0.00 0.00
3,183,615.93
6,099.45

0.00 8,154.70
2,055.25
298.24

0.00 298.24
2,353.49
2,353.49
91282CCZ2 US Treasury
Note

0.875% Due 09/30/2026
Various
Various
19,350,000.00
19,162,601.77

0.00 0.00
19,165,895.05
28,838.94

0.00 43,258.42
14,419.48
3,293.28

0.00 3,293.28
17,712.76
17,712.76
91282CDG3 US Treasury
Note

1.125% Due 10/31/2026
11/15/2021
11/17/2021
6,420,000.00
6,381,180.90

0.00 0.00
6,381,851.31
6,185.01

0.00 12,370.03
6,185.02
670.41

0.00 670.41
6,855.43
6,855.43
91324PEC2 United Health Group Inc
Callable Note Cont 4/15/2026

1.15% Due 05/15/2026
Various
Various
1,660,000.00
1,664,860.35

0.00 0.00
1,664,765.95
848.44

0.00 2,439.28
1,590.84

0.00 94.40
(94.40)
1,496.44
1,496.44
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 30 Attachment 1

Page 38 of 70 ends

1.94% Due 04/22/2024
10/01/2019
10/08/2019
2,393,254.40
2,708,236.54

0.00 315,092.09
2,393,160.69
1,605.45
4,378.49
1,418.67
4,191.71

16.24 0.00

16.24 4,207.95
4,207.95
931142EK5 Wal-Mart Stores
Callable Note Cont 5/26/2023

3.4% Due 06/26/2023
Various
Various
6,575,000.00
6,615,467.78

0.00 0.00
6,613,148.92
96,250.69
111,775.00
3,104.86
18,629.17

0.00 2,318.86
(2,318.86)
16,310.31
16,310.31
931142ER0 Wal-Mart Stores
Callable Note Cont 08/17/2026

1.05% Due 09/17/2026
09/08/2021
09/17/2021
1,610,000.00
1,607,082.08

0.00 0.00
1,607,133.74
3,474.92

0.00 4,883.67
1,408.75

51.66 0.00

51.66 1,460.41
1,460.41
Total Fixed Income 624,428,366.14
625,153,547.08
16,683,014.10
15,284,879.38
626,487,805.25
2,777,102.36
1,184,105.38
2,522,334.86
929,337.88
48,939.56
112,816.11
(63,876.55)
865,461.33 865,461.33

CASH & EQUIVALENT
60934N807 Federated Investors
Govt Oblig Fund Inst.

Various
Various
3,375,548.85
3,454,370.68
3,376,288.48
3,455,110.31
3,375,548.85

0.00 81.80

0.00 0.00

0.00 81.80

81.80 89114W7M1 Toronto Dominion
Yankee CD

0.24% Due 04/28/2022
04/29/2021
04/30/2021
3,000,000.00
2,999,999.96

0.00 0.00
2,999,999.97
4,340.00

0.00 4,960.00
620.00

0.01 0.00

0.01 620.01
620.01
Total Cash & Equivalent 6,375,548.85
6,454,370.64
3,376,288.48
3,455,110.31
6,375,548.82
4,340.00

81.80 4,960.00
701.80

0.01 0.00

0.01 701.81
701.81
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 31 Attachment 1

Page 39 of 70 ends

LOCAL AGENCY INVESTMENT FUND
90LAIF$00 Local Agency Investment Fund
State Pool
Various
Various
62,832,644.19
62,832,644.19

0.00 0.00
62,832,644.19
21,429.28

0.00 32,721.90
11,292.62

0.00 0.00

0.00 11,292.62
11,292.62
Total Local Agency Investment Fund 62,832,644.19
62,832,644.19

0.00 0.00
62,832,644.19
21,429.28

0.00 32,721.90
11,292.62

0.00 0.00

0.00 11,292.62
11,292.62
TOTAL PORTFOLIO 693,636,559.18
694,440,561.91
20,059,302.58
18,739,989.69
695,695,998.26
2,802,871.64
1,184,187.18
2,560,016.76
941,332.30
48,939.57
112,816.11
(63,876.54)
877,455.76 877,455.76
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 32 Attachment 1

Page 40 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 01/02/2022 Interest 3135G0V75 8,250,000.00 FNMA Note

1.75% Due 7/2/2024

0.00 72,187.50 72,187.50
01/07/2022 Interest 3135G0X24 13,785,000.00 FNMA Note

1.625% Due 1/7/2025

0.00 112,003.13 112,003.13
01/14/2022 Interest 02665WCJ8 5,070,000.00 American Honda Finance Note

3.45% Due 7/14/2023

0.00 87,457.50 87,457.50
01/15/2022 Interest 79466LAG9 6,500,000.00 Salesforce.com Inc Callable Note Cont 7/15/2022

0.625% Due 7/15/2024

0.00 20,651.05 20,651.05
01/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
01/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
40,663.05 1,841.03 42,504.08
01/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
95,073.37 2,911.03 97,984.40
01/15/2022 Paydown 65479GAD1 459,756.44 Nissan Auto Receivables Trust 2018-B A3

3.06% Due 3/15/2023
240,890.13 1,172.38 242,062.51
01/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
75,459.39 768.54 76,227.93
01/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025

0.00 1,060.83 1,060.83
01/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
01/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
01/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
01/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
97,050.13 5,005.67 102,055.80
01/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
01/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025

0.00 1,257.75 1,257.75
01/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
453,560.54 5,019.95 458,580.49
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 33 Attachment 1

Page 41 of 70 ends

0.4% Due 11/15/2023

0.00 668.33 668.33
01/16/2022 Interest 78013XZU5 3,054,000.00 Royal Bank of Canada Note

2.55% Due 7/16/2024

0.00 38,938.50 38,938.50
01/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
01/17/2022 Dividend 90LAIF$00 5,780,076,153.93 Local Agency Investment Fund State Pool 0.00 32,722.33 32,722.33 01/17/2022 Interest 24422EVN6 4,405,000.00 John Deere Capital Corp Note

0.45% Due 1/17/2024

0.00 9,911.25 9,911.25
01/17/2022 Interest 3133EH7F4 3,000,000.00 FFCB Note

2.35% Due 1/17/2023

0.00 35,250.00 35,250.00
01/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024

0.00 1,032.92 1,032.92
01/19/2022 Interest 89114QC48 5,000,000.00 Toronto Dominion Bank Note

3.5% Due 7/19/2023

0.00 87,500.00 87,500.00
01/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
01/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
79,955.66 3,869.09 83,824.75
01/21/2022 Interest 3137EAEU9 8,000,000.00 FHLMC Note

0.375% Due 7/21/2025

0.00 15,000.00 15,000.00
01/21/2022 Interest 90331HPL1 9,485,000.00 US Bank NA Callable Note Cont 12/21/2024

2.05% Due 1/21/2025

0.00 97,221.25 97,221.25
01/21/2022 Paydown 3137BM6P6 0.00 FHLMC K721 A2

3.09% Due 8/25/2022
726,356.62 24,439.84 750,796.46
01/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
01/21/2022 Paydown 3137BYPQ7 0.00 FHLMC K726 A2

2.905% Due 4/25/2024
9,243.06 18,378.64 27,621.70
01/21/2022 Paydown 3137B5JM6 0.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
01/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025

0.00 355.50 355.50
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 34 Attachment 1

Page 42 of 70 ends

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
01/25/2022 Interest 808513AT2 5,580,000.00 Charles Schwab Corp Callable Note Cont 12/25/2022

2.65% Due 1/25/2023

0.00 73,935.00 73,935.00
01/25/2022 Interest 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022

0.00 22,569.47 22,569.47
01/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
01/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
01/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
01/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
01/28/2022 Interest 69353RFE3 5,640,000.00 PNC Bank Callable Note Cont 6/28/2022

2.45% Due 7/28/2022

0.00 69,090.00 69,090.00
01/31/2022 Interest 9128283V0 11,000,000.00 US Treasury Note

2.5% Due 1/31/2025

0.00 137,500.00 137,500.00
JAN 2022 1,818,251.95 1,067,071.99 2,885,323.94
02/09/2022 Interest 69371RP59 4,095,000.00 Paccar Financial Corp Note

3.4% Due 8/9/2023

0.00 69,615.00 69,615.00
02/11/2022 Interest 06406RAJ6 2,750,000.00 Bank of NY Mellon Corp Note

3.45% Due 8/11/2023

0.00 47,437.50 47,437.50
02/12/2022 Interest 3137EAEP0 15,235,000.00 FHLMC Note

1.5% Due 2/12/2025

0.00 114,262.50 114,262.50
02/15/2022 Interest 69371RQ25 2,465,000.00 Paccar Financial Corp Note

2.15% Due 8/15/2024

0.00 26,498.75 26,498.75
02/15/2022 Interest 912828D56 10,750,000.00 US Treasury Note

2.375% Due 8/15/2024

0.00 127,656.25 127,656.25
02/15/2022 Interest 912828B66 11,000,000.00 US Treasury Note

2.75% Due 2/15/2024

0.00 151,250.00 151,250.00
02/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
434,285.91 4,347.16 438,633.07
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 35 Attachment 1

Page 43 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 02/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
02/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
02/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
97,268.49 4,849.59 102,118.08
02/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025

0.00 1,257.75 1,257.75
02/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
02/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
02/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
02/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025

0.00 1,060.83 1,060.83
02/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
95,334.82 2,823.88 98,158.70
02/15/2022 Paydown 65479GAD1 459,756.44 Nissan Auto Receivables Trust 2018-B A3

3.06% Due 3/15/2023
218,866.31 558.11 219,424.42
02/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
75,251.86 746.53 75,998.39
02/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
40,747.76 1,766.14 42,513.90
02/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
175,407.39 668.33 176,075.72
02/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
02/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024

0.00 1,032.92 1,032.92
02/19/2022 Paydown 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022
83,501.20 172.02 83,673.22
02/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
80,135.56 3,739.83 83,875.39
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 36 Attachment 1

Page 44 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 02/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
02/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
02/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025

0.00 355.50 355.50
02/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
02/25/2022 Interest 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022

0.00 22,354.45 22,354.45
02/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
02/25/2022 Interest 3135G05X7 13,000,000.00 FNMA Note

0.375% Due 8/25/2025

0.00 24,375.00 24,375.00
02/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
02/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
02/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
02/28/2022 Interest 91282CCW9 3,200,000.00 US Treasury Note

0.75% Due 8/31/2026

0.00 12,000.00 12,000.00
02/28/2022 Interest 912828ZC7 11,250,000.00 US Treasury Note

1.125% Due 2/28/2025

0.00 63,281.25 63,281.25
FEB 2022 1,300,799.30 762,106.55 2,062,905.85
03/05/2022 Interest 06051GHF9 5,210,000.00 Bank of America Corp Callable Note 1X 3/5/2023

3.55% Due 3/5/2024

0.00 92,477.50 92,477.50
03/06/2022 Interest 24422ETG4 6,268,000.00 John Deere Capital Corp Note

2.8% Due 3/6/2023

0.00 87,752.00 87,752.00
03/08/2022 Interest 3130AB3H7 3,000,000.00 FHLB Note

2.375% Due 3/8/2024

0.00 35,625.00 35,625.00
03/08/2022 Interest 313383YJ4 7,000,000.00 FHLB Note

3.375% Due 9/8/2023

0.00 118,125.00 118,125.00
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 37 Attachment 1

Page 45 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 03/08/2022 Interest 3130A0XE5 8,000,000.00 FHLB Note

3.25% Due 3/8/2024

0.00 130,000.00 130,000.00
03/10/2022 Interest 3130ADRG9 7,000,000.00 FHLB Note

2.75% Due 3/10/2023

0.00 96,250.00 96,250.00
03/11/2022 Interest 89114QCB2 1,500,000.00 Toronto Dominion Bank Note

3.25% Due 3/11/2024

0.00 24,375.00 24,375.00
03/11/2022 Interest 037833DN7 6,000,000.00 Apple Inc Callable Note Cont 7/11/2026

2.05% Due 9/11/2026

0.00 61,500.00 61,500.00
03/12/2022 Interest 3135G0U43 8,205,000.00 FNMA Note

2.875% Due 9/12/2023

0.00 117,946.88 117,946.88
03/13/2022 Interest 3130A2UW4 9,350,000.00 FHLB Note

2.875% Due 9/13/2024

0.00 134,406.25 134,406.25
03/13/2022 Interest 3130AAUF3 5,430,000.00 FHLB Note

2.75% Due 3/13/2026

0.00 74,662.50 74,662.50
03/14/2022 Interest 4581X0CZ9 5,000,000.00 Inter-American Dev Bank Note

1.75% Due 9/14/2022

0.00 43,750.00 43,750.00
03/15/2022 Interest 06368FAC3 3,000,000.00 Bank of Montreal Note

1.25% Due 9/15/2026

0.00 18,750.00 18,750.00
03/15/2022 Interest 084670BR8 4,232,000.00 Berkshire Hathaway Callable Note Cont 1/15/2023

2.75% Due 3/15/2023

0.00 58,190.00 58,190.00
03/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
40,832.65 1,691.10 42,523.75
03/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
173,896.48 609.86 174,506.34
03/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025

0.00 1,060.83 1,060.83
03/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
03/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
97,487.34 4,693.15 102,180.49
03/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
03/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 38 Attachment 1

Page 46 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 03/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
03/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
03/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025

0.00 1,257.75 1,257.75
03/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
414,964.71 3,702.97 418,667.68
03/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
95,596.99 2,736.49 98,333.48
03/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
75,042.07 724.58 75,766.65
03/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
03/17/2022 Interest 931142ER0 1,610,000.00 Wal-Mart Stores Callable Note Cont 08/17/2026

1.05% Due 9/17/2026

0.00 8,452.50 8,452.50
03/18/2022 Interest 808513BN4 4,970,000.00 Charles Schwab Corp Callable Note Cont 2/18/2024

0.75% Due 3/18/2024

0.00 18,637.50 18,637.50
03/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,032.50 1,032.92 160,065.42
03/19/2022 Paydown 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022
614,940.45 1,266.78 616,207.23
03/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
03/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
80,315.86 3,610.28 83,926.14
03/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025

0.00 355.50 355.50
03/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
03/23/2022 Interest 3137EAEX3 13,000,000.00 FHLMC Note

0.375% Due 9/23/2025

0.00 24,375.00 24,375.00
03/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 39 Attachment 1

Page 47 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 03/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
03/25/2022 Interest 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022

0.00 20,770.99 20,770.99
03/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
03/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
03/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
03/31/2022 Interest 91282CCZ2 19,350,000.00 US Treasury Note

0.875% Due 9/30/2026

0.00 84,656.25 84,656.25
03/31/2022 Interest 912828L57 2,750,000.00 US Treasury Note

1.75% Due 9/30/2022

0.00 24,062.50 24,062.50
MAR 2022 1,752,109.05 1,377,504.34 3,129,613.39
04/01/2022 Interest 13063DRK6 4,475,000.00 California State Taxable GO

2.4% Due 10/1/2024

0.00 53,700.00 53,700.00
04/01/2022 Interest 74340XBK6 5,000,000.00 Prologis LP Callable Note Cont 7/1/2026

3.25% Due 10/1/2026

0.00 81,250.00 81,250.00
04/08/2022 Interest 3135G05Y5 8,000,000.00 FNMA Note

0.75% Due 10/8/2027

0.00 30,000.00 30,000.00
04/10/2022 Interest 02665WCQ2 1,000,000.00 American Honda Finance Note

3.625% Due 10/10/2023

0.00 18,125.00 18,125.00
04/15/2022 Interest 3135G0W66 7,590,000.00 FNMA Note

1.625% Due 10/15/2024

0.00 61,668.75 61,668.75
04/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
04/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
40,917.72 1,615.90 42,533.62
04/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
04/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025

0.00 1,257.75 1,257.75
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 40 Attachment 1

Page 48 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 04/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
95,859.88 2,648.86 98,508.74
04/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
74,829.99 702.70 75,532.69
04/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
395,596.80 3,087.44 398,684.24
04/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
04/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
172,384.80 551.90 172,936.70
04/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
97,706.70 4,536.35 102,243.05
04/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025

0.00 1,060.83 1,060.83
04/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
04/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
04/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
04/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,081.54 983.88 160,065.42
04/19/2022 Paydown 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022
617,307.44 1,271.65 618,579.09
04/20/2022 Interest 4581X0DV7 13,155,000.00 Inter-American Dev Bank Note

0.875% Due 4/20/2026

0.00 57,553.13 57,553.13
04/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
04/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
80,496.57 3,480.44 83,977.01
04/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025

0.00 355.50 355.50
04/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 41 Attachment 1

Page 49 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 04/22/2022 Interest 46647PBK1 1,999,000.00 JP Morgan Chase & Co Callable Note Cont 4/22/2025

2.083% Due 4/22/2026

0.00 20,819.59 20,819.59
04/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
04/25/2022 Interest 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022

0.00 19,181.42 19,181.42
04/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
04/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
04/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
04/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
04/28/2022 Interest 06406RAG2 4,280,000.00 Bank of NY Mellon Corp Note

3.5% Due 4/28/2023

0.00 74,900.00 74,900.00
04/28/2022 Interest 459058JL8 5,915,000.00 Intl. Bank Recon & Development Note

0.5% Due 10/28/2025

0.00 14,787.50 14,787.50
04/28/2022 Maturity 89114W7M1 3,000,000.00 Toronto Dominion Yankee CD

0.24% Due 4/28/2022
3,000,000.00 7,300.00 3,007,300.00
04/30/2022 Interest 9128283D0 11,000,000.00 US Treasury Note

2.25% Due 10/31/2024

0.00 123,750.00 123,750.00
04/30/2022 Interest 912828T91 10,000,000.00 US Treasury Note

1.625% Due 10/31/2023

0.00 81,250.00 81,250.00
04/30/2022 Interest 912828X70 11,000,000.00 US Treasury Note 2% Due 4/30/2024

0.00 110,000.00 110,000.00
04/30/2022 Interest 91282CAT8 12,500,000.00 US Treasury Note

0.25% Due 10/31/2025

0.00 15,625.00 15,625.00
04/30/2022 Interest 91282CDG3 6,420,000.00 US Treasury Note

1.125% Due 10/31/2026

0.00 36,112.50 36,112.50
APR 2022 4,734,181.44 907,573.35 5,641,754.79
05/01/2022 Interest 06367WB85 5,683,000.00 Bank of Montreal Note

1.85% Due 5/1/2025

0.00 52,567.75 52,567.75
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 42 Attachment 1

Page 50 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 05/07/2022 Interest 3135G06G3 12,900,000.00 FNMA Note

0.5% Due 11/7/2025

0.00 32,250.00 32,250.00
05/08/2022 Interest 14913Q3B3 8,820,000.00 Caterpillar Finl Service Note

2.15% Due 11/8/2024

0.00 94,815.00 94,815.00
05/12/2022 Interest 023135BX3 9,990,000.00 Amazon.com Inc Callable Note Cont 4/12/2026 1% Due 5/12/2026

0.00 49,950.00 49,950.00
05/15/2022 Interest 91324PEC2 1,660,000.00 United Health Group Inc Callable Note Cont 4/15/2026

1.15% Due 5/15/2026

0.00 9,545.00 9,545.00
05/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025

0.00 1,060.83 1,060.83
05/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
05/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
05/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
05/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
97,926.53 4,379.21 102,305.74
05/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
05/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025

0.00 1,257.75 1,257.75
05/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
376,182.10 2,500.64 378,682.74
05/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
170,872.35 494.44 171,366.79
05/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
05/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
41,002.97 1,540.54 42,543.51
05/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
96,123.50 2,560.98 98,684.48
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 43 Attachment 1

Page 51 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 05/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
74,615.62 680.87 75,296.49
05/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
05/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,130.59 934.83 160,065.42
05/19/2022 Paydown 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022
1,952,368.42 4,021.88 1,956,390.30
05/20/2022 Call 05531FBG7 1,200,000.00 Truist Financial Corporation Callable Note Cont 5/20/2022

3.05% Due 6/20/2022
1,200,000.00 15,250.00 1,215,250.00
05/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
80,677.69 3,350.30 84,027.99
05/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
05/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
05/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025

0.00 355.50 355.50
05/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
05/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
05/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
05/25/2022 Interest 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022

0.00 14,154.07 14,154.07
05/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
05/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
MAY 2022 4,248,899.77 371,666.85 4,620,566.62
06/01/2022 Interest 46647PCH7 6,770,000.00 JP Morgan Chase & Co Callable Note Cont 6/1/2024

0.824% Due 6/1/2025

0.00 27,892.40 27,892.40
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 44 Attachment 1

Page 52 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/04/2022 Interest 3137EAFA2 9,225,000.00 FHLMC Note

0.25% Due 12/4/2023

0.00 11,531.25 11,531.25
06/08/2022 Interest 3130A0F70 7,000,000.00 FHLB Note

3.375% Due 12/8/2023

0.00 118,125.00 118,125.00
06/12/2022 Interest 3130AGFP5 5,000,000.00 FHLB Note

2.5% Due 6/12/2026

0.00 62,500.00 62,500.00
06/14/2022 Interest 3130A1XJ2 11,175,000.00 FHLB Note

2.875% Due 6/14/2024

0.00 160,640.63 160,640.63
06/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
356,720.53 1,942.63 358,663.16
06/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
06/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
06/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
98,146.87 4,221.71 102,368.58
06/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
262,964.32 1,257.75 264,222.07
06/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
06/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
06/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
158,939.68 1,060.83 160,000.51
06/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
96,387.84 2,472.87 98,860.71
06/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
74,398.93 659.11 75,058.04
06/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
06/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
41,088.38 1,465.03 42,553.41
06/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
169,359.15 437.48 169,796.63
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 45 Attachment 1

Page 53 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
06/17/2022 Interest 3135G04Z3 12,900,000.00 FNMA Note

0.5% Due 6/17/2025

0.00 32,250.00 32,250.00
06/18/2022 Interest 89236TJK2 6,840,000.00 Toyota Motor Credit Corp Note

1.125% Due 6/18/2026

0.00 38,475.00 38,475.00
06/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,179.65 885.77 160,065.42
06/19/2022 Interest 06051GJD2 6,200,000.00 Bank of America Corp Callable Note Cont 6/19/2025

1.319% Due 6/19/2026

0.00 40,889.00 40,889.00
06/19/2022 Interest 3137EAEN5 6,000,000.00 FHLMC Note

2.75% Due 6/19/2023

0.00 82,500.00 82,500.00
06/19/2022 Paydown 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022
551,410.91 1,135.91 552,546.82
06/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
80,859.21 3,219.87 84,079.08
06/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
06/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025

0.00 355.50 355.50
06/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
06/23/2022 Interest 46647PCK0 3,225,000.00 JP Morgan Chase & Co Callable Note Cont 6/23/2024

0.969% Due 6/23/2025

0.00 15,625.13 15,625.13
06/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
06/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
06/25/2022 Interest 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022

0.00 12,734.19 12,734.19
06/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
06/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 46 Attachment 1

Page 54 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
06/26/2022 Interest 931142EK5 6,575,000.00 Wal-Mart Stores Callable Note Cont 5/26/2023

3.4% Due 6/26/2023

0.00 111,775.00 111,775.00
06/28/2022 Call 69353RFE3 1,350,000.00 PNC Bank Callable Note Cont 6/28/2022

2.45% Due 7/28/2022
1,350,000.00 13,781.25 1,363,781.25
06/30/2022 Interest 912828N30 8,000,000.00 US Treasury Note

2.125% Due 12/31/2022

0.00 85,000.00 85,000.00
06/30/2022 Interest 912828XX3 11,000,000.00 US Treasury Note 2% Due 6/30/2024

0.00 110,000.00 110,000.00
06/30/2022 Interest 912828V23 10,000,000.00 US Treasury Note

2.25% Due 12/31/2023

0.00 112,500.00 112,500.00
JUN 2022 3,399,455.47 1,135,330.57 4,534,786.04
07/02/2022 Interest 3135G0V75 8,250,000.00 FNMA Note

1.75% Due 7/2/2024

0.00 72,187.50 72,187.50
07/07/2022 Interest 3135G0X24 13,785,000.00 FNMA Note

1.625% Due 1/7/2025

0.00 112,003.13 112,003.13
07/14/2022 Interest 02665WCJ8 5,070,000.00 American Honda Finance Note

3.45% Due 7/14/2023

0.00 87,457.50 87,457.50
07/15/2022 Interest 79466LAG9 6,500,000.00 Salesforce.com Inc Callable Note Cont 7/15/2022

0.625% Due 7/15/2024

0.00 20,312.50 20,312.50
07/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
41,173.98 1,389.36 42,563.34
07/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
167,845.17 381.03 168,226.20
07/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
158,997.96 1,010.50 160,008.46
07/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
07/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
98,367.69 4,063.86 102,431.55
07/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 47 Attachment 1

Page 55 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 07/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
07/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
07/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
07/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
263,049.79 1,200.77 264,250.56
07/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
337,211.94 1,413.51 338,625.45
07/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
96,652.90 2,384.52 99,037.42
07/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
74,179.90 637.41 74,817.31
07/16/2022 Interest 78013XZU5 3,054,000.00 Royal Bank of Canada Note

2.55% Due 7/16/2024

0.00 38,938.50 38,938.50
07/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
07/17/2022 Interest 24422EVN6 4,405,000.00 John Deere Capital Corp Note

0.45% Due 1/17/2024

0.00 9,911.25 9,911.25
07/17/2022 Interest 3133EH7F4 3,000,000.00 FFCB Note

2.35% Due 1/17/2023

0.00 35,250.00 35,250.00
07/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,228.73 836.69 160,065.42
07/19/2022 Interest 89114QC48 5,000,000.00 Toronto Dominion Bank Note

3.5% Due 7/19/2023

0.00 87,500.00 87,500.00
07/19/2022 Paydown 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022
1,274,921.48 2,626.34 1,277,547.82
07/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
81,041.14 3,089.15 84,130.29
07/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
07/21/2022 Interest 90331HPL1 9,485,000.00 US Bank NA Callable Note Cont 12/21/2024

2.05% Due 1/21/2025

0.00 97,221.25 97,221.25
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 48 Attachment 1

Page 56 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 07/21/2022 Interest 3137EAEU9 8,000,000.00 FHLMC Note

0.375% Due 7/21/2025

0.00 15,000.00 15,000.00
07/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
07/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025

0.00 355.50 355.50
07/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
07/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
07/25/2022 Interest 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022

0.00 9,451.26 9,451.26
07/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
07/25/2022 Interest 808513AT2 5,580,000.00 Charles Schwab Corp Callable Note Cont 12/25/2022

2.65% Due 1/25/2023

0.00 73,935.00 73,935.00
07/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
07/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
07/28/2022 Maturity 69353RFE3 4,290,000.00 PNC Bank Callable Note Cont 6/28/2022

2.45% Due 7/28/2022
4,290,000.00 52,552.50 4,342,552.50
07/31/2022 Interest 9128283V0 11,000,000.00 US Treasury Note

2.5% Due 1/31/2025

0.00 137,500.00 137,500.00
JUL 2022 7,042,670.68 948,606.29 7,991,276.97
08/09/2022 Interest 69371RP59 4,095,000.00 Paccar Financial Corp Note

3.4% Due 8/9/2023

0.00 69,615.00 69,615.00
08/11/2022 Interest 06406RAJ6 2,750,000.00 Bank of NY Mellon Corp Note

3.45% Due 8/11/2023

0.00 47,437.50 47,437.50
08/12/2022 Interest 3137EAEP0 15,235,000.00 FHLMC Note

1.5% Due 2/12/2025

0.00 114,262.50 114,262.50
08/15/2022 Interest 69371RQ25 2,465,000.00 Paccar Financial Corp Note

2.15% Due 8/15/2024

0.00 26,498.75 26,498.75
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 49 Attachment 1

Page 57 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 08/15/2022 Interest 912828B66 11,000,000.00 US Treasury Note

2.75% Due 2/15/2024

0.00 151,250.00 151,250.00
08/15/2022 Interest 912828D56 10,750,000.00 US Treasury Note

2.375% Due 8/15/2024

0.00 127,656.25 127,656.25
08/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
159,056.26 960.15 160,016.41
08/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
08/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
08/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
317,656.28 913.31 318,569.59
08/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
08/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
166,330.43 325.08 166,655.51
08/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
98,589.02 3,905.65 102,494.67
08/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
08/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
41,259.77 1,313.53 42,573.30
08/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
08/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
263,135.28 1,143.78 264,279.06
08/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
73,958.52 615.77 74,574.29
08/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
96,918.70 2,295.92 99,214.62
08/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
08/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,277.83 787.59 160,065.42
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 50 Attachment 1

Page 58 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 08/19/2022 Paydown 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022
1,729,600.66 3,562.98 1,733,163.64
08/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
08/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
81,223.49 2,958.13 84,181.62
08/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
08/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
78,818.78 355.50 79,174.28
08/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
08/25/2022 Interest 3135G05X7 13,000,000.00 FNMA Note

0.375% Due 8/25/2025

0.00 24,375.00 24,375.00
08/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
08/25/2022 Interest 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022

0.00 4,997.55 4,997.55
08/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
08/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
08/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
08/31/2022 Interest 912828ZC7 11,250,000.00 US Treasury Note

1.125% Due 2/28/2025

0.00 63,281.25 63,281.25
08/31/2022 Interest 91282CCW9 3,200,000.00 US Treasury Note

0.75% Due 8/31/2026

0.00 12,000.00 12,000.00
AUG 2022 3,265,825.02 740,508.45 4,006,333.47
09/05/2022 Interest 06051GHF9 5,210,000.00 Bank of America Corp Callable Note 1X 3/5/2023

3.55% Due 3/5/2024

0.00 92,477.50 92,477.50
09/06/2022 Interest 24422ETG4 6,268,000.00 John Deere Capital Corp Note

2.8% Due 3/6/2023

0.00 87,752.00 87,752.00
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 51 Attachment 1

Page 59 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 09/08/2022 Interest 3130A0XE5 8,000,000.00 FHLB Note

3.25% Due 3/8/2024

0.00 130,000.00 130,000.00
09/08/2022 Interest 3130AB3H7 3,000,000.00 FHLB Note

2.375% Due 3/8/2024

0.00 35,625.00 35,625.00
09/08/2022 Interest 313383YJ4 7,000,000.00 FHLB Note

3.375% Due 9/8/2023

0.00 118,125.00 118,125.00
09/10/2022 Interest 3130ADRG9 7,000,000.00 FHLB Note

2.75% Due 3/10/2023

0.00 96,250.00 96,250.00
09/11/2022 Interest 037833DN7 6,000,000.00 Apple Inc Callable Note Cont 7/11/2026

2.05% Due 9/11/2026

0.00 61,500.00 61,500.00
09/11/2022 Interest 89114QCB2 1,500,000.00 Toronto Dominion Bank Note

3.25% Due 3/11/2024

0.00 24,375.00 24,375.00
09/12/2022 Interest 3135G0U43 8,205,000.00 FNMA Note

2.875% Due 9/12/2023

0.00 117,946.88 117,946.88
09/13/2022 Interest 3130A2UW4 9,350,000.00 FHLB Note

2.875% Due 9/13/2024

0.00 134,406.25 134,406.25
09/13/2022 Interest 3130AAUF3 5,430,000.00 FHLB Note

2.75% Due 3/13/2026

0.00 74,662.50 74,662.50
09/14/2022 Maturity 4581X0CZ9 5,000,000.00 Inter-American Dev Bank Note

1.75% Due 9/14/2022
5,000,000.00 43,750.00 5,043,750.00
09/15/2022 Interest 06368FAC3 3,000,000.00 Bank of Montreal Note

1.25% Due 9/15/2026

0.00 18,750.00 18,750.00
09/15/2022 Interest 084670BR8 4,232,000.00 Berkshire Hathaway Callable Note Cont 1/15/2023

2.75% Due 3/15/2023

0.00 58,190.00 58,190.00
09/15/2022 Paydown 43815NAC8 3,384,232.24 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
298,053.43 442.11 298,495.54
09/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
164,814.93 269.63 165,084.56
09/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
98,810.86 3,747.08 102,557.94
09/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
41,345.73 1,237.54 42,583.27
09/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
97,185.22 2,207.08 99,392.30
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 52 Attachment 1

Page 60 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 09/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
73,734.77 594.20 74,328.97
09/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
159,114.57 909.79 160,024.36
09/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
09/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
09/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
09/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
09/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
263,220.79 1,086.77 264,307.56
09/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
09/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
09/17/2022 Interest 931142ER0 1,610,000.00 Wal-Mart Stores Callable Note Cont 08/17/2026

1.05% Due 9/17/2026

0.00 8,452.50 8,452.50
09/18/2022 Interest 808513BN4 4,970,000.00 Charles Schwab Corp Callable Note Cont 2/18/2024

0.75% Due 3/18/2024

0.00 18,637.50 18,637.50
09/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,326.94 738.48 160,065.42
09/19/2022 Paydown 3137BM6P6 8,764,843.56 FHLMC K721 A2

3.09% Due 8/25/2022
1,940,792.97 3,998.04 1,944,791.01
09/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
09/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
81,406.24 2,826.82 84,233.06
09/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
78,837.83 337.77 79,175.60
09/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 53 Attachment 1

Page 61 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 09/23/2022 Interest 3137EAEX3 13,000,000.00 FHLMC Note

0.375% Due 9/23/2025

0.00 24,375.00 24,375.00
09/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
09/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
09/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
09/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
09/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
09/30/2022 Interest 91282CCZ2 19,350,000.00 US Treasury Note

0.875% Due 9/30/2026

0.00 84,656.25 84,656.25
09/30/2022 Maturity 912828L57 2,750,000.00 US Treasury Note

1.75% Due 9/30/2022
2,750,000.00 24,062.50 2,774,062.50
SEP 2022 11,206,644.28 1,352,386.45 12,559,030.73
10/01/2022 Interest 13063DRK6 4,475,000.00 California State Taxable GO

2.4% Due 10/1/2024

0.00 53,700.00 53,700.00
10/01/2022 Interest 74340XBK6 5,000,000.00 Prologis LP Callable Note Cont 7/1/2026

3.25% Due 10/1/2026

0.00 81,250.00 81,250.00
10/08/2022 Interest 3135G05Y5 8,000,000.00 FNMA Note

0.75% Due 10/8/2027

0.00 30,000.00 30,000.00
10/10/2022 Interest 02665WCQ2 1,000,000.00 American Honda Finance Note

3.625% Due 10/10/2023

0.00 18,125.00 18,125.00
10/15/2022 Interest 3135G0W66 7,590,000.00 FNMA Note

1.625% Due 10/15/2024

0.00 61,668.75 61,668.75
10/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025

0.00 870.83 870.83
10/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
10/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
99,033.18 3,588.16 102,621.34
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 54 Attachment 1

Page 62 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 10/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
263,306.34 1,029.74 264,336.08
10/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
10/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
41,431.86 1,161.40 42,593.26
10/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
159,172.91 859.40 160,032.31
10/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
97,452.49 2,117.99 99,570.48
10/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
73,508.63 572.70 74,081.33
10/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025

0.00 682.50 682.50
10/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
163,298.65 214.70 163,513.35
10/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
10/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
10/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,376.07 689.35 160,065.42
10/20/2022 Interest 4581X0DV7 13,155,000.00 Inter-American Dev Bank Note

0.875% Due 4/20/2026

0.00 57,553.13 57,553.13
10/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
10/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
81,589.41 2,695.21 84,284.62
10/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
10/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
78,856.88 320.03 79,176.91
10/22/2022 Interest 46647PBK1 1,999,000.00 JP Morgan Chase & Co Callable Note Cont 4/22/2025

2.083% Due 4/22/2026

0.00 20,819.59 20,819.59
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 55 Attachment 1

Page 63 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 10/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
10/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
10/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
10/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
10/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
10/28/2022 Interest 06406RAG2 4,280,000.00 Bank of NY Mellon Corp Note

3.5% Due 4/28/2023

0.00 74,900.00 74,900.00
10/28/2022 Interest 459058JL8 5,915,000.00 Intl. Bank Recon & Development Note

0.5% Due 10/28/2025

0.00 14,787.50 14,787.50
10/31/2022 Interest 912828T91 10,000,000.00 US Treasury Note

1.625% Due 10/31/2023

0.00 81,250.00 81,250.00
10/31/2022 Interest 912828X70 11,000,000.00 US Treasury Note 2% Due 4/30/2024

0.00 110,000.00 110,000.00
10/31/2022 Interest 91282CAT8 12,500,000.00 US Treasury Note

0.25% Due 10/31/2025

0.00 15,625.00 15,625.00
10/31/2022 Interest 91282CDG3 6,420,000.00 US Treasury Note

1.125% Due 10/31/2026

0.00 36,112.50 36,112.50
10/31/2022 Interest 9128283D0 11,000,000.00 US Treasury Note

2.25% Due 10/31/2024

0.00 123,750.00 123,750.00
OCT 2022 1,217,026.42 872,787.41 2,089,813.83
11/01/2022 Interest 06367WB85 5,683,000.00 Bank of Montreal Note

1.85% Due 5/1/2025

0.00 52,567.75 52,567.75
11/07/2022 Interest 3135G06G3 12,900,000.00 FNMA Note

0.5% Due 11/7/2025

0.00 32,250.00 32,250.00
11/08/2022 Interest 14913Q3B3 8,820,000.00 Caterpillar Finl Service Note

2.15% Due 11/8/2024

0.00 94,815.00 94,815.00
11/12/2022 Interest 023135BX3 9,990,000.00 Amazon.com Inc Callable Note Cont 4/12/2026 1% Due 5/12/2026

0.00 49,950.00 49,950.00
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 56 Attachment 1

Page 64 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 11/15/2022 Interest 91324PEC2 1,660,000.00 United Health Group Inc Callable Note Cont 4/15/2026

1.15% Due 5/15/2026

0.00 9,545.00 9,545.00
11/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
11/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
94,437.86 682.50 95,120.36
11/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
11/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
11/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
159,231.28 808.99 160,040.27
11/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
144,313.95 870.83 145,184.78
11/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
97,720.48 2,028.66 99,749.14
11/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
99,256.00 3,428.89 102,684.89
11/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
73,280.08 551.26 73,831.34
11/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
263,391.91 972.69 264,364.60
11/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
41,518.18 1,085.09 42,603.27
11/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
161,781.62 160.26 161,941.88
11/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
11/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,425.21 640.21 160,065.42
11/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
81,772.98 2,563.31 84,336.29
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 57 Attachment 1

Page 65 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 11/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
11/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
78,875.94 302.28 79,178.22
11/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
11/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
11/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
11/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
11/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
11/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
NOV 2022 1,455,005.49 331,666.65 1,786,672.14
12/01/2022 Interest 46647PCH7 6,770,000.00 JP Morgan Chase & Co Callable Note Cont 6/1/2024

0.824% Due 6/1/2025

0.00 27,892.40 27,892.40
12/04/2022 Interest 3137EAFA2 9,225,000.00 FHLMC Note

0.25% Due 12/4/2023

0.00 11,531.25 11,531.25
12/08/2022 Interest 3130A0F70 7,000,000.00 FHLB Note

3.375% Due 12/8/2023

0.00 118,125.00 118,125.00
12/12/2022 Interest 3130AGFP5 5,000,000.00 FHLB Note

2.5% Due 6/12/2026

0.00 62,500.00 62,500.00
12/14/2022 Interest 3130A1XJ2 11,175,000.00 FHLB Note

2.875% Due 6/14/2024

0.00 160,640.63 160,640.63
12/15/2022 Paydown 44891RAC4 3,350,000.00 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
159,289.66 758.57 160,048.23
12/15/2022 Paydown 47788UAC6 2,275,000.00 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
94,468.55 654.17 95,122.72
12/15/2022 Paydown 58769EAC2 2,005,000.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
160,263.80 106.34 160,370.14
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 58 Attachment 1

Page 66 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 12/15/2022 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026

0.00 1,162.63 1,162.63
12/15/2022 Paydown 44933LAC7 2,750,000.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
144,360.85 825.13 145,185.98
12/15/2022 Paydown 65479JAD5 3,112,336.39 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
99,479.32 3,269.25 102,748.57
12/15/2022 Paydown 47789KAC7 3,175,666.37 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
97,989.21 1,939.08 99,928.29
12/15/2022 Paydown 89236XAC0 2,635,000.00 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
73,049.12 529.88 73,579.00
12/15/2022 Paydown 44935FAD6 1,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 928.08 928.08
12/15/2022 Paydown 477870AC3 999,655.44 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
41,604.67 1,008.63 42,613.30
12/15/2022 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026

0.00 1,148.33 1,148.33
12/15/2022 Paydown 89240BAC2 5,805,000.00 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
263,477.52 915.62 264,393.14
12/16/2022 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026

0.00 909.50 909.50
12/17/2022 Interest 3135G04Z3 12,900,000.00 FNMA Note

0.5% Due 6/17/2025

0.00 32,250.00 32,250.00
12/18/2022 Interest 89236TJK2 6,840,000.00 Toyota Motor Credit Corp Note

1.125% Due 6/18/2026

0.00 38,475.00 38,475.00
12/18/2022 Paydown 43813KAC6 3,350,000.00 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
159,474.36 591.06 160,065.42
12/19/2022 Interest 06051GJD2 6,200,000.00 Bank of America Corp Callable Note Cont 6/19/2025

1.319% Due 6/19/2026

0.00 40,889.00 40,889.00
12/19/2022 Interest 3137EAEN5 6,000,000.00 FHLMC Note

2.75% Due 6/19/2023

0.00 82,500.00 82,500.00
12/20/2022 Paydown 36262XAC8 4,420,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 1,436.50 1,436.50
12/20/2022 Paydown 92348AAA3 2,393,254.40 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
81,956.97 2,431.11 84,388.08
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 59 Attachment 1

Page 67 of 70 ends

Cash Flow Report
As of December 31, 2021
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 12/21/2022 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026

0.00 1,554.67 1,554.67
12/21/2022 Paydown 43813GAC5 1,580,000.00 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
78,895.00 284.54 79,179.54
12/23/2022 Interest 46647PCK0 3,225,000.00 JP Morgan Chase & Co Callable Note Cont 6/23/2024

0.969% Due 6/23/2025

0.00 15,625.13 15,625.13
12/25/2022 Interest 3137B5JM6 2,500,000.00 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,356.25 7,356.25
12/25/2022 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,362.96 28,362.96
12/25/2022 Interest 3137BYPQ7 7,582,621.30 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 18,356.26 18,356.26
12/25/2022 Paydown 09690AAC7 1,960,000.00 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024

0.00 539.00 539.00
12/25/2022 Paydown 3137B4WB8 6,545,000.00 FHLMC K033 A2

3.06% Due 7/25/2023

0.00 16,689.75 16,689.75
12/26/2022 Interest 931142EK5 6,575,000.00 Wal-Mart Stores Callable Note Cont 5/26/2023

3.4% Due 6/26/2023

0.00 111,775.00 111,775.00
12/31/2022 Interest 912828V23 10,000,000.00 US Treasury Note

2.25% Due 12/31/2023

0.00 112,500.00 112,500.00
12/31/2022 Interest 912828XX3 11,000,000.00 US Treasury Note 2% Due 6/30/2024

0.00 110,000.00 110,000.00
12/31/2022 Maturity 912828N30 8,000,000.00 US Treasury Note

2.125% Due 12/31/2022
8,000,000.00 85,000.00 8,085,000.00
DEC 2022 9,454,309.03 1,101,460.72 10,555,769.75
TOTAL 50,895,177.90 10,968,669.62 61,863,847.52
Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 60 Attachment 1

Page 68 of 70 ends

Important Disclosures
City of Sunnyvale Consolidated
Account #10597
Chandler Asset Management, Inc. ;͞Chandler͟Ϳis an SEC registered investment adviser. For additional information about our firm, please see our current disclosures (Form ADV). To obtain a copy of our current disclosures, you may contact your client service representative by calling the number on the front of this statement or you may visit our website at www.chandlerasset.com.

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

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

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

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

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

THIRD PARTY SUPPLIERS DISCLAIM ANY AND ALL WARRANTIES AND REPRESENTATIONS, EXPRESS AND/OR IMPLIED, INCLUDING ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A PARTICULAR PURPOSE OR USE, INCLUDING THE INDICES, INDEX DATA AND ANY DATA INCLUDED IN, RELATED TO, OR DERIVED THEREFROM. NEITHER ICE DATA, ITS AFFILIATES OR

THEIR RESPECTIVE THIRD PARTY PROVIDERS GUARANTEE THE QUALITY, ADEQUACY, ACCURACY, TIMELINESS OR COMPLETENESS OF THE INDICES OR THE INDEX DATA OR ANY COMPONENT THEREOF, AND THE INDICES AND INDEX DATA AND ALL COMPONENTS THEREOF ARE PROVIDED ON AN "AS IS" BASIS AND LICENSEE'S USE IS AT LICENSEE'S OWN RISK. ICE DATA, ITS AFFILIATES AND THEIR RESPECTIVE THIRD PARTY DO NOT SPONSOR, ENDORSE, OR RECOMMEND CHANDLER, OR ANY OF ITS PRODUCTS OR SERVICES.

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

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

Security level ratings for U.S. Agency issued mortgage-backed securities ;͞MBS͟Ϳreflect the issuer rating because the securities themselves are not rated. The issuing U.S. Agency guarantees the full and timely payment of both principal and interest and carries a AA+/Aaa/AAA by S&P, Moody͛s and Fitch respectively.

Execution Time: 1/20/2022 6:32:56 AMChandler Asset Management - CONFIDENTIAL Page 61 Attachment 1

Page 69 of 70 ends

Dec 0.212
Nov 0.203
Oct 0.203

0.00000625812849570

0.997439120
LAIF Earnings Ratio(2):

LAIF Fair Value Factor(1):

PMIA Daily(1): 0.22%

0.23LAIF Apportionment Rate(2):

PMIA Quarter to Date(1): 0.21%
340PMIA Average Life(1):

Treasuries

65.40%
Agencies

18.20%
Certificates of
Deposit/Bank Notes

7.39%
Time
Deposits

2.10%
Commercial
Paper

6.33%
Corporate
Bonds

0.17%
Loans

0.41%
Notes: The apportionment rate includes interest earned on the CalPERS Supplemental Pension Payment pursuant to Government Code 20825 (c)(1) and interest earned on the Wildfire Fund loan pursuant to Public Utility Code 3288 (a).

Source:
(1) State of California, Office of the Treasurer
(2) State of Calfiornia, Office of the Controller
PMIA Average Monthly
Effective Yields(1)
PMIA/LAIF Performance Report
as of 01/13/22
Daily rates are now available here. View PMIA Daily Rates Quarterly Performance
Quarter Ended 12/31/21
Chart does not include $6,716,000.00 in mortgages, which equates to 0.001%. Percentages may not total 100% due to rounding.

Pooled Money Investment Account
Monthly Portfolio Composition (1)
12/31/21
$181.4 billion
Attachment 1

Page 70 of 70 ends

Sunnyvale City CouncilMarch 1, 2022

Sunnyvale City Council
March 1, 2022