City of Sunnyvale Investment Report Fourth Quarter 2022 — Sunnyvale City Council, February 14, 2023

Memorandum

ATTACHMENT I
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 t he City’s adopted Inve stment Policy and the reporting requirements of State Law Sect ion 53607, and that sufficient funds are available to meet expenditure requirements for the next 6 months, ending June 2023.

Timothy J. Kirby, Director of Finance
cc: Kent Steffens, City Manager
Teri Silva, Assistant City Manager
Date: 1/23/2023
To: Honorable Mayor and Councilmembers
From: Timothy J. Kirby, Director of Finance
Subject: Investment Report Fourth Quarter 2023
Attachment 1

Page 1 of 92 ends

TOTAL PORTFOLIO EVALUATION - FOURTH QUARTER 2022

DESCRIPTION
FY 22/23 Quarter 4
12/31/2022
FY22/23 Quarter 3
09/30/2022
FY 21/22 Quarter 4
12/31/2021
CORE PORTFOLIO MARKET VALUE $754,145,660 $681,891,870 $638,792,425 LAIF PORTFOLIO MARKET VALUE $74,786,520 $74,554,180 $62,832,644 TOTAL PORTFOLIO MARKET VALUE $828,932,180 $756,446,051 $701,625,069 AVERAGE LIFE OF PORTFOLIO (DAYS) 907 1,018 1,027 CITY - WEIGHTED YIELD (Current Period) 2.05% 1.84% 1.65% STATE (LAIF) POOL YIELD 2.17% 1.53% 0.21%
90 DAY T-BILL RATE (Current Period) 4.37% 3.27% 0.04%
VARIANCE FROM CITY YIELD -2.32% -1.43% 1.61%
1 YEAR TREASURY RATE (Current Period) 4.71% 3.99% 0.38% VARIANCE FROM CITY YIELD -2.66% -2.15% 1.27%
TREASURY YIELD WITH SAME AVG LIFE AS PORTFOLIO 3.85% 4.43% 1.37% VARIANCE FROM CITY YIELD -1.80% -2.59% 0.29%

TOTAL INVESTMENTS MATURING
WITHIN 0 TO 1 YEAR $145,966,330 17.61% 12.31% 13.22%

TOTAL INVESTMENTS MATURING
WITHIN 1 TO 3 YEARS $407,079,062 49.11% 53.70% 46.21%

TOTAL INVESTMENTS MATURING
WITHIN 3 TO 5 YEARS $275,886,788 33.28% 33.09% 39.47%

TOTAL INVESTMENTS MATURING
OVER 5 YEARS ** $0 0.00% 0.90% 1.10%
TOTA
L $828,932,180 100.0% 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 92 ends

FUND Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 General 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$ 120,843,326.47$ 149,024,531.57$ 84,551,042.98$ 131,204,756.08$ Wastewater 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 88,689,823.35$ 87,954,237.15 91,510,862.94 96,733,235.65 Water 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 86,599,983.85$ 85,211,115.72 81,120,321.58 83,642,812.79 Solid Waste 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 21,307,755.20$ 15,359,384.23 10,650,464.96 8,165,915.44 SMaRT Station 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 7,175,354.28$ 4,906,948.70 5,094,003.82 5,143,071.88 Development Enterprise 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 59,285,388.19$ 56,228,807.67 56,024,613.39 61,864,849.91 Community Recreation (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 3,117,182.74$ 3,181,214.53 2,732,284.79 2,495,200.46 Internal Service 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 40,129,284.86$ 41,234,241.37 55,414,257.38 56,737,184.59 Capital Projects 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 65,125,625.22$ 62,819,650.53 101,706,484.60 96,928,548.32 Infrastructure Renovation & Replacement 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 62,193,575.11$ 72,723,846.72 71,005,141.57 70,181,256.09 Housing 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 65,706,687.06$ 72,632,069.63 77,066,438.90 80,791,335.65 Park Dedication 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 85,249,139.16$ 80,319,525.49 95,359,109.19 110,950,421.68 Home & Community Block Grants 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 1,282,145.09$ 858.06 1,701,008.22 603,399.69 Employment Development 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) (2,652,499.35)$ (2,004,327.56) (1,692,654.32) (723,915.95) Parking District 472,936.35 566,297.40 630,293.52 617,922.17 592,121.68 716,286.61 772,570.67 737,969.03 733,777.69 794,843.79 796,766.55 845,907.98 775,803.51 833,006.89$ 850,722.85 810,974.49 823,786.47 Gas Tax Street Improvement 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 8,320,634.89$ 8,401,267.63 9,392,953.47 9,328,003.29 Road Maintenance & Rehab Account (RMRA) 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 5,450,373.30$ 5,819,115.59 6,681,849.21 6,164,509.45 VRF Local Road Improvement Program 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 3,131,437.21$ 3,018,607.80 3,069,009.69 3,138,697.49 Dorolou Swirsky Youth Opp Fund 555,982.52 554,178.84 553,343.02 564,726.43 557,842.54 563,875.50 570,083.58 563,985.59 577,918.59 565,723.16 555,790.36 542,972.22 534,555.61 527,439.60$ 510,276.83 510,602.14 532,342.48 Fremont Pool Trust Fund 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 1,026,849.09$ 993,435.64 994,306.13 1,036,641.56 Other Special Revenue 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 4,926,395.15$ 18,077,174.25 1,967,298.40 2,030,295.26 Other Trust & Agency Funds 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) 2,731,090.33$ 3,429,067.53 775,677.06 1,159,831.74 TOTAL INVESTMENT PORTFOLIO 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$ 730,999,997.70$ 770,691,771.93$ 756,446,050.60$ 828,932,180.00$

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
FY2022/23FY2018/19
INVESTMENT REPORT BALANCE BY FUND
FY2021/22FY2020/21FY2019/20
Attachment 1

Page 3 of 92 ends

INVESTMENT PORTFOLIO BALANCE BY FUND/S
FOURTH QUARTER ENDING DEC 31, 2022
General Fund
16%
Utilities Funds
23%
Development
Enterprise
7%
Internal Service
7%
Capital Projects
20% Housing
10%
Park Dedication
13%
Other
4%
Period 6:
$828.9 Million
Attachment 1

Page 4 of 92 ends

INVESTMENT PORTFOLIO

PORTFOLIO BALANCE TREND
320340
360
380
400
420440460
480
500
520
540
560580600
620
640
660
680700720
740
760
780
800
820840860
$ Million
Period 6:
$828.9
Million
FY2018/19 FY2019/20 FY2020/21 FY2021/22 FY2022/23 Accounting Periods
Attachment 1

Page 5 of 92 ends

0.00 0.50

1.00 1.50

2.00 2.50

3.00 3.50

4.00 4.50

5.00 5.50
13579 1 1 1 3 2468 1 0 1 2 2468 1 0 1 2 2468 1 0 1 2 246 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:

2.05%
FY2022/23

INVESTMENT PORTFOLIO

COMPARISON OF ANNUAL YIELDS
FY2018/19 FY2019/20 FY2020/21 FY2021/22 Attachment 1

Page 6 of 92 ends

City of Sunnyvale Consolidated - Account
#10597

QUARTERLY ACCOUNT STATEMENT
SEPTEMBER 1, 2022 THROUGH DECEMBER 31, 2022
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 92 ends

ACCOUNT SUMMARY
Beg. Values
as of 9/30/22
End Values
as of 12/31/22
Market Value 756,446,051 828,932,180
Accrued Interest 2,958,400 3,220,923
Total Market Value 759,404,451 832,153,103
Income Earned 1,178,532 3,919,916
Cont/WD
Par 801,468,807 871,265,165
Book Value 801,406,400 869,773,824
Cost Value 803,631,603 872,017,039

TOP ISSUERS
Government of United States 26.0%
Federal Home Loan Mortgage Corp 12.3%
Local Agency Investment Fund 9.0%
Federal National Mortgage Assoc 8.5%
Federal Home Loan Bank 5.2%
Federated Govt Obligation Money 4.0%
John Deere ABS 1.8%
Inter-American Dev Bank 1.4%
Total 68.3%

PORTFOLIO CHARACTERISTICS
Average Modified Duration 2.05
Average Coupon 2.08%
Average Purchase YTM 2.09%
Average Market YTM 4.38%
Average S&P/Moody Rating AA/Aa1
Average Final Maturity 2.38 yrs
Average Life 2.17 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, 2022
Attachment 1

Page 8 of 92 ends

BOOK VALUE RECONCILIATION
BEGINNING BOOK VALUE $828,411,106.67
Acquisition
+ Security Purchases $19,491,305.00
+ Money Market Fund Purchases $3,336,148.89
+ Money Market Contributions $40,000,000.00
+ Security Contributions $0.00
+ Security Transfers $0.00
Total Acquisitions $62,827,453.89
Dispositions
- Security Sales $0.00
- Money Market Fund Sales $19,576,240.00
- MMF Withdrawals $24,702.21
- Security Withdrawals $0.00
- Security Transfers $0.00
- Other Dispositions $0.00
- Maturites $0.00
- Calls $0.00
- Principal Paydowns $1,867,644.24
Total Dispositions $21,468,586.45
Amortization/Accretion
+/- Net Accretion $3,849.83
$3,849.83
Gain/Loss on Dispositions
+/- Realized Gain/Loss $0.00
$0.00
ENDING BOOK VALUE $869,773,823.94
Reconciliation Summary
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597

Page 1 ends

Attachment 1

Page 9 of 92 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, 2022
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 92 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 92 ends

Holdings Report
As of December 31, 2022
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
58769EAC2 Mercedes-Benz Auto Lease Trust 2020-
B A3

0.4% Due 11/15/2023
359,603.58 09/15/2020

0.40%
359,585.35
359,603.28

99.76 5.09%
358,754.75

63.93 0.04%
(848.53)

NR / AAA
AAA

0.87 0.05
92348AAA3 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
106,648.51 10/01/2019

1.95%
106,640.29
106,646.15

99.82 4.57%
106,461.72

63.22 0.01%
(184.43)

NR / AAA
AAA

1.31 0.07
65479JAD5 Nissan Auto Receivables Owner 2019-C
A3

1.93% Due 7/15/2024
564,748.87 10/16/2019

1.94%
564,719.05
564,739.18

99.64 5.03%
562,727.86
484.43

0.07%
(2,011.32)
Aaa / AAA
NR

1.54 0.11
47789KAC7 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
764,986.03 03/04/2020

1.11%
764,939.29
764,968.93

99.13 4.89%
758,302.67
373.99

0.09%
(6,666.26)
Aaa / NR
AAA

1.62 0.23
43813KAC6 Honda Auto Receivables Trust 2020-3
A3

0.37% Due 10/18/2024
1,680,291.09 09/22/2020

0.38%
1,680,044.25
1,680,221.89

97.82 5.31%
1,643,577.74
224.51

0.20%
(36,644.15)

NR / AAA
AAA

1.80 0.44
36262XAC8 GM Financial Auto Lease Trust 2021-3
A2

0.39% Due 10/21/2024
7,290,000.00 Various

1.37%
7,205,521.53
7,235,030.45

97.16 5.38%
7,082,748.95
868.73

0.85%
(152,281.50)

NR / AAA
AAA

1.81 0.57
09690AAC7 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
1,910,246.93 09/08/2021

0.34%
1,910,049.79
1,910,162.00

97.72 5.25%
1,866,602.37
105.06

0.22%
(43,559.63)
Aaa / NR
AAA

1.99 0.46
89236XAC0 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
1,253,383.26 10/06/2020

0.36%
1,253,149.74
1,253,271.38

98.25 4.95%
1,231,402.45
194.97

0.15%
(21,868.93)

NR / AAA
AAA

2.04 0.38
36265MAC9 GM Financial Auto Lease Trust 2022-1
A3

1.9% Due 3/20/2025
4,675,000.00 02/15/2022

1.91%
4,674,959.80
4,674,975.74

96.62 5.32%
4,517,186.03
2,714.10

0.54%
(157,789.71)
Aaa / NR
AAA

2.22 1.00
05601XAC3 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
3,805,000.00 Various

1.93%
3,758,550.20
3,775,229.54

96.74 5.29%
3,681,108.06
697.58

0.44%
(94,121.48)

NR / AAA
AAA

2.23 0.78
43813GAC5 Honda Auto Receivables Trust 2021-1
A3

0.27% Due 4/21/2025
1,107,963.01 02/17/2021

0.27%
1,107,942.74
1,107,954.96

96.73 6.22%
1,071,738.70

83.10 0.13%
(36,216.26)
Aaa / NR
AAA

2.31 0.55
44891RAC4 Hyundai Auto Receivables Trust 2020-C
A3

0.38% Due 5/15/2025
2,142,471.99 10/20/2020

0.39%
2,141,978.57
2,142,304.10

97.38 5.63%
2,086,274.74
361.84

0.25%
(56,029.36)

NR / AAA
AAA

2.37 0.50
89240BAC2 Toyota Auto Receivables Owners 2021-
A A3

0.26% Due 5/15/2025
3,987,502.06 02/02/2021

0.27%
3,986,761.99
3,987,214.80

97.42 4.82%
3,884,677.14
460.78

0.47%
(102,537.66)
Aaa / NR
AAA

2.37 0.56
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 3 Attachment 1

Page 12 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration
ABS
47788UAC6 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
1,984,260.07 03/02/2021

0.37%
1,983,878.70
1,984,070.69

96.55 5.21%
1,915,882.47
317.48

0.23%
(68,188.22)
Aaa / NR
AAA

2.71 0.71
44933LAC7 Hyundai Auto Receivables Trust 2021-A
A3

0.38% Due 9/15/2025
2,569,596.73 04/20/2021

0.38%
2,569,326.41
2,569,475.29

96.71 5.51%
2,485,041.58
433.98

0.30%
(84,433.71)

NR / AAA
AAA

2.71 0.64
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
2,119,705.08

94.91 5.11%
2,012,002.11
518.22

0.24%
(107,702.97)
Aaa / NR
AAA

3.06 1.22
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
2,649,857.43

94.91 5.29%
2,515,055.91
612.44

0.30%
(134,801.52)
Aaa / NR
AAA

3.21 1.08
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
1,964,972.66

94.21 5.70%
1,851,226.50
620.07

0.22%
(113,746.16)

NR / AAA
AAA

3.29 1.18
43815BAC4 Honda Auto Receivables Trust 2022-1
A3

1.88% Due 5/15/2026
3,660,000.00 02/15/2022

1.89%
3,659,449.54
3,659,595.46

95.03 5.03%
3,478,095.84
3,058.13

0.42%
(181,499.62)
Aaa / AAA
NR

3.37 1.60
44935FAD6 Hyundai Auto Receivables Trust 2021-C
A3

0.74% Due 5/15/2026
3,505,000.00 Various

2.14%
3,414,429.71
3,436,534.99

94.47 5.54%
3,311,019.63
1,152.76

0.40%
(125,515.36)

NR / AAA
AAA

3.37 1.17
43815PAC3 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026
1,430,000.00 08/15/2022

3.76%
1,429,914.77
1,429,924.65

97.91 4.84%
1,400,109.63
1,926.13

0.17%
(29,815.02)

NR / AAA
AAA

3.55 1.94
05602RAD3 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026
2,350,000.00 05/10/2022

3.23%
2,349,877.80
2,349,902.37

97.40 4.96%
2,288,991.89
1,257.25

0.28%
(60,910.48)
Aaa / AAA
NR

3.65 1.51
89238FAD5 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026
1,965,000.00 04/07/2022

2.95%
1,964,954.02
1,964,964.19

96.70 5.00%
1,900,251.29
2,558.87

0.23%
(64,712.90)
Aaa / AAA
NR

3.71 1.62
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
1,604,973.47

94.48 5.54%
1,516,423.92
454.75

0.18%
(88,549.55)
Aaa / AAA
NR

3.71 1.15
47787JAC2 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026
2,240,000.00 03/10/2022

2.34%
2,239,504.51
2,239,617.24

95.91 5.12%
2,148,463.97
2,309.69

0.26%
(91,153.27)
Aaa / NR
AAA

3.71 1.48
448977AD0 Hyundai Auto Receivables Trust 2022-A
A3

2.22% Due 10/15/2026
3,000,000.00 03/09/2022

2.23%
2,999,884.50
2,999,912.82

95.56 5.13%
2,866,938.00
2,960.00

0.34%
(132,974.82)

NR / AAA
AAA

3.79 1.55
02582JJR2 American Express 2021-1 A

0.9% Due 11/15/2026
4,500,000.00 06/10/2022

3.45%
4,236,328.13
4,296,212.93

92.83 4.98%
4,177,459.31
1,800.00

0.50%
(118,753.62)
Aaa / NR
AAA

3.88 1.80
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 4 Attachment 1

Page 13 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration
ABS
380146AC4 GM Financial Auto Receivables 2022-1
A3

1.26% Due 11/16/2026
1,360,000.00 01/11/2022

1.27%
1,359,881.82
1,359,915.63

94.55 5.35%
1,285,856.61
714.00

0.15%
(74,059.02)

NR / AAA
AAA

3.88 1.35
362585AC5 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027
1,740,000.00 04/05/2022

3.13%
1,739,636.34
1,739,712.73

96.88 5.05%
1,685,724.84
2,247.50

0.20%
(53,987.89)
Aaa / AAA
NR

4.13 1.63
47800AAC4 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027
3,070,000.00 07/12/2022

3.77%
3,069,706.82
3,069,743.86

97.70 4.93%
2,999,413.95
5,103.02

0.36%
(70,329.91)
Aaa / NR
AAA

4.13 1.99
02582JJT8 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027
6,135,000.00 05/17/2022

3.42%
6,133,642.94
6,133,920.09

97.14 4.72%
5,959,418.14
9,243.40

0.72%
(174,501.95)

NR / AAA
AAA

4.38 2.22
47800BAC2 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027
4,940,000.00 10/12/2022

5.15%
4,939,616.66
4,939,637.91
100.38

4.97%
4,958,613.48
11,175.38

0.60%
18,975.57
Aaa / NR
AAA

4.46 2.15
92348KAV5 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027
2,680,000.00 08/02/2022

3.75%
2,679,882.08
2,679,898.73

98.48 5.00%
2,639,354.74
3,046.27

0.32%
(40,543.99)

NR / AAA
AAA

4.55 1.54
Total ABS 85,116,702.13 2.06%
84,623,991.28
84,754,870.62 5.16%
82,246,906.99
58,205.58

9.89%
(2,507,963.63)
Aaa / AAA
AAA

3.16 1.24
AGENCY
3137EAFA2 FHLMC Note

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

0.28%
9,215,867.25
9,222,189.28

95.86 4.88%
8,843,028.45
1,729.69

1.06%
(379,160.83)
Aaa / AA+
AAA

0.93 0.90
3130A0F70 FHLB Note

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

2.77%
7,194,320.00
7,036,751.59

98.57 4.96%
6,899,725.14
15,093.75

0.83%
(137,026.45)
Aaa / AA+
AAA

0.94 0.91
3130A0XE5 FHLB Note

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

2.59%
8,247,280.00
8,058,215.24

98.21 4.81%
7,857,170.16
81,611.11

0.95%
(201,045.08)
Aaa / AA+
NR

1.19 1.13
3130AB3H7 FHLB Note

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

2.37%
3,000,210.00
3,000,051.14

97.31 4.73%
2,919,233.16
22,364.58

0.35%
(80,817.98)
Aaa / AA+
NR

1.19 1.14
3130A1XJ2 FHLB Note

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

2.21%
11,527,225.65
11,276,512.58

97.72 4.51%
10,920,180.94
15,171.61

1.31%
(356,331.64)
Aaa / AA+
NR

1.45 1.40
3135G0V75 FNMA Note

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

1.96%
8,166,922.50
8,224,875.02

95.76 4.70%
7,900,606.40
71,786.46

0.96%
(324,268.62)
Aaa / AA+
AAA

1.50 1.44
3130A2UW4 FHLB Note

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

1.79%
9,834,236.50
9,514,863.41

97.12 4.65%
9,080,840.33
80,643.75

1.10%
(434,023.08)
Aaa / AA+
AAA

1.70 1.62
3135G0W66 FNMA Note

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

1.61%
7,596,251.10
7,592,565.02

95.05 4.54%
7,214,057.96
26,037.92

0.87%
(378,507.06)
Aaa / AA+
AAA

1.79 1.72
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 5 Attachment 1

Page 14 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration
AGENCY
3135G0X24 FNMA Note

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

1.30%
13,993,685.85
13,872,092.48

94.54 4.48%
13,032,888.06
108,269.69

1.58%
(839,204.42)
Aaa / AA+
AAA

2.02 1.93
3137EAEP0 FHLMC Note

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

1.52%
15,223,269.05
15,230,031.22

94.29 4.35%
14,365,663.93
88,236.04

1.74%
(864,367.29)
Aaa / AA+
AAA

2.12 2.03
3135G04Z3 FNMA Note

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

0.47%
12,919,382.20
12,910,788.51

91.07 4.37%
11,747,402.42
2,508.33

1.41%
(1,163,386.09)
Aaa / AA+
AAA

2.46 2.40
3137EAEU9 FHLMC Note

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

0.41%
7,987,040.00
7,992,621.43

90.57 4.31%
7,245,767.12
13,333.33

0.87%
(746,854.31)
Aaa / AA+
AAA

2.56 2.49
3135G05X7 FNMA Note

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

0.47%
12,942,071.80
12,969,166.15

90.27 4.30%
11,734,868.08
17,062.50

1.41%
(1,234,298.07)
Aaa / AA+
AAA

2.65 2.58
3137EAEX3 FHLMC Note

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

0.44%
12,961,478.40
12,978,583.75

90.07 4.27%
11,709,096.49
13,270.84

1.41%
(1,269,487.26)
Aaa / AA+
AAA

2.73 2.66
3135G06G3 FNMA Note

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

0.56%
12,864,817.00
12,879,942.18

90.01 4.26%
11,611,380.55
9,675.00

1.40%
(1,268,561.63)
Aaa / AA+
AAA

2.85 2.77
3130AAUF3 FHLB Note

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

2.11%
5,642,367.30
5,532,537.29

95.67 4.21%
5,194,910.21
44,797.50

0.63%
(337,627.08)
Aaa / AA+
AAA

3.20 2.99
3135G05Y5 FNMA Note

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

0.78%
7,985,914.90
7,990,179.30

86.28 3.93%
6,902,602.64
13,833.33

0.83%
(1,087,576.66)
Aaa / AA+
AAA

4.77 4.59
Total Agency 165,840,000.00 1.25%
167,302,339.50
166,281,965.59 4.47%
155,179,422.04
625,425.43

18.72%
(11,102,543.55)
Aaa / AA+
AAA

2.15 2.07
CMO
3137B5JM6 FHLMC K034 A2

3.531% Due 7/25/2023
2,488,250.37 Various

2.35%
2,589,646.57
2,503,266.13

99.13 4.97%
2,466,656.32
7,321.68

0.30%
(36,609.81)

NR / NR
AAA

0.56 0.45
3137B7MZ9 FHLMC K036 A2

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

2.52%
10,015,378.90
9,722,534.67

98.87 4.94%
9,540,969.48
5,672.60

1.15%
(181,565.19)
Aaa / NR
AAA

0.82 0.65
3137BYPQ7 FHLMC K726 A2

2.905% Due 4/25/2024
6,342,967.20 04/22/2019

2.72%
6,388,309.52
6,354,879.80

97.33 5.17%
6,173,578.96
15,355.27

0.74%
(181,300.84)

NR / AAA
NR

1.32 1.11
3137BFXT3 FHLMC K042 A2

2.67% Due 12/25/2024
5,500,000.00 06/29/2022

3.52%
5,391,718.75
5,414,353.81

95.93 4.93%
5,276,180.25
2,447.50

0.63%
(138,173.56)
Aaa / NR
NR

1.99 1.76
3137BRQJ7 FHLMC K057 A2

2.57% Due 7/25/2026
6,653,000.00 01/31/2022

1.66%
6,868,182.97
6,823,782.26

93.82 4.54%
6,241,935.08
14,248.51

0.75%
(581,847.18)

NR / NR
AAA

3.57 3.15
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 6 Attachment 1

Page 15 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration
CMO
3137BSRE5 FHLMC K059 A2

3.12% Due 9/25/2026
6,000,000.00 02/18/2022

1.98%
6,256,875.00
6,208,457.95

95.29 4.51%
5,717,371.80
15,600.00

0.69%
(491,086.15)

NR / AAA
AAA

3.74 3.36
3137FQXJ7 FHLMC K737 A2

2.525% Due 10/25/2026
5,000,000.00 06/07/2022

3.27%
4,850,195.31
4,869,706.09

93.02 4.59%
4,651,174.45
10,520.83

0.56%
(218,531.64)

NR / NR
AAA

3.82 3.42
3137F2LJ3 FHLMC K066 A2

3.117% Due 6/25/2027
900,000.00 09/28/2022

4.44%
852,011.72
854,549.29

94.72 4.45%
852,498.72
2,337.75

0.10%
(2,050.57)

NR / NR
AAA

4.48 3.96
3137FBBX3 FHLMC K068 A2

3.244% Due 8/25/2027
15,000,000.00 Various

4.48%
14,237,890.63
14,256,143.64

95.10 4.42%
14,264,893.50
40,550.00

1.72%
8,749.86
Aaa / NR
NR

4.65 4.16
3137FCJK1 FHLMC K070 A2

3.303% Due 11/25/2027
5,321,000.00 11/21/2022

4.43%
5,061,225.27
5,066,489.05

95.22 4.40%
5,066,686.53
14,646.06

0.61%
197.48
Aaa / NR
NR

4.90 4.32
Total CMO 62,855,217.57 3.16%
62,511,434.64
62,074,162.69 4.68%
60,251,945.09
128,700.20

7.26%
(1,822,217.60)
Aaa / AAA
AAA

3.06 2.70

CORPORATE
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
4,403,864.06

95.64 4.78%
4,212,931.96
9,030.25

0.51%
(190,932.10)
A2 / A
A

1.05 1.02
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
4,972,128.76

95.07 4.99%
4,724,879.65
10,664.79

0.57%
(247,249.11)
A2 / A
A

1.21 1.18
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
6,473,875.13

93.84 4.83%
6,099,658.24
18,732.64

0.74%
(374,216.89)
A2 / A+
NR

1.54 1.49
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
3,068,202.50

96.41 4.99%
2,944,506.31
35,693.63

0.36%
(123,696.19)
A1 / A
AA-

1.54 1.47
69371RQ25 Paccar Financial Corp Note

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

2.20%
2,459,552.35
2,463,234.81

95.47 5.09%
2,353,358.03
20,021.28

0.29%
(109,876.78)
A1 / A+
NR

1.62 1.55
14913Q3B3 Caterpillar Finl Service Note

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

2.03%
8,866,124.60
8,837,834.42

95.45 4.74%
8,418,985.65
27,917.75

1.02%
(418,848.77)
A2 / A
A

1.86 1.78
89236TJT3 Toyota Motor Credit Corp Note

1.45% Due 1/13/2025
5,575,000.00 01/10/2022

1.50%
5,567,529.50
5,569,935.60

93.69 4.74%
5,223,372.04
37,724.17

0.63%
(346,563.56)
A1 / A+
A+

2.04 1.95
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
9,476,695.41

94.76 4.75%
8,988,073.83
86,418.89

1.09%
(488,621.58)
A1 / AA-
AA-

2.06 1.96
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 7 Attachment 1

Page 16 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

CORPORATE
89788JAA7 Truist Bank Callable Note Cont
02/10/2025

1.5% Due 3/10/2025
7,550,000.00 01/26/2022

1.63%
7,520,706.00
7,529,414.33

92.84 4.99%
7,009,626.72
34,918.75

0.85%
(519,787.61)
A2 / A
A+

2.19 2.10
69371RR73 Paccar Financial Corp Note

2.85% Due 4/7/2025
5,285,000.00 03/31/2022

2.86%
5,283,625.90
5,283,963.16

95.96 4.75%
5,071,395.52
35,145.25

0.61%
(212,567.64)
A1 / A+
NR

2.27 2.14
78016EZ59 Royal Bank of Canada Note

3.375% Due 4/14/2025
3,530,000.00 04/07/2022

3.39%
3,528,693.90
3,529,006.12

96.70 4.91%
3,413,646.51
25,482.19

0.41%
(115,359.61)
A1 / A
AA-

2.29 2.15
06367WB85 Bank of Montreal Note

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

0.85%
5,892,248.06
5,812,599.78

93.33 4.91%
5,304,101.15
17,522.58

0.64%
(508,498.63)
A2 / A-
AA-

2.33 2.23
14913R2V8 Caterpillar Financial Service Note

3.4% Due 5/13/2025
3,235,000.00 05/10/2022

3.44%
3,230,891.55
3,231,764.97

97.29 4.62%
3,147,261.46
14,665.33

0.38%
(84,503.51)
A2 / A
A

2.37 2.23
46647PCH7 JP Morgan Chase & Co Callable Note
Cont 6/1/2024

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

0.78%
6,778,772.75
6,774,138.24

93.23 5.28%
6,311,513.52
4,648.73

0.76%
(462,624.72)
A1 / A-
AA-

2.42 2.32
89115A2A9 Toronto-Dominion Bank Note

3.766% Due 6/6/2025
3,500,000.00 06/03/2022

3.70%
3,506,580.00
3,505,334.97

97.04 5.08%
3,396,251.95
9,153.47

0.41%
(109,083.02)
A1 / A
NR

2.43 2.28
06406RBF3 Bank of NY Mellon Corp Callable Note
Cont 6/13/2024

3.43% Due 6/13/2025
6,075,000.00 06/08/2022

3.43%
6,075,000.00
6,075,000.00

97.81 4.79%
5,941,710.92
10,418.63

0.72%
(133,289.08)
A1 / A
AA-

2.45 2.31
46647PCK0 JP Morgan Chase & Co Callable Note
Cont 6/23/2024

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

0.95%
3,226,998.20
3,225,983.59

93.21 5.28%
3,006,161.99
694.45

0.36%
(219,821.60)
A1 / A-
AA-

2.48 2.38
06406HCQ0 Bank of New York Callable Note Cont
10/18/2025

3.95% Due 11/18/2025
4,287,000.00 04/05/2022

3.20%
4,393,789.17
4,371,520.73

97.93 4.72%
4,198,251.73
20,226.30

0.51%
(173,269.00)
A1 / A
AA-

2.88 2.67
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
2,042,969.41

92.78 5.44%
1,854,730.21
7,980.84

0.22%
(188,239.20)
A1 / A-
AA-

3.31 2.20
6174468Q5 Morgan Stanley Callable Note Cont
4/28/2025

2.188% Due 4/28/2026
3,500,000.00 05/18/2022

4.75%
3,306,135.00
3,336,582.18

93.00 5.43%
3,254,892.80
13,401.50

0.39%
(81,689.38)
A1 / A-
A+

3.33 2.21
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
9,961,000.33

88.68 4.68%
8,858,852.48
13,597.50

1.07%
(1,102,147.85)
A1 / AA
AA-

3.36 3.23
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 8 Attachment 1

Page 17 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

CORPORATE
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
1,663,654.40

89.43 4.57%
1,484,591.00
2,439.28

0.18%
(179,063.40)
A3 / A+
A

3.37 3.23
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
6,837,916.68

88.46 4.78%
6,050,975.15
2,778.75

0.73%
(786,941.53)
A1 / A+
A+

3.47 3.32
06051GJD2 Bank of America Corp Callable Note
Cont 6/19/2025

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

1.25%
6,216,368.00
6,210,167.36

90.23 5.45%
5,594,529.82
2,725.94

0.67%
(615,637.54)
A2 / A-
AA-

3.47 3.29
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
6,114,311.37

91.40 4.61%
5,484,134.46
37,583.33

0.66%
(630,176.91)
Aaa / AA+
NR

3.70 3.47
06368FAC3 Bank of Montreal Note

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

1.28%
2,996,370.00
2,997,310.30

87.49 4.99%
2,624,744.85
11,041.67

0.32%
(372,565.45)
A2 / A-
AA-

3.71 3.52
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
1,607,741.99

88.67 4.39%
1,427,515.45
4,883.67

0.17%
(180,226.54)
Aa2 / AA
AA

3.72 3.55
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
5,274,459.13

94.00 5.02%
4,700,144.10
40,625.00

0.57%
(574,315.03)
A3 / A
NR

3.75 3.44
87612EBM7 Target Corp Callable Note Cont
12/15/2026

1.95% Due 1/15/2027
3,845,000.00 01/19/2022

1.99%
3,838,463.50
3,839,693.82

90.91 4.43%
3,495,413.29
34,572.96

0.42%
(344,280.53)
A2 / A
A

4.04 3.77
78016EYV3 Royal Bank of Canada Note

2.05% Due 1/21/2027
5,250,000.00 01/13/2022

2.04%
5,251,732.50
5,251,405.17

90.44 4.66%
4,748,189.30
47,833.33

0.58%
(503,215.87)
A1 / A
AA-

4.06 3.78
742718FV6 Procter & Gamble Co Note

1.9% Due 2/1/2027
10,000,000.00 01/27/2022

1.93%
9,985,800.00
9,988,397.37

91.04 4.32%
9,104,026.30
79,166.67

1.10%
(884,371.07)
Aa3 / AA-
NR

4.09 3.82
808513BY0 Charles Schwab Corp Callable Note
Cont 2/3/2027

2.45% Due 3/3/2027
5,580,000.00 03/09/2022

2.73%
5,506,455.60
5,518,429.83

91.31 4.77%
5,095,340.17
44,810.50

0.62%
(423,089.66)
A2 / A
A

4.17 3.86
89114TZT2 Toronto-Dominion Bank Note

2.8% Due 3/10/2027
5,000,000.00 03/09/2022

2.97%
4,960,350.00
4,966,780.90

91.84 4.98%
4,592,105.65
43,166.67

0.56%
(374,675.25)
A1 / A
NR

4.19 3.84
084664CZ2 Berkshire Hathaway Callable Note Cont
2/15/2027

2.3% Due 3/15/2027
6,400,000.00 03/07/2022

2.30%
6,398,784.00
6,398,978.45

92.41 4.29%
5,914,099.07
43,342.22

0.72%
(484,879.38)
Aa2 / AA
A+

4.21 3.91
06051GHT9 Bank of America Corp Callable Note 1X
4/23/2026

3.559% Due 4/23/2027
6,500,000.00 Various

4.77%
6,297,122.84
6,314,441.07

93.80 5.63%
6,097,142.03
43,696.61

0.74%
(217,299.04)
A2 / A-
AA-

4.31 3.04
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 9 Attachment 1

Page 18 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

CORPORATE
665859AW4 Northern Trust Company Callable Note
Cont 4/10/2027
4% Due 5/10/2027
2,975,000.00 05/05/2022

4.04%
2,970,180.50
2,970,803.39

97.78 4.57%
2,908,826.87
16,858.33

0.35%
(61,976.52)
A2 / A+
A+

4.36 3.93
91324PEG3 United Health Group Inc Callable Note
Cont 4/15/2027

3.7% Due 5/15/2027
3,020,000.00 05/17/2022

3.69%
3,021,408.40
3,021,233.61

96.84 4.50%
2,924,457.85
14,277.88

0.35%
(96,775.76)
A3 / A+
A

4.37 3.96
22160KAM7 Costco Wholesale Corp Callable Note
Cont 2/18/2027
3% Due 5/18/2027
5,300,000.00 07/15/2022

3.53%
5,176,987.00
5,188,563.05

94.18 4.48%
4,991,457.16
18,991.67

0.60%
(197,105.89)
Aa3 / A+
NR

4.38 4.02
89115A2C5 Toronto-Dominion Bank Note

4.108% Due 6/8/2027
1,800,000.00 08/26/2022

4.18%
1,793,970.00
1,794,398.98

96.62 4.97%
1,739,072.65
4,724.20

0.21%
(55,326.33)
A1 / A
NR

4.44 3.98
756109BG8 Realty Income Corp Calllable Note Cont
5/15/2027

3.95% Due 8/15/2027
3,650,000.00 12/15/2022

4.64%
3,545,680.00
3,546,477.74

95.48 5.06%
3,485,111.72
54,466.11

0.43%
(61,366.02)
A3 / A-
NR

4.62 4.09
Total Corporate 199,533,000.00 2.15%
199,625,851.53
199,450,213.11 4.84%
186,196,039.56
1,002,043.71

22.50%
(13,254,173.55)
A1 / A+
A+

3.03 2.78
LAIF
90LAIF$00 Local Agency Investment Fund State
Pool
74,786,519.73 Various

2.23%
74,786,519.73
74,786,519.73

1.00 2.23%
74,786,519.73
371,895.28

9.03%

0.00 NR / NR
NR

0.00 0.00
Total LAIF 74,786,519.73 2.23%
74,786,519.73
74,786,519.73 2.23%
74,786,519.73
371,895.28

9.03%

0.00 NR / NR
NR

0.00 0.00

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

41.46 Various

3.89%

41.46 41.46

1.00 3.89%

41.46 0.00

0.00%

0.00 Aaa / AAA
AAA

0.00 0.00
60934N807 Federated Investors Govt Oblig Fund
Inst.
33,318,684.46 Various

3.89%
33,318,684.46
33,318,684.46

1.00 3.89%
33,318,684.46

0.00 4.00%

0.00 Aaa / AAA
AAA

0.00 0.00
Total Money Market Fund 33,318,725.92 3.89%
33,318,725.92
33,318,725.92 3.89%
33,318,725.92

0.00 4.00%

0.00 Aaa / AAA
AAA

0.00 0.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 10 Attachment 1

Page 19 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

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
4,511,409.81

96.43 4.54%
4,315,287.25
26,850.00

0.52%
(196,122.56)
Aa2 / AA-
AA

1.75 1.68
Total Municipal Bonds 4,475,000.00 1.91%
4,577,790.75
4,511,409.81 4.54%
4,315,287.25
26,850.00

0.52%
(196,122.56)
Aa2 / AA-
AA

1.75 1.68

SUPRANATIONAL
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
5,911,226.09

89.92 4.33%
5,318,914.63
5,175.63

0.64%
(592,311.46)
Aaa / AAA
AAA

2.83 2.75
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
13,115,240.35

89.58 4.29%
11,783,722.80
22,701.51

1.42%
(1,331,517.55)
Aaa / AAA
AAA

3.30 3.19
Total Supranational 19,070,000.00 0.83%
19,003,066.15
19,026,466.44 4.30%
17,102,637.43
27,877.14

2.06%
(1,923,829.01)
Aaa / AAA
AAA

3.16 3.05

US TREASURY
912828T91 US Treasury Note

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

2.05%
9,819,921.88
9,966,214.45

97.52 4.70%
9,751,950.00
27,831.49

1.18%
(214,264.45)
Aaa / AA+
AAA

0.83 0.81
912828V23 US Treasury Note

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

1.80%
10,196,484.38
10,043,319.39

97.55 4.78%
9,755,470.00
621.55

1.17%
(287,849.39)
Aaa / AA+
AAA

1.00 0.97
912828B66 US Treasury Note

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

2.22%
11,260,781.25
11,062,440.57

97.86 4.72%
10,764,534.00
114,259.51

1.31%
(297,906.57)
Aaa / AA+
AAA

1.13 1.08
912828X70 US Treasury Note
2% Due 4/30/2024
11,000,000.00 Various

1.91%
11,046,992.19
11,012,846.92

96.52 4.73%
10,616,716.00
37,679.55

1.28%
(396,130.92)
Aaa / AA+
AAA

1.33 1.29
91282CER8 US Treasury Note

2.5% Due 5/31/2024
5,000,000.00 06/10/2022

2.97%
4,955,078.13
4,967,716.32

97.05 4.67%
4,852,735.00
10,989.01

0.58%
(114,981.32)
Aaa / AA+
AAA

1.42 1.36
912828XX3 US Treasury Note
2% Due 6/30/2024
11,000,000.00 Various

1.74%
11,124,335.94
11,040,924.11

96.21 4.64%
10,583,199.00
607.73

1.27%
(457,725.11)
Aaa / AA+
AAA

1.50 1.45
912828D56 US Treasury Note

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

1.56%
11,157,548.83
10,885,570.25

96.52 4.62%
10,376,265.50
96,435.97

1.26%
(509,304.75)
Aaa / AA+
AAA

1.62 1.55
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 11 Attachment 1

Page 20 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

US TREASURY
9128283D0 US Treasury Note

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

1.88%
11,204,960.94
11,070,607.04

96.10 4.49%
10,570,747.00
42,389.50

1.28%
(499,860.04)
Aaa / AA+
AAA

1.84 1.76
91282CDN8 US Treasury Note
1% Due 12/15/2024
9,000,000.00 Various

1.46%
8,885,585.94
8,921,692.09

93.65 4.42%
8,428,707.00
4,203.29

1.01%
(492,985.09)
Aaa / AA+
AAA

1.96 1.90
9128283V0 US Treasury Note

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

1.88%
11,356,640.63
11,134,959.48

96.26 4.40%
10,588,358.00
115,081.52

1.29%
(546,601.48)
Aaa / AA+
AAA

2.09 1.98
912828ZC7 US Treasury Note

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

0.81%
11,423,583.98
11,325,792.89

93.42 4.35%
10,509,525.00
43,003.28

1.27%
(816,267.89)
Aaa / AA+
AAA

2.16 2.09
91282CED9 US Treasury Note

1.75% Due 3/15/2025
6,000,000.00 04/08/2022

2.71%
5,839,218.75
5,878,962.43

94.56 4.36%
5,673,750.00
31,325.97

0.69%
(205,212.43)
Aaa / AA+
AAA

2.21 2.11
91282CEQ0 US Treasury Note

2.75% Due 5/15/2025
3,500,000.00 06/06/2022

2.91%
3,483,867.19
3,486,994.52

96.50 4.32%
3,377,500.00
12,496.55

0.41%
(109,494.52)
Aaa / AA+
AAA

2.37 2.26
91282CEU1 US Treasury Note

2.875% Due 6/15/2025
6,450,000.00 06/13/2022

3.39%
6,356,273.44
6,373,376.83

96.73 4.29%
6,238,865.70
8,660.54

0.75%
(134,511.13)
Aaa / AA+
AAA

2.46 2.33
91282CAB7 US Treasury Note

0.25% Due 7/31/2025
5,000,000.00 01/18/2022

1.46%
4,792,773.44
4,848,559.02

90.31 4.25%
4,515,430.00
5,230.98

0.54%
(333,129.02)
Aaa / AA+
AAA

2.58 2.52
91282CAT8 US Treasury Note

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

0.75%
12,218,750.00
12,326,587.66

89.51 4.22%
11,188,475.00
5,352.21

1.35%
(1,138,112.66)
Aaa / AA+
AAA

2.84 2.76
91282CGA3 US Treasury Note
4% Due 12/15/2025
8,000,000.00 12/27/2022

4.18%
7,960,937.50
7,961,081.78

99.45 4.20%
7,956,248.00
14,945.05

0.96%
(4,833.78)
Aaa / AA+
AAA

2.96 2.75
91282CCW9 US Treasury Note

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

0.86%
3,182,625.00
3,187,127.49

88.66 4.12%
2,837,251.20
8,154.70

0.34%
(349,876.29)
Aaa / AA+
AAA

3.67 3.53
91282CCZ2 US Treasury Note

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

1.08%
19,157,605.47
19,204,670.76

88.91 4.10%
17,204,878.35
43,258.42

2.07%
(1,999,792.41)
Aaa / AA+
AAA

3.75 3.61
91282CDG3 US Treasury Note

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

1.25%
6,380,878.13
6,389,744.89

89.56 4.10%
5,749,912.50
12,370.03

0.69%
(639,832.39)
Aaa / AA+
AAA

3.84 3.67
91282CEW7 US Treasury Note

3.25% Due 6/30/2027
7,000,000.00 07/13/2022

3.12%
7,042,656.25
7,038,652.07

96.84 4.02%
6,778,786.00
628.45

0.81%
(259,866.07)
Aaa / AA+
AAA

4.50 4.13
91282CFB2 US Treasury Note

2.75% Due 7/31/2027
1,300,000.00 08/22/2022

3.12%
1,277,960.94
1,279,562.23

94.76 4.01%
1,231,902.10
14,960.60

0.15%
(47,660.13)
Aaa / AA+
AAA

4.58 4.19
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 12 Attachment 1

Page 21 of 92 ends

Gain/Loss
Moody/S&P
Fitch
Maturity
Duration

US TREASURY
91282CFH9 US Treasury Note

3.125% Due 8/31/2027
16,400,000.00 Various

3.42%
16,182,777.35
16,196,340.44

96.34 3.99%
15,799,087.60
174,136.74

1.92%
(397,252.84)
Aaa / AA+
AAA

4.67 4.24
91282CFM8 US Treasury Note

4.125% Due 9/30/2027
12,150,000.00 10/20/2022

4.45%
11,974,394.53
11,981,024.83
100.54

4.00%
12,215,026.80
128,050.65

1.48%
234,001.97
Aaa / AA+
AAA

4.75 4.23
91282CFZ9 US Treasury Note

3.875% Due 11/30/2027
8,000,000.00 12/27/2022

3.92%
7,984,687.50
7,984,721.57

99.62 3.96%
7,969,376.00
27,252.75

0.96%
(15,345.57)
Aaa / AA+
AAA

4.92 4.42
Total US Treasury 226,270,000.00 2.19%
226,267,319.58
225,569,490.03 4.35%
215,534,695.75
979,926.04

26.02%
(10,034,794.28)
Aaa / AA+
AAA

2.65 2.49
TOTAL PORTFOLIO 871,265,165.35 2.09%
872,017,039.08
869,773,823.94 4.38%
828,932,179.76
3,220,923.38
100.00%
(40,841,644.18)
Aa1 / AA
AAA

2.38 2.05
TOTAL MARKET VALUE PLUS ACCRUED 832,153,103.14
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 13 Attachment 1

Page 22 of 92 ends

Transaction Ledger
As of December 31, 2022
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 10/03/2022 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

94.668 4.44% 852,011.72 155.85 852,167.57 0.00
Purchase 10/15/2022 90LAIF$00 232,339.49 Local Agency Investment Fund State Pool 1.000 1.60% 232,339.49 0.00 232,339.49 0.00 Purchase 10/19/2022 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

99.992 5.15% 4,939,616.66 0.00 4,939,616.66 0.00
Purchase 10/25/2022 91282CFM8 12,150,000.00 US Treasury Note

4.125% Due 9/30/2027

98.555 4.45% 11,974,394.53 34,422.22 12,008,816.75 0.00 Purchase 11/17/2022 3137FBBX3 5,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

94.773 4.51% 4,738,671.88 7,208.89 4,745,880.77 0.00
Purchase 11/23/2022 3137FBBX3 10,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

94.992 4.46% 9,499,218.75 19,824.44 9,519,043.19 0.00
Purchase 11/25/2022 3137FCJK1 4,755,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

95.105 4.44% 4,522,265.04 10,470.51 4,532,735.55 0.00
Purchase 11/25/2022 3137FCJK1 566,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

95.223 4.41% 538,960.23 1,246.33 540,206.56 0.00
Purchase 12/19/2022 756109BG8 2,700,000.00 Realty Income Corp Calllable Note Cont 5/15/2027

3.95% Due 8/15/2027

97.144 4.64% 2,622,888.00 36,735.00 2,659,623.00 0.00
Purchase 12/19/2022 756109BG8 950,000.00 Realty Income Corp Calllable Note Cont 5/15/2027

3.95% Due 8/15/2027

97.136 4.64% 922,792.00 12,925.28 935,717.28 0.00
Purchase 12/28/2022 91282CFZ9 8,000,000.00 US Treasury Note

3.875% Due 11/30/2027

99.809 3.92% 7,984,687.50 23,846.15 8,008,533.65 0.00
Purchase 12/28/2022 91282CGA3 8,000,000.00 US Treasury Note 4% Due 12/15/2025

99.512 4.18% 7,960,937.50 11,428.57 7,972,366.07 0.00
Subtotal 58,193,339.49 56,788,783.30 158,263.24 56,947,046.54 0.00 TOTAL ACQUISITIONS 58,193,339.49 56,788,783.30 158,263.24 56,947,046.54 0.00

DISPOSITIONS
Sale 10/19/2022 3137B4WB8 4,500,000.00 FHLMC K033 A2Due 7/25/2023 98.711 5.47% 4,441,992.19 6,885.00 4,448,877.19 -62,797.13

Page 1 ends

Attachment 1

Page 23 of 92 ends

DISPOSITIONS
Sale 10/21/2022 3135G0U43 8,205,000.00 FNMA Note

2.875% Due 9/12/2023

98.411 2.96% 8,074,622.55 25,555.16 8,100,177.71 -124,364.95 Sale 10/25/2022 3137B4WB8 2,045,000.00 FHLMC K033 A2Due 7/25/2023 98.645 5.67% 2,017,280.66 4,171.80 2,021,452.46 -29,849.01 Subtotal 14,750,000.00 14,533,895.40 36,611.96 14,570,507.36 -217,011.09 Paydown 10/17/2022 02582JJR2 0.00 American Express 2021-1 A

0.9% Due 11/15/2026
100.000 0.00 3,375.00 3,375.00 0.00
Paydown 10/17/2022 02582JJT8 0.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027
100.000 0.00 17,331.38 17,331.38 0.00
Paydown 10/17/2022 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 10/17/2022 362585AC5 0.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027
100.000 0.00 4,495.00 4,495.00 0.00
Paydown 10/17/2022 380146AC4 0.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026
100.000 0.00 1,428.00 1,428.00 0.00
Paydown 10/17/2022 43815BAC4 0.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026
100.000 0.00 5,734.01 5,734.01 0.00
Paydown 10/17/2022 43815NAC8 268,102.81 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
100.000 268,102.81 650.41 268,753.22 0.00
Paydown 10/17/2022 44891RAC4 188,938.96 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
100.000 188,938.96 846.35 189,785.31 0.00
Paydown 10/17/2022 448977AD0 0.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026
100.000 0.00 5,550.00 5,550.00 0.00
Paydown 10/17/2022 44933LAC7 0.00 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
100.000 0.00 870.84 870.84 0.00
Paydown 10/17/2022 44935FAD6 0.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
100.000 0.00 2,161.43 2,161.43 0.00
Paydown 10/17/2022 477870AC3 50,577.60 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
100.000 50,577.60 240.12 50,817.72 0.00

Page 2 ends

Attachment 1

Page 24 of 92 ends

DISPOSITIONS
Paydown 10/17/2022 47787JAC2 0.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026
100.000 0.00 4,330.66 4,330.66 0.00
Paydown 10/17/2022 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 10/17/2022 47789KAC7 160,293.87 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
100.000 160,293.87 1,205.15 161,499.02 0.00
Paydown 10/17/2022 47789QAC4 0.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
100.000 0.00 1,148.32 1,148.32 0.00
Paydown 10/17/2022 47800AAC4 0.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027
100.000 0.00 9,568.18 9,568.18 0.00
Paydown 10/17/2022 58769EAC2 208,939.00 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
100.000 208,939.00 338.20 209,277.20 0.00
Paydown 10/17/2022 65479JAD5 174,629.75 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
100.000 174,629.75 1,704.59 176,334.34 0.00
Paydown 10/17/2022 89236XAC0 144,367.64 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
100.000 144,367.64 486.85 144,854.49 0.00
Paydown 10/17/2022 89238FAD5 0.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026
100.000 0.00 4,797.88 4,797.88 0.00
Paydown 10/17/2022 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 10/17/2022 89240BAC2 321,851.32 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
100.000 321,851.32 1,062.98 322,914.30 0.00
Paydown 10/18/2022 43813KAC6 185,768.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
100.000 185,768.09 681.16 186,449.25 0.00
Paydown 10/18/2022 43815PAC3 0.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026
100.000 0.00 4,444.92 4,444.92 0.00
Paydown 10/20/2022 36262XAC8 0.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
100.000 0.00 2,369.25 2,369.25 0.00
Paydown 10/20/2022 36265MAC9 0.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025
100.000 0.00 7,402.09 7,402.09 0.00

Page 3 ends

Attachment 1

Page 25 of 92 ends

DISPOSITIONS
Paydown 10/20/2022 92348AAA3 150,868.67 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
100.000 150,868.67 835.74 151,704.41 0.00
Paydown 10/20/2022 92348KAV5 0.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027
100.000 0.00 8,308.00 8,308.00 0.00
Paydown 10/21/2022 43813GAC5 97,121.29 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
100.000 97,121.29 309.88 97,431.17 0.00
Paydown 10/21/2022 43815GAC3 0.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
100.000 0.00 1,554.67 1,554.67 0.00
Paydown 10/25/2022 05601XAC3 0.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
100.000 0.00 3,487.93 3,487.93 0.00
Paydown 10/25/2022 05602RAD3 0.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026
100.000 0.00 6,286.25 6,286.25 0.00
Paydown 10/25/2022 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 10/25/2022 3137B5JM6 975.88 FHLMC K034 A2

3.531% Due 7/25/2023
100.000 975.88 7,356.25 8,332.13 0.00
Paydown 10/25/2022 3137B7MZ9 0.00 FHLMC K036 A2Due 10/25/2023 100.000 0.00 28,362.99 28,362.99 0.00 Paydown 10/25/2022 3137BFXT3 0.00 FHLMC K042 A2

2.67% Due 12/25/2024
100.000 0.00 12,237.50 12,237.50 0.00
Paydown 10/25/2022 3137BRQJ7 0.00 FHLMC K057 A2

2.57% Due 7/25/2026
100.000 0.00 14,248.53 14,248.53 0.00
Paydown 10/25/2022 3137BSRE5 0.00 FHLMC K059 A2

3.12% Due 9/25/2026
100.000 0.00 15,600.00 15,600.00 0.00
Paydown 10/25/2022 3137BYPQ7 8,210.91 FHLMC K726 A2

2.905% Due 4/25/2024
100.000 8,210.91 15,413.65 23,624.56 0.00
Paydown 10/25/2022 3137FQXJ7 0.00 FHLMC K737 A2

2.525% Due 10/25/2026
100.000 0.00 10,520.84 10,520.84 0.00
Paydown 11/15/2022 02582JJR2 0.00 American Express 2021-1 A

0.9% Due 11/15/2026
100.000 0.00 3,375.00 3,375.00 0.00
Paydown 11/15/2022 02582JJT8 0.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027
100.000 0.00 17,331.38 17,331.38 0.00

Page 4 ends

Attachment 1

Page 26 of 92 ends

DISPOSITIONS
Paydown 11/15/2022 43815BAC4 0.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026
100.000 0.00 5,734.00 5,734.00 0.00
Paydown 11/15/2022 43815NAC8 170,377.26 Honda Auto Receivables Trust 2019-3 A3

1.78% Due 8/15/2023
100.000 170,377.26 252.72 170,629.98 0.00
Paydown 11/15/2022 44891RAC4 174,461.43 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
100.000 174,461.43 786.52 175,247.95 0.00
Paydown 11/15/2022 448977AD0 0.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026
100.000 0.00 5,550.00 5,550.00 0.00
Paydown 11/15/2022 44933LAC7 19,279.04 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
100.000 19,279.04 870.83 20,149.87 0.00
Paydown 11/15/2022 44935FAD6 0.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
100.000 0.00 2,161.41 2,161.41 0.00
Paydown 11/15/2022 477870AC3 74,431.63 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
100.000 74,431.63 146.97 74,578.60 0.00
Paydown 11/15/2022 47787JAC2 0.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026
100.000 0.00 4,330.67 4,330.67 0.00
Paydown 11/15/2022 47788UAC6 157,194.11 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
100.000 157,194.11 682.50 157,876.61 0.00
Paydown 11/15/2022 47789KAC7 245,465.35 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
100.000 245,465.35 1,058.21 246,523.56 0.00
Paydown 11/15/2022 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 11/15/2022 47800AAC4 0.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027
100.000 0.00 9,568.17 9,568.17 0.00
Paydown 11/15/2022 58769EAC2 211,977.42 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
100.000 211,977.42 268.56 212,245.98 0.00

Page 5 ends

Attachment 1

Page 27 of 92 ends

DISPOSITIONS
Paydown 11/15/2022 65479JAD5 161,644.59 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
100.000 161,644.59 1,423.73 163,068.32 0.00
Paydown 11/15/2022 89236XAC0 136,952.07 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
100.000 136,952.07 444.74 137,396.81 0.00
Paydown 11/15/2022 89238FAD5 0.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026
100.000 0.00 4,797.88 4,797.88 0.00
Paydown 11/15/2022 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 11/15/2022 89240BAC2 301,444.71 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
100.000 301,444.71 993.24 302,437.95 0.00
Paydown 11/16/2022 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 11/16/2022 362585AC5 0.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027
100.000 0.00 4,495.00 4,495.00 0.00
Paydown 11/16/2022 380146AC4 0.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026
100.000 0.00 1,428.00 1,428.00 0.00
Paydown 11/18/2022 43813KAC6 175,797.45 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
100.000 175,797.45 623.89 176,421.34 0.00
Paydown 11/18/2022 43815PAC3 0.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026
100.000 0.00 4,444.92 4,444.92 0.00
Paydown 11/21/2022 36262XAC8 0.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
100.000 0.00 2,369.25 2,369.25 0.00
Paydown 11/21/2022 36265MAC9 0.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025
100.000 0.00 7,402.09 7,402.09 0.00
Paydown 11/21/2022 43813GAC5 88,086.52 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
100.000 88,086.52 288.03 88,374.55 0.00
Paydown 11/21/2022 43815GAC3 0.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
100.000 0.00 1,554.67 1,554.67 0.00
Paydown 11/21/2022 92348AAA3 140,199.63 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
100.000 140,199.63 591.84 140,791.47 0.00

Page 6 ends

Attachment 1

Page 28 of 92 ends

DISPOSITIONS
Paydown 11/21/2022 92348KAV5 0.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027
100.000 0.00 8,308.00 8,308.00 0.00
Paydown 11/25/2022 05601XAC3 0.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
100.000 0.00 3,487.92 3,487.92 0.00
Paydown 11/25/2022 05602RAD3 0.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026
100.000 0.00 6,286.25 6,286.25 0.00
Paydown 11/25/2022 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 11/25/2022 3137B5JM6 5,244.85 FHLMC K034 A2

3.531% Due 7/25/2023
100.000 5,244.85 7,353.38 12,598.23 0.00
Paydown 11/25/2022 3137B7MZ9 0.00 FHLMC K036 A2

3.527% Due 10/25/2023
100.000 0.00 28,362.96 28,362.96 0.00
Paydown 11/25/2022 3137BFXT3 0.00 FHLMC K042 A2

2.67% Due 12/25/2024
100.000 0.00 12,237.50 12,237.50 0.00
Paydown 11/25/2022 3137BRQJ7 0.00 FHLMC K057 A2

2.57% Due 7/25/2026
100.000 0.00 14,248.51 14,248.51 0.00
Paydown 11/25/2022 3137BSRE5 0.00 FHLMC K059 A2

3.12% Due 9/25/2026
100.000 0.00 15,600.00 15,600.00 0.00
Paydown 11/25/2022 3137BYPQ7 7,648.79 FHLMC K726 A2

2.905% Due 4/25/2024
100.000 7,648.79 15,393.80 23,042.59 0.00
Paydown 11/25/2022 3137F2LJ3 0.00 FHLMC K066 A2

3.117% Due 6/25/2027
100.000 0.00 2,337.75 2,337.75 0.00
Paydown 11/25/2022 3137FQXJ7 0.00 FHLMC K737 A2

2.525% Due 10/25/2026
100.000 0.00 10,520.84 10,520.84 0.00
Paydown 12/15/2022 02582JJR2 0.00 American Express 2021-1 A

0.9% Due 11/15/2026
100.000 0.00 3,375.00 3,375.00 0.00
Paydown 12/15/2022 02582JJT8 0.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027
100.000 0.00 17,331.38 17,331.38 0.00
Paydown 12/15/2022 43815BAC4 0.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026
100.000 0.00 5,734.00 5,734.00 0.00

Page 7 ends

Attachment 1

Page 29 of 92 ends

DISPOSITIONS
Paydown 12/15/2022 44891RAC4 166,799.45 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
100.000 166,799.45 731.27 167,530.72 0.00
Paydown 12/15/2022 448977AD0 0.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026
100.000 0.00 5,550.00 5,550.00 0.00
Paydown 12/15/2022 44933LAC7 161,124.23 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
100.000 161,124.23 864.73 161,988.96 0.00
Paydown 12/15/2022 44935FAD6 0.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
100.000 0.00 2,161.41 2,161.41 0.00
Paydown 12/15/2022 477870AC3 5,372.33 John Deere Owner Trust 2019-B A3

2.21% Due 12/15/2023
100.000 5,372.33 9.89 5,382.22 0.00
Paydown 12/15/2022 47787JAC2 0.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026
100.000 0.00 4,330.67 4,330.67 0.00
Paydown 12/15/2022 47788UAC6 133,545.82 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
100.000 133,545.82 635.34 134,181.16 0.00
Paydown 12/15/2022 47789KAC7 143,957.83 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
100.000 143,957.83 833.20 144,791.03 0.00
Paydown 12/15/2022 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 12/15/2022 47800AAC4 0.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027
100.000 0.00 9,568.17 9,568.17 0.00
Paydown 12/15/2022 47800BAC2 0.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027
100.000 0.00 39,113.82 39,113.82 0.00
Paydown 12/15/2022 58769EAC2 234,097.44 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
100.000 234,097.44 197.90 234,295.34 0.00
Paydown 12/15/2022 65479JAD5 158,830.27 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
100.000 158,830.27 1,163.76 159,994.03 0.00

Page 8 ends

Attachment 1

Page 30 of 92 ends

DISPOSITIONS
Paydown 12/15/2022 89236XAC0 134,480.86 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
100.000 134,480.86 404.79 134,885.65 0.00
Paydown 12/15/2022 89238FAD5 0.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026
100.000 0.00 4,797.88 4,797.88 0.00
Paydown 12/15/2022 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 12/15/2022 89240BAC2 295,241.49 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
100.000 295,241.49 927.93 296,169.42 0.00
Paydown 12/16/2022 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 12/16/2022 362585AC5 0.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027
100.000 0.00 4,495.00 4,495.00 0.00
Paydown 12/16/2022 380146AC4 0.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026
100.000 0.00 1,428.00 1,428.00 0.00
Paydown 12/19/2022 43813KAC6 167,328.38 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
100.000 167,328.38 569.68 167,898.06 0.00
Paydown 12/19/2022 43815PAC3 0.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026
100.000 0.00 4,444.92 4,444.92 0.00
Paydown 12/20/2022 36262XAC8 0.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
100.000 0.00 2,369.25 2,369.25 0.00
Paydown 12/20/2022 36265MAC9 0.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025
100.000 0.00 7,402.09 7,402.09 0.00
Paydown 12/20/2022 92348AAA3 119,237.14 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
100.000 119,237.14 365.18 119,602.32 0.00
Paydown 12/20/2022 92348KAV5 0.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027
100.000 0.00 8,308.00 8,308.00 0.00
Paydown 12/21/2022 43813GAC5 84,079.08 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
100.000 84,079.08 268.21 84,347.29 0.00
Paydown 12/21/2022 43815GAC3 0.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
100.000 0.00 1,554.67 1,554.67 0.00

Page 9 ends

Attachment 1

Page 31 of 92 ends

DISPOSITIONS
Paydown 12/27/2022 05601XAC3 0.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
100.000 0.00 3,487.92 3,487.92 0.00
Paydown 12/27/2022 05602RAD3 0.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026
100.000 0.00 6,286.25 6,286.25 0.00
Paydown 12/27/2022 09690AAC7 49,753.07 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
100.000 49,753.07 539.00 50,292.07 0.00
Paydown 12/27/2022 3137B5JM6 5,528.90 FHLMC K034 A2

3.531% Due 7/25/2023
100.000 5,528.90 7,337.95 12,866.85 0.00
Paydown 12/27/2022 3137B7MZ9 0.00 FHLMC K036 A2

3.527% Due 10/25/2023
100.000 0.00 28,362.96 28,362.96 0.00
Paydown 12/27/2022 3137BFXT3 0.00 FHLMC K042 A2

2.67% Due 12/25/2024
100.000 0.00 12,237.50 12,237.50 0.00
Paydown 12/27/2022 3137BRQJ7 0.00 FHLMC K057 A2

2.57% Due 7/25/2026
100.000 0.00 14,248.51 14,248.51 0.00
Paydown 12/27/2022 3137BSRE5 0.00 FHLMC K059 A2

3.12% Due 9/25/2026
100.000 0.00 15,600.00 15,600.00 0.00
Paydown 12/27/2022 3137BYPQ7 8,267.95 FHLMC K726 A2

2.905% Due 4/25/2024
100.000 8,267.95 15,375.28 23,643.23 0.00
Paydown 12/27/2022 3137F2LJ3 0.00 FHLMC K066 A2

3.117% Due 6/25/2027
100.000 0.00 2,337.75 2,337.75 0.00
Paydown 12/27/2022 3137FBBX3 0.00 FHLMC K068 A2

3.244% Due 8/25/2027
100.000 0.00 40,550.00 40,550.00 0.00
Paydown 12/27/2022 3137FCJK1 0.00 FHLMC K070 A2

3.303% Due 11/25/2027
100.000 0.00 14,646.06 14,646.06 0.00
Paydown 12/27/2022 3137FQXJ7 0.00 FHLMC K737 A2

2.525% Due 10/25/2026
100.000 0.00 10,520.84 10,520.84 0.00
Subtotal 5,898,494.88 5,898,494.88 724,595.84 6,623,090.72 0.00 TOTAL DISPOSITIONS 20,648,494.88 20,432,390.28 761,207.80 21,193,598.08 -217,011.09

Page 10 ends

Attachment 1

Page 32 of 92 ends

Income Earned
As of December 31, 2022
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
9,960,267.66

0.00 0.00
9,961,000.33
5,272.50

0.00 13,597.50
8,325.00
732.67

0.00 732.67
9,057.67
9,057.67
02582JJR2 American Express
2021-1 A

0.9% Due 11/15/2026
06/10/2022
06/14/2022
4,500,000.00
4,286,976.96

0.00 0.00
4,296,212.93
1,800.00
3,375.00
1,800.00
3,375.00
9,235.97

0.00 9,235.97
12,610.97
12,610.97
02582JJT8 American Express Credit Trust
2022-2 A

3.39% Due 05/17/2027
05/17/2022
05/24/2022
6,135,000.00
6,133,881.39

0.00 0.00
6,133,920.09
9,243.40
17,331.38
9,243.40
17,331.38

38.70 0.00

38.70 17,370.08
17,370.08
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
6,117,064.79

0.00 0.00
6,114,311.37
27,333.33

0.00 37,583.33
10,250.00

0.00 2,753.42
(2,753.42)
7,496.58
7,496.58
05601XAC3 BMW Vehicle Lease Trust
2022-1 A3

1.1% Due 03/25/2025
Various
Various
3,805,000.00
3,773,174.11

0.00 0.00
3,775,229.54
697.58
3,487.92
697.58
3,487.92
2,055.43

0.00 2,055.43
5,543.35
5,543.35
05602RAD3 BMW Vehicle Owner Trust
2022-A A3

3.21% Due 08/25/2026
05/10/2022
05/18/2022
2,350,000.00
2,349,899.03

0.00 0.00
2,349,902.37
1,257.25
6,286.25
1,257.25
6,286.25

3.34 0.00

3.34 6,289.59
6,289.59
06051GHT9 Bank of America Corp
Callable Note 1X 4/23/2026

3.559% Due 04/23/2027
Various
Various
6,500,000.00
6,310,784.15

0.00 0.00
6,314,441.07
24,418.69

0.00 43,696.61
19,277.92
3,656.92

0.00 3,656.92
22,934.84
22,934.84
06051GJD2 Bank of America Corp
Callable Note Cont 6/19/2025

1.319% Due 06/19/2026
Various
Various
6,200,000.00
6,210,517.57

0.00 0.00
6,210,167.36
36,800.10
40,889.00
2,725.94
6,814.84

0.00 350.21
(350.21)
6,464.63
6,464.63
06367WB85 Bank of Montreal
Note

1.85% Due 05/01/2025
07/23/2021
07/27/2021
5,683,000.00
5,817,320.81

0.00 0.00
5,812,599.78
8,761.29

0.00 17,522.58
8,761.29

0.00 4,721.03
(4,721.03)
4,040.26
4,040.26
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 24 Attachment 1

Page 33 of 92 ends

1.25% Due 09/15/2026
09/13/2021
09/15/2021
3,000,000.00
2,997,248.67

0.00 0.00
2,997,310.30
7,916.67

0.00 11,041.67
3,125.00

61.63 0.00

61.63 3,186.63
3,186.63
06406HCQ0 Bank of New York
Callable Note Cont 10/18/2025

3.95% Due 11/18/2025
04/05/2022
04/07/2022
4,287,000.00
4,374,086.98

0.00 0.00
4,371,520.73
6,114.93

0.00 20,226.30
14,111.37

0.00 2,566.25
(2,566.25)
11,545.12
11,545.12
06406RBF3 Bank of NY Mellon Corp
Callable Note Cont 6/13/2024

3.43% Due 06/13/2025
06/08/2022
06/13/2022
6,075,000.00
6,075,000.00

0.00 0.00
6,075,000.00
97,240.50
104,186.25
10,418.63
17,364.38

0.00 0.00

0.00 17,364.38
17,364.38
084664CZ2 Berkshire Hathaway
Callable Note Cont 2/15/2027

2.3% Due 03/15/2027
03/07/2022
03/15/2022
6,400,000.00
6,398,957.81

0.00 0.00
6,398,978.45
31,075.56

0.00 43,342.22
12,266.66

20.64 0.00

20.64 12,287.30
12,287.30
09690AAC7 BMW Vehicle Lease Trust
2021-2 A3

0.33% Due 12/26/2024
09/08/2021
09/15/2021
1,910,246.93
1,959,905.32

0.00 49,753.07
1,910,162.00
107.80
539.00
105.06
536.26

9.75 0.00

9.75 546.01
546.01
13063DRK6 California State
Taxable GO

2.4% Due 10/01/2024
10/16/2019
10/24/2019
4,475,000.00
4,513,176.17

0.00 0.00
4,511,409.81
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
8,838,651.06

0.00 0.00
8,837,834.42
12,115.25

0.00 27,917.75
15,802.50

0.00 816.64
(816.64)
14,985.86
14,985.86
14913R2V8 Caterpillar Financial Service
Note

3.4% Due 05/13/2025
05/10/2022
05/13/2022
3,235,000.00
3,231,648.76

0.00 0.00
3,231,764.97
5,499.50

0.00 14,665.33
9,165.83
116.21

0.00 116.21
9,282.04
9,282.04
22160KAM7 Costco Wholesale Corp
Callable Note Cont 2/18/2027
3% Due 05/18/2027
07/15/2022
07/19/2022
5,300,000.00
5,186,401.26

0.00 0.00
5,188,563.05
5,741.67

0.00 18,991.67
13,250.00
2,161.79

0.00 2,161.79
15,411.79
15,411.79
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 25 Attachment 1

Page 34 of 92 ends

0.45% Due 01/17/2024
03/01/2021
03/04/2021
4,405,000.00
4,403,771.64

0.00 0.00
4,403,864.06
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
7,040,092.65

0.00 0.00
7,036,751.59
113,531.25
118,125.00
15,093.75
19,687.50

0.00 3,341.06
(3,341.06)
16,346.44
16,346.44
3130A0XE5 FHLB
Note

3.25% Due 03/08/2024
02/27/2019
02/28/2019
8,000,000.00
8,062,392.72

0.00 0.00
8,058,215.24
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
11,282,450.10

0.00 0.00
11,276,512.58
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
9,523,093.31

0.00 0.00
9,514,863.41
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
5,535,261.08

0.00 0.00
5,532,537.29
32,353.75

0.00 44,797.50
12,443.75

0.00 2,723.79
(2,723.79)
9,719.96
9,719.96
3130AB3H7 FHLB
Note

2.375% Due 03/08/2024
04/29/2019
04/30/2019
3,000,000.00
3,000,054.81

0.00 0.00
3,000,051.14
16,427.08

0.00 22,364.58
5,937.50

0.00 3.67
(3.67)
5,933.83
5,933.83
3135G04Z3 FNMA
Note

0.5% Due 06/17/2025
Various
Various
12,900,000.00
12,911,160.94

0.00 0.00
12,910,788.51
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
12,968,177.69

0.00 0.00
12,969,166.15
13,000.00

0.00 17,062.50
4,062.50
988.46

0.00 988.46
5,050.96
5,050.96
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 26 Attachment 1

Page 35 of 92 ends

0.75% Due 10/08/2027
Various
Various
8,000,000.00
7,990,004.44

0.00 0.00
7,990,179.30
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
12,879,344.88

0.00 0.00
12,879,942.18
4,300.00

0.00 9,675.00
5,375.00
682.58

85.28 597.30
5,972.30
5,972.30
3135G0V75 FNMA
Note

1.75% Due 07/02/2024
07/16/2019
07/17/2019
8,250,000.00
8,223,453.71

0.00 0.00
8,224,875.02
59,755.21

0.00 71,786.46
12,031.25
1,421.31

0.00 1,421.31
13,452.56
13,452.56
3135G0W66 FNMA
Note

1.625% Due 10/15/2024
Various
Various
7,590,000.00
7,592,686.78

0.00 0.00
7,592,565.02
15,759.80

0.00 26,037.92
10,278.12
133.40
255.16
(121.76)
10,156.36
10,156.36
3135G0X24 FNMA
Note

1.625% Due 01/07/2025
Various
Various
13,785,000.00
13,875,755.80

0.00 0.00
13,872,092.48
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
Due 07/25/2023
10/25/2021
10/25/2021

0.00 0.00

0.00 0.00
3137B5JM6 FHLMC
K034 A2

3.531% Due 07/25/2023
Various
Various
2,488,250.37
2,511,104.13

0.00 5,528.90
2,503,266.13
7,337.95
7,337.95
7,321.68
7,321.68

0.00 2,309.10
(2,309.10)
5,012.58
5,012.58
3137B7MZ9 FHLMC
K036 A2

3.527% Due 10/25/2023
Various
Various
9,650,000.00
9,730,105.63

0.00 0.00
9,722,534.67
5,672.60
28,362.96
5,672.60
28,362.96

0.00 7,570.96
(7,570.96)
20,792.00
20,792.00
3137BFXT3 FHLMC
K042 A2

2.67% Due 12/25/2024
06/29/2022
06/30/2022
5,500,000.00
5,410,560.91

0.00 0.00
5,414,353.81
2,447.50
12,237.50
2,447.50
12,237.50
3,792.90

0.00 3,792.90
16,030.40
16,030.40
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 27 Attachment 1

Page 36 of 92 ends

2.57% Due 07/25/2026
01/31/2022
02/03/2022
6,653,000.00
6,827,928.11

0.00 0.00
6,823,782.26
14,248.51
14,248.51
14,248.51
14,248.51

0.00 4,145.85
(4,145.85)
10,102.66
10,102.66
3137BSRE5 FHLMC
K059 A2

3.12% Due 09/25/2026
02/18/2022
02/24/2022
6,000,000.00
6,213,284.09

0.00 0.00
6,208,457.95
15,600.00
15,600.00
15,600.00
15,600.00

0.00 4,826.14
(4,826.14)
10,773.86
10,773.86
3137BYPQ7 FHLMC
K726 A2

2.905% Due 04/25/2024
04/22/2019
04/25/2019
6,342,967.20
6,363,933.63

0.00 8,267.95
6,354,879.80
15,375.28
15,375.28
15,355.27
15,355.27

0.00 785.88
(785.88)
14,569.39
14,569.39
3137EAEP0 FHLMC
Note

1.5% Due 02/12/2025
02/13/2020
02/14/2020
15,235,000.00
15,229,831.95

0.00 0.00
15,230,031.22
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
7,992,376.00

0.00 0.00
7,992,621.43
10,833.33

0.00 13,333.33
2,500.00
245.43

0.00 245.43
2,745.43
2,745.43
3137EAEX3 FHLMC
Note

0.375% Due 09/23/2025
Various
Various
13,000,000.00
12,977,917.17

0.00 0.00
12,978,583.75
9,208.33

0.00 13,270.84
4,062.51
666.58

0.00 666.58
4,729.09
4,729.09
3137EAFA2 FHLMC
Note

0.25% Due 12/04/2023
12/02/2020
12/04/2020
9,225,000.00
9,221,930.73

0.00 0.00
9,222,189.28
11,339.06
11,531.25
1,729.69
1,921.88
258.55

0.00 258.55
2,180.43
2,180.43
3137F2LJ3 FHLMC
K066 A2

3.117% Due 06/25/2027
09/28/2022
10/03/2022
900,000.00
853,675.24

0.00 0.00
854,549.29
2,337.75
2,337.75
2,337.75
2,337.75
874.05

0.00 874.05
3,211.80
3,211.80
3137FBBX3 FHLMC
K068 A2

3.244% Due 08/25/2027
Various
Various
15,000,000.00
14,242,360.30

0.00 0.00
14,256,143.64
40,550.00
40,550.00
40,550.00
40,550.00
13,783.34

0.00 13,783.34
54,333.34
54,333.34
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 28 Attachment 1

Page 37 of 92 ends

3.303% Due 11/25/2027
11/21/2022
11/25/2022
5,321,000.00
5,062,078.86

0.00 0.00
5,066,489.05
14,646.06
14,646.06
14,646.06
14,646.06
4,410.19

0.00 4,410.19
19,056.25
19,056.25
3137FQXJ7 FHLMC
K737 A2

2.525% Due 10/25/2026
06/07/2022
06/10/2022
5,000,000.00
4,866,755.68

0.00 0.00
4,869,706.09
10,520.83
10,520.84
10,520.83
10,520.84
2,950.41

0.00 2,950.41
13,471.25
13,471.25
362554AC1 GM Financial Securitized Term
2021-4 A3

0.68% Due 09/16/2026
10/13/2021
10/21/2021
1,605,000.00
1,604,972.45

0.00 0.00
1,604,973.47
454.75
909.50
454.75
909.50

1.02 0.00

1.02 910.52
910.52
362585AC5 GM Financial Securitized ART
2022-2 A3

3.1% Due 02/16/2027
04/05/2022
04/13/2022
1,740,000.00
1,739,703.73

0.00 0.00
1,739,712.73
2,247.50
4,495.00
2,247.50
4,495.00

9.00 0.00

9.00 4,504.00
4,504.00
36262XAC8 GM Financial Auto Lease Trust
2021-3 A2

0.39% Due 10/21/2024
Various
Various
7,290,000.00
7,230,592.79

0.00 0.00
7,235,030.45
868.73
2,369.25
868.73
2,369.25
4,437.66

0.00 4,437.66
6,806.91
6,806.91
36265MAC9 GM Financial Auto Lease Trust
2022-1 A3

1.9% Due 03/20/2025
02/15/2022
02/23/2022
4,675,000.00
4,674,974.15

0.00 0.00
4,674,975.74
2,714.10
7,402.09
2,714.10
7,402.09

1.59 0.00

1.59 7,403.68
7,403.68
380146AC4 GM Financial Auto Receivables
2022-1 A3

1.26% Due 11/16/2026
01/11/2022
01/19/2022
1,360,000.00
1,359,912.61

0.00 0.00
1,359,915.63
714.00
1,428.00
714.00
1,428.00

3.02 0.00

3.02 1,431.02
1,431.02
43813GAC5 Honda Auto Receivables Trust
2021-1 A3

0.27% Due 04/21/2025
02/17/2021
02/24/2021
1,107,963.01
1,192,032.83

0.00 84,079.08
1,107,954.96

89.40 268.21

83.10 261.91

1.21 0.00

1.21 263.12
263.12
43813KAC6 Honda Auto Receivables Trust
2020-3 A3

0.37% Due 10/18/2024
09/22/2020
09/29/2020
1,680,291.09
1,847,536.03

0.00 167,328.38
1,680,221.89
246.86
569.68
224.51
547.33

14.24 0.00

14.24 561.57
561.57
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 29 Attachment 1

Page 38 of 92 ends

1.88% Due 05/15/2026
02/15/2022
02/23/2022
3,660,000.00
3,659,580.96

0.00 0.00
3,659,595.46
3,058.13
5,734.00
3,058.13
5,734.00

14.50 0.00

14.50 5,748.50
5,748.50
43815GAC3 Honda Auto Receivables Trust
2021-4 A3

0.88% Due 01/21/2026
11/16/2021
11/24/2021
2,120,000.00
2,119,693.39

0.00 0.00
2,119,705.08
518.22
1,554.67
518.22
1,554.67

11.69 0.00

11.69 1,566.36
1,566.36
43815PAC3 Honda Auto Receivables
2022-2 A3

3.73% Due 07/20/2026
08/15/2022
08/24/2022
1,430,000.00
1,429,922.30

0.00 0.00
1,429,924.65
1,926.13
4,444.92
1,926.13
4,444.92

2.35 0.00

2.35 4,447.27
4,447.27
44891RAC4 Hyundai Auto Receivables Trust
2020-C A3

0.38% Due 05/15/2025
10/20/2020
10/28/2020
2,142,471.99
2,309,076.80

0.00 166,799.45
2,142,304.10
390.01
731.27
361.84
703.10

26.75 0.00

26.75 729.85
729.85
448977AD0 Hyundai Auto Receivables Trust
2022-A A3

2.22% Due 10/15/2026
03/09/2022
03/16/2022
3,000,000.00
2,999,909.80

0.00 0.00
2,999,912.82
2,960.00
5,550.00
2,960.00
5,550.00

3.02 0.00

3.02 5,553.02
5,553.02
44933LAC7 Hyundai Auto Receivables Trust
2021-A A3

0.38% Due 09/15/2025
04/20/2021
04/28/2021
2,569,596.73
2,730,583.91

0.00 161,124.23
2,569,475.29
461.19
864.73
433.98
837.52

15.61 0.00

15.61 853.13
853.13
44935FAD6 Hyundai Auto Receivables Trust
2021-C A3

0.74% Due 05/15/2026
Various
Various
3,505,000.00
3,433,686.12

0.00 0.00
3,436,534.99
1,152.76
2,161.41
1,152.76
2,161.41
2,848.87

0.00 2,848.87
5,010.28
5,010.28
4581X0DV7 Inter-American Dev Bank
Note

0.875% Due 04/20/2026
04/13/2021
04/20/2021
13,155,000.00
13,114,217.48

0.00 0.00
13,115,240.35
13,109.32

0.00 22,701.51
9,592.19
1,022.87

0.00 1,022.87
10,615.06
10,615.06
459058JL8 Intl. Bank Recon & Development
Note

0.5% Due 10/28/2025
10/21/2020
10/28/2020
5,915,000.00
5,911,112.62

0.00 0.00
5,911,226.09
2,711.04

0.00 5,175.63
2,464.59
113.47

0.00 113.47
2,578.06
2,578.06
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 30 Attachment 1

Page 39 of 92 ends

2.083% Due 04/22/2026
05/20/2021
05/24/2021
1,999,000.00
2,044,588.24

0.00 0.00
2,042,969.41
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
6,774,386.38

0.00 0.00
6,774,138.24
27,892.40
27,892.40
4,648.73
4,648.73

0.00 248.14
(248.14)
4,400.59
4,400.59
46647PCK0 JP Morgan Chase & Co
Callable Note Cont 6/23/2024

0.969% Due 06/23/2025
Various
Various
3,225,000.00
3,226,040.16

0.00 0.00
3,225,983.59
13,715.39
15,625.13
694.45
2,604.19

0.00 56.57
(56.57)
2,547.62
2,547.62
477870AC3 John Deere Owner Trust
2019-B A3
Due 12/15/2023
07/16/2019
07/24/2019

0.00 5,372.06

0.00 5,372.33

0.00 5.28

9.89 0.00

4.61 0.27

0.00 0.27

4.88 4.88
47787JAC2 John Deere Owner Trust
2022-A A3

2.32% Due 09/16/2026
03/10/2022
03/16/2022
2,240,000.00
2,239,605.24

0.00 0.00
2,239,617.24
2,309.69
4,330.67
2,309.69
4,330.67

12.00 0.00

12.00 4,342.67
4,342.67
47788UAC6 John Deere Owner Trust
2021-A A3

0.36% Due 09/15/2025
03/02/2021
03/10/2021
1,984,260.07
2,117,594.17

0.00 133,545.82
1,984,070.69
338.85
635.34
317.48
613.97

22.34 0.00

22.34 636.31
636.31
47789KAC7 John Deere Owner Trust
2020-A A3

1.1% Due 08/15/2024
03/04/2020
03/11/2020
764,986.03
908,922.48

0.00 143,957.83
764,968.93
444.37
833.20
373.99
762.82

4.28 0.00

4.28 767.10
767.10
47789QAC4 John Deere Owner Trust
2021-B A3

0.52% Due 03/16/2026
07/13/2021
07/21/2021
2,650,000.00
2,649,851.93

0.00 0.00
2,649,857.43
612.44
1,148.33
612.44
1,148.33

5.50 0.00

5.50 1,153.83
1,153.83
47800AAC4 John Deere Owner Trust
2022-B A3

3.74% Due 02/16/2027
07/12/2022
07/20/2022
3,070,000.00
3,069,736.90

0.00 0.00
3,069,743.86
5,103.02
9,568.17
5,103.02
9,568.17

6.96 0.00

6.96 9,575.13
9,575.13
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 31 Attachment 1

Page 40 of 92 ends

5.09% Due 06/15/2027
10/12/2022
10/19/2022
4,940,000.00
4,939,629.01

0.00 0.00
4,939,637.91
29,335.37
39,113.82
11,175.38
20,953.83

8.90 0.00

8.90 20,962.73
20,962.73
58769EAC2 Mercedes-Benz Auto Lease Trust
2020-B A3

0.4% Due 11/15/2023
09/15/2020
09/23/2020
359,603.58
593,699.42

0.00 234,097.44
359,603.28
105.55
197.90

63.93 156.28

1.30 0.00

1.30 157.58
157.58
6174468Q5 Morgan Stanley
Callable Note Cont 4/28/2025

2.188% Due 04/28/2026
05/18/2022
05/20/2022
3,500,000.00
3,332,405.80

0.00 0.00
3,336,582.18
7,019.83

0.00 13,401.50
6,381.67
4,176.38

0.00 4,176.38
10,558.05
10,558.05
65479JAD5 Nissan Auto Receivables Owner
2019-C A3

1.93% Due 07/15/2024
10/16/2019
10/23/2019
564,748.87
723,566.04

0.00 158,830.27
564,739.18
620.67
1,163.76
484.43
1,027.52

3.41 0.00

3.41 1,030.93
1,030.93
665859AW4 Northern Trust Company
Callable Note Cont 4/10/2027
4% Due 05/10/2027
05/05/2022
05/10/2022
2,975,000.00
2,970,721.57

0.00 0.00
2,970,803.39
6,941.67

0.00 16,858.33
9,916.66

81.82 0.00

81.82 9,998.48
9,998.48
69371RQ25 Paccar Financial Corp
Note

2.15% Due 08/15/2024
08/08/2019
08/15/2019
2,465,000.00
2,463,142.37

0.00 0.00
2,463,234.81
15,604.82

0.00 20,021.28
4,416.46

92.44 0.00

92.44 4,508.90
4,508.90
69371RR73 Paccar Financial Corp
Note

2.85% Due 04/07/2025
03/31/2022
04/07/2022
5,285,000.00
5,283,924.29

0.00 0.00
5,283,963.16
22,593.38

0.00 35,145.25
12,551.87

38.87 0.00

38.87 12,590.74
12,590.74
742718FV6 Procter & Gamble Co
Note

1.9% Due 02/01/2027
01/27/2022
02/01/2022
10,000,000.00
9,988,156.30

0.00 0.00
9,988,397.37
63,333.33

0.00 79,166.67
15,833.34
241.07

0.00 241.07
16,074.41
16,074.41
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
5,281,121.80

0.00 0.00
5,274,459.13
27,083.33

0.00 40,625.00
13,541.67

0.00 6,662.67
(6,662.67)
6,879.00
6,879.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 32 Attachment 1

Page 41 of 92 ends

3.95% Due 08/15/2027
12/15/2022
12/19/2022
3,650,000.00

0.00 3,545,680.00

0.00 3,546,477.74

0.00 (49,660.28)
54,466.11
4,805.83
797.74

0.00 797.74
5,603.57
5,603.57
78013XZU5 Royal Bank of Canada
Note

2.55% Due 07/16/2024
12/05/2019
12/09/2019
3,054,000.00
3,068,985.91

0.00 0.00
3,068,202.50
29,203.88

0.00 35,693.63
6,489.75

0.00 783.41
(783.41)
5,706.34
5,706.34
78016EYV3 Royal Bank of Canada
Note

2.05% Due 01/21/2027
01/13/2022
01/21/2022
5,250,000.00
5,251,434.58

0.00 0.00
5,251,405.17
38,864.58

0.00 47,833.33
8,968.75

0.00 29.41
(29.41)
8,939.34
8,939.34
78016EZ59 Royal Bank of Canada
Note

3.375% Due 04/14/2025
04/07/2022
04/14/2022
3,530,000.00
3,528,969.18

0.00 0.00
3,529,006.12
15,554.06

0.00 25,482.19
9,928.13

36.94 0.00

36.94 9,965.07
9,965.07
79466LAG9 Salesforce.com Inc
Callable Note Cont 7/15/2022

0.625% Due 07/15/2024
Various
Various
6,500,000.00
6,472,431.51

0.00 0.00
6,473,875.13
15,347.22

0.00 18,732.64
3,385.42
1,443.62

0.00 1,443.62
4,829.04
4,829.04
808513BN4 Charles Schwab Corp
Callable Note Cont 2/18/2024

0.75% Due 03/18/2024
Various
Various
4,970,000.00
4,972,292.19

0.00 0.00
4,972,128.76
7,558.54

0.00 10,664.79
3,106.25

51.90 215.33
(163.43)
2,942.82
2,942.82
808513BY0 Charles Schwab Corp
Callable Note Cont 2/3/2027

2.45% Due 03/03/2027
03/09/2022
03/11/2022
5,580,000.00
5,517,175.77

0.00 0.00
5,518,429.83
33,418.00

0.00 44,810.50
11,392.50
1,254.06

0.00 1,254.06
12,646.56
12,646.56
87612EBM7 Target Corp
Callable Note Cont 12/15/2026

1.95% Due 01/15/2027
01/19/2022
01/24/2022
3,845,000.00
3,839,582.30

0.00 0.00
3,839,693.82
28,324.83

0.00 34,572.96
6,248.13
111.52

0.00 111.52
6,359.65
6,359.65
89114TZT2 Toronto-Dominion Bank
Note

2.8% Due 03/10/2027
03/09/2022
03/11/2022
5,000,000.00
4,966,107.40

0.00 0.00
4,966,780.90
31,500.00

0.00 43,166.67
11,666.67
673.50

0.00 673.50
12,340.17
12,340.17
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 33 Attachment 1

Page 42 of 92 ends

3.766% Due 06/06/2025
06/03/2022
06/08/2022
3,500,000.00
3,505,521.43

0.00 0.00
3,505,334.97
63,342.03
65,172.72
9,153.47
10,984.16

0.00 186.46
(186.46)
10,797.70
10,797.70
89115A2C5 Toronto-Dominion Bank
Note

4.108% Due 06/08/2027
08/26/2022
08/30/2022
1,800,000.00
1,794,291.74

0.00 0.00
1,794,398.98
35,534.20
36,972.00
4,724.20
6,162.00
107.24

0.00 107.24
6,269.24
6,269.24
89236TJK2 Toyota Motor Credit Corp
Note

1.125% Due 06/18/2026
06/15/2021
06/18/2021
6,840,000.00
6,837,865.59

0.00 0.00
6,837,916.68
34,841.25
38,475.00
2,778.75
6,412.50

51.09 0.00

51.09 6,463.59
6,463.59
89236TJT3 Toyota Motor Credit Corp
Note

1.45% Due 01/13/2025
01/10/2022
01/13/2022
5,575,000.00
5,569,724.30

0.00 0.00
5,569,935.60
30,987.71

0.00 37,724.17
6,736.46
211.30

0.00 211.30
6,947.76
6,947.76
89236XAC0 Toyota Auto Receivables
2020-D A3

0.35% Due 01/15/2025
10/06/2020
10/13/2020
1,253,383.26
1,387,735.08

0.00 134,480.86
1,253,271.38
215.89
404.79
194.97
383.87

17.16 0.00

17.16 401.03
401.03
89238FAD5 Toyota Auto Receivables OT
2022-B A3

2.93% Due 09/15/2026
04/07/2022
04/13/2022
1,965,000.00
1,964,962.99

0.00 0.00
1,964,964.19
2,558.87
4,797.88
2,558.87
4,797.88

1.20 0.00

1.20 4,799.08
4,799.08
89238JAC9 Toyota Auto Receivables Trust
2021-D A3

0.71% Due 04/15/2026
11/09/2021
11/15/2021
1,965,000.00
1,964,971.57

0.00 0.00
1,964,972.66
620.07
1,162.63
620.07
1,162.63

1.09 0.00

1.09 1,163.72
1,163.72
89240BAC2 Toyota Auto Receivables Owners
2021-A A3

0.26% Due 05/15/2025
02/02/2021
02/08/2021
3,987,502.06
4,282,413.23

0.00 295,241.49
3,987,214.80
494.89
927.93
460.78
893.82

43.06 0.00

43.06 936.88
936.88
89788JAA7 Truist Bank
Callable Note Cont 02/10/2025

1.5% Due 03/10/2025
01/26/2022
01/28/2022
7,550,000.00
7,528,615.64

0.00 0.00
7,529,414.33
25,481.25

0.00 34,918.75
9,437.50
798.69

0.00 798.69
10,236.19
10,236.19
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 34 Attachment 1

Page 43 of 92 ends

2.05% Due 01/21/2025
01/16/2020
01/21/2020
9,485,000.00
9,476,352.61

0.00 0.00
9,476,695.41
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
11,073,878.81

0.00 0.00
11,070,607.04
21,194.75

0.00 42,389.50
21,194.75

0.00 3,271.77
(3,271.77)
17,922.98
17,922.98
9128283V0 US Treasury
Note

2.5% Due 01/31/2025
07/30/2019
07/31/2019
11,000,000.00
11,140,457.18

0.00 0.00
11,134,959.48
91,915.76

0.00 115,081.52
23,165.76

0.00 5,497.70
(5,497.70)
17,668.06
17,668.06
912828B66 US Treasury
Note

2.75% Due 02/15/2024
Various
Various
11,000,000.00
11,067,161.69

0.00 0.00
11,062,440.57
88,777.17

0.00 114,259.51
25,482.34

0.00 4,721.12
(4,721.12)
20,761.22
20,761.22
912828D56 US Treasury
Note

2.375% Due 08/15/2024
Various
Various
10,750,000.00
10,892,669.36

0.00 0.00
10,885,570.25
74,928.66

0.00 96,435.97
21,507.31

0.00 7,099.11
(7,099.11)
14,408.20
14,408.20
912828T91 US Treasury
Note

1.625% Due 10/31/2023
05/29/2019
05/30/2019
10,000,000.00
9,962,757.84

0.00 0.00
9,966,214.45
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
10,047,008.68

0.00 0.00
10,043,319.39
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
912828X70 US Treasury
Note
2% Due 04/30/2024
Various
Various
11,000,000.00
11,013,668.06

0.00 0.00
11,012,846.92
18,839.78

0.00 37,679.55
18,839.77

0.00 821.14
(821.14)
18,018.63
18,018.63
912828XX3 US Treasury
Note
2% Due 06/30/2024
Various
Various
11,000,000.00
11,043,247.65

0.00 0.00
11,040,924.11
92,065.22
110,000.00
607.73
18,542.51

0.00 2,323.54
(2,323.54)
16,218.97
16,218.97
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 35 Attachment 1

Page 44 of 92 ends

1.125% Due 02/28/2025
03/18/2020
03/19/2020
11,250,000.00
11,328,770.82

0.00 0.00
11,325,792.89
32,165.06

0.00 43,003.28
10,838.22

0.00 2,977.93
(2,977.93)
7,860.29
7,860.29
91282CAB7 US Treasury
Note

0.25% Due 07/31/2025
01/18/2022
01/19/2022
5,000,000.00
4,843,575.30

0.00 0.00
4,848,559.02
4,177.99

0.00 5,230.98
1,052.99
4,983.72

0.00 4,983.72
6,036.71
6,036.71
91282CAT8 US Treasury
Note

0.25% Due 10/31/2025
03/26/2021
03/29/2021
12,500,000.00
12,321,388.64

0.00 0.00
12,326,587.66
2,676.10

0.00 5,352.21
2,676.11
5,199.02

0.00 5,199.02
7,875.13
7,875.13
91282CCW9 US Treasury
Note

0.75% Due 08/31/2026
09/17/2021
09/20/2021
3,200,000.00
3,186,829.25

0.00 0.00
3,187,127.49
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
19,201,377.48

0.00 0.00
19,204,670.76
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
6,389,074.48

0.00 0.00
6,389,744.89
6,185.01

0.00 12,370.03
6,185.02
670.41

0.00 670.41
6,855.43
6,855.43
91282CDN8 US Treasury
Note
1% Due 12/15/2024
Various
Various
9,000,000.00
8,918,292.17

0.00 0.00
8,921,692.09
41,557.38
45,000.00
4,203.29
7,645.91
3,399.92

0.00 3,399.92
11,045.83
11,045.83
91282CED9 US Treasury
Note

1.75% Due 03/15/2025
04/08/2022
04/12/2022
6,000,000.00
5,874,295.56

0.00 0.00
5,878,962.43
22,334.25

0.00 31,325.97
8,991.72
4,666.87

0.00 4,666.87
13,658.59
13,658.59
91282CEQ0 US Treasury
Note

2.75% Due 05/15/2025
06/06/2022
06/07/2022
3,500,000.00
3,486,528.43

0.00 0.00
3,486,994.52
4,254.14

0.00 12,496.55
8,242.41
466.09

0.00 466.09
8,708.50
8,708.50
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 36 Attachment 1

Page 45 of 92 ends

2.5% Due 05/31/2024
06/10/2022
06/13/2022
5,000,000.00
4,965,776.79

0.00 0.00
4,967,716.32
343.41

0.00 10,989.01
10,645.60
1,939.53

0.00 1,939.53
12,585.13
12,585.13
91282CEU1 US Treasury
Note

2.875% Due 06/15/2025
06/13/2022
06/15/2022
6,450,000.00
6,370,725.80

0.00 0.00
6,373,376.83
85,625.51
92,718.75
8,660.54
15,753.78
2,651.03

0.00 2,651.03
18,404.81
18,404.81
91282CEW7 US Treasury
Note

3.25% Due 06/30/2027
07/13/2022
07/15/2022
7,000,000.00
7,039,382.25

0.00 0.00
7,038,652.07
95,203.80
113,750.00
628.45
19,174.65

0.00 730.18
(730.18)
18,444.47
18,444.47
91282CFB2 US Treasury
Note

2.75% Due 07/31/2027
08/22/2022
08/23/2022
1,300,000.00
1,279,183.29

0.00 0.00
1,279,562.23
11,949.05

0.00 14,960.60
3,011.55
378.94

0.00 378.94
3,390.49
3,390.49
91282CFH9 US Treasury
Note

3.125% Due 08/31/2027
Various
Various
16,400,000.00
16,192,633.19

0.00 0.00
16,196,340.44
130,248.62

0.00 174,136.74
43,888.12
3,707.25

0.00 3,707.25
47,595.37
47,595.37
91282CFM8 US Treasury
Note

4.125% Due 09/30/2027
10/20/2022
10/25/2022
12,150,000.00
11,978,002.19

0.00 0.00
11,981,024.83
85,367.10

0.00 128,050.65
42,683.55
3,022.64

0.00 3,022.64
45,706.19
45,706.19
91282CFZ9 US Treasury
Note

3.875% Due 11/30/2027
12/27/2022
12/28/2022
8,000,000.00

0.00 7,984,687.50

0.00 7,984,721.57

0.00 (23,846.15)
27,252.75
3,406.60

34.07 0.00

34.07 3,440.67
3,440.67
91282CGA3 US Treasury
Note
4% Due 12/15/2025
12/27/2022
12/28/2022
8,000,000.00

0.00 7,960,937.50

0.00 7,961,081.78

0.00 (11,428.57)
14,945.05
3,516.48
144.28

0.00 144.28
3,660.76
3,660.76
91324PEC2 United Health Group Inc
Callable Note Cont 4/15/2026

1.15% Due 05/15/2026
Various
Various
1,660,000.00
1,663,748.81

0.00 0.00
1,663,654.40
848.44

0.00 2,439.28
1,590.84

0.00 94.41
(94.41)
1,496.43
1,496.43
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 37 Attachment 1

Page 46 of 92 ends

3.7% Due 05/15/2027
05/17/2022
05/20/2022
3,020,000.00
3,021,257.58

0.00 0.00
3,021,233.61
4,966.23

0.00 14,277.88
9,311.65

6.43 30.40
(23.97)
9,287.68
9,287.68
92348AAA3 Verizon Owner Trust
2019-C A1A

1.94% Due 04/22/2024
10/01/2019
10/08/2019
106,648.51
225,880.32

0.00 119,237.14
106,646.15
133.90
365.18

63.22 294.50

2.97 0.00

2.97 297.47
297.47
92348KAV5 Verizon Master Trust
2022-5 A1A

3.72% Due 07/20/2027
08/02/2022
08/11/2022
2,680,000.00
2,679,895.12

0.00 0.00
2,679,898.73
3,046.27
8,308.00
3,046.27
8,308.00

3.61 0.00

3.61 8,311.61
8,311.61
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
1,607,690.33

0.00 0.00
1,607,741.99
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 763,159,919.70
744,041,067.70
19,491,305.00
1,867,644.24
761,668,578.29
2,976,701.43
1,344,479.75
2,849,028.10
1,216,806.42
106,722.44
102,872.61
3,849.83
1,220,656.25 1,220,656.25

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

Various
Various
33,318,725.92
9,583,519.24
43,336,148.89
19,600,942.21
33,318,725.92

0.00 39,089.90

0.00 0.00

0.00 39,089.90
39,089.90
Total Cash & Equivalent 33,318,725.92
9,583,519.24
43,336,148.89
19,600,942.21
33,318,725.92

0.00 39,089.90

0.00 0.00

0.00 39,089.90
39,089.90
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 38 Attachment 1

Page 47 of 92 ends

LOCAL AGENCY INVESTMENT FUND
90LAIF$00 Local Agency Investment Fund
State Pool
Various
Various
74,786,519.73
74,786,519.73

0.00 0.00
74,786,519.73
235,435.48

0.00 371,895.28
136,459.80

0.00 0.00

0.00 136,459.80
136,459.80
Total Local Agency Investment Fund 74,786,519.73
74,786,519.73

0.00 0.00
74,786,519.73
235,435.48

0.00 371,895.28
136,459.80

0.00 0.00

0.00 136,459.80
136,459.80
TOTAL PORTFOLIO 871,265,165.35
828,411,106.67
62,827,453.89
21,468,586.45
869,773,823.94
3,212,136.91
1,383,569.65
3,220,923.38
1,392,356.12
106,722.44
102,872.61
3,849.83
1,396,205.95 1,396,205.95
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 39 Attachment 1

Page 48 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 01/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
5,345.66 3.14 5,348.80
01/02/2023 Interest 3135G0V75 8,250,000.00 FNMA Note

1.75% Due 7/2/2024

0.00 72,187.50 72,187.50
01/07/2023 Interest 3135G0X24 13,785,000.00 FNMA Note

1.625% Due 1/7/2025

0.00 112,003.13 112,003.13
01/13/2023 Interest 89236TJT3 5,575,000.00 Toyota Motor Credit Corp Note

1.45% Due 1/13/2025

0.00 40,418.75 40,418.75
01/15/2023 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
01/15/2023 Interest 87612EBM7 3,845,000.00 Target Corp Callable Note Cont 12/15/2026

1.95% Due 1/15/2027

0.00 37,488.75 37,488.75
01/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
89,886.24 595.28 90,481.52
01/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
52,340.69 365.57 52,706.26
01/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
152,669.32 678.45 153,347.77
01/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
01/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
01/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
150,760.13 813.71 151,573.84
01/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 2,161.41 2,161.41
01/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
01/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
37,259.64 701.24 37,960.88
01/15/2023 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
01/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,126.23 908.30 30,034.53
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 40 Attachment 1

Page 49 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 01/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
01/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,229.22 863.96 266,093.18
01/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
01/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
01/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
01/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
01/15/2023 Paydown 58769EAC2 359,603.58 Mercedes-Benz Auto Lease Trust 2020-B A3

0.4% Due 11/15/2023
359,603.58 119.87 359,723.45
01/15/2023 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
01/16/2023 Dividend 90LAIF$00 6,876,874,722.81 Local Agency Investment Fund State Pool 0.00 371,883.31 371,883.31 01/16/2023 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
01/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026

0.00 1,428.00 1,428.00
01/16/2023 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
01/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
01/17/2023 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
01/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,518.39 518.09 153,036.48
01/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
01/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 41 Attachment 1

Page 50 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 01/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
01/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 2,369.25 2,369.25
01/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025

0.00 7,402.08 7,402.08
01/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,161.28 172.42 6,333.70
01/21/2023 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
01/21/2023 Interest 3137EAEU9 8,000,000.00 FHLMC Note

0.375% Due 7/21/2025

0.00 15,000.00 15,000.00
01/21/2023 Interest 78016EYV3 5,250,000.00 Royal Bank of Canada Note

2.05% Due 1/21/2027

0.00 53,812.50 53,812.50
01/21/2023 Paydown 3137BSRE5 0.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
01/21/2023 Paydown 3137BYPQ7 0.00 FHLMC K726 A2

2.905% Due 4/25/2024
8,267.95 15,375.28 23,643.23
01/21/2023 Paydown 3137B5JM6 0.00 FHLMC K034 A2

3.531% Due 7/25/2023
5,528.90 7,337.95 12,866.85
01/21/2023 Paydown 3137F2LJ3 0.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
01/21/2023 Paydown 3137FCJK1 0.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
01/21/2023 Paydown 3137FQXJ7 0.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.84 10,520.84
01/21/2023 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
01/21/2023 Paydown 3137BFXT3 0.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
01/21/2023 Paydown 3137BRQJ7 0.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
01/21/2023 Paydown 3137FBBX3 0.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 42 Attachment 1

Page 51 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 01/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,739.33 249.29 73,988.62
01/25/2023 Interest 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,321.68 7,321.68
01/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,347.25 28,347.25
01/25/2023 Interest 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 15,355.27 15,355.27
01/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
01/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
01/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
01/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
01/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025

0.00 3,487.92 3,487.92
01/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
158,975.77 525.32 159,501.09
01/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
01/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
01/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
01/31/2023 Interest 91282CAB7 5,000,000.00 US Treasury Note

0.25% Due 7/31/2025

0.00 6,250.00 6,250.00
01/31/2023 Interest 9128283V0 11,000,000.00 US Treasury Note

2.5% Due 1/31/2025

0.00 137,500.00 137,500.00
01/31/2023 Interest 91282CFB2 1,300,000.00 US Treasury Note

2.75% Due 7/31/2027

0.00 17,875.00 17,875.00
JAN 2023 1,547,412.33 1,448,134.71 2,995,547.04
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 43 Attachment 1

Page 52 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 02/01/2023 Interest 742718FV6 10,000,000.00 Procter & Gamble Co Note

1.9% Due 2/1/2027

0.00 95,000.00 95,000.00
02/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
21,695.35 12.74 21,708.09
02/12/2023 Interest 3137EAEP0 15,235,000.00 FHLMC Note

1.5% Due 2/12/2025

0.00 114,262.50 114,262.50
02/15/2023 Interest 912828B66 11,000,000.00 US Treasury Note

2.75% Due 2/15/2024

0.00 151,250.00 151,250.00
02/15/2023 Interest 69371RQ25 2,465,000.00 Paccar Financial Corp Note

2.15% Due 8/15/2024

0.00 26,498.75 26,498.75
02/15/2023 Interest 756109BG8 3,650,000.00 Realty Income Corp Calllable Note Cont 5/15/2027

3.95% Due 8/15/2027

0.00 72,087.50 72,087.50
02/15/2023 Interest 912828D56 10,750,000.00 US Treasury Note

2.375% Due 8/15/2024

0.00 127,656.25 127,656.25
02/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
02/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,315.43 806.49 266,121.92
02/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
02/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
89,915.45 568.31 90,483.76
02/15/2023 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
02/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
02/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
150,809.14 765.96 151,575.10
02/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
02/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,191.76 861.46 30,053.22
02/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 44 Attachment 1

Page 53 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 02/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
152,725.30 630.10 153,355.40
02/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
02/15/2023 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
02/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
02/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 2,161.41 2,161.41
02/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
02/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
37,362.11 667.08 38,029.19
02/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
52,171.14 350.30 52,521.44
02/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
02/16/2023 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
02/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026

0.00 1,428.00 1,428.00
02/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,565.42 471.06 153,036.48
02/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
02/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
02/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
02/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025

0.00 7,402.08 7,402.08
02/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,175.15 162.45 6,337.60
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 45 Attachment 1

Page 54 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 02/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024

0.00 2,369.25 2,369.25
02/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,757.15 232.70 73,989.85
02/21/2023 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
02/25/2023 Interest 3135G05X7 13,000,000.00 FNMA Note

0.375% Due 8/25/2025

0.00 24,375.00 24,375.00
02/25/2023 Interest 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 15,355.27 15,355.27
02/25/2023 Interest 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,321.68 7,321.68
02/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,283.47 28,283.47
02/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
02/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
02/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
02/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
02/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
02/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025

0.00 3,487.92 3,487.92
02/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,014.19 481.60 159,495.79
02/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
02/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
02/28/2023 Interest 912828ZC7 11,250,000.00 US Treasury Note

1.125% Due 2/28/2025

0.00 63,281.25 63,281.25
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 46 Attachment 1

Page 55 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 02/28/2023 Interest 91282CCW9 3,200,000.00 US Treasury Note

0.75% Due 8/31/2026

0.00 12,000.00 12,000.00
02/28/2023 Interest 91282CFH9 16,400,000.00 US Treasury Note

3.125% Due 8/31/2027

0.00 256,250.00 256,250.00
FEB 2023 1,190,697.59 1,226,571.46 2,417,269.05
03/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
25,589.39 15.05 25,604.44
03/03/2023 Interest 808513BY0 5,580,000.00 Charles Schwab Corp Callable Note Cont 2/3/2027

2.45% Due 3/3/2027

0.00 68,355.00 68,355.00
03/08/2023 Interest 3130A0XE5 8,000,000.00 FHLB Note

3.25% Due 3/8/2024

0.00 130,000.00 130,000.00
03/08/2023 Interest 3130AB3H7 3,000,000.00 FHLB Note

2.375% Due 3/8/2024

0.00 35,625.00 35,625.00
03/10/2023 Interest 89114TZT2 5,000,000.00 Toronto-Dominion Bank Note

2.8% Due 3/10/2027

0.00 70,000.00 70,000.00
03/10/2023 Interest 89788JAA7 7,550,000.00 Truist Bank Callable Note Cont 02/10/2025

1.5% Due 3/10/2025

0.00 56,625.00 56,625.00
03/11/2023 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
03/13/2023 Interest 3130AAUF3 5,430,000.00 FHLB Note

2.75% Due 3/13/2026

0.00 74,662.50 74,662.50
03/13/2023 Interest 3130A2UW4 9,350,000.00 FHLB Note

2.875% Due 9/13/2024

0.00 134,406.25 134,406.25
03/15/2023 Interest 91282CED9 6,000,000.00 US Treasury Note

1.75% Due 3/15/2025

0.00 52,500.00 52,500.00
03/15/2023 Interest 06368FAC3 3,000,000.00 Bank of Montreal Note

1.25% Due 9/15/2026

0.00 18,750.00 18,750.00
03/15/2023 Interest 084664CZ2 6,400,000.00 Berkshire Hathaway Callable Note Cont 2/15/2027

2.3% Due 3/15/2027

0.00 73,600.00 73,600.00
03/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
03/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
150,858.14 718.21 151,576.35
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 47 Attachment 1

Page 56 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 03/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 2,161.41 2,161.41
03/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
03/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
03/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
03/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,257.45 814.51 30,071.96
03/15/2023 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
03/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
03/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
03/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
03/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
37,464.86 632.83 38,097.69
03/15/2023 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
03/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
03/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,401.65 749.01 266,150.66
03/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
51,999.81 335.09 52,334.90
03/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
152,781.30 581.74 153,363.04
03/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
89,944.67 541.34 90,486.01
03/16/2023 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
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 48 Attachment 1

Page 57 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 03/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026

0.00 1,428.00 1,428.00
03/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
03/17/2023 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
03/18/2023 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
03/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,612.46 424.02 153,036.48
03/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
03/19/2023 Paydown 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023
98,367.12 231.55 98,598.67
03/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
03/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
03/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
662,064.81 2,369.25 664,434.06
03/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025

0.00 7,402.08 7,402.08
03/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,189.04 152.47 6,341.51
03/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,774.98 216.10 73,991.08
03/21/2023 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
03/23/2023 Interest 3137EAEX3 13,000,000.00 FHLMC Note

0.375% Due 9/23/2025

0.00 24,375.00 24,375.00
03/25/2023 Interest 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024

0.00 15,355.27 15,355.27
03/25/2023 Interest 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,032.23 7,032.23
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 49 Attachment 1

Page 58 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 03/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,208.27 28,208.27
03/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
03/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
03/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
03/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025

0.00 3,487.92 3,487.92
03/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
03/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
03/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
03/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
03/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,052.62 437.87 159,490.49
03/31/2023 Interest 91282CCZ2 19,350,000.00 US Treasury Note

0.875% Due 9/30/2026

0.00 84,656.25 84,656.25
03/31/2023 Interest 91282CFM8 12,150,000.00 US Treasury Note

4.125% Due 9/30/2027

0.00 250,593.75 250,593.75
MAR 2023 1,955,358.30 1,446,123.85 3,401,482.15
04/01/2023 Interest 13063DRK6 4,475,000.00 California State Taxable GO

2.4% Due 10/1/2024

0.00 53,700.00 53,700.00
04/01/2023 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
04/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
70,570.38 41.48 70,611.86
04/07/2023 Interest 69371RR73 5,285,000.00 Paccar Financial Corp Note

2.85% Due 4/7/2025

0.00 75,311.25 75,311.25
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 50 Attachment 1

Page 59 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 04/08/2023 Interest 3135G05Y5 8,000,000.00 FNMA Note

0.75% Due 10/8/2027

0.00 30,000.00 30,000.00
04/14/2023 Interest 78016EZ59 3,530,000.00 Royal Bank of Canada Note

3.375% Due 4/14/2025

0.00 59,568.75 59,568.75
04/15/2023 Interest 3135G0W66 7,590,000.00 FNMA Note

1.625% Due 10/15/2024

0.00 61,668.75 61,668.75
04/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
150,907.17 670.44 151,577.61
04/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
89,973.91 514.35 90,488.26
04/15/2023 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
04/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,323.28 767.45 30,090.73
04/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
04/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,487.91 691.50 266,179.41
04/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
04/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
04/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
04/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 2,161.41 2,161.41
04/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
04/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
04/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
04/15/2023 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
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 51 Attachment 1

Page 60 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 04/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
04/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
152,837.32 533.36 153,370.68
04/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
37,567.88 598.49 38,166.37
04/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
51,826.69 319.92 52,146.61
04/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
04/16/2023 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
04/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026

0.00 1,428.00 1,428.00
04/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,659.51 376.97 153,036.48
04/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
04/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
04/19/2023 Paydown 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023
5,890.43 13.87 5,904.30
04/20/2023 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
04/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
662,197.23 2,154.08 664,351.31
04/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,202.96 142.47 6,345.43
04/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
04/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025

0.00 7,402.08 7,402.08
04/21/2023 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: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 52 Attachment 1

Page 61 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 04/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,792.80 199.51 73,992.31
04/22/2023 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
04/23/2023 Interest 06051GHT9 6,500,000.00 Bank of America Corp Callable Note 1X 4/23/2026

3.559% Due 4/23/2027

0.00 115,667.50 115,667.50
04/25/2023 Interest 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 7,014.90 7,014.90
04/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 28,000.86 28,000.86
04/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
04/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
04/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
4,112.97 15,355.27 19,468.24
04/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025

0.00 3,487.92 3,487.92
04/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
04/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,091.06 394.13 159,485.19
04/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
04/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
04/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
04/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
04/28/2023 Interest 6174468Q5 3,500,000.00 Morgan Stanley Callable Note Cont 4/28/2025

2.188% Due 4/28/2026

0.00 38,290.00 38,290.00
04/28/2023 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
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 53 Attachment 1

Page 62 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 04/30/2023 Interest 9128283D0 11,000,000.00 US Treasury Note

2.25% Due 10/31/2024

0.00 123,750.00 123,750.00
04/30/2023 Interest 91282CDG3 6,420,000.00 US Treasury Note

1.125% Due 10/31/2026

0.00 36,112.50 36,112.50
04/30/2023 Interest 912828T91 10,000,000.00 US Treasury Note

1.625% Due 10/31/2023

0.00 81,250.00 81,250.00
04/30/2023 Interest 912828X70 11,000,000.00 US Treasury Note 2% Due 4/30/2024

0.00 110,000.00 110,000.00
04/30/2023 Interest 91282CAT8 12,500,000.00 US Treasury Note

0.25% Due 10/31/2025

0.00 15,625.00 15,625.00
APR 2023 1,912,441.50 1,257,713.31 3,170,154.81
05/01/2023 Interest 06367WB85 5,683,000.00 Bank of Montreal Note

1.85% Due 5/1/2025

0.00 52,567.75 52,567.75
05/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
143,614.45 84.41 143,698.86
05/07/2023 Interest 3135G06G3 12,900,000.00 FNMA Note

0.5% Due 11/7/2025

0.00 32,250.00 32,250.00
05/08/2023 Interest 14913Q3B3 8,820,000.00 Caterpillar Finl Service Note

2.15% Due 11/8/2024

0.00 94,815.00 94,815.00
05/10/2023 Interest 665859AW4 2,975,000.00 Northern Trust Company Callable Note Cont 4/10/2027
4% Due 5/10/2027

0.00 59,500.00 59,500.00
05/12/2023 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
05/13/2023 Interest 14913R2V8 3,235,000.00 Caterpillar Financial Service Note

3.4% Due 5/13/2025

0.00 54,995.00 54,995.00
05/15/2023 Interest 91282CEQ0 3,500,000.00 US Treasury Note

2.75% Due 5/15/2025

0.00 48,125.00 48,125.00
05/15/2023 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
05/15/2023 Interest 91324PEG3 3,020,000.00 United Health Group Inc Callable Note Cont 4/15/2027

3.7% Due 5/15/2027

0.00 55,870.00 55,870.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 54 Attachment 1

Page 63 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 05/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
05/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
05/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
05/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
05/15/2023 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
88,764.55 1,162.63 89,927.18
05/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
05/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
05/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
150,956.22 622.65 151,578.87
05/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026

0.00 2,161.41 2,161.41
05/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
05/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
37,671.20 564.05 38,235.25
05/15/2023 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
115,101.26 1,148.33 116,249.59
05/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,389.25 720.29 30,109.54
05/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
05/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,574.19 633.98 266,208.17
05/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
152,893.36 484.96 153,378.32
05/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
51,651.76 304.80 51,956.56
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 55 Attachment 1

Page 64 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 05/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
90,003.15 487.36 90,490.51
05/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026

0.00 1,428.00 1,428.00
05/16/2023 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
05/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
05/18/2023 Interest 22160KAM7 5,300,000.00 Costco Wholesale Corp Callable Note Cont 2/18/2027
3% Due 5/18/2027

0.00 79,500.00 79,500.00
05/18/2023 Interest 06406HCQ0 4,287,000.00 Bank of New York Callable Note Cont 10/18/2025

3.95% Due 11/18/2025

0.00 84,668.25 84,668.25
05/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
05/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,706.58 329.90 153,036.48
05/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
05/19/2023 Paydown 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023
432,693.34 1,018.56 433,711.90
05/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,216.92 132.44 6,349.36
05/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
05/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
662,329.67 1,938.86 664,268.53
05/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025

0.00 7,402.08 7,402.08
05/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,810.64 182.90 73,993.54
05/21/2023 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
96,127.75 1,554.67 97,682.42
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 56 Attachment 1

Page 65 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 05/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 27,578.74 27,578.74
05/25/2023 Interest 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 5,741.70 5,741.70
05/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
05/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
05/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
05/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,129.50 350.38 159,479.88
05/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
05/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
7,572.96 15,345.31 22,918.27
05/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
338,394.22 3,487.92 341,882.14
05/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
05/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
05/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
05/31/2023 Interest 91282CFZ9 8,000,000.00 US Treasury Note

3.875% Due 11/30/2027

0.00 155,000.00 155,000.00
05/31/2023 Interest 91282CER8 5,000,000.00 US Treasury Note

2.5% Due 5/31/2024

0.00 62,500.00 62,500.00
MAY 2023 3,054,600.97 1,120,377.58 4,174,978.55
06/01/2023 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
06/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
542,256.71 318.76 542,575.47
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 57 Attachment 1

Page 66 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/04/2023 Interest 3137EAFA2 9,225,000.00 FHLMC Note

0.25% Due 12/4/2023

0.00 11,531.25 11,531.25
06/06/2023 Interest 89115A2A9 3,500,000.00 Toronto-Dominion Bank Note

3.766% Due 6/6/2025

0.00 65,905.00 65,905.00
06/08/2023 Interest 89115A2C5 1,800,000.00 Toronto-Dominion Bank Note

4.108% Due 6/8/2027

0.00 36,972.00 36,972.00
06/08/2023 Interest 3130A0F70 7,000,000.00 FHLB Note

3.375% Due 12/8/2023

0.00 118,125.00 118,125.00
06/13/2023 Interest 06406RBF3 6,075,000.00 Bank of NY Mellon Corp Callable Note Cont 6/13/2024

3.43% Due 6/13/2025

0.00 104,186.25 104,186.25
06/14/2023 Interest 3130A1XJ2 11,175,000.00 FHLB Note

2.875% Due 6/14/2024

0.00 160,640.63 160,640.63
06/15/2023 Interest 91282CGA3 8,000,000.00 US Treasury Note 4% Due 12/15/2025

0.00 160,000.00 160,000.00
06/15/2023 Interest 91282CEU1 6,450,000.00 US Treasury Note

2.875% Due 6/15/2025

0.00 92,718.75 92,718.75
06/15/2023 Interest 91282CDN8 9,000,000.00 US Treasury Note 1% Due 12/15/2024

0.00 45,000.00 45,000.00
06/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
06/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
90,032.40 460.36 90,492.76
06/15/2023 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
115,111.80 1,098.46 116,210.26
06/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
06/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,660.50 576.44 266,236.94
06/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
06/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
174,972.69 2,161.41 177,134.10
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 58 Attachment 1

Page 67 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
06/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
37,774.79 529.52 38,304.31
06/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
51,475.01 289.74 51,764.75
06/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
06/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
152,949.41 436.55 153,385.96
06/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
06/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
06/15/2023 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
88,817.07 1,110.11 89,927.18
06/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
06/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
151,005.28 574.85 151,580.13
06/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,455.38 673.02 30,128.40
06/16/2023 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
06/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
06/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026

0.00 1,428.00 1,428.00
06/17/2023 Interest 3135G04Z3 12,900,000.00 FNMA Note

0.5% Due 6/17/2025

0.00 32,250.00 32,250.00
06/18/2023 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
06/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,753.67 282.81 153,036.48
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 59 Attachment 1

Page 68 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
06/19/2023 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
06/19/2023 Paydown 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023
4,441.03 10.45 4,451.48
06/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
06/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
06/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
662,462.12 1,723.61 664,185.73
06/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025

0.00 7,402.08 7,402.08
06/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,230.90 122.39 6,353.29
06/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,828.48 166.29 73,994.77
06/21/2023 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
96,150.19 1,484.17 97,634.36
06/23/2023 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
06/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 25,984.97 25,984.97
06/25/2023 Interest 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 5,728.63 5,728.63
06/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
06/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
06/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
339,877.53 3,177.72 343,055.25
06/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,167.96 306.62 159,474.58
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 60 Attachment 1

Page 69 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 06/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
06/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
7,079.30 15,326.98 22,406.28
06/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
06/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
06/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
06/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
06/30/2023 Interest 912828XX3 11,000,000.00 US Treasury Note 2% Due 6/30/2024

0.00 110,000.00 110,000.00
06/30/2023 Interest 91282CEW7 7,000,000.00 US Treasury Note

3.25% Due 6/30/2027

0.00 113,750.00 113,750.00
06/30/2023 Interest 912828V23 10,000,000.00 US Treasury Note

2.25% Due 12/31/2023

0.00 112,500.00 112,500.00
JUN 2023 3,201,502.22 1,564,059.60 4,765,561.82
07/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
678,008.29 398.55 678,406.84
07/02/2023 Interest 3135G0V75 8,250,000.00 FNMA Note

1.75% Due 7/2/2024

0.00 72,187.50 72,187.50
07/07/2023 Interest 3135G0X24 13,785,000.00 FNMA Note

1.625% Due 1/7/2025

0.00 112,003.13 112,003.13
07/13/2023 Interest 89236TJT3 5,575,000.00 Toyota Motor Credit Corp Note

1.45% Due 1/13/2025

0.00 40,418.75 40,418.75
07/15/2023 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
07/15/2023 Interest 87612EBM7 3,845,000.00 Target Corp Callable Note Cont 12/15/2026

1.95% Due 1/15/2027

0.00 37,488.75 37,488.75
07/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
153,005.50 388.11 153,393.61
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 61 Attachment 1

Page 70 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 07/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
90,061.66 433.35 90,495.01
07/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
51,296.42 274.73 51,571.15
07/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
07/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
07/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
37,878.66 494.90 38,373.56
07/15/2023 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
115,122.36 1,048.57 116,170.93
07/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
07/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,746.84 518.88 266,265.72
07/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
07/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
07/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
151,054.35 527.03 151,581.38
07/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
175,001.85 2,053.51 177,055.36
07/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
07/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
07/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
07/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,521.65 625.65 30,147.30
07/15/2023 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
88,869.62 1,057.56 89,927.18
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 62 Attachment 1

Page 71 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 07/16/2023 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
07/16/2023 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026
76,250.39 909.50 77,159.89
07/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026

0.00 1,428.00 1,428.00
07/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
07/17/2023 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
07/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
07/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,800.77 235.71 153,036.48
07/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
07/19/2023 Paydown 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023
873,158.33 2,055.42 875,213.75
07/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,244.93 112.31 6,357.24
07/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
07/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
662,594.62 1,508.31 664,102.93
07/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025

0.00 7,402.08 7,402.08
07/21/2023 Interest 78016EYV3 5,250,000.00 Royal Bank of Canada Note

2.05% Due 1/21/2027

0.00 53,812.50 53,812.50
07/21/2023 Interest 3137EAEU9 8,000,000.00 FHLMC Note

0.375% Due 7/21/2025

0.00 15,000.00 15,000.00
07/21/2023 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
07/21/2023 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
96,172.62 1,413.66 97,586.28
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 63 Attachment 1

Page 72 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 07/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,846.32 149.68 73,996.00
07/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 23,992.18 23,992.18
07/25/2023 Interest 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023

0.00 3,159.37 3,159.37
07/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,206.42 262.85 159,469.27
07/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
07/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
7,625.09 15,309.84 22,934.93
07/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
341,367.31 2,866.17 344,233.48
07/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
07/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
07/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
07/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
07/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
07/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
07/31/2023 Interest 9128283V0 11,000,000.00 US Treasury Note

2.5% Due 1/31/2025

0.00 137,500.00 137,500.00
07/31/2023 Interest 91282CAB7 5,000,000.00 US Treasury Note

0.25% Due 7/31/2025

0.00 6,250.00 6,250.00
07/31/2023 Interest 91282CFB2 1,300,000.00 US Treasury Note

2.75% Due 7/31/2027

0.00 17,875.00 17,875.00
JUL 2023 4,284,834.00 932,860.80 5,217,694.80
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 64 Attachment 1

Page 73 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 08/01/2023 Interest 742718FV6 10,000,000.00 Procter & Gamble Co Note

1.9% Due 2/1/2027

0.00 95,000.00 95,000.00
08/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
2,358,906.43 1,386.64 2,360,293.07
08/12/2023 Interest 3137EAEP0 15,235,000.00 FHLMC Note

1.5% Due 2/12/2025

0.00 114,262.50 114,262.50
08/15/2023 Interest 912828D56 10,750,000.00 US Treasury Note

2.375% Due 8/15/2024

0.00 127,656.25 127,656.25
08/15/2023 Interest 69371RQ25 2,465,000.00 Paccar Financial Corp Note

2.15% Due 8/15/2024

0.00 26,498.75 26,498.75
08/15/2023 Interest 756109BG8 3,650,000.00 Realty Income Corp Calllable Note Cont 5/15/2027

3.95% Due 8/15/2027

0.00 72,087.50 72,087.50
08/15/2023 Interest 912828B66 11,000,000.00 US Treasury Note

2.75% Due 2/15/2024

0.00 151,250.00 151,250.00
08/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
08/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
175,031.02 1,945.59 176,976.61
08/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
08/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
08/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
08/15/2023 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
88,922.21 1,004.97 89,927.18
08/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
08/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
08/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
153,061.60 339.66 153,401.26
08/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
151,103.45 479.19 151,582.64
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 65 Attachment 1

Page 74 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 08/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
90,090.93 406.33 90,497.26
08/15/2023 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
115,132.91 998.69 116,131.60
08/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,588.08 578.17 30,166.25
08/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
08/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,833.21 461.30 266,294.51
08/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
08/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
37,982.84 460.17 38,443.01
08/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
51,115.99 259.76 51,375.75
08/16/2023 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026
76,268.18 866.29 77,134.47
08/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026

0.00 1,428.00 1,428.00
08/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
08/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,847.88 188.60 153,036.48
08/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
08/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
08/19/2023 Paydown 3137B5JM6 2,488,250.37 FHLMC K034 A2

3.531% Due 7/25/2023
1,073,700.11 2,527.49 1,076,227.60
08/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,258.98 102.22 6,361.20
08/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 66 Attachment 1

Page 75 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 08/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025

0.00 7,402.08 7,402.08
08/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
662,727.14 1,292.97 664,020.11
08/21/2023 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
96,195.06 1,343.14 97,538.20
08/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,864.16 133.07 73,997.23
08/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 17,058.96 17,058.96
08/25/2023 Interest 3135G05X7 13,000,000.00 FNMA Note

0.375% Due 8/25/2025

0.00 24,375.00 24,375.00
08/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
08/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
08/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
179,183.95 15,291.38 194,475.33
08/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
342,863.66 2,553.24 345,416.90
08/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
08/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,244.90 219.07 159,463.97
08/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
08/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
08/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
08/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
08/31/2023 Interest 91282CCW9 3,200,000.00 US Treasury Note

0.75% Due 8/31/2026

0.00 12,000.00 12,000.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 67 Attachment 1

Page 76 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 08/31/2023 Interest 91282CFH9 16,400,000.00 US Treasury Note

3.125% Due 8/31/2027

0.00 256,250.00 256,250.00
08/31/2023 Interest 912828ZC7 11,250,000.00 US Treasury Note

1.125% Due 2/28/2025

0.00 63,281.25 63,281.25
AUG 2023 6,339,922.69 1,206,703.98 7,546,626.67
09/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
4,852,833.22 2,852.66 4,855,685.88
09/03/2023 Interest 808513BY0 5,580,000.00 Charles Schwab Corp Callable Note Cont 2/3/2027

2.45% Due 3/3/2027

0.00 68,355.00 68,355.00
09/08/2023 Interest 3130A0XE5 8,000,000.00 FHLB Note

3.25% Due 3/8/2024

0.00 130,000.00 130,000.00
09/08/2023 Interest 3130AB3H7 3,000,000.00 FHLB Note

2.375% Due 3/8/2024

0.00 35,625.00 35,625.00
09/10/2023 Interest 89788JAA7 7,550,000.00 Truist Bank Callable Note Cont 02/10/2025

1.5% Due 3/10/2025

0.00 56,625.00 56,625.00
09/10/2023 Interest 89114TZT2 5,000,000.00 Toronto-Dominion Bank Note

2.8% Due 3/10/2027

0.00 70,000.00 70,000.00
09/11/2023 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
09/13/2023 Interest 3130A2UW4 9,350,000.00 FHLB Note

2.875% Due 9/13/2024

0.00 134,406.25 134,406.25
09/13/2023 Interest 3130AAUF3 5,430,000.00 FHLB Note

2.75% Due 3/13/2026

0.00 74,662.50 74,662.50
09/15/2023 Interest 91282CED9 6,000,000.00 US Treasury Note

1.75% Due 3/15/2025

0.00 52,500.00 52,500.00
09/15/2023 Interest 06368FAC3 3,000,000.00 Bank of Montreal Note

1.25% Due 9/15/2026

0.00 18,750.00 18,750.00
09/15/2023 Interest 084664CZ2 6,400,000.00 Berkshire Hathaway Callable Note Cont 2/15/2027

2.3% Due 3/15/2027

0.00 73,600.00 73,600.00
09/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
09/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
151,152.55 431.35 151,583.90
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 68 Attachment 1

Page 77 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 09/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
175,060.17 1,837.67 176,897.84
09/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
38,087.28 425.36 38,512.64
09/15/2023 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
115,143.46 948.80 116,092.26
09/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,654.65 530.58 30,185.23
09/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
09/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
265,919.61 403.70 266,323.31
09/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
09/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
09/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026

0.00 5,734.00 5,734.00
09/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
09/15/2023 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
88,974.82 952.36 89,927.18
09/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
153,117.72 291.19 153,408.91
09/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
50,933.68 244.86 51,178.54
09/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026

0.00 4,330.67 4,330.67
09/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
90,120.20 379.31 90,499.51
09/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
09/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026
61,968.69 1,428.00 63,396.69
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 69 Attachment 1

Page 78 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 09/16/2023 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026
76,285.98 823.07 77,109.05
09/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
09/17/2023 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
09/18/2023 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
09/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,895.01 141.47 153,036.48
09/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
09/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
09/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
09/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
662,859.68 1,077.58 663,937.26
09/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025
575,468.53 7,402.08 582,870.61
09/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,273.06 92.10 6,365.16
09/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,882.01 116.45 73,998.46
09/21/2023 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
96,217.51 1,272.59 97,490.10
09/23/2023 Interest 3137EAEX3 13,000,000.00 FHLMC Note

0.375% Due 9/23/2025

0.00 24,375.00 24,375.00
09/25/2023 Interest 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023

0.00 2,795.67 2,795.67
09/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
09/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 70 Attachment 1

Page 79 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 09/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026

0.00 6,286.25 6,286.25
09/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,283.38 175.28 159,458.66
09/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
09/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
344,366.54 2,238.95 346,605.49
09/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
09/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
09/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
09/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
7,159.60 14,857.61 22,017.21
09/30/2023 Interest 91282CCZ2 19,350,000.00 US Treasury Note

0.875% Due 9/30/2026

0.00 84,656.25 84,656.25
09/30/2023 Interest 91282CFM8 12,150,000.00 US Treasury Note

4.125% Due 9/30/2027

0.00 250,593.75 250,593.75
SEP 2023 8,227,657.35 1,409,773.19 9,637,430.54
10/01/2023 Interest 13063DRK6 4,475,000.00 California State Taxable GO

2.4% Due 10/1/2024

0.00 53,700.00 53,700.00
10/01/2023 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
10/01/2023 Paydown 3137B7MZ9 9,650,000.00 FHLMC K036 A2

3.527% Due 10/25/2023
951,180.17 559.13 951,739.30
10/07/2023 Interest 69371RR73 5,285,000.00 Paccar Financial Corp Note

2.85% Due 4/7/2025

0.00 75,311.25 75,311.25
10/08/2023 Interest 3135G05Y5 8,000,000.00 FNMA Note

0.75% Due 10/8/2027

0.00 30,000.00 30,000.00
10/14/2023 Interest 78016EZ59 3,530,000.00 Royal Bank of Canada Note

3.375% Due 4/14/2025

0.00 59,568.75 59,568.75
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 71 Attachment 1

Page 80 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 10/15/2023 Interest 3135G0W66 7,590,000.00 FNMA Note

1.625% Due 10/15/2024

0.00 61,668.75 61,668.75
10/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
90,149.50 352.27 90,501.77
10/15/2023 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
115,154.02 898.90 116,052.92
10/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026

0.00 4,797.88 4,797.88
10/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
266,006.03 346.09 266,352.12
10/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
10/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
10/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026
175,496.21 5,734.00 181,230.21
10/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
10/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
10/15/2023 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
89,027.46 899.72 89,927.18
10/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026

0.00 5,550.00 5,550.00
10/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
175,089.36 1,729.71 176,819.07
10/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026
91,963.25 4,330.67 96,293.92
10/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
38,192.03 390.44 38,582.47
10/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
50,749.51 230.00 50,979.51
10/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
153,173.87 242.70 153,416.57
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 72 Attachment 1

Page 81 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 10/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
151,201.68 383.48 151,585.16
10/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,721.37 482.89 30,204.26
10/16/2023 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026
76,303.78 779.84 77,083.62
10/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
10/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026
62,240.33 1,362.93 63,603.26
10/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,942.15 94.33 153,036.48
10/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
10/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
10/20/2023 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
10/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
10/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
662,992.25 862.15 663,854.40
10/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025
577,991.01 6,490.92 584,481.93
10/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,287.17 81.96 6,369.13
10/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,899.86 99.83 73,999.69
10/21/2023 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
96,239.96 1,202.03 97,441.99
10/22/2023 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
10/23/2023 Interest 06051GHT9 6,500,000.00 Bank of America Corp Callable Note 1X 4/23/2026

3.559% Due 4/23/2027

0.00 115,667.50 115,667.50
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 73 Attachment 1

Page 82 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 10/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
345,876.00 1,923.29 347,799.29
10/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,321.88 131.47 159,453.35
10/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
10/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
10/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
10/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
10/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
10/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026
249,122.92 6,286.25 255,409.17
10/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
750,494.04 14,840.27 765,334.31
10/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
10/28/2023 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
10/28/2023 Interest 6174468Q5 3,500,000.00 Morgan Stanley Callable Note Cont 4/28/2025

2.188% Due 4/28/2026

0.00 38,290.00 38,290.00
10/31/2023 Interest 91282CAT8 12,500,000.00 US Treasury Note

0.25% Due 10/31/2025

0.00 15,625.00 15,625.00
10/31/2023 Interest 912828X70 11,000,000.00 US Treasury Note 2% Due 4/30/2024

0.00 110,000.00 110,000.00
10/31/2023 Interest 9128283D0 11,000,000.00 US Treasury Note

2.25% Due 10/31/2024

0.00 123,750.00 123,750.00
10/31/2023 Interest 91282CDG3 6,420,000.00 US Treasury Note

1.125% Due 10/31/2026

0.00 36,112.50 36,112.50
10/31/2023 Maturity 912828T91 10,000,000.00 US Treasury Note

1.625% Due 10/31/2023
10,000,000.00 81,250.00 10,081,250.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 74 Attachment 1

Page 83 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount OCT 2023 15,590,815.81 1,215,054.07 16,805,869.88
11/01/2023 Interest 06367WB85 5,683,000.00 Bank of Montreal Note

1.85% Due 5/1/2025

0.00 52,567.75 52,567.75
11/07/2023 Interest 3135G06G3 12,900,000.00 FNMA Note

0.5% Due 11/7/2025

0.00 32,250.00 32,250.00
11/08/2023 Interest 14913Q3B3 8,820,000.00 Caterpillar Finl Service Note

2.15% Due 11/8/2024

0.00 94,815.00 94,815.00
11/10/2023 Interest 665859AW4 2,975,000.00 Northern Trust Company Callable Note Cont 4/10/2027
4% Due 5/10/2027

0.00 59,500.00 59,500.00
11/12/2023 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
11/13/2023 Interest 14913R2V8 3,235,000.00 Caterpillar Financial Service Note

3.4% Due 5/13/2025

0.00 54,995.00 54,995.00
11/15/2023 Interest 91282CEQ0 3,500,000.00 US Treasury Note

2.75% Due 5/15/2025

0.00 48,125.00 48,125.00
11/15/2023 Interest 91324PEG3 3,020,000.00 United Health Group Inc Callable Note Cont 4/15/2027

3.7% Due 5/15/2027

0.00 55,870.00 55,870.00
11/15/2023 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
11/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
153,230.03 194.20 153,424.23
11/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
90,178.80 325.22 90,504.02
11/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
11/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026
92,081.27 4,152.87 96,234.14
11/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
38,297.06 355.43 38,652.49
11/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
50,563.44 215.20 50,778.64
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 75 Attachment 1

Page 84 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 11/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
11/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026
148,179.46 5,550.00 153,729.46
11/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
151,250.82 335.60 151,586.42
11/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
175,118.54 1,621.74 176,740.28
11/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
11/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,788.24 435.09 30,223.33
11/15/2023 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
89,080.14 847.04 89,927.18
11/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
11/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026
176,265.47 5,459.06 181,724.53
11/15/2023 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
115,164.58 849.00 116,013.58
11/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026
91,716.01 4,797.88 96,513.89
11/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
266,092.48 288.45 266,380.93
11/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027

0.00 4,495.00 4,495.00
11/16/2023 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026
76,321.58 736.61 77,058.19
11/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026
62,513.14 1,297.58 63,810.72
11/18/2023 Interest 06406HCQ0 4,287,000.00 Bank of New York Callable Note Cont 10/18/2025

3.95% Due 11/18/2025

0.00 84,668.25 84,668.25
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 76 Attachment 1

Page 85 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 11/18/2023 Interest 22160KAM7 5,300,000.00 Costco Wholesale Corp Callable Note Cont 2/18/2027
3% Due 5/18/2027

0.00 79,500.00 79,500.00
11/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
11/18/2023 Paydown 43813KAC6 1,680,291.09 Honda Auto Receivables Trust 2020-3 A3

0.37% Due 10/18/2024
152,989.31 47.17 153,036.48
11/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
11/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
11/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,301.33 71.79 6,373.12
11/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
663,124.86 646.68 663,771.54
11/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025
580,524.53 5,575.77 586,100.30
11/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,917.72 83.20 74,000.92
11/21/2023 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
96,262.41 1,131.46 97,393.87
11/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
347,392.10 1,606.23 348,998.33
11/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
11/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
11/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
11/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,360.38 87.66 159,448.04
11/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026
235,568.22 5,619.85 241,188.07
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 77 Attachment 1

Page 86 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 11/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
11/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
24,741.33 13,023.45 37,764.78
11/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
11/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
11/30/2023 Interest 91282CFZ9 8,000,000.00 US Treasury Note

3.875% Due 11/30/2027

0.00 155,000.00 155,000.00
11/30/2023 Interest 91282CER8 5,000,000.00 US Treasury Note

2.5% Due 5/31/2024

0.00 62,500.00 62,500.00
NOV 2023 4,146,023.25 1,073,257.18 5,219,280.43
12/01/2023 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
12/04/2023 Maturity 3137EAFA2 9,225,000.00 FHLMC Note

0.25% Due 12/4/2023
9,225,000.00 11,531.25 9,236,531.25
12/06/2023 Interest 89115A2A9 3,500,000.00 Toronto-Dominion Bank Note

3.766% Due 6/6/2025

0.00 65,905.00 65,905.00
12/08/2023 Interest 89115A2C5 1,800,000.00 Toronto-Dominion Bank Note

4.108% Due 6/8/2027

0.00 36,972.00 36,972.00
12/08/2023 Maturity 3130A0F70 7,000,000.00 FHLB Note

3.375% Due 12/8/2023
7,000,000.00 118,125.00 7,118,125.00
12/13/2023 Interest 06406RBF3 6,075,000.00 Bank of NY Mellon Corp Callable Note Cont 6/13/2024

3.43% Due 6/13/2025

0.00 104,186.25 104,186.25
12/14/2023 Interest 3130A1XJ2 11,175,000.00 FHLB Note

2.875% Due 6/14/2024

0.00 160,640.63 160,640.63
12/15/2023 Interest 91282CDN8 9,000,000.00 US Treasury Note 1% Due 12/15/2024

0.00 45,000.00 45,000.00
12/15/2023 Interest 91282CEU1 6,450,000.00 US Treasury Note

2.875% Due 6/15/2025

0.00 92,718.75 92,718.75
12/15/2023 Interest 91282CGA3 8,000,000.00 US Treasury Note 4% Due 12/15/2025

0.00 160,000.00 160,000.00
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 78 Attachment 1

Page 87 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 12/15/2023 Paydown 43815BAC4 3,660,000.00 Honda Auto Receivables Trust 2022-1 A3

1.88% Due 5/15/2026
177,038.10 5,182.91 182,221.01
12/15/2023 Paydown 47789KAC7 764,986.03 John Deere Owner Trust 2020-A A3

1.1% Due 8/15/2024
38,402.37 320.33 38,722.70
12/15/2023 Paydown 89236XAC0 1,253,383.26 Toyota Auto Receivables 2020-D A3

0.35% Due 1/15/2025
50,375.48 200.45 50,575.93
12/15/2023 Paydown 02582JJR2 4,500,000.00 American Express 2021-1 A

0.9% Due 11/15/2026

0.00 3,375.00 3,375.00
12/15/2023 Paydown 448977AD0 3,000,000.00 Hyundai Auto Receivables Trust 2022-A A3

2.22% Due 10/15/2026
148,369.62 5,275.87 153,645.49
12/15/2023 Paydown 44935FAD6 3,505,000.00 Hyundai Auto Receivables Trust 2021-C A3

0.74% Due 5/15/2026
175,147.74 1,513.74 176,661.48
12/15/2023 Paydown 47787JAC2 2,240,000.00 John Deere Owner Trust 2022-A A3

2.32% Due 9/16/2026
92,199.44 3,974.85 96,174.29
12/15/2023 Paydown 47800AAC4 3,070,000.00 John Deere Owner Trust 2022-B A3

3.74% Due 2/16/2027

0.00 9,568.17 9,568.17
12/15/2023 Paydown 47800BAC2 4,940,000.00 John Deere Owner Trust 2022-C A3

5.09% Due 6/15/2027

0.00 20,953.83 20,953.83
12/15/2023 Paydown 89238JAC9 1,965,000.00 Toyota Auto Receivables Trust 2021-D A3

0.71% Due 4/15/2026
89,132.84 794.34 89,927.18
12/15/2023 Paydown 02582JJT8 6,135,000.00 American Express Credit Trust 2022-2 A

3.39% Due 5/17/2027

0.00 17,331.38 17,331.38
12/15/2023 Paydown 44891RAC4 2,142,471.99 Hyundai Auto Receivables Trust 2020-C A3

0.38% Due 5/15/2025
153,286.21 145.68 153,431.89
12/15/2023 Paydown 44933LAC7 2,569,596.73 Hyundai Auto Receivables Trust 2021-A A3

0.38% Due 9/15/2025
151,299.98 287.70 151,587.68
12/15/2023 Paydown 47788UAC6 1,984,260.07 John Deere Owner Trust 2021-A A3

0.36% Due 9/15/2025
90,208.10 298.17 90,506.27
12/15/2023 Paydown 47789QAC4 2,650,000.00 John Deere Owner Trust 2021-B A3

0.52% Due 3/16/2026
115,175.13 799.10 115,974.23
12/15/2023 Paydown 65479JAD5 564,748.87 Nissan Auto Receivables Owner 2019-C A3

1.93% Due 7/15/2024
29,855.27 387.18 30,242.45
12/15/2023 Paydown 89238FAD5 1,965,000.00 Toyota Auto Receivables OT 2022-B A3

2.93% Due 9/15/2026
91,899.21 4,573.94 96,473.15
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 79 Attachment 1

Page 88 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 12/15/2023 Paydown 89240BAC2 3,987,502.06 Toyota Auto Receivables Owners 2021-A A3

0.26% Due 5/15/2025
266,178.96 230.80 266,409.76
12/16/2023 Paydown 362554AC1 1,605,000.00 GM Financial Securitized Term 2021-4 A3

0.68% Due 9/16/2026
76,339.39 693.36 77,032.75
12/16/2023 Paydown 380146AC4 1,360,000.00 GM Financial Auto Receivables 2022-1 A3

1.26% Due 11/16/2026
62,787.16 1,231.94 64,019.10
12/16/2023 Paydown 362585AC5 1,740,000.00 GM Financial Securitized ART 2022-2 A3

3.1% Due 2/16/2027
78,890.40 4,495.00 83,385.40
12/17/2023 Interest 3135G04Z3 12,900,000.00 FNMA Note

0.5% Due 6/17/2025

0.00 32,250.00 32,250.00
12/18/2023 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
12/18/2023 Paydown 43815PAC3 1,430,000.00 Honda Auto Receivables 2022-2 A3

3.73% Due 7/20/2026

0.00 4,444.92 4,444.92
12/19/2023 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
12/19/2023 Paydown 3137BFXT3 5,500,000.00 FHLMC K042 A2

2.67% Due 12/25/2024

0.00 12,237.50 12,237.50
12/20/2023 Paydown 92348AAA3 106,648.51 Verizon Owner Trust 2019-C A1A

1.94% Due 4/22/2024
6,315.50 61.61 6,377.11
12/20/2023 Paydown 92348KAV5 2,680,000.00 Verizon Master Trust 2022-5 A1A

3.72% Due 7/20/2027

0.00 8,308.00 8,308.00
12/20/2023 Paydown 36265MAC9 4,675,000.00 GM Financial Auto Lease Trust 2022-1 A3

1.9% Due 3/20/2025
583,069.16 4,656.61 587,725.77
12/20/2023 Paydown 36262XAC8 7,290,000.00 GM Financial Auto Lease Trust 2021-3 A2

0.39% Due 10/21/2024
663,257.48 431.16 663,688.64
12/21/2023 Paydown 43815GAC3 2,120,000.00 Honda Auto Receivables Trust 2021-4 A3

0.88% Due 1/21/2026
96,284.87 1,060.87 97,345.74
12/21/2023 Paydown 43813GAC5 1,107,963.01 Honda Auto Receivables Trust 2021-1 A3

0.27% Due 4/21/2025
73,935.58 66.57 74,002.15
12/23/2023 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
12/25/2023 Paydown 3137BRQJ7 6,653,000.00 FHLMC K057 A2

2.57% Due 7/25/2026

0.00 14,248.51 14,248.51
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 80 Attachment 1

Page 89 of 92 ends

Cash Flow Report
As of December 31, 2022
City of Sunnyvale Consolidated
Account #10597
Payment Date Transaction Type CUSIP Quantity Security Description Principal Amount Income Total Amount 12/25/2023 Paydown 3137FBBX3 15,000,000.00 FHLMC K068 A2

3.244% Due 8/25/2027

0.00 40,550.00 40,550.00
12/25/2023 Paydown 3137FCJK1 5,321,000.00 FHLMC K070 A2

3.303% Due 11/25/2027

0.00 14,646.06 14,646.06
12/25/2023 Paydown 3137BSRE5 6,000,000.00 FHLMC K059 A2

3.12% Due 9/25/2026

0.00 15,600.00 15,600.00
12/25/2023 Paydown 3137BYPQ7 6,342,967.20 FHLMC K726 A2

2.905% Due 4/25/2024
588,964.95 12,963.56 601,928.51
12/25/2023 Paydown 05601XAC3 3,805,000.00 BMW Vehicle Lease Trust 2022-1 A3

1.1% Due 3/25/2025
348,914.84 1,287.79 350,202.63
12/25/2023 Paydown 05602RAD3 2,350,000.00 BMW Vehicle Owner Trust 2022-A A3

3.21% Due 8/25/2026
221,987.34 4,989.70 226,977.04
12/25/2023 Paydown 09690AAC7 1,910,246.93 BMW Vehicle Lease Trust 2021-2 A3

0.33% Due 12/26/2024
159,398.89 43.83 159,442.72
12/25/2023 Paydown 3137F2LJ3 900,000.00 FHLMC K066 A2

3.117% Due 6/25/2027

0.00 2,337.75 2,337.75
12/25/2023 Paydown 3137FQXJ7 5,000,000.00 FHLMC K737 A2

2.525% Due 10/25/2026

0.00 10,520.83 10,520.83
12/31/2023 Interest 912828XX3 11,000,000.00 US Treasury Note 2% Due 6/30/2024

0.00 110,000.00 110,000.00
12/31/2023 Interest 91282CEW7 7,000,000.00 US Treasury Note

3.25% Due 6/30/2027

0.00 113,750.00 113,750.00
12/31/2023 Maturity 912828V23 10,000,000.00 US Treasury Note

2.25% Due 12/31/2023
10,000,000.00 112,500.00 10,112,500.00
DEC 2023 30,853,714.01 1,516,549.42 32,370,263.43
TOTAL 82,304,980.02 15,417,179.15 97,722,159.17
Execution Time: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 81 Attachment 1

Page 90 of 92 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: 1/9/2023 11:31:34 AMChandler Asset Management - CONFIDENTIAL Page 82 Attachment 1

Page 91 of 92 ends

December 2.173
November 2.007
October 1.772
PMIA Quarter to Date(1): 1.98
287PMIA Average Life(1):

2.07LAIF Apportionment Rate(2):

0.00005680946709337

0.981389258
LAIF Earnings Ratio(2):

LAIF Fair Value Factor(1):

PMIA Daily(1): 2.29
Treasuries

66.67%
Agencies

20.08%
Certificates of
Deposit/Bank Notes

6.26%
Time
Deposits

2.58%
Commercial
Paper

3.95%
Corporate
Bonds

0.27%
Loans

0.19%
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 01/18/23
Daily rates are now available here. View PMIA Daily Rates Quarterly Performance
Quarter Ended 12/31/22
Chart does not include $3,466,000.00 in mortgages, which equates to 0.002%. Percentages may not total 100% due to rounding.

Pooled Money Investment Account
Monthly Portfolio Composition (1)
12/31/22
$199.6 billion
Attachment 1

Page 92 of 92 ends

Sunnyvale City CouncilFebruary 14, 2023

Sunnyvale City Council
February 14, 2023