HomeMy WebLinkAbout04 OCTOBER 1999 � � � � ��
INVESTMENT F� PINANCE COMMITTEE
�DNk'SDAY� Oclober 20, 1 ggq-- 1:3o P.M.
NORTH WING CONFERENCE ROOM -
I. CALL TO ORD�R
II. ROLL CALL
III. APPROVAL OF MINLITES
Rec: Appcove the Minutes of September 15, 1999 as submitted.
Action:
N. ORAL COMMUNICATIONS
A. Any person wieking to discuae any item not otkerwise on the agenda may
address tke Investment £d �inance Committee at t�is point by givin� his or
her name and address for the record. Remaz�Zs skall be limited to a
masimum o�{ive minutes unless additional time is authorized by tke
Chairman.
B. T�is is tke time and place �or any person wko wishes to comment on non-
hearing agenda items. It should be noted tkat at the Investment Fd
Finance Committee's discretion, these comments may be deferred until
such time on tke a�enda, as tke item is discussed. Remar�xs skall be
limited to a maximum of�ive minutes unless additional time is aut�orized
by the Chaixman.
V. OLD BUSINESS
A. Status o� Public and Private Partnerskivs Baclz�rommd Checlxs �or
Section 4
Rec: Report by Carlos Ortega.
Action:
B. Boncl Issuance bv Palm Desert Financind Autkoritv
Rec: Status Report on new Bonds.
Action:
AGENDA - INVESTM�NT F/ FINANCE COMMITTEE Oc4ober 20, 1999
C'. C'it�o� Palm Desert Treasury Policies anc� Procedures Manual
Rec: Review and submit to City Counci�.
Action:
D. Desert Willow Golf Resort Comparison
Rec: In�ormational item �or tke Committee to review. No action
required.
VI. NEW BUSINESS
A. Citv ancl Redevelonment Adency Investment 5ckeclule �or
.Seutember, 1999
Rec: Review and submit to tke ne�ct City Counci� agenda. Review tke
presentation on the investment �rap�s. Review the inveatment
activity durin� the month of September. Review status o{capital
projects and cash {�ow projections.
Action:
B. Review Skort Term Investments Maturind in October, 1999
Rec: Review investments in 1) collateralized deposits; 2) treasury bonds
ancl notes; and, 3) agencies discount notes.
Action:
C. State of Ca�i{ornia Local Adency Investment Fund Montlil�� Reports
�or Au�ust. 1999
Rec: In{ormational item {or the Committee to review. I�10 action
required.
D. Mont}ilv Financial Renort for Citv Council for Sentember, 1999
Rec: Report and submit to City Counci�.
Action:
AGENDA - INVHSTM�NT f�/ FINANCE COMMITTEE October 20, 1999
E. Par�view Pro�essional O�ice Buildinds - Financial Renorts for
September. 1�J99
Rec: Review and {ile repork.
Action:
F. Desert Willow G'ol� I2esort Financial In�ormation for Audust. 1999
Rec: Review and {ile ieport.
Action:
G. Palm Desert Recreation Facilities Corporation Income Analvsis �or
Au�ust. 1999
Rec: Review and {i�e report.
Action:
VII. REPORTS AND REMARKS
A. Reports and Remarks bv anv Committee Member
B. Items to be placec� on tl�e Next Adenda
VIII. NEXT MEETING DATE
Next regularly scheduled meetin� is:
��u�.�n���c�<��m_ �Yov��tm.���e Il�. 11QDw��� ra14 1107�� ,�,��_-�r,-
rx. aDJou��Nr
i
�
I hereby certi{y under penalty of perjury under the laws of the State of California, that the
�ore�oin� a�enda �or tke Palm Desert Investment and �inance C'ommittee was posted on tke
City Hall bulletin board not less tkan 72 hours prior to tke meetin�. Datec� tkis �etober 14,
1999.
Veronica Abarca, Recording Secretary
�-�� .
� � Minutes - -
` Finance Committee
CONVENE On September 15, 1999, the Investment & Finance Committee was called to
order at 1:33 p.m. by Mr. Paul �'iibson.
ROLL CALL Ray Diaz, Dave Ezwin, Paul Gibson, Tkomas Je{{rey, Murray Maglo{�, Cazlos
Ortega, Bob Spiegel, Bi]I Veazie and Veronica Abarca, recordin� secretary.
Gregg Lindquist, Deaert Willow GoI�Resort
APPROVAL OF MINiJTES On a �notion by Mr. •Spiegel, seconded by Mr. Veazie, the Minutes of
the june l6, 1999 meeting and July 2,i, I999 meeting were approved
as submitted.
ORAL COMMi.JNICATION None.
F. Desert Wi�low Gol� Resort Financial In{ormation for 1ulv, 1999.
Mr. Lindquist stated tkat t�e {inancials �or tke month o�E�u$ust were not yet
completed, so he would be giving the in�ormation �or July. The rounds �or July
totaled 3,299, 1,500 more tkan July, 1998. The green �ees, 63% akead o�
budget, kave increased �rom�45,000 (July, 1998) to $123,000.
Receive and {ile report.
G. Palm Desert Recreation Facilities Comoration Income Analvsis {or
ulv 1
Mr. Linc�quist stated that for July, we are 27% ahead of budget. T�e total
revenues kave increased {rom$8,000 (July, 1998) to �17,000.
Mr. Lindquist gave a brief synapse o{the preliminary numbers for August.
Mr. Lindquist stated tkat {or E�ugust we aze approximately 7% a�ead in
rounds. Revenue is up �5�,000 compared to August, 199g and e.Ypenditures
are at buc{get.
Mr. Lindquist stated tkat November is usually tke �irst montk tkat tke Gol�
Courre ma�xes any money. One course �vill close {or{our wee�xs be�innin;
November 15.
1
Minul;e�
I'Inancc Committce
Mr. Lindquiat in�ormed tl�e committee tkat two new employees kad been
kired; Janet Ebright, Executive Che�and Rudy Zasweta, Superintendent.
Receive amd {ile report.
OLD BUSINESS A. Status o{ Public and Private Partnerskips Baclx�round C}iec�ea �or
section 4
Mr. �rtega stated tkat a bac�Zground chec�Z is currently being done on
Sonnenwood Del Rio. Current�y obtaining re�erences. Tke in{ormation will
be �orwarded to the sub-committee once received.
$. $omd Issuance bv Palm Desert Financin�Autkoritv
Tkere were no ekan�es to tke previous montk report.
NEDP BUSINESS A. Citv ana Redevelonment tldencv Investment Sckedule
Mr. Je{{rey stated tkat t6e boolz value o�tke City Repod was at �167 Million.
A decrease o��4.7 Million due to debt service. Mr.Jef�rey pointed out the
diversity o{investments witkin tke City port{olio resultinp in an improvement
to tke pro{it.
'The boo�Z value o�tke Redevelopment Agency Report was at �149 Million. A
decrease o{�9.6 Million due to debt service and land purchases.
Receive and {ile reports. `
B. Review Short Term Investments Maturin� in Seuteml�er, 1999
Mr.Je{{rey reviewed the kand out. A portion o{the {unds avai�able will be
uti�ized {or debt service wit� t�e remainder to be re-invested in corporate
securities and a�ency callables.
Receive and {ile report.
C. 5tate o{ Cali�ornia Local�enev Investment Fund Montklv Renort
Mr. Gibeon revie�ved tke L[�I� Statement {or June and as�xed i�tkere were any
questions. There were none.
�
Minul;e�
Tlnancc Commii;tce
Receive and {i�e report.
D. Montkly Financial Revort {or Citv Council for tke montk enclin�
Au�rust. 1999
Mr. Gibson reviewed tke reports. Mr. Gibson stated tkat tke negative {igures
aze due to prior yeaz accruals wkich have not yet been zeroed out. He stated
there was not much activity to date {or the neither the City or Redevelopment
. A�ency.
Receive and �e report.
E. Parlxview Pro�essional O{�ice Builclinds - Financial Renorts �or t}ie
montk endind Audust. 1999
Mr. Ciibson stated tkat Paz�view is currently akead o�budget. U.S. �i�ter will
move from Par�view O{{ice Complex and relocating to Boston. Terms o�the
termination o�t�e remainder o�tkeir tn•o-year lease agreement aze currently
bein� negotiated.
Mr. Spiegel stated tkat ke would in�orm Skelter {rom tke Storm o�tke
vacancy.
Mr. Gibson stated tkat the tenant improvements at the one story building are
comin, alon�.
Receive and {ile report. •
H. �uali�ication of Bro�xer-Dealer Aun�icants .
Mr.Je{{rey reminded tke committee that earlier tkis year we requested
applications �rom primary dealer to obtain t�ree �or�.'itv and Redevelopment
Agency. A second request �or applicatione was done in August. As a result,
based on their.quali{ications, we have selected Lehman Brothers, Ckase
Securities and Zions Ban� as alternative primary dealers.
Mr. Gibson stated that Zions Banlx c�id not kave one complaint {iled on their
record.
3
Minute�
I�'Inancc Committce
On a motion by Bill Veazie, seconded by Murray Magloff the
committee approved all brokers dealers to be added to the list of
primary dealers.
I. 2000 City o{ Palm Desert Investment Policy
�r.Je{�rey reviewed tke substantive ckan�ee to t�e prior year policy. Page �ive
(5) o�the Investment Policy kas some signi{icant changes; 1) Recommend the
total number o�approved dealers be capped at eigkt; 2) Recommend
applications be sent out only wken needed; and 3) Recommend tkat
applications be received o�ly by the sales department of the institution.
Sta�{recommends increasing tke overall investment in a single agency {rom
25% to 30%, which is the limit used by the City o� San Diego, allowing for
more �exibi�ity.
A minor ckan�e made required tke Investment Mana�er and the Treasurer to
review tke credit standing of securities on a periodic basis opposed to a
quaxterly basis. Mr. Spie�el stated tkat �e pre�erred tke quarterly basis since
period could mean every five years. Mr. Spieg�el stated tkat semi-annually
would su{fice.
On a motion by Mr. Ortega, seconded by Mr. Envin, the committee
approved the 2000 City of Palm Desert Investment Poliry along witli
amendments to be forwarded to City Council for their approval.
L Treasury Po�icv • '
Mr. Gibsori stated tkat all members skould kave received policy in tke ma� �or
tkeir review. Mr. Gibson stated that t�e po]icy was also �orwarded to our
auditoi s �or their input as well. �
�
f
Mr. Spiegel as�xed i�tke auditor s kad responded. Mr. Gibson stated tkat he
�as not received tkeir response and �vill not send tke policy to Counci� unti�
that is received.
�Ir. Erwin requested tkat a {ew changes be made to tke policy.
.�'Lr. G'ibson stated t�at all c�anses �vould be made and a revised policv would
be brou�kt bac�Z to the October meeting.
4
Minu�e�
I'Inancc Commlttce
REPORT AND REMAR S Mr. Cribson stated that based on Mr. Crites request �or a comparison o{t�e
Desert �illow Gol�Course to private courses, �lntkony Hernandez is currently
� wor�Zin� on t�e �i�ures and plans to have a report bac�Z to t�e committee at tke
October meetin�.
Mr. Spie�el stated t�at Mz. Crites wished to appoint Mr. Spiegel to serve on
t�e Investment and Finance C.'ommittee �or t�e 2�0�year in�is stead. Mr.
Gibson stated t�at he be�ieved tke Ordinance regazding counci� members on
the committee required t�at tbe Mayor and Mayor Pro-Tempore be on t�e
committee.
Mr. Gibson requested Mz. Diaz to discuse t�is issue with Mr. Crites and
decided wketker we skould c]�ange tke meeting date/time or c�ange tke
ordinance.
NEXT MEETING DATE Tke next Investment F� Finance Committee meeting wiIl be�eld Wednesday,
October 20, 1999 at 1:30 p.m.
ADJOURNMENT Upon motion by Dave Envin and seconded by Paul Gibson the
Investment &Finance Committee adjourned at 2:37 p.m.
Respect{ully submitted,
� � ��
�-'���uc �i o� �
Veronica L. Abarca, •
Recording Secretary
5
aog
_� Q , .
U
a � ° g'
e ep
� � f � �L
d � O � ¢
E `o ui a �
(V (V Op� S Su a�i 'u $
� � N N N N ^ � f0 O� m � O � � O N C � � K
! W Vf N N h N N 1A O N Q O Iry N O y O E 6 .
� o U x h
h i
} y N C � 6
C � �
C � ' g ^ � r � ' � ' 'n o� p ' o y a � e
t� O� f0 � � N �
F � N N � C � �
U � � d
_ y ; W
m m E a
� dd �
M � o f m ` N < � f O ` O m � ' N N � ' R
r� � � � � O C � L
o+ � U m � Q
� o� ..
c
E � c o
� � � x �
o° o n °' m `gi m n n m c�i ry r' t °1 0
'o 'o _ Ei
`[O N p O� oJ N O� th O N T O � O N Q y U
6 � Z � R
= N � 0
Y O O N � h O a0 � O [� fp g O O �0 1� l7 Pl � � d
9 O� N I7 O 0 n Y] 0 O N N (J C T� 7
8 N � tG t� � $ A � t� fV fmV 8 !� � !mV ftVp pa Y � b 'u
� m� N A N OI O V m t� � O� O t0 0 6� Q 1� a L T t W
N 1� O t7 Oi Oi 1� � N W N N N V q �
� C � $ eo � m � m � n � m e v ` a H � d '� �
o a � � c � v� 'n_" a � � r �`+ y a ...
W GI � � p � f0 �O C � W O
N � � � n � � �
� � � � � � � ' � � y �
Y
rL C 3 M f � � c3 � = E y� m
J l0 f/) � �. � a
Q � y �. � ui ao .o � () �
�
� O O � y d N 1� .- a( O N tD p fp ' 10 I� � t+I O � N N � = �L-' E
O � � O q Ol 1+J � T t7 I� m O Of O N d ' W O
LL � d �i0 N fD bp �pp N N m � N m 8 t7 m �(p pp � 10 � � L
O � � a � N Ol M Oi (p�p� 1� f0 l�f O W O(p m � ry Y C'] � Y � � 6 C
� L O N tn�l Y Q Q N O N O�l (r�l n Q O �' O P P t0 LL E � N C
a a y o e � a a ro vi � vi � �v � � � � �3 n
Q � g O
(� b t0 C 0
� � y N
1 ! N C aj ;
�' O v�
U .H v y
y '> o �
t � c ip
H n � a
a_ 8Qm8m8R8Q85� � 8 `r85� $5j °r° `' M � � $ o
- > 25 W � m 3p S 2p5 m ��p �i, 2y5� 25 � � o C �j h "' v
O O r 0 8 N 8 h 1") N b r 01 i � lV � � O
N P 17 Q O Q th 1� a O O V CO L
N
O O f a O 10 10 r !D � N � G fD O
V N � -
b t�O � �
h
01
a
E
m
n
d
W
Z �
� Z W d
LL W 7 fn ~ � m N « .�
� Z mq O .� H � � � � a A C d .
Z a PC J � R Z O H OU a q U N E I y E
0 O �' Q � v � V y C u o � m v « e
� V w U w a � $ a 5 'o w g a u � �`e � �
O a > ?z > �' a ¢ y a O y Y! a,a m � � ' m c m
0 o p � 9� Q � o w c7 p c �v a � a0 0 o m
> � w cYi w E a m y 3 Q z m x s. y c c arn a. ?: a � i
- !R K � c� z c7 K a � K tn U f j � �� N m ^ � ' R V-,
G �Q � Q W Q W U �) 7(� y O Q m UE c L t N O � R 3
E W O � a �S � W F W � � � C 09'J O N A q � OI � � �
a v U V W c W � 3 ~ 5
• � � � � � o � w � � a o 9 tu+ $� ` '° 9 —� d o " a � _
fq W W O � 4l H W O A m �
C � U LL � U LL � S (/1 LL I� U 1 C Q H f ? U Q W U �
" �= � "s � � ss "s "s "sss � � � � � s � s � � � s � � � � � � < 8
� q O
q q� � cmc � r � c c ccc c , � � c � � S � aS � ' �
a � � � � � S � S � � � � � � e' eee � � � � � ^ $ � � � � � '
0 0 0 0 0 0 0 0 0 0 'o 0 0 0 � � o
N � o N n N N m m b Q A N 0 h Q y
�� � � � n n O � m � � � � � � � � � � N N � �I ' � N r W � � n � 1 3
G � 6i
�'m+ � a � Sn' n n � $ $ � m m m n � � a v m a o r N N ZS � � m cn' � � o a
�i W N YI N N h N 1n 1A 1(I N N N N p O O V Y N N N Vl N fp VI V Vl N N N N �
Y
` � a � � � aaBBaa � a � � � � � � � a � � � � aaa
�
�
� q N N pN N 8 p1� N N N N N N p1� pypyQ1� �fl 8 8 Yf 8 p(p 8 O pp� O oQ� p{y
4 (r�l � � {V (�D N N (�O � m � � 0 1� 1� N N (�O O N N O f N O N Y I� 1�
y� f0 f0 1� f0 N fO t0 f0 N 0 b b Ip Ih h N N N N N N tG N H Ol 1� N N N
9 N � O�p+ m{p O W N O�p � � Y O �N YI N t0 f{0p O+ �p tpqO W O� W O O �O N H! � N N
� V O O l�l m � e- O m l�0 O V t� V � N t0 m O� N IV A 0 O5� O 0 � � O � m �
� g � � o^, � S � � Rm � � � � mon � `�&, m � v 3� 250�^,_ 800mov
� � N tp N �- N �- O Q Y � l� � N � iV � lV �
Y N W �
�
I
a N N n �i �p S Qm ry N m�p .�m- n n S � mp o) S N � O T P �p W�p O Op W W r fpp
� (� nm O N 8 �p N m 1� N O N m lV 10 t7 � A (O O 01 � b (O Ol tV O N �p � N
Y N 1` N�p N1p Tp O� A N 17 Np Ol O! O (Qp O+ N Of q th N b N N N N N
iI. O nN,� � Ol m O � � N W � O! N O� O� O � l� O�l OmI In�l O S S Onl N O O N O O
W �
� M � � � Yf m N �- N e- O O O 1") � � � N � N �
t N IV �
� C � II
W Gi E 01
� � N �
W 0) d � _ oQ 05� 0 0Q 05� o5� oo5� oo5� gBS oSgSg g oQ eQ m m $ $ oQ a gS5� o g
� 10 � O > 25E � �5252i � 25 � 25o � ogo $ ggg25 S m m $ $ So � 2Q5o5� 0
� � y � a g � � m � o � S � � rv � .iDv � m `o r� m m m e�. v a o m go �o 0 25 25 g
QG' � � N 0 N � N � � O N N I � � N " N N N
6 �
a o d E �
O o � a
} � O � m m �n r n n n n n n n n n r n w m m m m rn m �I �
f/7 »-� mmmmmmrnrnrnw mm m mm °i� mm O1
� ao � tg aa � � �, � �. �. � W � � � �, � � � � � �, � �, � � � �, �, � �
C� = � � � � � � � � � � � � ? aa � � � � m $ � aaaam <
`" � aaaa5
' � a � � � � � a � � a � � � � � ? � � � � m � �
� d � � � o 0 0 0 0 0 0 0 0
6 N O I N
01 U Ol . T
� q N � IG '
Qa m o r U U U U U
� g o0000
^ Z y y y N N N N
Y y y Y Y Y Y > > T Y } Y Y Y Y Y Y Y T w O Q Z Z Q Q Q Q Q
K K K � K d' 0: � K � K K K K K K K K K d' el a
> > > > > > > > > > > > > > > > > > > > maac� c� c� c7c�
vl rn vl tA UI rA N N N N N N N tA tA N M M V� � O Z Z � � � � �
� � � � � � � � � � � � � � � � � � � �
� � � � � � � � � � � � � � � � � � � � W � ° 0 � � � � �
N N f/1 tq N 41 N Vl N Ul (q f� fA 41 (Q f� f� N f/1 N � � W W O O O O O
W W W W W W W W W W W W W W F F � � � F � � m� Q O O Q Q ~ ~ ~
� � � r � � � � � r � � � i- �Z � �Z
a a a a a a a a a a a a a a a a a a a ¢
rr � � � � r � r � r- � � � � � rrrr C < C LL = = zz
N pI N N N N N f0 UI fII N (II N UI N N (/1 N (/I tl1 • d O J J J J J J J J
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $ � o $ � 4� � � � 4� 4� 4�
w w w w w w w w w w w w w w w w w w w w
d r rr r r � � rt- r r r r r r � r �- �- �- 9 a w wwwwwww
� c � c O � 0 O O O O O
W Z Z Z Z Z Z Z Z Z Z Z 2 2 2 2 2 Z Z Z Z R m W W W W W W W W
� � � � J � � � � � � � � � �J � � � � J J � U S LL LL LL LL LL LL LL LL
a �
� � a
N N .
'c O
E a
� � g � � � � � � � � � � � � 3 � � � � � � � � � aSa � aaQS
_ U � U
Z
K � � U' �
� = a �
yQ n �(l�l m{y N{V Otyl A N ID O� W pfO ptq � � t0 N 10 I Q � � O Y O O W> 1p
�1 � 13 K > % N N N � N X z k Ul Ul � � � N CYI II Q � K r K tZ0 Q O LL LL a
y� n h � r r r r n n n n n n n n u�j
a � N 1V N N N N N N N N N N N N N N N N N N j W � 0
m m m m Ol li O) N d G 6) 6l O) m rtl OY m m 0 a0 � -�. t+l M t0 N
' � j y N N N N (W N N N N N N N N N N N N N N F W M � t�) 1�1 0
U 7 m m m m o n m m m m m m m rn o� m m m m I U LL n m m n in m � � �
� �� ! � sssa � � � sss � � � � � < >
a � � v v � � � � � g � m � n V '
� o � o o � or�' 0 0 $ $ o ? o
rc
a�$ D P � � e°ii � � $ �i � ' n �}'i m �i � i�S � m � � � � � � � � � o r�'
m' w n N n v n � •- � a a
Q Q QQ i
. .1Oip a N n �io M o � $ � �i � � mo m n m � m bi7S75 � � � � a
� W h � YI N fp h tG N N N N IC N N YI IN YI Ul N YI Y < O O O < O �
9 Q Q Q Q 6 Q Q Q Q � � Q Q a a R R l0 l0 l0 m A
g '� 2I � � 8a
�
9� � �i o Xi o � ry M e m � �m m � � �i Yn � Yn � � Si -
� A N
N� N N �G N tG tG O �O Vi N N h tp N N Y P P Q O Q O
'�i b m I�1 � O O O O 1�Y, n � m d � O�f O O tnC b e'l O O O O f0 b �
� ^ 8 8 8 8g I� 1G � W ' Otpi O m A p A ri O O O O h �
Y YI O�1 W O O O O O fA0 n N Ol N N W I� O Q 1�'1 m n m Y
p M O O 5� 5� 5� Q O IV N N W 1� 1� N el y m �- �p
pl a e t E 25 25 25 S v� � o m m �'i � �i r° d. � � " N c�i
N O V N N N Y O N N N � � � N � 0 N N N
I
- a m m � gQ � m < < b m � � $ m � m m gi g r� o g o g � � m
� r� m m 25 m ry � n�p �a' m n � �i N v m n m 'mp' e o 0 0 o n � e
3` 'e a a m � m � 8i ugogmmmg v�'i_ o � m m � HN
� � � N Q O � � � (�1 OI N N N � � � N e- b N N N
r � d
W GCf � � �'i I
W 01 d � _ $ ���, m o�i $ QugS S'u $ ogg0000 'ol $, $ $ $ $ $ $ f�'n, �S '
� C1 � n o '�i o e o 0 0 0 �n
C �a � o > o , � ? � � � � � s � � � g � � � o � � � � me
L L � M `w vi I o 0 5� q 0 0 0 5� 5� 0 0 0 0 o ac � a
J l0 y � a n a_ a , S 25 g S � g o 3 0 0 25 o uv'i e $ o 'o "' ry ry
QC � � N P O � N N N O O N N N N (V N N � 10 C] ('� Ip
LL � � N ' I
O 0 � a ,
} � 0
'� N a� 'I rn m m m �'i m �' m �'i m �'i �i m m
f' a � ro m �' �n' �'i mmm m m m mm �I rnS'i
U �
� O G ��, v�i ^ � � N C � n � n � � � m m
� a '�, o s S o o s s o o c s s j o c
a a �
w�i 'm, n �� 'o, l O O � I e
y= n i � ,�'�. o K � V V $ � m
<m ol LL e ! V U U e � ¢ 0 � w w rl � m
O O O o w U U U U m � �e
a Z e Y N N N � �II � a a Q Q Q a W n
ui w il zaaa c 3 ¢ rc � � aa " � "'
� " I a (9 (9 (9 � zQ O O a a w w � �
i y I Z � � � W I_ h_ U U U U � N N N N fq (q tq
Q J J J � Z � � � � �
Z W W W W W W W
> O Z Z Z I W � � � F F � � , V W � F � F F � �
> W O O O Z m U U U U O O � Z � y rp N N M m tn
w' 2 W I O Q Q Q a. �- t- O O � � � � a�I Q W > > > > > > >
� ! w � . x z z z � �� vi p. F- F. w w � g � U ui e z z z z z z z
m : C� Y J J J J CI ��. Z Q O O J J J J d a' F. 1
a ' � & � � � � i ' E,�{ os � � � � � i � Z Q � � � � � � �
Yi C 'I Q E I W W W W 9 " 0 � 0 W W W W 0 J J J J J J J
o c U c � � O O O c � ¢ ¢ ¢ Z Z Z z c a d � w w w w w w w
^ ^ O A I w w w w a 0 O O O w w w w w a � w � o � � � � 0
b 9 O 1� I LL LL LL LL 9 � LL LL LL CJ U� U� U� � m 0 9 LL LL LL LL LL LL LL
� = O O O F O
x � u � W > > j �
� y ~ N J N y � � N
m Z m iU
€ W g �
p '� � o J n in � m �n rv �n � N rv <n O � ��y �. m o N
� y o Q d Sggogoog I � a � g25gg `oo
� j ; � ��. V n � ro m ' W m m m m m m ao w I W $ g N N N � � � N
- IH C $
} � 2 = a N $
a
= a w a � �
w
Q � cimnr�n ~ � cium � a � v m r a
� N �
� mzx � f � � u � z � �" W � a
� � p 9--� � � � ° ' � " � � �3gS p ,�` m c o
c� J � � n �n �n � ry .�i .y, .Yi `�R `�i n n U ° LL �
m �9 � ¢ �
�, a a � >
a � a $
�
� � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � y
s°,= a° �
,
a a�
LL
� o � W � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �
� W Q Y O O Y Y O O Y Q Q Y Q V Y C Q Q O O O Y Y Y Y Y Y O Y Y O d O P Y Y y
� � a � � � a � � 3 � � � � � � a � aaaa3 � � � � � � 3aaa � � ai
�
�
�� � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �
y6 6 a a a v a a v e o a e a a a a a e a a a a o v a v o v a a e v a a e
'�J �O O O O O Q t0 � n m Ol Ol O O Q O O O O P N Q r � t�n O� < 0 O n W � O O O O
; 0 O O O O Cm d f0 O N t7 1� O M O O O O m Np N tp N N m O� N O N N O O O O O
N 10 N�p Cf � N m a � < m N 01 tnD l+f N N l��f N N A
� M & t0 t�0 u � ' N O � Q n
m N N
�- N P �
� }$ S o v $ e � � n m m m $ O v g g g g a u°ii v n � m $i � m g n � � g g $ g
; m OO O O O O m t� O ry I7 I� O m r1 O O O O t7 N N tO lV YI m Oi N OO N N O O O O O
N N tO�p t7 ' N Ol V N O m � W(p b l�I N � � N h r
.miC � P tO t�0 N M l m � N N n
a
� N � � lV Q �
� ii
� C
d
W d E w
W Gl d r � `� $ g g o a � � n m m m g o v g $ o $ v v°ii v � � n 8i $ m $ n m � g g g g
Q aJ � q m O O O O Otp 41 t0 O N m Q O � Q O O O O � N � fn0 (V N O) Or1 N � m W N O O O O
� C C � � N (0 t0�p n'1 � OepI t0 t'1 N ID t� N Y1 1�
� ` 4 m p t0 � � Cj � m � N N n
J l0 V! ` �
Q � a � � N Q �
LL O d �
0 0 � G
} � � d �+
m rn
~ � '� y c o bi m m m
V a � � � � �
a ; 000 �
i a y n n n n
0 0 o O
o m
pU
� W
O-q
Q m
f/1 f� fA N Ul f/1 f/i N fA N N N N U1 N N N fq tq f� f� fA N N t0 N N N f0 tq N N N N N W
� � � � � � � r r � � � � � r � r � � � � r r r �
z z �C �Z z z z z z z z �C �i �Z z z z z z z z.z �Z �Z �Z z z z z z z z z
w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w w
� � f 3 � � � f � � g 3 � f � � f � f E E � � � � � � � � � � � � � � �
� � F H H H � � � � � � H W w r � � � � � r � � � � � � r r � � � � �
N> N> f� fA f� N N> tp f>p f>q fq f� fq f/1 V1 V>1 V>1 N N f� f� f9 f/1 V1 tA t>/i N> N f� fq f� N N N> N> t>Q
ZY Z> 2> 2 Z> Z> 2> 2 Z> Z> Z> Z> Z> Z> Z> 2> 2> 2> Z> Z> 2> Z> Z 2> Z> Z> 2> Z> 2> Z? Z> Z> Z) 2) Z) Z>
F F I_ � F F F � F F F_ F F F F- F F F F F F F � F F F !_ F F F F F F F F F
J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J
W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W
� o 0 0 0 o g o 0 0 0 o c o 0 0 0 0 0 o g g o 0 0 0 0 0 0 0 0 0 0 0 0 o g
LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL
x
e
� O ¢ _ K ¢ ¢ ¢ _ $ ,Q
m v� m N v u� r ao � m �yi m v�i m n $ m y in m v�i n v�i � u�i vri �i n � g `8 `8 E g `b
N N N N N l7 (7
c a o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 $ d g 8 0 0 0 0 0 0 0 0
� � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �
� O
N $
W �
� �
F �
y J �
y W . G'
� o
U li �'
� xs � a �
m �O
N� w V >
d g o g
o �
� �
N
a � .- � � � .- .- � � � � � � � � � � � � � � � � � � � � � .- � � � � � � � a° �
LL
� = W � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � W � � � `
� w e 6 6 a v a a a a 6 a a a a a a a a a a a a a a a a a a a a e a v 6 a a y
�
� � a � � < � � aiai � � i � i � � � aa � ii � iiia � aa � aa �
�
�
�� � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �
y� P < P P P P P P P Y O Y Q < P O O O Q Q Q O Y O P O O Q O Y Q O O P Q Q
� O S N S S O O S O O O O S O O O O O O O O O O N M O O O n O O 0 m O O m
� . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
; N O 1� O O O O O O O O O O O O O O O O O O O O 1� b O O O O O O M 1� W O �
0 O a n°� a m
YQ N N ^
m
b
� O O N O S O O O O O O S O O S O O O O S O O O N � O O O n O S m m Q O �
; N OO 1� O OO OO O O OO O O OO O O O O O O OO O OO � O 1� �D O O O O O O I7 1� W O � �
N O ' � O f0
Y N N n
W �
� � � �
�/ C,•
{L C W
W d � o�
tn � a �
WOId � � `8 $ ingo $ gog88ggSgo � � Sggo � nn $ g $ nggmmaom
Q � C O j ui o nm o 0 0 0 0 0 o c o 0 0 0 0 0 0 0 0 0 0 0 � e o 0 0 0 0 0 � P � o �
C C � M q � N I�
Q � y � a v�
a o � � �
£
O o � a
� O � m o m m m m m m �+ $'i S'i m rn rn m m m m m m m �+ �+ m m �+
~ a � N so m rn �'i � m m �'i8'i 5i m mrnrnmmmmm m �'i $'i bi5i $'iPn' bi m
V � o 0 o g o 0 0 0 o Q Q o 0 0 0 0 0 0 0 0 0 0 0 0 o g Q
� � a n r n n n n n n n n � � � r � � r n n n n r n n n n n
1 a o O O o O o o O D O o 0 0 0 0 0 0 0 0 0 0 0 o O o O O
d o
wu
q C
N
Q m
t� fq f� f� f� f� 41 f� N N f� f� N N N N N N N V/ Nr f0 41 N N f� U1 N N f� f/1 tl1 t/J N tll tll
. Z Z Z 2 2 2 � 2 Z Z Z Z Z Z Z Z Z Z � � Z � Z 2 2 2 � 2 2 Z Z Z Z Z Z �
w W w W W W W W W W W w w w w w w w W W W W W W W W W W w w w W w W W W
� � � � � � � � � � � � � � � � � � � � � f � � � � � � � � � � � � � �
H H 1- 1- r H H H H H H H !- F- H 1- 1- H H H H H H H H H H H 1- F- 1- Y- F� F- H
W> Nw> W> � ��>1 � W W W W> W> W> Nw> W> N Nw> yW> NW> N W W> W W W W W> W> W> W> W> Nw> W N N�>1 W W
Z> 2> Z> Z> Z} Z> Z> Z> Z Z> Z> Z> Z> Zy �> Z> Z} Z} Z} Z} 2> Z> Z> Z> Z Z 2> 2> 2> Z} Z} Z} 2> Z> Z> Z>
F F 1_ 1_ F F F F � F F F F F F F F F F F 1_ F F F � � F F F F F F F V_ F F
� J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J
W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W
p 0 O 0 O 0 0 O O � O O O � � O � 0 � � O O O O � O � O � O 0 � 0 � O O ❑
LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL
Y
C
� O ��p m(p m(p o n � � � � � � °r' � o '� o 0 0 0 0 0 o a o Qi' � S' 7i � 8 � � g � � �
5 a N N N N N N N N N N fV N � � � " � � � � � � � � � � " � � � � � � � � e�-
�. f
� $
�
Q W
�. �
f �
� 'a
a � e
y W � `
' � o
U LL
¢
m� ;0 88 88 � Q =
to e uCi v� � � u� U �
a a � � � g a o g
p Yi o ,Q �
�� � � � � � m � � � � 7i � o r' n n a �
0
LL
� _ � � � � � � $ m m o � $ � R � � � � � � d
fF, W P Q O O O Y � Vi YI N Q O P V O O O N N h a
T q {p1p ry q q q 1p @ q q
8p Q Q Q Q Q Q Q Q Q Q Q
O �
�
� � � p
� � � O
a� O O m
y Q Y O v 6 O N IfI p O O p
'0J Y O O t�l O O n N O� /l � O N � O O O I� N O
W N O O O O O O1 tG YpI M Ip $ ^1 8 8 h ri pq
YO Q V! t0 Q �y � .�p�{- N T O O O�p �O b O
m m � T � m W � 10 N A P m < W T n
r Q V oi � N I �.
� � � b
I
� P O O t7 O S I� � N m � O N � O O S � OI �
W N OO G O O O 1'1 Y H1 h IG 01 N Q Q Q p1 O �
� e a 'n m � o � � �i m 25 25 25 m m a
Y � N N � V � m pp � O N N�y N
OI � N N1 OY 10 N A Q � V O �O '
� � � 1� N N ^ � N N N 0
b
F C � � '
� C d
W G1 E � �
W d j � _ a o o n $ o � g S o � e vu'i � �' g g o 0 o m
�L C C O � � o o a 6 6 ii g o o $ � n m ', o o g g Q w
g g o 0 3 �
� M W 1") N t0 O b Q pP �D O N N N N O
J �O N � a N W � � 1'�') 0 1� N 1� I < � O i O O O
Q C � P 10 �O F � N I i N ry �
L '
a o � �
� •aow
O � a � ;
Ua y,�„_ N r o m m m m m I m m � n Pn m
_ � o o Q o Q � � II � �
i n. a o 0 0 0 o II a `� i � `� ���'� v�o'
n c 'n ri a l�'i 8 I� ep n
04 � � � I OI N �
Q� ii n S i U e�
m I � m m �n a . N � u
n r� r� d I� ? a ri r� � �� Q ri �
t� t� N V1 (� t� '
zzzzzz II� ,� ,� � 33 ,� ,� �
ww w www � � � rn � � Q
� � � � � � ' r r w x , r r Z
tp N N UI N N f� t� W 3 W f� t� O
W W W W W W W � W W
� > > > > > rnI Q Q �rn y � f a a ¢ m Q m d
F F F F 1_ F Y � ❑ O Q 3 � Y N t� O ? � m
J J J J J J a W W ` � � � U a W W a � a <
� W W W W W W G � � G W IL G � ~ G i p G C
h � 0 � � � 0 • Z Z q � W LL W � 2 Z W ', W W •
� LL LL LL LL LL LL 8 J J � U O O 9 I � � � ;I LL � �
O O O O O 0
n � a a a u �
e y �I y ~ y W � Z y j
€°1 J � F I 7 � 5� O =
p o �' � m N ' = o � il U �n m m ~ S g N �8 9
C a � � � � � � U O O i�� Q {P11 N N 5 ry ry � N f
� 1 •
rc y � a � y S
� p IW V m
4J i W J = �
� < W
� i7 y � p IQ �
) Q J Q
F �, W � �[' a I � IK U 3
y J ' R' LL �+ = II W m u
_ W f
� ..-.. N ry N U' � � .�� �m �
U li � m m S N m �
�
� � ¢ '
�p U �
a o �
o �
E
N
W � � � � � � � O. N
O � ii
LL
� Q � � � � � � � a
� W o G C C C O h d
�
a
�
�
i
�w
9�
N
� T � (7 � O Ol � O N t�V
j m� � o ry n W m n
y O� Q mp OJ W Q� O Q � f �
p O O N m N Q + O a t�
m 1�
�
� �i 'r i� � a 8i }
j � � O ry n� w �
m e m m m m m
Y a o �i nn'i ry a m
� � � N
1 � m
� � t
W d � �
�
EUe� m
W m , � � x
G al y o > o
� M `m oi
� � � � d
Q � pa q
a o o E
O o o a
d
m rn m
� aay wo � � a � � �
V � , ; ; ; ; ;
; ! o § sss
� a � � � � � �
� o00000
a� s �
� � m �yp ry
q QI m j N N
Q m � � � U' b MI
19 U' m Z O O
� Z Y � U � e
2
W ? V Z j =
2 U' = p ¢ U
U Z U H � Q
� W O 2 J J
� V � O � O m a � m
v Z 3 > v ~ i � �
w a � rc w �
d V �> w � V � a a � i
p LL r W m LL W R W A �
_ O U o � O rc 9 � Y c
o � •
a m a
e e m
� H $ w U
C L t
N W � p 9
� I� 10 l7 N mp N V Q (.� H
C m � � � l�I � �
�"'
Ob
Oq
P
� �
z a
Y �
u
m w ' _' o
c�p U �
_ _ ' � � , ;.y �ro' ' 'a.,iF�' �
� �j , �
� � � "� ,.yw:; '.. k�ry w
Q � � i � i i i �
� � O� � � .A� ��. .. �
O N
^ '� � � � � 3
� �
Q � � � � � � �
m �" ,ri � ; ; _,. , �„ ;n M�. g
' '"°dyk,:��nfij4 f i1!rr�� ]taus � . . . �
¢ �
p . � . � �
;� g , , a �;�„a k xf,�:,� „
m w �� y� Ep u aa r �if,''yt t vk Mr ��`'�' �s� h� � � , .
p m O y J � � F � �
� � O�J 2 Q � U i i i fN;;J �
� y rn 0
� f���'�` �z
� � �p � Y r�� .,"h'�i „ �.K�,1� z "� `� q . . � � � �
". � g °o $ W s , ,
' y .
� z�� o � ' LL , , , ,.,<p;, „�r ,�.� n� :; �
N � ¢o'u 7 A ti ; jE{;',��,ins �^'�^��'' rf+, ��: �` � � , � , , � �
rd � s2= LL 2 Q � . . �
F� � g
�Z= O rn d I� ' ' � �,i :s,. rn
f ' �o .o � � � � Gr w �.,wa�,�1^� °�R 4..yH;l� �, C t�s � � � ' ' �
o � ,y . � � . �
�( Q LL Q� . � i
�i ~
� ti � g , , ,f„ -a+ ��,� t�ti �
b us av�:. 4 4 ' 1 5� � �
ci .L„t � 'htwy,wd� �hd � � � � � . � �
N
'
� �
p � u� y � k�i u /r3 ..':4{ '1. W
O f � r • � i � i �
f iry�."` 4vk�4CA�d��"� t Vl S
m � « b i^ �s . : � � � m
`�R .lu,F!'..�,t.; i. ''�ai�.. �O . � � �
m � g N � z , , , . . , Z
/ �{. � �v�( .. . "V V t�` "OINM'AY41�1' W}
\%� D�lQ�ld�d S'�9 �'�M ruv�1�'M'� h M�j � V
.nl O � � � � � � �
� !� V O O b O O� . h V N W F V N O�
� � l� � b � N V < V O th
W 0 � � � �
o � Q SN01771W S (%)U131A
� gri
y Z W
LL W �
� � N
��
�� M N W
N �
O� p� p �y (y�J OI
t�� (`J f� I�tO� ONN �
�
w �� �3 � ��o ���
� �� � � ��� �$� � �p � 3
U W Q 2 W �
auiu.viwww�nu�u�.n .nvi �p °-
W Jj
m � t�a'i F � b � 2 .,.xS��.::. Si
m ��c^$�,8Qmn163,`O8Q��c58QCC ) ¢ 8' ¢ v' �j � a� .,.a •... �
Q cyrnS+25a �n� �25��m p{�a C } 2 � N �W � p d°
m �ia���������� ��� ? ¢ _ ¢ a > ^ :,•, a
s �
� U U '7s;o.: a
W O���N�!^ tD��n � 2
� � y� �5 � w �
W ' O J ~ � � ¢N W c'
tn O� O � Z �' ,`; ,� ?
J
_ � «,«,«,«,«,«,«,«,«,«,«, «,«, _ � W S � „ $
� b< cn�1H�Ot7u�IOtO�nO WTC�pfOiW = � �Q LL q
gOi y� StD�(V M O�r� �i I�� V1 LL � � N O ,���n��.ti.� Oi
� � ���O���V N � !,' 16s. �
° � �������M��£§W ��� � � � a� w �
O � uiaoNNevi �cev � m � T a � � tS =;. v,�. rn
� � °���� � V � � 1;,4, �
� a y y LL
¢ M J
S «,«,«,«,«,«,�»»��. ,»«. W � � g m
� , �
�
U �."�FR. .y'i, C
= o � g $ �
w �
� w y
U y m
w ul~ � � W Z * r *S�r .��,1 g
z � �-w Z � a W � o
Zg �Z�a � ¢ ¢ i
�a � $�8� � � m
< , m
�� � >�<5p��� 3 °x��;:'i ,` "",'. �; �
U> Tp��wf7�Ya � Z
U U¢t� W 2UQ � ,�,
¢w wpw¢3��wa � � m
�a <zd¢�¢�Fj� ��� a � ,`,.,r ..:�'�.� s�{ .`..i`"':,?"u.� �
¢ �a°���w >d� � . �
Wa ~�LL�O W~S H�p W� �O[2 2 Z O W N t�l O
YNe-ae�o���W8� 0a6 �G i(i N N Yf
�LLJLL LL�2fAEtiU (!1 � X
. — — (%)O131A
CITY OF PALM DESERT "' (NVESTMENT ACTIVITY REPORT "` SEPTEMBER 1999
EXECUTIVE SUMMARY
As of 9/30199, total portfolio book value was approximately$167.8MM. This reflected a net increase of approximately$703M
from prior month due to sales tax receipts. There was an unrealized portfolio net gain (market value-book
value)of approximately$343M, based upon prevailing market interest rates. This was only a "paper" gain since there was no
profit-taking. Significant changes in investment position are shown below:
"United States Treasury-Coupon". The City buys interest-bearing U.S.Treasury notes with maturities of 2- 10 years to
invest assessment bond proceeds. Although unrated, considered "AAA". THIS ACCOUNT BALANCE INCREASED BY
APPROX/MATELY$1.2MM DUE TO A SECURITY PURCHASE.
"Federal Ayen�y•Couoon". The City buys U.S. government agency and instrumentality notes with maturities of 2- 10
years to invest assessment bond proceeds. Agency debt guaranteed by U.S. Treasury; instrumentality debt is not
(guarantee, instead, believed to be U.S. GovernmenYs"moral obligation"). Although unrated, considered "AAA."
THIS ACCOUNT BALANCE DECREASED BY APPROXIMATELY$7M DUE TO AMORTIZATION OF PREMIUMS.
"Local yency Investment Fund (LAIF1". The City temporarily invests proceeds of matured securities in $13MMM
pool managed by State Treasurer's Office for 2,600 governmental entities. LAIF has diversified portfolio (BAs, CP, Treasuries,
agencies, corporates, repos, reverse repos, CDs)with weighted average maturity of 180- 540 days. THIS ACCOUNT
BALANCE DID NOT CHANGE.
"Federal Ayencv•Callable". The City purchases federal agency securities that may be called prior to maturity, in
order to obtain an additional premium for that risk, thereby increasing overall portfolio profitability. THIS ACCOUNT BALANCE
BALANCE DID NOT CHANGE.
"Citv Loan to RDA". The City has made long-term cash advances at LAIF interest rate to RDA for property purchases.
Advances will be repaid in future years from tax increment revenue generated by associated redevelopment projects.
THIS ACCOUNT BALANCE DID NOT CHANGE.
"Fideli�reasury Pool". The City invests assessment bond proceeds (construction, cost of issuance, and bond reserve
reserve monies) in "Fidelity Institutional Money Market Fund: Treasury Portfolio- Class I." This$3.9MMM fund invests
in U.S. Treasury bills and notes, and repurchase agreements for those securities. Weighted average maturity is 60 days or
less. S&P credit quality rating of"AAAm"; Moody's of"Aaa". THIS ACCOUNT BALANCE DECREASED BY
APPROXIMATELY$9.3MM DUE TO DEBT SERVICE PAYMENTS.
"United States Treasury -DiscounY'. The City buys noninterest-bearing zero coupon securities ("STRIPS"j with maturities
of 6 months-30 years, to invest assessment bond proceeds. Purchased at discount;face value paid at maturity(difference
is yield). Although unrated, considered "AAA". THIS ACCOUNT BALANCE DID NOT CHANGE.
"�jyhMark Sweep Accounts". The City sweeps excess checking balances into"HighMark 100% U.S. Treasury Money
Market Fund". This $905MM fund invests only in U.S. Treasury bills, notes, and STRIPS (no repos or reverse repos).
Weighted average maturity is 90 days or less (per SEC regs). Although unrated, underlying securities considered "AAA".
THIS ACCOUNT BALANCE INCREASED BY APPROXIMATELY$10.4MM DUE TO MATURING SECURITIES.
"State 8 Local Govt Series -Time". The City buys special noninterest-bearing U.S. Treasury certificates of
indebtedness with maturities of 15 days- 1 year,to invest assessment bond proceeds (to comply with IRS yield &arbitrage
rebate regs). Nonmarketable. Although unrated, considered "AAA". THIS ACCOUNT BALANCE DID NOT CHANGE.
"Medium-Term Notes". The City buys interest-bearing corporate medium-term notes with maturities of five years or less,
to invest revenues. THIS ACCOUNT BALANCE DECREASED BY APPROXIMA7ELY$13M DUE TO AMORTIZATION OF
PREMIUMS.
". The City buys noninterest-bearing federal agency notes at a discount. THIS ACCOUNT
BALANCE DECREASED BY APPROXIMATELY$2.4MM DUE TO A MATURING SECURITY.
"Commercial Paner", The City buys high-grade, unsecured commercial paper at a discount, with maturities of 180
days or less, from Fortune 500 companies. THIS ACCOUNT BALANCE INCREASED BY APPROXIMATELY$932M DUE
TO SECURITIES PURCHASES.
W
U
2
a fn � (n (n ln fA V1 fA fn lA (n fn fA lA fn (A f7 N ln
Z J W W W W W W W W W W W W W W W W W W
- � } } } > } } } } } } } } } } } y } }
0
�
oN � o , o , , , o � � � N � � �
-� J O O O OD M ef � aD <O (O
0 Q 1� O O O V N [h M V N N
LL � V O O O aD M oD .- aD f� �
r F. w o 0 o rn v � � rn in u� -
0 Q v o o ri �n co co co cn ri c+i
r T
a e» fn En fn <n v� ca a» f» �a » En en v� tn
o+ O
p�j J ~
� � W o 0 0 0 0 0 0 0 0 \° \° o 0 0 0
� LL () o 0 0 0 0 0 0 0 0 � � o 0 0 0
W F Q. M cD o co 0 0 o N V � � � N N �
�
� aa
W
F
a
w
H
W
V
Q N
y G O
� �j c (j o � �
O fn � o in p � U �j a
V H o U o � � m .. o a .
� � V � V � � � � �� 0 U �
V � d 'O � p N � } � (� � U m �
aJ U � � O � a C G Q N M V O a � � y � C
o � a ° ° `° mrn v v� d ° `ornUm � m
� a� d � ¢1a0 c ... 0
a�
Z � o 0 0 0 o c o � a± •_. �p o :v � � N O
a � a r� am � - - Y � o „��, �
W � y a o o � � o = � m o v L U � Q c
� p c N � N U N � m � Z c N V p W � �
ao € � „ �
> U o m d d N y LL�. 2 Z z F�Z- � M N �'g � d m
� V aai � � > rn o 0 0 0 °' a a a � � y d D � c c �
o � c� rn0000rnma� d Q Zrn� omdo
y W N N C � N N N N C Ll �L LL Q Q � H C C LL C� C� �
N ... UUO �n _ _ � t� �.
� �N ch �N ch R �7
W
a
�
� y
z
W y O
� y V Z
� � W •� e E
� a � y C1 F
o � Z N Q
� op � � ,
v
y a _ _
� � �
W
U
Z
Q � � � � � � N � � N � N
Z J W W W W W W W W W W W W
— a > r > r > � >- y > r r >
�
O
c)
py � � � � N � � �
J J a0 � th ch
� Q Qi V �f) W
f = QOI � m �
F
OQ � N N �
a ds v, ss fn En v, ln �n
O
� O (,W,) o 0 0 0 0 0 �
W F- � O O � N N O �
� aa
W
F
a
w
y
�
w o
U v�
Q y �� a
J p Y " � C a o
� �� .,,, C N
a '
� U m� a U � � � � � °� c°� m
V Fyc- � m o � � a7 � v�i L N � in a a
} !. O � � � � l � N � O Q +" > �1 y
U J y O O � � N y 0 O 0 � O ,� � C Z C � a
J �' N C� d a � � N U a � m � � � C N � 0 p .
O V O p � . O C1 fC . O .- O N � ._
a � � ° 3 � � ° Z � °� o � v = `o a; � _
~ � CO � O G.J � O O ti � � � � � f� y � � fA O �
d O M Q p ' � � � � y> A f, O F d
� � �
O N 01 O
w � � av yU ¢ � a° v -` o � av D .co ,o � � o �
t~n U � � °� `�° � � � p °� cw � � � � rnmy � � � o �
; 'J � N N � �° 'Y o y m � '� � N V � � N L O N C
� ..N. tn � O EA �` � �p � � �
? � V � � � tn � V � Q � A � V N � �7 V LL = V LL . N
aa �' dNaaa =mo 000 �' < do � � � � >
mmcn C� '� .=_ t� CJy Uc� Ucn � �nz � � v� � s
� N f") � N M V � � N (`') eY � N M C � �
a
e
W �L
a ..
� � " E
ZG O � t`il
W � d � C �
� � p, p � �
rn � W V 4 � d U
, `� ¢ � N V � R N
o � Z V O/
m � � � � Q
- C � C � u
m U J
_'— � � .<a:e•�� �
� � � � �
� � ,� � � � � �
o � ,
O N � � � � �
� j � � i � '
� �
Q i i i i � � i
m � �, , , � a u+ ,, �
a h' ,4�'e( .�i�y!� � a't!`��"�`aru�>,�Yz , � §
� � , � , �
� . . .
� e
,� � � 9 . , �,,. , � �,. �
�
Q � y P '� ,r�'�� VA'"�A S� r;;;Y e�{w>: !. � � � , �
a m O W W � F- � � , � �
� � t�C. Q p� � � � r, ' tn,�g � W
W Q O '! � rt ��..N Y i YiX i l 3 � 0 i i
� " �Ng 8 , �. , .� g W � ; ; ' ' �
� � ?�� o � �y1 LL , �x,� ,�.�u � ;
a n ¢O¢ � t�i Y ,M �X� 2y, jfrtqrl 4 � � `N f � � � � i �
� �p ��� f � a ■ . i i �
�
:�? � � � d ' �i, , ;r, o�
o �m � � � � ; ,rce"�i ,< r�,', � �d�t, � � ; ; �
� � � C! N � .�r+it . Y #a� P � V � i � i � �
� U m � � . �
� � � ' ' e! . 4' ..�v. .. �
aj N rr^N�.%�,7�4' +°}' fF .�r s�, �t µ`i� � � � � � � � '�i
>
o N � � ""q v� a 'i'� e . �
o . r ,.k'-;I�'"� 29 .�54�€�.�'�.r1�g�-ieE,'�+1� � . � �
O , � � � � � �
w � ii. �
�
m v ',�;�h � r �uVr�' "iaw � � i
�; � t, i t�"�,1 e 'o , , , . �
� � � $ � _ � � � � � � � _
m .:�<:e ., g�i, ,�.,,s .,� m
(%) 011OjltlOd �'"�.`t � a r,`.;,'' �x ���;j'}:� � y
p � , , , , . O
p ^ ov � o � o rn r e w m n e a rn
N LL W � � �
vi �n ui vi v v 6 v oi
o � ¢ sNomiw a (%)a��e
s� Sm
< r�w
4 W
O� N
V � g � d
� �
mmV N �'
t�� . � i (� � �iDt7 O NN �
W �� � � ��o ��� a
� �� � � ��� �$� � � �
U � w o � a � g w �
w a
w u' � � a
»aauiuiviwwwwvi uiui � . �i
N � r`�i F FW-
� 8,�^�8���`08�9 � 8� C ) a � ¢ N �� � '� �
¢ Nr(i�00�c��� 00�� �[�a C y 2 � Nl W `2 Q de :i rn
m1� 8 ON�nV �t�u�pfc�OrnIpp� O� ' 2 ¢ Q
m tO�0�0�0 mI�RmOi W 1��m H � 2 ~ � � Y ` �� r
W «�� N.h- Ob �C.-N tnD t0 � � Z � �
1 � �
� � � � � O � ag O 'f, �
«,«,«,«,»«,�,y�,«,«� �,«, = g o > >
H I�O m�O (y O CmONW � �y � �
lA NOc70TOt91nO�D�O O�O!O! W 7 �° F O�i
gm � yQ�o � N�$� �� �o�w3 u ¢ c`'v Q �•y� �'F':�
� rn ��ffi25m��a25�mn �in� fn ¢ Td' u�i ar �
° ; ����������Fi� ��� � 8 g � �
� t�'Jm���N�^,i<ui �c6am � � � « ¢ u �,,, rn
� > � p O e /,
¢ w <) ¢ " LL
N w
¢ cn � � y
g «,�,�,«,�«�»��«„��, «,«, < � ,� _ �
� � m S ��>ms>��� �
2 U be � �
� � �
� w U } a' I D
W �N Z � � W Y. f�, ,cr�++'R''; �
zg � �z�¢ � ¢ a a
$o�N � � m
� , m
o , ° ��<5w°� 3 �,�'� °�?`" �aa �� ,`�.,,Ei 9�'�` b
o> >a�owc�79�ra v� � z
U UgN w U<
¢w wp�¢3���iiaw � � ,;< �. �,
�`q `�¢����`� <�' � � � ,. , ����'�_ ��' � 8
�J <
�¢ ��J���W��W �J� U�
w ~wLLw W~=¢pW� oYZ22 O m in m o
' � viege�pui(7rWe00aQ ro vi ui ui �(i
�LL LLU11�=fn�LLUfL E $
—� —� �%)4131A
¢ a S 8
o ¢
c R >�
'^ O �
yE % a� o $L >
` W � W p y�
N q � a a �
h � tmh OY pp� Ny 1��p N(y 1m� N�p 8 N 0fp1 1"! 8 1�1 � a C � 6
A � Ol OJ O� N t� N Y N O N � f0 I Y O C O 0 W LL�
� W N tn O h N N IA N O N d UI Yi � � � m � y 6
C S ° �
01 �, y �N
41 m N U
m m � m H � ry ry m � N �o � fp N O �j N
€ n n N � ry N � n a o o Q � Q �
H � � � ry O m m Q
� � d
�p '� � O
� C � N
N � � p
� �' �`ryR m � '` '�r'' ` `r' m �i � ^ .�n ^ ' � r � � � o
w� ' n in 8o dU -
q C Vi
O A � �
� I N L 41 N
W �
E � E °'
x iz � T�i
a° � � a. � � o � � � sx � o 0 3 �
;[o m a � n n o ni r a � m U' vi � d
e & � 10 cr =
a o "
� � o
� � � �
.� m a m in m o m p �n w
� O f0 h t0 h N Q t0 O Oi W f0 � 1q0 NC Np� � U C � C
`� m IC � l(pV I�p� l� �+f Vf N Oi � Vf p N N O O� Yf N w� N
r � O(pl tO tA t�0 Q (�O N O W � tO O � 1m� 1� 4 � t � � C
U O N N � � 8 �i � ` N r N �O O � n m N �
Z yd Ol Y 1� O l'l N N !� OI N h Of N t��I ` � p (Np m
W C C1 /O O N N !� V O Y] N t"1 n � V L (n
� f0 N
� d � Of a , a m � ¢ �
� Ip O� , 'n `v K E
Q � O1 y o
� � � I �d" � t0 V V d ^
W � 3 M II � m Pl 1N C C L �
� � y G7 � � � �� « � O
a � � a A � � ° s � �
O Q C d m m o T � p m ^ m p �p �n o r �n m m o d fV N � d
O G Y J N O 1` Of O N O O M OI N 0 /G N W O r ' G C � 3
J p '.�i ad+ `m� ao '" � i'n n u"'i m �i Yn' n n m � m 8 Si o m � u,
W � a � rn � u� m m m o m m n �o �o N r � v � u c m y m
�p � n RI (�I p (p th N �IJ p 0 Ol I� H d d YI �
> O d (p N N O N O ^ N N �p h O {O O N M LL E y N
a y oJ < 1� O Y il] O !� th N h N N C) W N N �
Q a H) � O (V h I� �- C < 10 lV M � �p� j O � N
O � O C !� � Y
W y � C N
� � �
1 ❑ d O m
� Q- V y L
y '_ � c
Ft- a a E
� � $ $ n o o uO1i $ o g g m g m I � ^� a w m a'�o
pp tptp 8 S888 pN �pp�� T C N Vl O
a� O N 1n O O f0 O O m O !p O I� 9 ' Ol N N
8 S Spp� pp�� O N C
O�l P r O N N O I� � t7 ry m l0 N OI Z 0 A �
(+I tC O N 1N 1� � Q Q m N � O tC C 1� 1D
� !D N O O �O
N � �i � '
' o
� �'.
E
d
n
�
0
m
w O � LL r m �° ^ m
m � � z � w i p i o � � �
m w o a G '� c y m
Q O O � �F �vA O � � U O c u � � a � � o
c? 5 d N ¢ w � a S U a � m � a � i m m o
> � � ~ a i > o � N a � L" v m � � c ry � .
2 -�+ y Z a > 2 V U' O W Z Gd �'T y a Q � m O v�i N �
W Q � � J U W > Q Y � W � I U � d C C Ol �` � d j e3
. � (� U � K Q 2 C1 K U LL� !/I (') y ; L � � � C N R A N
m � � ~ � Oc� ` N � r�nY � > �� —` N m E y a m � � a
�+ � � wa m aaK ci e , '''pppN m w m w , ui
� � H � � � Q � � H � � W � L S c ? U U W EC�I L� um N Z' �
- � pw H 0 r� o w N r ai � w o II m m � u o � `�' � i L a U .`�
S LL N LL � J LL � N J S LL f O 1 S Q H F �I U Q W �
A �� � � �, 8 8 8 $ � � Q � 8
a � � o 0 0 � � $ � o p �
^ � � o � moa m m25lib �i7ri7ri7riiri5i � 8i, 7F2Si7G2Fbi � 7K7riviffi � 7SiEi7F a � �
� w u� fv �ri vi m m ui ri ru ui a a a e a a e a a a e a a a a v 6 6 a a a a
O� N � F H � ev � w m I m � � .. � � � � � � � .- � � � � � � � � � � .. a
� �
� � aaa � �l aa 3aa � � � aaa3 � < � � � a < � a � aa
�
s: � s � � � � � � � � � � � � � � � � � � � � � � � � � � � �
N� vi rti m �n �n m i6 �c v v e o 6 a 6 v v a e a a a a v v e 6 a 6 a
� rvggnme m g $ g e � mnr $ `rymg `�i � mgg °iir � � � mnn
� � Q Q vi m m � u� vi �o m m N o m e o � � ro o o m vi m vi �n m m
m n n � ry n m ry ^ v� �i m n m m n � n N N m
Y 25 25 m m o mg m m io v '$ `8i m c� v n �n v o 0g
g rn g g o Sn a 3i ' m n v N � �r'i � n n O1 a"o � e � v}
m � N � IA Ol N O 10 1") N � N
f0 ID
'mi O N N n Q l�I 1m4� O O S f�0 � m � N f0 N � S lh fO � S S M N � O/ � fm0 1��1 A
� . �pp. p�. . . . . {p. . {p . y�. . . . . . . . . . . . . . .
� tV Q C� O(p �p� � N�p 0�p Ol 1O Q m � O� O� N Q 1� O � t0 P O O m O � h N N O t0
� � � Ol Ol Oml N OJ Y N Q W m fm0 0 O m � r � m V
� m m m O�
U � � O� O d fD f0 Q b b h O N O Of N n f� m fG N
� ry � N I�l �ll � � (�1 N N
W c �
C� � o�
a Gl j � � $ $ $ o 0 0 0 0 $ o m � m � ry n N m o m �$ m $ $ n N � 8i Q � � n
Z �JJ q p p O O O O 1� N N tp (O 0 N O � tn O O � � � O O � A ' r N N � m
C Q O O O O p O N t7 �O N �p � �p � � � m Q O O
{O � � O O O O O O O W W N O W O! 01 N
� M W 8 8 O O N S N (D N T N mp� M �ll O N fp t� O W
WC IO N � a O N N r � N N f0D n O N O Ol N � r � m A fmO �
cC � � N N �- UI �- (7 VI O �I M N � N
G �0
0 � N £
J 0 0 G ��
WQ a � y to" � �, &' 8; 8; � � &`'
W o `_ � � � c � c c c �I
Q� a a `800 `8 `8 `8 0 0 �'
�
�
mc a n 'ol
�'l , N
i� � U U '� j '�
6� U p p o i
2 2 2 � Q Q p �
� K K m
N N N Vl V! V! 41 N N N Vl W N N V/ W 4J N N N W V/
m � � � ~ ~ ' � N � Z Z Z Z Z 2 � Z Z Z 2 � Z Z Z 2 Z Z Z 2 Z
W W W W W W W W W W W W W W W W W W W W W W
000 = $ $ � � � s � � � s � E � � � � � � � � � sssss
� w w w ¢ O O ! y y r r r r r r r r r r r r r r r r r r h- � F
� � � O �. r d , w w o �y>� w> w w N w w w w w w w w w w w w w w w w w
W Z Z A a Q W Z 2 � 2 2 2 2 � Z Z 2 � � � 2 2 Z Z Z Z 2 Z
Q QQ QQ H H ) ) } ) > > > y > } > > > } > ? ? ? > >
K K h' S C K Q O � < � F F F F r F F � F F � F F F F F F F F F 1_ 1_
W W J J J J J J J J J J J J J J J J J J J J J J
� ❑ O p p O p C � � C w W W W W W W W W W W W W W W W W W W W W W
p W W W W W W W Z 2 rt O O O O O 0 O O � O 0 � 0 � O 0 O O O � O O
_ LL LL LL LL LL LL � J � a LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL
O 0
a ' z a
x J yia y
= m �
u O J _ K _ K K _ _ K W K K
U p O ry M N � �+ O � N 0 O N Cl t0 m W O N 1� Ql Oi O
N N N N N N 1�1 1�1 CI 1�1 17
c U o ^ ' N ' � r m � �� a g g g � 0 25 0 0 0 0 o a o 0 0 0 0 0 0 0 0 �
U � j $
= IIJ N !
W V � �
K
a o r} �
J n � Q, � N K � F a
z� (] u
d W `2 � � QY �$� f 'J O
N C n � M t� tT' < W "'.`
�
U LL i+� � i� th i N tl �
� �a � < >
a � o �
� �
� ' � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � a �
� W
V O O O O f O V O O O O O Y Y Y P O Y < Y Y O Y d Y P < Y Y Y < O Y Y O d
I
a � � � � � _ .. .. � � � � � � � _ � � � � � � � � .. � _ � � � � � _ � � � � �
� � iaa � ii � i � a � a � aaaa � ai � a � aaai � aai � aii
�
�a � � $ � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �
y 6 a v a a e e a a f e a e a e a o 6 6 a v a e a e v a 6 a a e e e a a a
� m a r �o g �i m m �i n � m � $ g .u'- $ $ $ $ $ $ $ $ n �i $ $ $ � $ $ $ $ $ m
w � �n r � o ni r o w n $ n c o N o 0 0 0 0 � o o m � o o � o 0 0 0 0 .-
ym � m �i g � �'v n � " ''rS N w �i n
g vi r � m ri ri n oi �u
m 'o `h � m w m
� maNing �im '' � n �Bm3 � $ � ggSgggg $ �°rnggo � ggggg �
j � N N hm o g � N� o rn(p m ' o o � o 0 0 0 0 � C O � N � O o � O O O G o �
Cf t0 th N � N n N � N
� Y b 1� ' m fV [7 h � 10
� `� m m m rn
U �' � � .-
Z C d
W d E �
Q d d � � m v ry m o m `^ '' �i n � m � g o � o g $ S $ g o o n �i $ S g � o S � g g m
� �p
Z �O C O 1 �.�j � M � � � �- N h p� m � N O O N O O O O O � O O t� N � O O t� O O O O O �
{1� C � M a m m � m ci � m ai �
a � y a m m `m m
0 O a E
� oca
W O O y m� � � � � m m m m m m � m m m m m
O a y,�._ r0 w mm mmYriSim mm m �' SiSimm
W O � o 0 0 0 0 `o 0 0 0 0 0 `o Q Q o g
a a � n n n n � r n r n n n i. n n n
a o 0 0 0 0 0 0 0 0 o O o O o 0 0
i
o m
wu
w c
w
am
f/I fll f� f� N f� f� tq t� N 4r1 Nr Vr1 Nr fr/J N fq fq �1 h N N N N N N Vr1 (rp Nr N N N fq fq N 41
Z Z Z Z Z Z 2 2 � 2 Z Z Z Z Z Z Z Z Z Z Z Z Z � Z � Z Z Z � Z Z Z Z Z Z
W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W W
� � � f � � � � � � � � � � � � � � � � � � � � � � � � � � � E � � � �
r r r � � r- � � � r r r r r r r r r r r r r r � � � r N �- r r � � � � �
f>q Ui N N Ny>1 4J t� N (� Iq N N N N VI fW>/I V>I fw>A Ny>� NW> NW> fq fq ty>n1 N fn f9 t0 N N fA fA fA fA N N
Z Z Z Z Z Z Z Z Z Z Z Z Z 2 2 2 Z Z 2 2 Z Z Z Z Z Z Z Z Z Z Z 2 2 Z � 2
_> _ _) _> _) _> _> _) _> _) _) _) _) _) �) �> �> �) �> _) _) _) _> _> _> _> _> _) _) _> _> _> _> �) �> �)
1_ � F F F F F F F F F F F F F F F F /_ F F F F F F F F F F F F F F F F 1=
m J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J J
b 0 � � 0 � � 0 0 � � 0 � � � � � 0 � � 0 0 0 � � � 0 0 � 0 � � � 0 � � Q
� LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL
R
C
m J
m � O O S O O O O O O O O O O O O O O O O O O O O O o O O O O O o � p p o 0
C y � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �
� �
� p
y o
W O1
K
H �
� `a
6 W 9
� � — o
U u.
¢'
� �o � � � � � � oa =
A . C � �" ¢ >
a � � ra' a ? � ? o $
� 1S O� Ol 01 01 Ol W W W W OI 01 01 Ol 01 N � N N CI f7 �I �'1 N I N O ` a N
� �� Q < O < V O O O O O O O O O O IA 11� Vf In 'N N N IN Yl N N d
p LL
� � � � � � � � � � � � � � � � n 1� N n � 'I N I ' Il LL
� �
y � � � ¢ � � � � � � � � � Z �I a a a a �I �
f
�ER O� O� O� T O� OI Q O! O� O� O� Ol N N O N � W O� N N
n N
y� P O Q Q Y Y O O O P P Q Q Q 10 VI IA In VI Vl N
� S O O m � O O O O m P O O N r 0 O � N N fn0 n N N O Y
; O O O O) m .- C O O �p CI O O h h (p �p th �p n
P N N N t7 �p O O t7 O (7 � W N N N tV
Y aD 0I O N (p b O� f0 m ♦ fD b N N
n 1t�p 1� N O O oJ Ol N m n pp ap wq
m N f0 h O O . O� Q O� O� e'1 N N O�1 01
� O N IV�I N N 1� M
lV �
�
I
p p pp �pppp � p p p
� O O O W � � O O S tl1 � O O 1n n � N �I S O O O O Ny� Ny� � �
; O O O p N �- O O O t� ry O O m � N Yl N a�D 0 Q t�V N N m(p �N
Ol f7 O N Ot b m 1� 0�p Np� �vO� (O N O O
� � N �O r 1�. � O Q�i O Qi O� < $ a f '
UY � ^ N N N . N N 1� 1� O O
Z +' 0� �
W d � � I
� � Nrn
a d � '-' � ossm � BSss � Posx � a ol, 000s s � � o 0
� � C m o 0 o m m � o 0 0 � N o o m � 'e '� g g 5� � uv'i n 5� q
Z i6 O > p m M o �i � o 0 o S � g fo uy S S
{IJ C � 1'� y n � � vi � 8 o I� 8 $ 8 g g 8 p n n
� {� (n � N (O ry I' O N I O N O O N 1n N � O O
C �
O O � � I I
'� p G a
� � o „
W O 0 y qA m �+ °fS'im m �+ m � mmmm
Q a � t� m �i � �' m m m 7ri m m m m m �
Y
W O � Q Q Q 2 � Q Q � . C � N m m � o
Q' C. a o00 000 00 0 � `� � � `8 0
�
�
q� 'n 'm � o n �
A b OI . Onl I 2 N A
> R b I ' �. 1�l � 10 (J F�
Q SI I� O LL y O N
n o �'�, n � f y e
N I H O W 1� . Q vJ
4! N N N N (/! h N N N N N N N � � �
� � � � � �e �Z �C -~c �C r r � � I v�
W W W W W W W W W W W W W W > �
� � � � f � � � f � � � � � K � K � 2 Q
� �- � � H HHF � F- �- � �- H a 0000 Z
f� 41 N N fd f� V1 U1 N N N N fd N K �, r r r r > � �
W W W W W W W W W W W W W W O O O O
> D > > > > D > > > > > D > w � mrnl O Z � �Q p
Z> Z Z Z Z> Z) Z 2 Z Z 2 2 Z Z> � W La � � � � � W m Z q
V_ � � � 1= F- � � � � � � � F a' o & �a �a �a � a' a a' � Q
� w w w w w w w w w w w w w w 'c j i c z z z z 'c ca7 'c o 'c
q O O O 0 O O O 0 � O � � O O w � Q m W W W W w p q w w
� LL lL lL LL IL IL IL LL LL LL LL LL LL IL � i m � U' U' U' U' 9 O J 9 LL �
S n ~ S � a' S
c y y � � y LL y ~ y
� Z
m J V W �
� a N .n g � n ro o � ry n v m o � g . � $ g � � y � N �
0 0 0 o N m �n
`o 0
C W N �i Y. ry N N N W N � �
- Y � � � � � � � � .- .- .- � � � � a i T �
< Z a � U w $
C <
� !i � � ��I � f � a 'Q' 3 �
Q J y' N
a j � � � f N � � N ¢ w m x
f° o .� I °w � � 8 8 P"S u o � o
U u. i� 'F o ��I U m m . �; �J LL m �
m =: W � � s s "s "s "s a � s w � � � � s s `s s "8 "s � � s 8 Q a �
� .° a � c � cmccccc , cc � � � � � � � � � � � � � a '
a � � s � s � s � � � � � � � � $ � � $ � � o 0000 � o �
� Q' � � � � a : : e e � � � � � � � � � � � � � E 3. � � � � � a "
a a n �
10 IA N N N N N N N N N N O O O O O O O O O O O H h � N N YI d
� I
S }� p Y) fO 8 m N�p N�p �Np �Np O p Ol Y O YI mp O N h � 0 p Y O N C
tl ; IO N tm'1 N !� RI O O�O (H � � IO Cl W � O Yf n n � � N ��[f m Y P A n
OZ � � � � � � � � � � �I � d
�
� aaaa � aaa � � a � � � � ia � � � �l � a < � �I
�
�� N ^ u�i N � v�i v�i N N � r $ m � N{p N1p
' A A N fp N N N N l7 n (�p N (p �p
y� h 1� (O N IO (O (O (O f0 f0 t0 O O Q O P
'�J W O Q Il Ol lV O�i N N Ol t��l Im+l O O O S O O O O O O S 0 O� N V V W
� p a m h p N m Ol Of � � 1� 1+1 Uf �p h (p Ih �p q N h .- OI
1") O N tO 10 O (7 (O T O O ' N ' 1` N 1� N N N T Of tD r t� S
Y tV � tV N bl N (O N N h��pp t tD a�pD N f0 W fp 0p fp q hp p ID Np N �
� � b � O r � O O � � N A .�- ' b 17 �mfl N � ' 0 N � N f�l W t`�') N W
t0
� V � � V O YI
'mJ O S O � p OI O� N Q O � O O O S O O O O O O O O � Ip N N f0 O O
q C G UN M GQ �n n m O� O p y h �+i �ti �p 1� �p 1� �p pi ' N t7 ' 1`i
� N m N O O P VI O N Of N T 1� N 1` N N N N � Q Ol m A
p �D N N N N N CI OJ fp OJ N b W fO 0 fp (O fp m (y N 0 !9
� Y O 10 ' O m � ry O Ol fnD 1��p -1� N fV �p � � t� � m � N f�O � �tp N n b
U � P P ' N � � e�y t�'f .- t0 � � Yf O ry m
WC � I
d � � �
a a£+ d r' ; 8, 88SS8888S8 oI 88808, 88888 S 80888 0
� � C j o � o Q Q o g o � g g m v�i m °j n �i � �i H �i m Q � � $ $ s
Z 10 � � o S o 525 � N o o e m 'm n ey mem m m 258 $ amy S
ll� � y M a � � `� � � meemm � � ^ � � �iumi � � � m `" � mmev'ic'S o°ii
� � . � � - v I � � d n m
� � d E
J � C a I
' � O f/� a� �' � � � �'i �' m � �'i m m n n n r m m m m m n m ao w m m
Q a 4��. r O Si S'i Si Si m m m m �+ gi �'i �'i �'i S'i �'i
t � � t� N t� t� tV N N N O O O ry Y P ry P P P Q O t� t�J l� t� (�
� O � � C C C C C C C � C C C ; i" L`� L" C C C C C C
C a o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
i
W C �o � q
A q
b
Y- � �
Q m OO O O
m N
Y } Y Y ) Y Y Y > > Y u > Y Y Y Y > Y Y Y Y Y Y Y Y > Y ui
K K K K � K K K K K � K K K C tt K K K K � K K K C K
7 � � � 7 � 7 � � � � 7 7 7 7 7 > > > > > > > 7 > >
N tq tA N VJ tq N N tA N //1 N N N tA Ul U1 tA N N f/J 41 fq fA fA fA
ug u� u� tg u� u� ug u� u� u� u� � w u�. ug w ug ug ug u� u� u� u� u� w u� u�
K a' K K ¢ a' � K � K K fG K K K K tt K K K K �, C C K rc ¢
F H H H F f f 1- F f- 1- ' F F F F- F F- 1- F F f F F F F ti �
N N fA N N N 4J t� N N N , N fn f/J l9 tn t/J tA N N N I f/) N N N N
W W W W W W W W W W W W W W W W W W W W W � W W W W W
f H H 1- f f 1- ti ti F F d F V- F H H H F f f !- m F- ti F F F m
1¢- IQ- IQ- H la- Fa- IQ- F IQ- H H ^. H r H la- H h¢- la- Va- F la- � II H H H H H �
f� N N N f� Vf N !A N N U! W tA Vi tq 4J N N U1 t� fq f/l m �.. fq 41 41 N fI! •
0 0 0 0 0 0 0 0 0 0 o a o 0 0 0 0 0 0 0 0 o Q '�� o 0 0 0 0 <
w w w w w w w w w w w w w w w w w w w w w w w w w w
� � � r- � � � � r � � � � � � rrr � r- � rr- � '��. � � � � � �
w z z z z z z z z z z z a z z z z z z z z z z . z z z z z a
_ > > > > > > > > > > > � > > > > > > > > > > 9 > > > > > g
0 0 0
a a a
x N f� (D
c W
m � .L, r
l�l A O m Np� m W 10 m m OpI� �"' N l7 P N (O n 0 � N N , � N N N N N
�m � O O O O O O O O O O O . ` O O O O � O O O O m . U � � � � �
a � � � � � n � � � � � S m ai oi m o, m m a�
U � Q m
J �
D O I � $
Q m w � �'+ a� �n p J {y -r a
N N �v 1"1 J U� U� C� P N IE . Nq S Y J 1� 1�
W t� � � X N N m m m Z N W W U U U U U �
d � n n r n r n r� n p,' m n m m m y
y � w w m m m�,��p m m m m m a _. � m m m m m o
. .J. (n N fV fV lV F N N N N lV F I VI (V iV fV fV N
V 7 m m m m � m m m m w N i � m m m m m p
" �o � � s `s � � � � � oQ �
� {� �+
d w a d n n � n �d n � � >
� �`+ C C � � � o �
o S � � o `o � o oQ � � %
� W $ � � 7� � m � n � m � �X � v a y.
O O f I(l N N h VI N YI Vf N YI b �
� 61
M �Y (O W 0 h N W
q K
O + � �I � p> O � e� � Cl 0 m I N 1` a
�� N N N Fl N
�
� � � I � I � � � �
s
�� $ � Q O N N �'l � O O N
Y m � � � v v n t�O
y� < P Y! Y N h 0 N O N {p
� � O N N O� N Vl O 1p .- O� m p O
t0 1�l T mp Ol 10 � e- HI N�p 0 t� I�i N
j N N A C] M � m n m O� N r p '
Y 0 N (O Ol Q h Y1 1� O O) N l0 O
VI Ol N OtOl 1O�� O) !ep� C pp�� �pp�p Imh 1p �p
m � � N O O� N O� QNi OI ry N < A n
N ' N � � N N � Of 1�
O
a � w�i m m $ o S m m�v�i � g � � �
N O
; NI N N � IA O O N p N N Ip O
N N A N N N N f� N 8 Il V
t0 OJ M t0 lV I� f0 Ol h N N'O b N
� O N p1 N 1� 17 O th � (7
� � o �n !'v o � m '8� m o�', N '�i i � �'wR
UY � N ' IV � � N N �- ej �
W C �
C9 � � m
N �
Q d � � � m m m g g g g g � g $ g o n
Z �O C � � m m b O �5� O5� OR O OQ O v O O Y
W � � M a o � r o S S 25 o'S b m `�, a n � .
� y � �
� � �� � N ^ N e- N Ct � N � M p
YI
� o Gt E I
J 0 G a
� „a �+ y�
W O O a ^ � � � �iwmm7n $i
W a O �O C C C a 3 m c � m
� a d `8 `8 `8 � � 0 � `8 `8
i
O1 V I�WI fV O
� A � H n
m � c� (�
<� � ] O O O O� a o
r N N N fA � e
ww � aZ 'daaca7c�7 � � ' �
m � m m m
� N Z Z Z Z 2 � E E E
2 ¢ O O O O O �¢ Q JQ JQ
() � J J J J J Z Z Z Z
_ = li W W W W W O O O O
r r d � � � E E F F F F m m �
> > a I o 0 0 0 0 ¢ ¢ ¢ ¢ oi w
a a w � x x x x x z z z z e w
V' (� d J J JQ JQ JQ JQ JQ JQ JQ Y b
Z 2 Q � � C C C K h' K K Q Q
O N y V W W W W W W W W W 9 V
� � � � � 0 � O O O O O � � c e
b O O n W W w w w W W W W M +
� 2 2 � �I LL LL LL LL LL LL LL LL LL a S
O '. p CC
A
� FN- H ����I 2 y o
m = p _
m (� �p n � N N N Np tQ"I Np Np fp7 t�p�l �
C Va N N I V N N N N N N N N 1A F
a � g
W Z �
N (W'J $
0'. J Y N LL LL �r O fp � p a
d =a � x � � � S O U � m
W � � � E m u$' ��[ �i �8`
N � i O �. M M M m �Ti a`i � n —' O
� I W � � �
U Z I LL n m m n n n � �
K
�
� oa '
m � ">
a o �
i � p
� ' � � � � H
e � a°
� W o 0 0 '� �
i
$ L` ` ` � �
C
w� � �
O d
r
1Y
S
g
's�
n�
N
'mJ r Nm (�O 10 Np Ol N
� N O� r W O OI N
y O�pI No N A n O N
Yj O+ tD N N m M �
m u
a
'�J r NOJ t0 Sp
1 N 0 r O
A Np N h
\ .�L' �i10 �n N
U � �
Z �
L
{�.� � � �
Q � V Of
C1 � � m
F. O� y '^ °'
Z ia _ o > «
W C �ta M y m
� � d � N
Q � O �
� y
J � 0 a
N
oa° a° y ro � Wm
W � ooa
� a � r r
0 o O
i
w u a r°Q.
C y' pj
��q N �
Q m m O �
� OI
0 z � �
Z W N
7
U V �
U j � a w • e
d a Q w L � roC
= Z Z Q � C Lp
� m LL N N y 6 O„ ;
� W � 0 + W W G
_ N S S —9 N Y L
� 7 C
O m
a Z a t
Y � c � nq
YJ y m V
c L 4
• q 2 h �
0
� vo �n fc V Q U H
C N � � F
$
0
� `
z a
Y
a U
? = o
o tl �
- � �,�m.,. .. � �
� � .
O� b: c'��,•� �
I ; ; ; : ; ; ; ' � � : ; . �
I � . � � r � N .
� � � � � . �� n �'i
� .. ,� `° �
. , . , , , , , ¢ 3 . �
� � � � � �N � 7 7
j , , . .� , . ' � �,flYr+n �aar,;�":�a:�t uk b ,a " § � �, , ... �,
¢
� . : , , �, ' �w' ayi � .� � � w ; ; , . §
� � J � �� J �
2y Z " Y.S' .,M �1ea y,Y'�i,i .�N�4�f � N� LL 'iY,• Il"p'�+� �
� � � � � � � N � m ¢J� W � 2 � �� � . �
I . , � � � � � ¢ � � � �
w �
JI , � � , � ��� � �,��„ r.,u �4 nirvit` a t4 V�^; � y � , , iMa �, a
i� ' f � o�w Y 9 > ' ' °'
� N �'
� �� o � > � �
0 � � � � � � w�w m ir �z+� m � � .
� � � � � . � Q R p �v �i � " �° t s, `m y� � �
p i i i i i i y�� N ��2 7 � f ¢ � � M....�f4'+ �
�I � • � . �m � �n i Z � . . a W � � � � �
r �
r H Pa' Y
d l , . , , , , y� � g i a,��i p ��4N1 at w: , � � � a , , , ,
s o a . f ,.i '4 ,,,.ai;
LL I , . , , �o . � ag a u o ■ ; ; :,K �,. „,;,r., �
2I . � � � � m N � , . � � � �
rn �
� Q �n fl;j' f �i R:xx t� r y �p�j� rn LL
� � � � � �y � m+Y'<^,zF�T �w�:.:,rk x m�. � , � � �
�� � . � i � � T � � i � . �
� . � N � � ��' .rl,�
m
[
. . �4�4 ��t n . Or
� �� � � � � . �ry � � t'� �9 �e � . . . � �
� � � � � � � � , . � u.:;;. �
� � � � � � � , f � ' �
�o � .k; H� d Yre lt n,�P'"�t } T t�e4�:�.i's �O � � � � �
v 2 � .
� ' V j Sh•. �• �
5 S 8 R p R _ _ '^ o �F:� Sry+ „' & 7 ���' � � � � . Z
�,a..
O , , , , . , �
� (xl aioiaeoa 8 � � S N � . , «.,,.r ' �
� ^ , , , , , , �
�o sr+omiw S
_ � q w n v c� m r v a m
W O p N H � � O e v < t�)
� Q Q (%)O'�31A
W
m
WW �
a � � _..
� � � a �0
W— � f�
N H W
6 &g , �A��8 , 5 �8�p�� 5�'�m r g � w �'
W �D `8i_m� m(���i6� n`ai� z �o � w a
� � ��n Y���`'�'� &a°�r � t� �, o � r3ii
� � ��� :4 C � pa° ¢ � am ¢ M rn �
� � � � = Z �
«,«,�,»»»«.«,«,«,«. «,�, g
�
� 8nSf�c�, 8o�`$����'o, �^a,o a � ~ _ $� :,rPt.'� '� :.,`k�_". �'t ':i:h�„k*,` �,,
ttpV��p��(y�pop;����pMrpp �ym$ c�i _ �. s �� , g
W �pD�N �Np�O(ymO�yNO�(G�fpp �(pp�OptpNftp� ¢ LL W . p�
� NNf�O1tONNNn tny 00I� V N � J � a n Oi
Qh Tl��
� bNl� d<NN 'NNt7 a Ot � � (yiJ .�GM�� R� A�4�!i( �� �
�� d J
ry N
Np ' ^ O O j �
e+ldfNvitlitliHtliMtllMtll HH � � 2 q � . .... m�
— �.*+i� .� _.'. <" '�i':,;+r,� �
° rn 8"�,S!�S�Bso��On��^unt+�£�',C �F,$ w � 9
� ^+ �0�7E�N17�n�01�0 ��O � LL � :
W
� r Oi� p! O� F)I�Ny I�I�b N R Q � rn:3 � �C'�' ��=<S n:j�� �p
jtn `�'n�2�7���i��'�oif, u�aaw a 7 �
O j �mnui�cvuiw��wm � � f. Q J p .. �
J Q � � ¢ ¢(J �o F W
O � � � � W � � � �Y rl' A3 .S `�',f}...`� �
Qp HMd1WHb1fAf9M19M tliN � P. �. C Q LL
d ¢ N � � �eU a w
� Z u�l � n�] � io ,,�i rv�,q Lrk,v �'t u'i ,.�, N
� W N Q ] � �.� ..,.. , ,�..r . '
O � p � � �
U 1= Z N � U a m
� � � � � W Y� W ,y y .rp �y, �
� �(� � ❑ UZ � �,":',`� �r 9, �,�`,+h`:�. $
G �2¢2��y W LL W I 0
�� �gN�8o� � � <
5 � 5 <q�wq ` �.s.r �
O¢ Y���d>apT � ,e,�'�djy;� � J;�':ir ,"M1i¢ o
�� w¢<z3waJ�ww �J � m
�Q ¢f�l�(� YQa WQ 7 G Z . ' p�
O�Q U H � > Q N t 1 i L.'." 'K ���"y f'
°0� �¢°EQ<�W f� >J� C7 �
W J F W F� �= Y Z Y . n
Wy) F-O�yQBN~N���ee8 aQ � w H r? c o
F y11JLL�~�SLL �LL m � L N vf e V <
(%)Q731A
REDEVELOPMENT AGENCY "� INVESTMENT ACTIVITY REPORT "" SEPTEMBER 1999
EXECUTIVE SUMMARY
As of 9/30199, total portfolio book value was approximately$147.7MM (with SLGS). This reflected a net decrease of
$722M from prior month due primarily to land purchase payments. There was an unrealized portfolio net gain
(market value-book value)of approximately$460M, based upon prevailing market interest rates. This was only a "paper"
gain since there was no profit-taking. Significant changes in investment position, by security type, are discussed below:
"State& Local Govt Series -Coupon." Palm Desert Financing Authority buys special interest-bearing U.S. Treasury
notes with maturities of 2- 10 years to invest proceeds of advance refundings held in escrow(to compiy with IRS yield and
arbitrage rebate restrictions). Although unrated, considered "AAA". THIS ACCOUNT BALANCE DID NOT CHANGE.
"Fidelity Treasury Pool." RDA invests tax-exempt bond proceeds (construction, cost of issuance, and reserve monies)in
Fidelity Institutional Money Market Fund: Treasury Portfolio- Class I." This$3.9MMM fund invests in U.S. Treasury bills
and notes, and repurchase agreements for those securities. Weighted average maturity is 60 days or less. S8P credit
quality rating of"AAAm"; Moody's of"Aaa." THIS ACCOUNT BALANCE INCREASED BYAPPROXIMATELY$12MM
DUE TO MATURING SECURITIES AND THE POOLING OF FUNDS TO SERVICE DEBT.
"Local Ayency Investment Fund (LAIFI:' RDA invests City's loan in $13MMM pool managed by State Treasurer's
Office for 2,600 governmental entities. LAIF has diversified portfolio (BAs, CP, Treasuries, agencies, corporates, repos,
reverse repos, CPs)with weighted average maturity of 180-540 days. THIS ACCOUNT BALANCE DID NOT CHANGE.
"United States Treasury •Caupon." RDA buys interest-bearing U.S. Treasury notes with maturities of 2- 10 years to
invest tax-exempt bond proceeds. Although unrated, considered "AAA". THIS ACCOUNT BALANCE DECREASED BY
APPROXIMATELY$1.7MM DUE TO A MATURING SECURITY.
"State& Local Govt Series -Time." Palm Desert Financing Authority buys special noninterest-bearing U.S.
Treasury certificates of indebtedness with maturities of 15 days- 1 year to invest proceeds of advance refundings heid in
escrow(to comply with IRS yield and arbitrage rebate restrictions). Nonmarketable. Although unrated, considered "AAA."
THIS ACCOUNT BALANCE DECREASED BY APPROXIMATELY$372M DUE TO MATURING SECURITIES.
"United States Treasur;- Dis�unt." RDA buys noninterest-bearing zero coupon securities ("STRIPS")with maturities of
6 months-30 years to invest tax-exempt bond proceeds (construction monies). Purchased at discount; face value paid at
maturity (difference is yield). Although unrated, considered "AAA". THIS ACCOUNT BALANCE DID NOT CHANGE.
"HiahMark Sweep Accounts." RDA sweeps excess checking balances into"HighMark 100% U.S. Treasury Money
Market Fund." This $905MM fund invests only in U.S. Treasury bills and notes (no repos or reverse repos). Weighted
average maturity is 90 days or less (per SEC regs). Although unrated, underlying securities considered "AAA."
THIS ACCOUNT BALANCE INCREASED BY APPROXIMATELY$54M DUE TO INTEREST COUPON INCOME.
"Federal Ayan�y-Coupon." RDA buys U.S. government agency and instrumentaiity notes with maturities of 2 - 10 years
to invest advance refundings and tax-exempt construction funds. Agency debt guaranteed by U.S. Treasury; instrumentality
debt is not(guarantee, instead, believed to be U.S. GovernmenYs "moral obligation"). Although unrated, considered "AAA."
THIS ACCOUNT BALANCE INCREASED BY APPROXIMATELY$3M DUE TO AMORTIZATION OF DISCOUNTS.
"Federal Agency -DiscounY'. The City buys noninterest-bearing federal agency notes at a discount. THIS
ACCOUNT BALANCE DECREASED BY APPROXIMATELY$4.3MM DUE TO A MATURlNG SECURITY.
"Commereial Paoer". The City buys high-grade, unsecured commercial paper at a discount, with maturities of
180 days or less, from Fortune 500 companies. THIS ACCOUNT BALANCE DECREASED BYAPPROXIMATELY
$6.3MM DUE TO MATURING SECURITIES.
'Federal Ayency -Callahle". The City purchases federal agency securities that may be called prior to maturity, in
order to obtain an additional premium for that risk, thereby increasing overall portfolio profitability. THIS ACCOUNT
BALANCE INCREASED BY APPROXIMATELY$2M DUE TO AMORTIZATION OF DISCOUNTS.
"dledium.Term Notes". The City buys noninterest-bearing corporate medium-term notes with maturities of five
years or less, to invest revenues. THIS ACCOUNT BALANCE DECREASED 6YAPPROXIMATELY$2M DUE TO
AMORTIZATION OF PREMIUMS.
W
U
Z
a �n v� �n u� v� v� v� v� v� v� �n v� �n v� v�
Z J W W W W W W W W W W W W W W W
— a r � Y » » r � > > � � � >-
�
O
U
N 1n � � � � aD f0 OD I� f�
J J � � V � � 0�1 t�0 (�D i �
� Q O � � � 1� � � O O
F F ONf W Q�i m � O] O O
� U �ri � ri � ui � c�i c�i
a a t» fn cr> �» v� cri v� u> va sv Fn s> fn v�
rn OZ
r- O W e o 0 0 o e e e e o 0 o e
� IL („) o e o 0 0 0 0 0 0 0 0 o e
W F � V W O � 000 01 V '- '- 00
�
� aa
W
F
a
w
y
�
W
U
ZQ � N
c . 'o
a �j c o in o �
f o y „ U N o U A
o a U a
�
(n � v� � p
�' � p O 0 � O U �p y } O O y O
J J a -- � � a O� y �' c� � O O . i.U d
d V � N O O `p � �p Q N V y p a � p O p
r J p� U a a' o m � r y y � o � .E O � '
� O O G G � � :- o � � � O
Z a � o � M ro ro � C � a � � a e' O fh
. � Q m a O � V J J i0 �� " N p y L O V d V
F � o m g , a U N
vl � � � v v � � � � � � Z o � V � � � �
W 7 m v� �n � y E E :.. � Z H M y rn� 'V ' y
u� = T2 c o
2 U � aa } � 0000 °� aa 'o ~ � � N °� � c 10 � �'
o u `-° �0 rn o 0 0 o rn d m m � a � Z rn- m � m rn
N W U U O ^ N N N N � �L LL �L Q Q - � N v m Q� m �
.- � N M � N c`7 V � � N (h
W
a
� d
z
� '^ o o,
?' 2 d
,°'—„ a j � °' y Q
- o M Z � Q I— ;n
m — � � ; �
vi y _ d _ ro
� �' � m
W
U
2
a �n v� v� v� u� �n cn u� �n u� �n
Z J W W W W W W W W W W W
- a > r � > � > � r > r >-
�
O
U
sf �
J J � � ' N
� Q Of � f�
r � c�n � n
� V �ri u� N
a a E» f» F» e»
a��i O Z
� O W o 0 0 0
W � � a 7 0 �
f aa
W
H
a
W
N
W
U y
ZQ y �D a
J O � .. 'O C Q c t�
_ � `) @
� °c'� � U O � U a� � E $ a
V r m o o ° � � � L N � w Q
} �L � H �' � G fn y � O a � > p �
U � m y o m o w = � d
J a ^ 1- i. � a a � U '- � '� Z .oU c
O } � ,•L• 0) � V � m � 00 � O N d � O
a V ° 3 � � ° ° c�i " a�0i �o � v = o a; � =
F J ' n J � O o Q � Y O t� � Of N � �
W a Q `oQ � o � � � � ay' �° � � 0 �, � a o
� O > � � N a V p o N p � o w y � � � o v�
f~q d' @ � C 41 O j � O � � 7 � fC N n N � o
W = � (0 ._ o fA � � � N V � E N N O p G
� N y N +�+ � N � �q ��" !� (0 L N N � '
' Z � y � r � � n '° v � `oZ' oLm � � E
� � H � V ma� N � v� rn � � ULL � LL nNi
a � aaa � c� o00 � a „ a � � �, � >
U y � UU �n UUUtn � cnZ � ,cv� � 5
�N M � � � N M a � N ch d' �A �
a
c
W �L
� .. C
E
w d � e �
� � o �i 5
o a�
� ¢ > `° d � �
o � z ��L' � � rn
� - E u � ¢
�
a '0
V �_.. V � _.. �
p� �y � Y,.1�.. �
n O� �
A �j
� i � i �
, . , , , . . ,o � � , , . a
i i i • ip h �
� i � i � � n �^8;� �i
. . , , , . , ¢ � � , �
. , , , , ,,� , � ; , , . , ,
. . . ,� . , , .
J � , . , . � ' � 65 '`1l"4 t ' d.a'd� ' .;•.,a � e � � �
y � � � � � o� � y J � ' ' �
y � � � � e y N N 9 � . , '
� � � � � � � f. � � N rn � W � � � � � �
� � � � � � . . G 1� Z da ��til� �r/'S a3.�5S. �ax Vq',',.' w � ti � � � w
� , � ¢ O� i N � rn
m ¢tW� �p� � a , , �
F � � � N w �S'O �J . G� � � � � �
� . . � . � � ��� � �i.��..,T ^�d .x` � {.. °�'i, � y � � . � . �
a � , N. "'' °gW Y 9 > ' °'
� : ; ; ; : ; � � a o¢ o �ef i « � aa`t;: F s°" ".'iz � � m � : � S
o . , , , , ,�,; � ��x � � � � � . .�. �r ��.'r, �
� , , , , ,m . . <Z � o < �a , ,
t0 i Z LL q Q ; �
y~ £ �
a , , , , , . � � r ��pr,��.v¢ r �t�°,'�'°�. 9� `a.,� � a , � , ,
LL � � . � �o � 'J 1 . �
Q� � � � .ai � '� � 6 LL '� � � � .�F. �. �+
� ; ', ; ; ; : ; " � ` . ° ; : , , , �
� , , , , . ,� � � l�t� `HT t X ,V,"6�'kr 5, " " � , . � � . � � �
� , � �
Q . . � � . . , , N , . ���;a:ns `u. ''1',
. , , � , � �N ' � ;�,tq. �'?f?b }4�ag;: ,�`�j4��uY;' � � � � , � � �
N
� i � � � � . �f . � � tu� �y
f � N
I Q
�� � ,"�,�,x v Yi',�s" ^"�5r� ,i°^1 E��,� o � � , � � ,
v Z
� , .u.:.% .,,.,�. �
5 S Ml p R _ _ '^ ^ , a � �
p.��rw [^¢ "14k 1�,�i'���x«,�,h Ey � � � � � Z
,. p � � � � � , �
(%) qlOjltlOd
i 8 $ �S S R � , ,rt �s � �,;�» �
w �- Ti
O
O SNOfIIIW S
�Z 7 m n e w a n a a rn
W O � ui vi ui ui 6 v e e ci
p¢ p� (%)Q731A
� g �
W �W
� g s -- -- --
�w
N
N� � � q
G— � �
� � ��g , s�s�s ��� g � �
a
W � ��� ����� ��� _ = W �
� Q N
� � ��r �i��`.'� N<� 0 V �o �ap qJ
o �D th a r tO � Y tp Y¢m �Q �i
(J � `a"`^"v � v 0 VQ ¢ .7 ¢ Fp Vl '
«.�,��«,«,«,«,«,»� «,«.
� � � � = g '
W ¢ ¢ = O
� 8n5iSgS8o�'�����o8ao a om ° v r �F ;+;° ;9 S''
a� ��f��9��68��� ��g � � � ,�, ,�r .� ,.�x� ��s �
p�{y z
W ��yn Or�ONOtVnt(OV01�i0tpO �O�p t0 2 �Q' A° � p�
m V n�W I��OINI�t�1001 I�<N = J b O�
afONI� OOMNMHNC) p N � � � 5,�..�i �i�'y,tk Vi���` .; �
fD Q J
N
y ^ ' � � � �
cQiwu�wwu�uiufw»wH »w � - g
z py�p�a �pp ^ pp (yj � z .°�'�r�. ...�4 ,.',�4.,..,�'' Z
O OfOlAf�t000)NN�N� �t?< W ] �
m y g 9
N � ��'��c��f:t;���� m� ow LL ¢ w m
� � m�y Vpa�yi��yp�pe�o�V��yc�yir�wVp rr �+ O i � ' Fr`.a � ,p;+ j,. °i
'� � R�l�W C< o(N f�r s OI � fA 4 Q O 4 �k . Ful .. . �
1 A�W W 1 J �
O � �m n t�tG V N fV��fV(h � � � ¢ J O . „ r.
� _ U Q p�
LL
° a ^ w � r W � Oa ' .S.r, f'"' , ,�i.+';' W
� " «,«,«,«,«,«,«,�«,�,«, ,�,� � ¢ g � Q : 9
g Z yQ w � � ° m
p Z W N � W m I x f 1=��"'a N �`% ., y.;�' �r" �
d Q �
� � Z W � U m 0 I ' •� �
H ' fA � W � W � � W M�' 1 : 'k'j/'A,,: �
W = W ~ 0 � � O Z � I Y �y.,w�k Y �F✓_1..^a.4 x
[t J �2�2��N ¢ LL W
N� �gN����N� a a
m
c�7� ��c�7°wrapi 3 fir"� .s3 t '���� i
UN W�JQC�¢N W J�ul W{7��� � v . .' m
O¢ �¢�O�iYQaUF-a =N> � � � �:' "�t' L t:�.; 'z� .y u,�,nrc :i B
�� �Q��a�W�� �o�j � � 'a r �
aw— w �w �w `��1 Y
F (n11JeLL�41�=���eVa� ? N N V d d
m
(%)Q13U
SECURITIES PURCHASES
SEPTEMBER-OCTOBER 7999
CITY OF PALM DESERT
The City has acquired the following six securities for its portfolio:
1 . S3MM BP America Commercial Paper; 5.76% YTM; Price of 98.15; Matures 1-
25-00. A-1 +/P-1 Credit Risk Rating. Purchased from Lehman Brothers.
2. $2MM US Treasury Note; 5.07% YTM; Price of 100.17; Matures 2-29-00.
Implied AAA/Aaa Credit Risk Rating. Purchased fiom Zions Ca,oita/Markets.
3. $3MM Du Pont Commercial Paper; 5.32% YTM; Price of 98.85; Matures 12-
17-99. A-1 +/P-1 Credit Risk Rating. Pu�chased from Zions Canita/Markets.
4. S2.8MM Wal-Mart Corporate Bond; 6.1 1 % YTM; Price of 100.06; Matures 8-
10-01 . AA/Aa2 Credit Risk Rating. Purchased from Chase Securities.
5. S2MM IBM Medium-Term Note; 6.31 % YTM; Price of 99.34; Matures 6-29-01 .
A+/A1 Credit Risk Rating. Pu�chased from Chase Secu�ities.
6. S2MM Walt Disney Global Bond; 6.25% YTM; Price of 100.17; Matures 3-30-
01 . AlA2 Credit Risk Rating. Purchased from Chase Securities.
REDEVELOPMENT AGENCY
None.
MATURING SECURITIES
OCTOBER 1999
CITY OF PALM DESERT
1 . S2.4MM US Treasury Note; Matures 10-31-99.
REDEVELOPMENT AGENCY
2. S 1 MM General Motors Commercial Paper; Matures 10-21-99. I
STATE OF CALIFORNIA �—'� � 'l PHILIP ANGEUDES, Tieasu�er
OFFICE OF THE TREASUR�a
SACRAMENTO
Local Agency Tnvestment Fund '
PO Box 942809
Sacramento, CA 94209-0001
(916) 653-3001 -
August, 1999 Statement
Account Number : 98-33-621
CITY OF PALM DESERT
Attn: CITY TREASURER
73510 FRED WARING DRIVE
PALM DESERT CA 92260
Transactions
Effecrive Transacrion Tran Confum Authorized Amount
Date Date Type Number Caller
08-23-1999 08-20-1999 RW 397815 THOMAS JEFFREY - 4,000,000.00
Account Summary
Total Deposit : 0.00 Beginning Balance : 18,480,984.37
Total Withdrawal : - 4,000,000.00 Ending Balance : 14,480,984.37
' :c
,� .
Cl� - "
-r-• -
V , s.
N m "
GJ w
i �-
— �1 'a
'`, _ '.
�� �
,.l _. _3
J _. -.
�(�fQ , V�
�JI\.
� �. -r�lv�.-
Page : i of 1
�..,,a
�
,
5�.
, , ,
�_ - �
.
.�� �,;� � ��-�OCAL AGEN Y � Y« �_"� ��
� � �� � E� k�� �� ��. .
a ``/i��.y�� .
� �,vE �) � ffiwrJ�^-, '' � � x+'i,�=..�k r��fir
� , � SUMMAiL��Q�I#`CT.l.Y�(` ";�"Ys�` � � �aky�
t '� a t �s w�d..-�ccMrex,. '€... w-. � i x x� -s�"'k� Ee .a.�. �`k-�+�-lz '
� _ ' '=�'AUGUS'��9�4�"����-; �� ��� �' _
..w,a� .a.'� k<�° 4� ���r w �.. m�� tt �' 't�x.-a �:� 4^"x .3N�� a���x '� ; ���� u ,.
BE�INNING�BALANCE � ;� DEPOSITS"���W�'�{DRAWALS��MONT(i�END BALANCE'
$13,691,86a888 1`9 Y ��`$,1;106 335,184`31'*;��'I;G�a 028;784-�1�"1�'� "$13;183,16T,287 a9"
# � �' � ��.."�`��* ai ' �, ` ��� +._:.;c3
�-F��,,�.cz� r .� uv�k? 7' �k ! J�"��t?4� � cK-. �,s �; x�' i�;� ���.�_
. ,"'�,3e:.fi .G�'�w-'�s.c ""i� -r�*r k..� »,.�... ;'' 'mr;-a+"= 'gy.v��� . ,.
� � � ��
' POOL"ED MONEY.INYESTMENTACCOUNT ��'�>` :��.:x�
' ` �<.SUMMARY OP�,INYESTNIENT'DATA� ;= �.k �,� `�"'� `'
�. . : � ,_ � ;. . .�., . . .. �. ,,. _ �s..s;'s`� �;�, : .
r:
A COMPARISON O�AUGUST."1999 WI]'H AUGUST.1998 d�a ��` '
'4 ^c A Y �
'` .' 3,(Dollais in Thousands) ,,, � - �,"�'a� _�;
;.+ : ; -� �a� ��.•' ti...=.'- 4 ;�� w������.
_ August 1999� August 1J98 =� `=Change �.r�
" � > � , �.�� � � r�- : �� : : � � � � _
Average Daily Portfolio �� �-��: ..� �` ° `�� � � * .,.e , ��.".. �;,» ,
� , $33,675,60T, -� $31,350,849 � � +$2 324 758
� � A �. R�V �
� EffectiveYield �� � ; � °�= � �� �� A� � ��s� .�, , -
' .=�.,�. "` �225 '�. 5 652 ., ' 427 k� `
' ., .� ...k ._.: �..i.. ,, + .�. Y .,-w *..�.. 3:a' -�.
; Average l:ife-Month End (in days) ° k�.` ' - � �< ` � '" _' � `
� � 209 = . 201 � _� ,. ' +g
. _. , �, �
,
. . , , .
�. �
.k � �..: � , a..� � �,
�./�%�%�ii�ili�ii���i�ilio����ii�iilEiiio�%�iiiij�i�i�•> , �.
'�i�o��;,%„�;��,��,io��������,��„��„„��„���„�'�„�,',�li.� PM IA MO N TH LY REPO RTS
• . . . . . . . . . . . . . . . . . .
On October 15, 1999, LAIF will hold its
Annual Conference at the Sacramento It was determined by a sutvey that
Convention Center from 9:30 a.m. to 2:30 p.m. many of the local agency participants did •
A tour of the STO is planned for October 14, not wish to continue receiving the Pooled
1999 from i:00 - 4:00 p.m. Money Investment Account monthly report.
This year's program includes Partictpants who have requested a
presentations by the State Treasurer, Philip copy will receive the report by separate
Angelides, William Dudley, Managing Director
and Director of U.S. Economic Research for mail.
Go�dman, Sachs and Co., and Elias S. Cortez, If you have any questions, please
Chief Information Officer for the State of ContaCt LAIF Stdff.
California.
LAIF participants are encouraged to ���—�—��—�----�--�—�
attend. The conference registration packets � R E M I N D E R �
were mailed with the July statements. If you � by August 31,�1999aaIf you�have not ren,med� �
did not receive a packet or would like additional � yourupdate,pleasecompletetheform and retum �
packets, please contact LAIF staff at the number 1 it to uuF as soon as possible. 1
below. �������������������d
. �
�
• • s .
� �
.
STATE OF CALIFORNIA PHILIP ANGELIDES, Treasursr
.
OFFICE OF THE TREASURER
SACRAMENTO
Local Agency Investment Fund -
PO Box 942809
Sacramento, CA 94209-0001
(916) 653-3001
August, 1999 Statement
Account Number : 65-33-015
PALM DESERT REDEVELOPMENT AGENCY
Attn: TREASURER
73-510 FRED WARING DRNE
PALM DESERT CA 92260
Transacrions
Effecrive Transaction Tran Confirm Authorized Amount
Date Date Type Number Caller
08-13-1999 08-13-1999 RW 804912 THOMAS W. JEFFREY - 6,669,000.00
Account Summary
Total Deposit : 0.00 Beginning Balance : 14,173,655.59
Total Withdrawal : - 6,669,000.00 Ending Balance : 7,504,655.59
�
::� '
cn
�� - -
_ _ .- .,
�� -,
�„ � ,
D12�. �� � = r° �b
� - l� - � _ :
:� =,
:� . -
Pa�e : 1 of I
.:i"'..�g�;
1 A -�'
� � � �
`akt�";.y .. '� -� �;k�/-�+-���-a&v�bs�m�t:�,�H•�
}�~ � � � �� LOVf1� Y'�7�'!�7 ��x.r. �.--�,a��e s:+€c-,s..p«x s ��` �..��"'
�-� ������� � '�'� x,�, .AGENw�i��17E�5T,1!�IENT FI�ND .„��� :�-,���`
, , r ���a� ,.m�� � SUMMA`R3(�OF��..A'C�-'���� ����- '�`-�*"
�,�° w � �r- �.�: 7� '+� y�/��.,
t�Py1h'd'-� ^' . ' 'i � 1 Y� yy�
h �t ,���Y ��'4r t �n.E '� �
-yx. YXy'Tyf�J as b ^K . x � !.I w .�/il+a � .
'3r :st a�. t
tR-'� T i , Y . N � � �r � � ` f ---�-
g�iNntiNG�sa�a�r.�"��� n�os�r� � �
�� x��� , ,��:.�.� ,�� ��rWIT.EiDR�4WA`L�. "' MON�'.H.END BA�N�E�
$13 fi9'I 8BQ'888"19.,�� �? T0�335 i84�'1"�' �- _ $°I��'�83,16T,287 59 . '
�����,' �� �, � ��� ' ' p�,� �,�$1,�1�OZ8;lS4 9.i,¢
-�vv -t-: .�-„ `�r �, x " ~
5. -*� s:{^'3e�� � a :- "'x ^a�+`r..����, t.k*rm�ir`°��'�$ _. �s x'w� ,:� '°�y�"�'au v,�.' t��'�'�"f "��'.,,�' —.
�� «:� � ttPOOLED MONEY INUEST;MENT ACCOUNT ��� �:��,�s.
' ��� {� =_���SUMMARY OF INl/EST�NEN�DA'I'AS ^z.� ���_ �,�
� A COMPARISON OF'AUGUST 1999 WI.TH AUGUST'1998 �
x
i i t. � �' i lkn �'^r -6.�y`b n-. r +L+ 1 k4�'F. �� 3
y `',"F �,�' " r � ��c��DOIIOI'SIR'T.�IDILSaO�IS� u -��,t- �at�`�`� � �a ,.f
�
's ;.Z k �+ '4 i sai.an-5 a� Yf- �.. `+c_ � ,{'� y'
�. � ; � � _�. :: q��:st 199��. '` �k�-€` ' �""`��
w Rr ��� ,_ �, 9 �„ ,,�� ° Augusfi 1998 �` � Change ,
� ��� � . �': �'?' 4�s � -iN` � .� P Y�� i �i�>
Average Daily�'ortfolio z""" ;wn�"',.�'±.:..e�, �,Y� �'`�� _ `��;,a� � '
. ,� �':� ������'�' ����" �2$33,67`,5;6Q7"",�x $3�,3 0 845 � �+ ,758 a..,,
{� �.{.�� ( ,� � .- ��:' $2 324
�EIIPiNYYPi�Pild yl�y,r.yr �..f�'vk�'-�t •i �`'`''�ky� �a�i�'"9'7+� f, `� a ,� °�9'�J7*,�T'� �
.. <y,.+± �,. . ..: '+'�",T.tt" � :�.r7 ��" °L.?#��„'* : w
. � .� , �.�,�,a,,..,.. r�.s .:;.sw ��•- 5652 ..�.�� 427 -
�,y..,-E.�.. �„
Average Life-Month;End (in day) ����s'~/�� ;�� - �-� ���;'.� n p
. .... . -`+.:. � -� 'a�20J, � ��2�� �� }V
+: +• + ��'. • � . .'.... _, �., . . a.x'wt.,:.;, .
����j�i/i�iiii,?li�ii�i�ioii�i/ii�i�iiia�ii���ilii�il �
�% /�%� �%��i���%�
., �/./�,i/.;,i/r%;;�/;/%;/%� %,,,�,�%%%,,,, � PMIA MONTHLY R
1 �r< «�. . l EPO RTS
On October 15, 1999, LAIF will hold its
Annual Conference at the Sacramento It was determined by a survey that :
Convention Center from 9:30 a.m. to 2:30 p.m. many of the local dgenCy partiClpant5 did
A tour of the 570 is planned for October 14, not wish to continue receiving the Pooled
1999 from 1:00 - 4:0o p.m. Money InvestmentAccount monthfy report.
This year's program includes
presentations by the State Treasurer, Philip Participants who have requested a
Angelides, William Dudley, Managing Director copy will receive the report by separate
and Director of U.S. Economic Research for mail.
Goldman, Sachs and Co., and Elias S. Cortez, If you have any questions, please
Chief Information Officer for the State of contact LAIF stafF.
California.
LAIF participants are encouraged to ���------------�����
attend. The conference registration packets � R E M I N p E R �
were mailed with the July statements. If you I The 1999 Annual Update forms were due to LAIF �
did not receive a packet or would like additional � your update,pl ase wmplete the form a d re um �
packets, please contact LAIF staff at the number � it to uuF as soon as possible. I
below. �------------------�
�
• � � � ��
� e ,
� � ��
a ' 4
'�^ '^°�''``ta ` •'�"� m .�.
m � � ,y y
ec � w
#3 � � �
,yq �:a`i� .� .d .. T w
�
D b �,,"'�y C �' ? ? `n
..a � �:� ..�'. W � �
i� G �
-� "C uYi�'`y E n�- 10 1-. �
nl � � 1 �T 4 = -m
X
K � � C�
.�i', D . i '{''.� W �
, `�C "� � ' PIN�.. rTi Z.
�i2.� ID� O O1 ,U :�.•D O O`�.� O O o 0 o O
" � � 'Y1 O v5 3 t � O `M M' `-' M rn N oi vi o0
pQ ��.r M '�. Vi t'� vf` eo r+l oo ^ vl o0 1� �
q , � e�l . wq i �"�. 9 4'
�1 � � i O y
� 1 m �
� " � ' Q m
W � • �t.� e .�
� ..� r ,,; '� :o
�y � �. SO 1D`�D Qe 'Y��Cr� Vf 00 P� O� 7 N .-. O O �O O �tl
W 4 pp ,...� [+ yl qp C v1 l� Vf Y N O t� N O �O O
R1 Y71 �i O O ^? N ••+ 00 O Vi 7 7 N O �O O N
� .r D -.� O A D. C A O: Q ^ O O .�+ O � O �p
w � 7
Q � � � '' � .�
U � � a �
� � ��'# , � � o
� �, b
a 3 a
G � `�'� ; �� ' �, _ o a -. �, ro
�7 ���.. y ��.�.. . a� ; � °r'. M � °�n° �, � C
a ^�I 'f*� ,,s ��"^e ; � � e o0 0 0 0 0 o m
TT � w � ��. � �o-'�'F� H '..� �txw`C ti r.'�'�.- V � '�'J'
11 �
. �,w� �. `,�.�.� �'�i`,`. W a'
� p� ' O '� (n+•-. iVV� KD m e+i rn r �n �n �o o e� rn �
�/ �� O xD ++-V1 OD..00� OD � V': O� O N O cn O l� O �
^ TTf � ed N rvt 30 .--i C �� N +-i. R v� 00 1� M O O V O >+
� w � � �.w N A O O � T.f?. t? fJ dt � O ,-• .• C -� O �n O �
u �
� �/� �xY�� '.� •4'. � �
� � �j � { x � � � W
i�k's:� �c i�; �
"�«�1 -�.i ':� �I -�r ".� �'-.�� � �-. .-. .-. � y
.^�! {. .�c+ .�.�w .��r. .�.+.r . .��+. .�.+�.
� � i� � � K -74I..� � /-r�" C. �G �4 C� � C� G ❑
..-�+' C.'O ':R O :."�i' C tD M� �+ O O� �O vi R O a O �
�Y A'W'1 'ffi "'eY �'Ati 01 �'^ 'Oj � N N � N O O O �
�a p�Ytf.�v1 G LF�+l4�.^er'� w.� h 9 0o O V vi N O O O
�..3 O�, O °O O 6 S7; O O N � ^ N ..-• O .--� O t� O �
� s` � (� C
yµ i ,
^S � � r� �
�i q'G'� �K h}Mdd. Q O
�.�a h�u 7� ��: � ' �
�
� �
. x � � .,^. ,+ 't�" � >
:a �' .-. o
� �� � x ����'� � � � �
� � �.n � a �, �, � � � o � oo � � �
d ��o ,� �, �e�, �. � � = o0000
� 00^t'�i .a0 N FO,_.3.'1"���. Y?"V �01� O p o vl O� O O 7 Y
pp 'O qC •(V CI .,,..i,..y.�.,..� ,..i � r' �, O O -. O O N
+•e
� �,� "3" �'s.- �rF> '"' 'O G' ❑
E �,�i �,,�` r Q,' Q y
� K �
"� .. ;� ;°: �; oo V O� N O� N M �
� "� � gl�` � O .-�. O m M O G'
m
C a ,� s'=� � C a� O �D v1 N � 00 N y
� d
O � � �p � O
T � � Qa �
_ C '
� �J! � .+ti.� G�
ii m '..E ,,�''�eo ; ;, .n�4,�. � �1 a
�' N A+,cat :` A', O W
Y f y �{� 't' � N �
� 0 :W �/ AP� i � � y y � td
aa'�". � � `� pa�p X7 � d «Yi � �p � G v C C .o
d . ' .O�� `� W Ir'�i-�. s�ws '� a� �= o � Q F" z E ¢
.t�� � d rs� .«. m E' v .t�� a�' .y � '- .n o �o W ,,
' � m o � ,s p`5. � :,.��"�:; -�.,a w, i � � �K c G7 ca
fn o o �a�t � .m �' � " .n .i7 a � ❑ o a ..
�.O �� re '� N iJ �t� .�! 'C y �tO., � W � c+ .d.
e\ .� �i p ,S'. a �. L A3 Q r1�� C ^ C . fn � �. q O
o°�, �> a� i � i i `;'t� W [�-+`�. a �o � � � o � F" d Z
M �
a � r4.E" fa Pi TrY�+����.. t/#:,� t1: K a. C7 a a U � = ^
., �...::,. . .... :.. ..rr.a :N' W F W �
PALM DESERT REDEVELOPMENTA
COMBINED STATEMENT
REVENUE AND EXPENDITURES CO
30-Sep-99
TOTAL RDA
RDA RDA %OFACTUAL (FAV)UNFAV
BUDGET'�.� �.�. YTD BUDGET ACTUAL TO YTD BUDGET VARIANCE
REVENUES � �.��' �
1 Tax increment 28,323,686.00� 7,080,921.50 31.56 0% 7,080,889.94
2 �nterest 2.060,000.00�. 515,000.00 - 0% 515,000.00
Sales of Property �'�� �� ' - �% '
3 Reimbursement From Other Agencies 725,000:00 181,250.00 94,023.57 52% 87,226.43
Other Revenue � �_�. _ _ � �% _
Transfers to/from other funds � - - �% "
TOTALREVENUES 31,108,686.00 7,777,171.50 �94';055.13 7,683,116.37
FAV(UNFAV)
EXPENDITURES
Administrative Costs 776,720.00 194,180.00 145,452.62 75% 48,727.38
Profes5ional Services 917,988.00 229,497.00 139.186.43 61% 90,310.57
Property Tax Administralive Fee 520,000.00 130,000.00 - 0% 130,000.00
Cost of Inventory Sold - - - �% -
Bond Issuance Costs � � - - - �% -
Bond Discount _ _ p% _
4lnterestAndFiscalCharges 10,924,886.00 2,731,221.50 3,842,170.89 141% (1,110,949.39)
Principal Payments 3,100,000.00 775,000.00 340,000.00 44% 435,000.00
- - 0% -
Capital Outlay ' .-�� - - 0% -
Office Equipment 10,000.00 2.500.00 - 0% 2,500.00
Undergroundinc7 Projects 21,665.00 5,416.25 - 0% 5,41625
Deep Canyon&Hwy 111 3,078.00 769.50 - 0% 769.50
ElPaseolmprovements 2,755,000.00 688,750.00 - 0% 688,750.00
Parking Spaces 10,000,000.00 2,500,000.00 - 0% 2,500,000.00
Fred Waring Dr. Street Improvements 5,265,000.00 1,316,250.00 298,592.34 23% 1,017,657.66
I-10 Cook Stlnterchange 250,000.00 62,500.00 250,000.00 400% (187,500.00)
5 No. Sphere Infrastructure 8,960,307.00 2,240,076.75 6,826,081.44 305% (4,586,004.69)
RDA Projects 5,005,144.00 1,251,286.00 - 0% 1,251,286.00
Desert Willow 5,139,019.00 1,284,75475 8,912.94 1% 1,275,841.81
Land Purchases/Property Acquisition 4,300,000.00 1,075,000.00 - 0°/ 1,075,000.00
- - - 0°/a -
' - " 0% -
_ - - �% -
Transfers - - - �% -
Transfer Out Administrative Costs - - - �°� -
7ransfer(In)/Out Capital Exp Reimb - - - �% -
Transfer Out Low/Mod Set-Aside 5,664,737.00 1,416,184.25 - 0% - 1,416,184.25
- - ' 0% '
TOTAL EXPENDITURES 63,613,544.00 15,903,386.00 11,850,396.66 4,052,989.34
�. Tax increment is received in Jan&May
2: Interest is received as securities mature
3. Reimbursements are posted at various times during the year.
4. 10/1 debt payments of$5M are included here
5. Includes land Purchase
d � m x .. m
'1 � � u�i � C) � vDm O �1 [n � � m
m d w � - y o o a 2 3 �^. °' m x Z
� y v�i m H � 07J 2 - T � m0000 D � 3. 0 � m � � -. 0
D m m m o. m yNon =cw o� m � � o'� y' � C � � � o y � fmn n �
r �� � � � �� o �� mc�� m� mmw ^. m � m � � ^ 3 � 3
m ��. m x �', cn o m o a o x '< <n o 3 a �° a
y � � n � o � _ �� m 3 p � � o a � � m m � � ^ m rti
m f c� 3� m � " 3, � o m D � �` 3 � 3 2. N m T'< O !/�
z � d =. m N � �n o W� m fn � � z o '+� m
� a a � v " � N m S v ^ n � H v' c 3 .'O .Zl
c � m d o 2 � � m � ° d m < i
y O
.v !°. m < � �' � m � m' � S tp .�
fmA tn� (� � m m 3 m � u��i m � � RI
a T1 o y a m �p N m
�D f°� " � o �D m m G
3 " c m` � � Rf
P y 3 � a r
� '" m O
� " II 3
'D m
� Z
w .p_�n��n m <n o n� � . a -I
W +O i0 N IU C V V V 4� N � (p � D
� O W O � fT Of O (T � � O V (T A -� �
_ O�(O (n�00Q� OfTW O U��m N N O � Q N m
� O O + W�p q O�O O � Q IJ V O O O � Z
Q� O A O O O O O J O� O W N O O O A
Ol O 1p A V O O O O Ot N O (J o O O o 0 0��O �
� � � � � � � � � O O O O O O O O O O O � � � O O O C O O O O
O O O O O O O O O O O O O O O O O O O O j
V pJ
� V N N �
V O O W W N D �
(P O O cT A A W �`�p'
� O O �O t0 (n � �
�1 O O N N O
J O O t.� V O� O
� O O A (T N O
W
D � o
m m rn c:� � o y
�
�o � o � °' � v
W OJ A N .. �
(O N A p �
O [D A T O
W A A CD O
n
D
D � �
v ° D
0 o w n r
G o �
0 o A
�
m
> v n -
'm o_ '�
d m �1
0 o A � C
0 o Z
� � O
N
V �
OI N N N 1 �
QJ (A T O Ol V U� � 9
A �D O O U� A A �
J W O IO W N N d
N O O O O O O O N O � O N O O O O O O O O T N O O O O O O O
v o O O O O o o (p O A O W O O O O O O O O A � O O O O O O O
�1 O O O O O O O A O A O A O O O O O O O O W N p O O O O O O
1 m �
x m
-i -I � � -i � � j W W � � � DA � O :O � S � t�D
� m v w o� �, o o m o p a � m � �. m � x �
2 � O m ai r�n W �. m a a 3 � y �, a p m � Q y � � W
O n r� f� N (D N paj .N. � N j .� y. N C '� W .�0 C O tl N
�
� � m �� � m a � � o m d �` N '� o � 3 � � _
� = � o O aD � N � m O a � � � o m � � ^ .
a < o F 3 ' y o � g. 2. o 0 3 T�
o � a c� = y — y � y c o
y J � p. � ^ S y O � N y y � 3
F � N (n � d � t�D d M 0
- � N ^ ' t� . C �
� C � X � y = � a i
D-0 3
m � � m � �' d � y �
m
� T �' 3 v' - �
m � � � r� �o
� O N N n
N � �
N n
3 m
� o
n y
N
N � (NO (JI � j O fd�.�� fD � � d
� y W � . (O W.(T � �I A t0 W W a 3
, S O � O N CO�N CT W Cn N� C
� pt A � O A W O N � W O W �6 C Q
� (T �I � �:O W N O �l O� O O � ��p� ID fD
> �l W � . O N � O.O UI W O O�00
� Co V O O) O�O O�.O N O � O O O O O � � p N
O O � OOOCC�.C.00 o O.00GCo � �D
� O O � � O O O.O O�O O O O O O O O O O � �
< �
N
�, � a
� � rn � �o D � ip fD
y N U� � A A � �� � �
N � O O � »
v p� � (S� N N m 0
IJ V N O (T A � �
QD J W J � �
7 �p
C. �
:: �n
D � D
A O t�D � (D 0 l�D
�
W O W (T N n N (D
(Jt O (T O -' 3
O � O <D � (7
N O W O V1 (1� �
D '�
� �.
m
0 0 0
w �
o � �
v
m
�
N N D � i
J J � � U� O
N ry
o� m a � A m
�o �n o o � a
0 0 0 o n �
m
T
y T C
c � Z
� � �
� � �
O G '7 f�
O �
1 �
A W 0 �
W N d Q
W O N A A y
O O O O O O O O O O O O (NT O O O N O O �
W O O O O W O O O O O O � O O O Ut O O Ut
(O O O O O (D O O O O O O (J O O O J O O W
,.. ,.
PALM DESERT R�DEVELOPMENT AGENCY 30-Sep-99
Schedule of Revenue and Expenditures
HOUSING FUND
3 YTD (FAV)UNFAV
Budget Budget Actual YTD Variance
REVENUES
Transfer in of 20% Set-Aside 5;664,737.00 1,416,184.25 1,416,184.25
Interest 115,000.00 28,750.00 1,374.17 27,375.83
Rentallncome 45,000.00 11,250.00 7,580.74 3,66926
Sales of Property - 85,517.64 (85.517.64)
Reimbursement From Other Agencies - -
Housing Mitigation Fees 53,000.00 13,250.00 13,250.00
Other Revenue - -
TOTAL REVENUES 5,877,737.00 1,469,43425 94,472.55 1,374,961.70
EXPENDITURES
Administrative Costs 93,250.00 23,312.50 60,118.16 (36,805.66)
Professional Services 137,525.00 34,381.25 17,873.02 16,508.23
Property Tax Administrative Fee � -
Cost of Inventory Sold - -
Interest And Fiscal Charges 2,657,982.00 664,495.50 1,336,973.64 (672,478.14)
Principal Payments 880,000.00 220,000.00 880,000.00 (660,000.00)
Capital Outlay - _.
Office Equipment - _
Acquisition Rehab/Resale#7 496,444.00 124,111.00 8,241.12 115,869.88
Home Improvement Program 1-6 94,067.00 23,516.75 66.91 23,449.84
Santa Rosa 162,257.00 40,56425 48,524.72 (7,960.47)
Property Purchases for Resale - 10,000.00 (10,000.00)
Desert Rose 3,850.00 962.50 3.28 95922
Portola Palms Mobilehome Park 200,000.00 50,000.00 91,640.92 {41,640.92)
Transfers _ _
Transfer(In)/Out Administrative Costs 100,000.00 25,000.00 25,000.00
Transfer(In)/Out Capital Exp Reimb - _
TOTAL EXPENDITURES 4,825,375.00 1,206,343.75 2,453,441.77 (1,247,098.02)
City of I'alm Desert
Parkview Office Complex
September-99 Septemberv99 # % Y1'D YTD # %
Budget Actual Variance Variance Eudget Actual Variance Va(lance
�
Revenues a ��"'�'
� � i
�����
Rental 3 62,900 $ 66,671 S 3,771 10600% ��+'� $ 185,500 $ 184,224 9 (4,276) 97.73%
2�
Dividends/Intereat $ 1,250 $ 4,073 S 2,823 325 82%q r, � � $ 3,750 $ 11,877 $ 8,127 316.71%
TotalRevenues $ 64,150 $ 70,744 $ 6,594 13028% �. ;��"'� $ 192,250 $ 196,100 $ 3,850 702.00%
a �� �
Expenses 9 � �
Professional-Accounting&Auditing $ 5,800 $ 5,800 y - 100 00% �"��"5� $ 17,400 $ 17,400 $ - 100.00%
Professional-ManagementFee $ 5,500 $ 6,155 � (655) 11191Y ,ry��... �� '� $ 16,500 $ 20,417 $ (3,91� 12374%
Tenantlmprwements $ 3,700 $ - � 3,7W OOOha� � $ 11,100 $ 272 $ 10,828 2.45%
Repairs&MaintenanreBuilding $ 9,100 $ d,298 $ 4,802 4723%6�� r�r� $ 27,300 S 14,077 $ 13,223 51.57%
Repairs&Maintenance-Landscap[ $ 1,079 $ - $ 1,079 000%�j�'� $ 3,237 S - $ 3,237 0.00%
UtiliHes-Water $ 250 S 107 $ 143 4262%p '' 4� $ 750 $ 209 $ 5§1 27.84%
Utilitiea-Gas/Electric $ 5,500 $ 6,370 $ (870) 115 82% p� ;� ''� $ 16,500 $ 12,800 $ 3,700 77.58%
Utilities-Tcash $ 450 $ - $ 450 000% ;� ;:� ^� 1,350 $ 1,745 $ (395) 129287
TelePhone $ 150 $ 138 5 12 9205% �' ° $ 450 $ 416 $ 34 9234%
Insurance S 521 $ - S 521 000% V��. � $ 1,561 $ - $ 1,561 0.00%
�','"��'�',
Ss� _<
.......^-$.. ��
TotalExpenses $ 32,050 $ 22,R68 $ 9,182 7135% ��•�'^� $ 96,145 $ 67,335 $ 28,813 70.03Y
��f�"�
� ����... <��� '.� . 2.Y� �'�..�7,876"'$'. 1�''J}��i�-��w'vxboa:� ..�s.�" . .: , `�'���i16S:'"�'°���.6�63 ?53.�1.'L�',
Equipmen[Replacemen[[ieserve S 9,186 $ 9,639 5 (453) ]OA.93% $ 27,S5R $ 28,916 $ (1,358) 104.93%
33e"�3�""e ;�''�-- ��-� �';�,9i4�''3"`=."_� 3s,z�7". s��t -"���� ..� �s �+i.s"a� .5=..�i�os i�:b?x'
.:�,.�,. . -
��.�=�»oo�,.,�
Parkview Office Complex
� �
Vacancy Rate Schedule by Suite
September 1999
Suite Square
No. Tenant Feet
73-710 Fred Waring Drive - Two (2) Story Building
100 Hanover 2,560
102 Bergren 1,360
103 MulHple Sclerosis 48S
104 Arthritis Foundation 960
106 Vacant(space is unimproved) 928
108 Senator Kelly 785
ll2 Assemblyman Battin 1,406
174 Chamber of Commerce 1,478
118 U.S. Filter 1,250
119 City/CVAG Conferenw Room 1,380
120 Golf Dimensions 1,750
200 CVAG 4,292
200A Vacant(space is not available to fease) 841
201 U.S. District Court 604
203 Accounring Services 480
205 Coachella Valley Ewnomic Paztnership 700
208 Desert Springs Investments 960
210 Wilson, Pesota &Pichaxdo 3,040
211 Alzheimer's Association 937
217 Mcmillan 775
Invest;Vacancv PePort
^ Parkview Office Complex
Vacancy Rate Schedule by Suite
September 1999
Suite Square
No. Tenant Feet
220 CA.State Dept. of Agriculture 1,607
222 WMA Securities 2,981
Total square footage(2 story Building) 31,562
Vacancy Rate--1,769/31,562= 5.60%
73-720 Fred Wazing Drive-One Story Building
100 State of California-Water Resources 15,233
102 Vacant(Construction has begun-expected completion
date is 10/25/99 4,396
Total Square Footage 19,629
Vacancy Rate-4,396/19,629=22.4%
Overall Vacancy Rate for Both Buildings:
Vacancv Rate-6,165/51,191= 12.04%
InvespVacancy Report
City of Palm Deaert
Desert Willow
Budget Vs Aetorl
For the moakh of 8epkember 1999
Budgeted AcNW BadgNed ActuW ' .
September Sept¢mber S Percmlege Year W Year to S Percmtage
Revenue 1999 1999 Variante Varianee Date Date Varianm Variauce
Course&G�ound $ 135,429 $ 168,540 $ 33,111 I7A.45% $ 298,438 $ 402,985 S 104,547 133.03%
Carts $ 13,200 $ 8,962 S (4,238) 6'f.8996 $ 30,425 S 22.219 $ (8,2U6) 73.03%
ColfShap $ 23,050 $ 28,273. $ 5.223 122.66% $ 50,950 $ 70,815 $ 19,865 138.99%
Range $ 1,000 $ ISS $ (845) I5.50% $ 2,000 $ 750 $ (1,250) 37.5090
Faod&Heverage $ 24,200 $ 26,141 $ 1,941 108.02% $ 53,350 $ 60,058 $ 6,708 I12.57%
Ioreres[Income S I,S00 $ 3,702 S 2,202 246.80% $ 4,500 $ 13,208 $ 8,708 243.51%
7
reyrou
Proshop � $ 6,561 $ . 9,7(16 $ (3,145) 147.93% $ 19,409 $ 26,617 $ (7,408) 138.17%
Cart $ 12,383 $ 10.626 S 1,757 85.81% $ 33,I25 y 36,786 $ p,661) 104.73%
Course&Ground S ll 1,256 $ 161,098 5 (49,842) 144.80% $ 303,850 $ 347,574 S (43.77A) 11439%
GoifOpentioos S 18,G06 S 19,032 $ (426) 102.29% S SI,W3 S 58,237 S (7,1b4) 1I4.03%
Gecenl&Mministnuon 5 24.875 S 25,589 S (714) 102.87% S 74.521 S 77,612 S (3,091) ]04.13%
Food&Hevnage S 18,736 $ I4,230 $ 4,506 75.95% S 46,6W S 37,763 S 8.840 8L03%
O[her Expendilures
Perunettt Iandscaping $ 2,651 $ - S 2.651 0.00% S 7,953 $ - $ 7,953 0.0096
Proshop 5 5,200 $ 3,423 S 1,7Y7 63.8396 5 7.925 $ 7,945 S (2(1) 100.25%
Proshop-COGS $ 12,678 $ 19,232 $ (3,354) 143.8196 S 28,024 $ 32,361 $ (1A,33'n 186.84%
Catt $ 26,213 $ 30,162 $ (3,94'q ll5.06% S 70,088 $ 64,231 $ 5,857 9L64%
Course&Ground-NorthCourse $ 37,745 5 61,90'7 S (2t,162) 164.0196 S 142,835 $ 163,003 S (20,168) 114.12%
Coursc&Gmund-SouthCourse $ �33,900 S 174,007 S (138,10'n 484.70% E 133,900 5 249,193 S p15,293) 186.1096
Course&GrouM-DetertPalletN S 3,800 $ 5,473 S (1,673) 144.03% $ 8,80D S 6,563 S 2.237 74.58%
Course&Ground-DesertPallnS S 3,300 $ 6,408 § (3,1p8) 194.18% S 7,30D $ 8,921 S (1,621) 122.21%
GolfOpentiona $ 16,U00 S 3,050 S 12,950 I9.06% S 18,300 $ 3,555 $ 14,745 19.43%
Generel&Adminisaation $ 59,212 $ 42,196 $ 17,016 7116% $ 133,435 $ 136,674 $ (3,239) 102.43%
Raoge S 14,950 S (612) S 13,362 -4.09% S I5,450 3 (499) S 15,949 -3.23%
Pood&Heveagc S 4.845 $ 2,432 $ 2,413 50.2056 $ II,845 $ 12,026 $ (l81) 101.53%
Food&Beverage COGS $ 7,805 $ � 11,397 $ (3,542) 146.0296 S 17,206 $ 29,439 $ (12,233) 17110%
ManagementFce $ 25.000 $ 25,IXq S - 100.00% S 75,000 $ 75,000 S • 100.00%
Pina�ing/I.tase $ 7,677 $ 6,913 S 764 90.05% $ 23,317 $ 19,769 $ 3,548 84.78%
7 4 . 7
David I.eadbetter Academy
LamingCencerRevrnua $ 3,500 S 654 $ (2,846) 18.69% $ 13,500 $ 11,934 $ (1,546) 88.55%
Reimbursemenn ro David Leadbener S (2.975) $ (556) S 2,419 18.69% $ (11.475) $ (9,498) $ 1,977 82.7796
OtAerExpe�dimrcs S (1,430) S (1,37'n S 73 94.97% $ � (4,350) $ (4,131) S 219 94.97%
LwreineCeohrincome(I.ossl � S (9231 $ (1,2791 S (3341 13817% $ (2,325) $ (1.675 S 650 72.04%
OpenNnglncome(Loes) S (257,941) $ (395,775) $ (137,834) 133.44% $ (794,621) $ (844,610) $ (49,989) 106.2996
FquipmentReserveReplacemmt 17,164 54,223 S 37,059 315.91% 51,492 122,466 S 70,974 237.84%
7
ua s ot o oun n M mo ctu mo a ance anuuce'Ae a Ac[ua d ariance a ce 96
Reaidml 1,628 60'1 p,021) 37% 3,610 1,735 1,88 48%
NonResident. 2,509 3,515 1,006 140% 5,415 8,195 (2,780) 15196
Ofher 89 23 (66) 26% 197 120 77 6l%
Com Woeo 176 251 73 14t% 49M1 768 274 I53%
TotW J,C00 4,396 (8) ]00% 9,716 10,818 (1,102) 111%
Dw4000;Financisl Stet<ment '�
- N W N O � W � N m O m � L
� � � � � � O O
mNronomN � mn � 8n � � �
N N O O � M ti O � � � � m m �
� � � N n � � ti m � � �'� m ti n ti n � .
a
M A � A ti
�o 0
y � a, � o � Q o >. �
$ c7 " � C ° c9 � � � .+ u
°� � � � � � a � � � � � � � �� � �'
8 � c� r� r� 3 ? H � c� � �° �� � a F
�
9 p
�
� N � � ` O
(S � OD RJ f0 O �
�i N � x � � U
N
� � � a
;,� a "�
A
� p � 7�
� � �� �q
u � .. � u
� � � ~ � `s
� � �
� �
.- N
•+ � N
�
� M �p � � �
p fYO fL O � � &
g � �� �
5 � � �
N �
� N � •• � � �
q �� � o
6 � v �
wP. N U
C� �
a
c
�
�
�
cececececece ce cececececece a cececececeNrceKceceN ce cecece a ce � a cececece ce
. 9� &M���6 __�6�� 8M=<�<�SR�8- o ��m � R 8 _ � �^ $
�� m� "'$ ' r"mP' � �X���$��xn�8 � eN6 � N $ a
> � >
� 2 a�a-os�< � �����"s z e���"a_e�se�a � �� a s � � rx� �
� �- $ ___ r_ y �����o-om � � - = � _ � - - ^
s >
� �'�� g�vamg "a ���°oN 3 ����x<���:�� = �m� _ � N � � -�_ �
g� e �}� rv� � �e�i�N R vMi � ei��^ �P ry P n � „ q e�n
d Y '� .°� r � . �
�'' � �� � ff^.r�'$S� o '�^r�o� � »��A�r6$'�b'e�$ ' a�� � � o & �&H�
U � ` �Ya� $dRnQ= ? r.`4�^q��!'., 3 "�$rn�c�'�i�w,i�a m 'aa, ' � — � �e m e
a�3� � �
»»»»»« «»..»«» »»».+»«»»««»� »»» » �
� e�e� eewwce c� ueeeee�wce ce ekwe�w �cd�rRutl�wuce ce ekd+w ce ce e� n d� nd�xs erz
9 � r�r�r� ' S'R^m�Am � 8'eG°'XA93'48� CJ AA`R m � 8 1.1' 'F o'�R '
�� ��em_� _ sse==$ - '�m��3_'�a��� _ --- � � g � 2
' � >
VVV e�a a� ^ "a��s�� a s�$W��"a��x8a ^ oea � � � m �� m
N � N�O P P M � M M g N Q N Q _ N b=fl V P��n N � v ry „ �yf � � .
�
7 7
M M N M M N N M N N N N M N M M M M N M N N N N M M N N N N N N N M
�80=�0� g�o'—'o�v A o�Sm�mdr�r.�F 3 ��o • 'd, ro�& h
o ry.�.�P �o � d�c�=— ' — ._^S :n"'" ='° � .... � Y � ..� m
�$� _ ' ' '
S �
»»»»«» »«»»»» »»»»«» »»» �
���=_� � g��e�� � , a"a����e"aFl�a � ��� « � � � � �n�a �
� �m� � a=--�_ s mRs e =a� � � - ., a . m .
� - � - s�
£8 �
�»�»�w � ��»»»» » »_»�.,»»»»»»� » �»� � » »
<
�
�a
� 4 � � � � �
� � � � � � � ��� � � � � �
� � �� � ���� � � � � ����1 ��� �� � a ��� `� � � 9 � �
�_ � � � �
� qp �jI Y O
�� �=p �$� � '¢C �_o �O14S ���QS �=pp $�� �� � ��� � � � � � ��d �
U V O:LL� f M1��V V LL � S�6 6 V�V V W.LL LL I�L f
� �
o a
u �
h
8
-- -- o
0
�
� �
� g
� �
o� �..
� �
�
Aa �
; � '� S
� � � � � g
u � a m
L1 p � a p o
U o
�+ g
t � " a�i u N
o � w � �' � "'
�'Q =�� ° d 8
U � C O p oo"
w V N
� �
�� O
(� N o
O � �
U � �'
., $
� 8
b+ �
'� o
� o
m �
i� �
�
v v � a � �
� � o
�
C � � �p V �
� 4'
� U $$
d � v �
� � �
w U o
Ve
&'
�
�
r
Y
� y � tl! �RM. pF
9 �rv8 v
� �; _ °'8 �
o �
�
$j J N
�d
L,
7
d'V NN.� �
Q m
ry �C O
�� ..
'i�
0
� � �p �
ce � 8V r p 0
V n�
�
� c�� &
�
>
"� �
�� " r � '
FF�
bm
U
� � ce � ' �
m�P �' `bF�� p ��
e r
o O �' I— So46
BQ U
O � P ��r ^
y• y �� Q
�yi q� c'J' 6F.� n=� r1
L7�Q ;O � ^
" �i eR M M yt tl�tlt lR tl� � �
g : � ' � ay�g« �
Y�� � O . �� p� !R. NwN N
� B 9 � � �tl .....
U � � j p
U �y � v rv- � m b � C K r O P
. Q � m � v C C �}9 J �
O ' �4._ � a ��
aU � F-�m
Z
. m°x� � �$ �"J,�.�, � `u G n� "�'
yv. g � �i �N r 3
O e �� P ry
� O b �R� �3 C�
Z 5<
Z
—�o^ � !R !R eR � vC m m M tlt !R �t
�rl O O� n O i'1 vl P P m ry N
� �;� O
�o Sp.� � W 4 �' F- p¢� ry _
Z > }E� >
ae =r" y �`t F=m �i g
��� m a`�
g�H � yU £'�'SC d a� �' yy ..?C b
�� n VI g � " �i S�i �
�'a Q .
z > � >
y V
y v y( N
� a=m '� �'$ n�F � o w �rv�c t6 q'u 7i�
�ei 3
; u �.�. ��?�
�s C ^ ^ G8
C `om �Z ac1
a
e-- m yy�� �;: 00 `02 $8a � c a=,., `�
a a
F� m a P F'a� _ Q� '� .y� '� F
2 F <
a
� 3 � � �
a �.
� w � � � � � r� �
E $ a �
�5E t r� € C r�� h „�5� � �q
.' a'JS U �a'� U .—: a'� U � a'�3 V 6
� �
� �
� �
oi
�
8
�
�
8
�
»
rn �
� 8�
5i �
q � � �
ta $
xg � � � � .
iS S �� w LL $ '
� ,�.� p C C r `A
z � � a�
o � a � w a � .
�'QN�j � O 5d
� s � c� w
F $
.� � g
�
U �
� g
� �
�
IL
v
N
O
O 2 O� g
d m mrn m O C =N p C »
U & > � �° y (�'! U � c�
E � � � c � a c �
� � °n � Q m �
� m
� E
J � LL � � E U
� 0 N
m a .
�� �
�
�
�
V m� tlt !R !R pF
� � _ ' v�
� � N
g>
.3 P Q
�
>
C. V ry ry 1� N
rJm
�
� � n ry � r
�6
0
ce� � � � �
�r - �
>"
,� �nnm �
� �
>
�� � r - �
F 64
�m
V
� � � � n mrm �
e o �m ^ �Kg « 'ry �p
� - c o C
00 � F�<
�
s mr _ Ny tleM1pR pF
p r p P N �
• � '� 4 O � � n N H
X � � 'Q '
� e Z �O C W � � S � p � P O
m � y �
C O
y 0 • � � r rvi gp, erv„ N 3 _ � _ e
� � � ry � h
as3 � > - >
�a � � � �a ; � $M� � o_ �� $ �
; �; � » � .;
R a; F. �9
U o
z
eeueeR pe �en m u °' e �
� rS9, n o8�§ �«� a- - 5�,
`ooc ��' e t-� " 'a �,? r.re, � .
6eZ r ^ ?om �.a.�Q
� Z
N $ ,'j �eRo BF o y MMee pF
oa" r«M 5, � ^ m o:g r�� � � � ^ �
a c r B2'� n n o � 'a ry S O. 6F._
Z > F� >
� �^e � � �e J� `o� �� � � W� �
� �
c ' ' �
�� _ ' _ `e �� �g �
� > } >
c � a g aqo 8'$� 9rv' S$ `'� . 'G' o��.,' N
`o � Ey �8$
O 4 � � y � � � � R� N O h r �y� � N
i° u �$ � o �
c' `orp YZ yu.m
R
O. `O VI P b N Q O� N D N � C � e� �
9 .� r" � 'g �.,.��., d a .__ � v`� v�
F � P F�' J � � �i � d a .
C �C C �.OG C
�
d
a
� � �
§ �
F F � o
o � o Z' S �' o Z' �
f � f � f �" � � e
� � 8' e 9 'e 8�' �
r�y€ r�� � r� E � r� � t �
� a'JS U .—' a' �', V ' a' � U � <' �Y U � �
�
� z° & `n°
�
Ya
�
U
q � � � C � M � � N �
Q Y M 'I
9
� am �y .. � �
� � � � ��
� � �.
� � � �0 � � � �
Y �
M � S � O �
Q� p �
� F
y � � _ � � � s
�
c� � � `- = � o o � n �p
� a � y F � � � � �
� �q M � �
� � o y�
�' g �� � 1! � o m � � c�i �
S F t� n �p
O a � � Q � � .�r
� `o
w ct
i
K
� Z 'm � � � a �'
� � ` � � � a �
� �` u E
0. r '� O� Y
� � C �1 7
� � � � � � a� z c4 b N
og �'3 S �
� G �
� �° �
�
Pa
� � �
�
9
k
a
�
� N rn o
� � � � �
,�y O ■ rn rn
fr ❑ ■
m
� m
` O
� �
a�
g � �
� � �
� �
c�
s ' � m
Q C `C L
� $ � � o
� �
c V r
"� o �
�. Z � rn
� y a
�
� �e �
°
s
g r
�' � m �
� $ a�o � v N � � m m
PC � � E ,o
,!
w � 'a a
S '� iI E �c
� o „
� � .� m U �
� s � � � � �
�� a � � � w
� u
o ■ g $
a
°:
¢ � �
N
m
Q Q � O
C 1+
Y � 'sC Z CJ
W N �
v � � � p
°P E C
� � � � �
� ; � _
W � E �
� � � � G
m �
� LL � 'O 'a
�p � � �
� � �
S Z � C*• 4
� � � �
� � v � �C
� 4 6
C �p =
�$�
¢ O O O O '� G
O O O O O O O O O ' � M
� GD I� (D � V O) N � '� '�iD 25
� � � � � � � � � r � �
c0 f� t0 uf < f+i ni � ,r � O
ti
0
z
FIRECLIFF COURSE-3eptember 1999
Descriptlon No. Of Reveaue Avg. Per Pct to
Rouads Per PO$ Rouad Total
Resideat Rouads
Resident Fee- Weekend-summer 133 $ 4,655 $ 35.00 3.34%
Resident Fee-Weekday-Summer 338 $ 11,830 $ 35.00 8.48%
Resident ltvilight 99 $ 2,475 $ 25.00 2.48%
Total Resideat 570 18,960 33.26 14.30%
Non Resident
Summer Fee- Posted Replay 44 $ 1,100 $ 25.00 1.10%
Summer- Posted Weekend 462 $ 28,527 $ 61.75 11.59%
Summer- Posted Weekday 461 $ 24,569 $ 53.30 11.57%
Summer Fee- IROC MBR WKDY 4 $ 160 $ 40.00 0.10%
IROC Member Guest Weekday 1 $ 65 $ 65.00 0.03%
IROC Member Guest Weekend 4 $ 216 $ 54.00 0.10%
Summer Fee-IROC Des. PRTY Wkdy 6 $ 276 $ 46.00 0.15%
Summer Fee-Iroc Member WKND 4 $ 196 $ 49.00 0.10%
IROC Designated Parry WKND 9 $ 336 $ 37.33 0.23%
IROC Designated Party-ltvilight 7 $ 2S0 $ 40.00 0.18%
IROC Member Twilight 1 $ 40 $ 40.00 0.03%
Summer Fee - Passbook-7tvilight 8 $ 320 $ 40.00 0.20%
Summer Fee-Wholesale Weekend 141 $ 5,640 $ 40.00 3.54%
Summer Fee-Wholesale Weekday 176 $ 5,280 $ 30.00 4.42%
Summer Fee-Wholesale Replay 4 $ 100 $ 25.00 0.10%
Summer Fee-ltvilight 384 $ 15,360 $ 40.00 9.64%
Spring Fee- P.S. Golfer Fee (wkdy) 24 $ 960 $ 40.00 0.60%
Summer Passbook-WKDY 278 $ 11,120 $ 40.00 6.98%
Summer Fee-Passbook WKND 234 $ 9,352 $ 39.97 5.87%
Fee Special Event Variable 916 $ 32,945 $ 35.97 22.99%
Total Non Rcaident Rounds 3,168 136,842 43.19 79.50%
Other Rouads
Junior Walking 14 $ 140.00 $ 10.00 0.35%
Total Other 14 140.00 10.00 0.35%
Complimentary
VIP 82 $ - $ - 2.06%
PGA Member 59 $ 427.00 $ 7.24 1.48%
COD/PDHS 47 $ - $ - 1.18%
Donation 40 $ - $ - 1.00%
Employee 5 $ - $ - 0.13%
Total Complimeatary � 233 427.00 1.83 5.85%
Total Round(FYreClif� 3,985 $ 156,369 $ 39.24 100.00%
MOUNTAINVIEVI/ COURBE- SEPTEMBER 1999
Description No. Of Reveaue Avg. Per Pct to
Rouads Per POS Rouad Total
Resident Rounds
Resident Fee- Weekend 17 $ 553 $ 32.53 4.14%
Resident Fee-Weekday 16 $ 560 $ 35.00 3.89%
Residentltvilight 4 $ 100 $ 25.00 0.97%
Total Reaideat 37 1,213 32.78 9.00%
Non Resideat
Summer Fee- Posted Weekend 35 $ 2,107 $ 60.20 8.52%
Summer Fee- Posted Weekday 5 $ 245 $ 49.00 1.22%
Summer Fee-Wholesale Weekend 32 $ 1,280 $ 40.00 7.79%
Summer Fee-'Ituilight 9 $ 360 $ 40.00 2.19%
Summer Fee-Wholesale Weekday 2 $ 60 $ 30.00 0.49%
Summer Fee- Passbook -WKND 38 $ 1,436 $ 37.79 9.25%
Fee Special Event Variable 226 $ 7,742 $ 34.26 54.99%
Total Non Resideat Rouads 347 • 13,230 38.13 84.43°/a
Other Rouads
Junior Walldng 9 $ 90 $ 10.00 2.19%
Total Other 9 90 10.00 2.19%
Complimeatary
VIP - $ - $ - 0.00%
PGA Member 6 $ 150 $ 25.00 1.46%
COD/PDHS 12 $ - $ - 2.92%
Donation - $ - $ - 0.00%
�mployee Guest - $ - $ - 0.00%
Total Complimentary 18 150 8.33 4.38%
Total Rouad (Mountainview) 411 $ 14,683 $ 35.73 100%
Desert Willow - Combined Analysis-September 1999
Resident 607 $ 20,173 $ 33.23 14.00%
Non-Resident 3,515 $ 150,072 $ 42.69 80.00%
Other 23 $ 230 $ 10.00 1.00%
Complimentary 251 $ 577 $ 2.30 6.00%
Desert Willow Totals 4,396 171,052 38.91 100.00%
City of Palm Desert
Desert Willow
Caah Reserve Aaalysis
for the month of September 1999 .
Cash Reserve Analysis One Month
Re uired Reserve $ 500,000.00
Cash on Hand $ 864,347.86
Variance- Favorable Unfavorable $ 364,347.86
PalmDesert Recreatioa Facilities Corporation
Income Statemeat
Aug-99 Aug-99 # %
Budget Actual Variance Variance
Food & Beverage Revenues $24,200 $16,434 ($7,7(� 67.91%
Total Revenues $24,200 $16,434 ($7,766) 67.91%
Salaries $18,736 $13,176 $5,560 70.32%
Cost of Goods Sold-F&B $7,805 $10,014 ($2,209) 128.30%a
Food & Beverage E�epense $4,845 $5,905 ($1,060) 121.88%
Total Expenses $31,386 $29,095 $2,291 92.70%
Net Income (Loss) ($7,186) ($12,661)
Note: The above revenues and expenditures are also included in the Desert Willow analysis.
Dvf1000;PDRFC Budget
PalmDeeert Recreatioa Facilities Corporatioa
Iacome 3tatemeat
Sep-99 Sep-99 � %
Budget Actual Variance Variance
Food & Beverage Revenues $24,200 $26,141 $1,941 108.02%
Total Revenues $24,200 $26,141 $1,941 108.02%
Salaries $18,736 $14,230 $4,506 75.95%
Cost of Goods Sold-F&B $7,805 $11,397 ($3,542) 146.02%
Food & Beverage Eacpense $4,845 $1,632 $3,213 33.68%
Total Expenses $31,386 $27,259 $4,127 86.85%
Net Income (Loss) ($7,18� ($1,118)
Note: The above revenues and expenditures are aLso induded in the Desert Willow analysis.
Dw2000;PDRFC Budget
City ot Palm Deeert
Desert Willow
BndgeY Ve�Ac[nal
For the moath olAugnst 1999
BudgHed Actual Budgeted Actuel �
Auggust August S Perewtage Year to Year to S Percmmge
Revenue 1999 1999 Vuionce Variouce Date Date Variance Variance
Couree&GrouM $ 86,510 $ 109,038 $ 22,528 126.04% S 163,009 $ 234,445 $ 71,436 143.82%
Cara $ 9,100 $ 7,112 $ (I,988) 78.15% S 17.225 $ 13,257 S (3,968) .76.96%
GolfShop $ 14,350 $ 23,141 $ 8,797 161.30% $ 27,900 $ 42,542 $ 14,642 152.48R�
Range S 500 $ 340 $ (160) 68.00% $ 1,000 S 595 $ (405) 59.30%
Food&Beverege $ 15,400 $ 16,434 $ 1,034 106.7196 $ 29,I50 $ 33,917 $ 4,767 11633%
Interestlncome $ (,500 $ 4,722 $ 3,222 314.80'R S 3,000 $ 9,506 $ 6,506 316.87%
7 7 4 �
Payroll
Proshop $ 6,424 $ 9,356 $ (2,932) 145.6496 $ 12,848 $ 17,1ll $ (4,263) 133.18%
Cart S I1371 $ 12,622 $ p,251) Ill.00% $ 22,742 $ 26,160 $ (3,418) 115.03%
Course&GrouM 1 96,297 $ 97,020 $ (723) IOOJS% $ t92,594 $ 186,476 $ 6,118 96.824
GolfOpentiortt $ 16,146 $ 18,625 $ (2,479) I15.35% S 32,467 $ 39,205 $ (6,738) VA.75%
Genenl&Adminiatntion $ 24,823 $ 26,178 $ (I,353) 105.46ffi S 49,646 $ 52,023 $ (2,37'� 104.79Sb
Food&Heveage S 13,703 $ 13,176 $ 527 96.15% $ 27,867 $ 23,533 $ 4,334 84.45R�
7 7 . "1 44 6 44 R�
Other Expmditures
Perimeter laMscaping $ 2,651 $ - $ 2,651 0.00% $ 5,302 $ - $ 5,302 0.00%
Proshop $ 1,925 $ 2,287 $ (362) I18.81% $ 2,725 $ 4,522 $ (1,79'n 165.94%
ProshopLOGS $ 7,893 $ 21,262 $ Q3,369) 269.3896 $ 15,346 $ 34,129 $ (18,783) 222.40%
Cart $ 22,259 $ I8,313 $ 3,946 8217% $ 43,873 $ 34,069 $ 9,804 T1.65%
Course&Ground-NorthCourse $ 48,445 $ 50,439 $ Q,994) ]04.12% $ 105,090 $ I01,096 $ 3,994 96.20%
Course&GroundSouN Caursc $ 47,600 $ 44,021 S 3,579 92.4896 $ 98.000 $ 75,186 $ 22.S1a 76.n�
. Couru&Graund-Desen Pallet-N $ 2,000 S 986 S 1,014 49.30% S 3.000 $ 1,090 $ 3,910 21.80%
Course&GrouM-Desert PallebS S 1.500 $ 1,005 S 495 67.00% $ 4,000 $ 2,513 $ 1,487 62.83%
GolfOpe`auons $ 700 $ 24t E 439 34.43% § 2,300 $ 505 $ 1,795 2L96%
General&Administtation $ 34,169 $ 47,317 $ (13,148) 138.48% $ 74,223 $ 94,478 $ (1A,255) 127.29%
Range $ 250 S 6 $ 244 2.40% $ 500 ; ll3 $ 387 22.fi0%
Food&Heverage S 3,500 $ 5,905 $ (2,405) 168.7196 $ 7,000 $ 9,594 $ (2,594) 137.06%
Food&Beve'age COGS $ 4,967 $ 10,014 $ (3,04'n 201.61% $ 9,401 $ I8,042 $ (8,64q 191.921b
ManagementFee $ 25,000 $ 25,000 $ - 100.00°6 $ 50,000 $ SO,ppO $ - �(q.pp5b
Finaceing/I.ease $ 7,773 $ 6381 $ 1.392 82.09% $ 15.640 $ 12,85fi $ 2,784 8220%
� 77 4 7 9 R
David Leadbe[[er Academy
I.earning Cenrer Revenues $ 5.000 $ 4,898 S (102) 97.9696 $ 10,000 $ 11,300 $ 1,300 113.00%
Reimbursemena to David Leadbetter $ (4,250) $ (3,300) 4 750 8235% 3 (8.300) $ (8,942) $ (442) ]0510%
ONerExpenditures $ (1,450) $ p,377) 5 73 94.97% 5 (2,900) $ (2,754) $ l46 94.97%
Leamm¢Cen[er Incomc(Loss) $ (700) $ 2l $ 721 -3.00% $ (1,40D) $ (396) $ 1.004 2829%
Operating Income(I,ose) $ (252.736) $ (249,340) $ 3,396 98.66% $ (336,680) $ (448,835) $ 87,845 83.63%
Fquipment Reserve Replacement 17,164 37.678 $ 20,514 219.52% 34,329 68,243 $ 33,915 198.80%
7 4 7 9D. 5b
na hot o oun s Bu et mo Actual mo arunce erunce 96 u eted d ctual d ariance Variante°�
Residmt 1,628 486 (1,142) 3096 2,546 1,128 1,418 44%
Non Resideot 2,516 2,280 (236) 91% 3.903 4,680 (777) 120%
Other 82 35 (4n 43% 134 97 37 72%
Com limeota 178 236 58 1331b 328 517 189 ISSSE
Total 4,G04 3,037 (1,36'n 69% 6,911 6,422 489 93%
Dw]OOO:Financial Statement
� n N � n Oo �o N M N � O � �
� N � � � M N p � C � � O � � � �
3 � � C m � � S u N � ti � � ti � N
N p�j � � d' N �
M � P�• Q
m �
°a
� � � � E ° Y Q � � � $
v a `� o5 � 6 V a �° �o `
� �y.� �, m ° ay � �yi; m '� ¢ � ��� � �
U � C� �zc� � E°. c� c� �¢ c�7 � � ria �
0
� �
o '"
� �
G
a ; G
� � a
� � m � �
� � o
q � � A � � �
�
A �
ga� �� � �
a Y ~ m �
� � � ~ � � �
'� � b � b �
,� � �
� � N
a N � �
�yy m � �
K � �~ � �
O
°' a � S
� � � �� �� ��
� N � a � � £ a �
G $R N V
Wp M �
U e
�
0
c
�
�Ny
❑
r � � � � � � ce � � � „ � � � o� � � ce � �ry � � N� � �O ce � � � � � � � �o
m N N Q � O � M � b M W O � O O N P M h P M O � T � N � � P � N
n � m a r o �
� nmw � aa � � naHHVM v � m � M $ non � e � a � m � � < _ $ �
N N � � � N N � � N � � N N � � r �
Y '
a
r a a � � — a r r � r n� r � 6 e m 5� 6 � H N r o n n
w �`� g = � o .�'.. evi $ mm � � $ a � mg � NH,m �w25 � m r$' � �i � e eew m
e eo 00 �vi wi o� �c �n �a m � ci ao aa vi ri v vi
M � M N � O v� m N M �� � b �
N. v
A
�
(A N Vl H H H H H H H(A Hf V{ Vf H H N N N 1R VI VI H N H H H Vf Vi fq p y y y
Op N 4 Q � V .+ b b O� M N W � V V�1 N N b � N M N � O � m O � O �M N � N
E �Q O � N � � vt � � R � M b < � �� N ^ b n �N ..m. � � v„' rC'vf M
? CI �
� q a
� �
H N N Vf t9✓r H N H H VI W W Vf Vi H H H H H M H N N H V1 W N H H N H Vi
y q y y p�y �p p .L
y � � Q N Vf Vl O. N � r V N mry � p N N O�p� � vpl W ^ p Ny 8 `D 1�1 p T � n m N O
N P �' �O O V1 Vl � N ^r O O] N V � N O O �W Q �+1 O 1�
x � u� n g <�f!V � c� < r�e�T fV M � «C O� �Y Q 00�N o0 ^ ao � oo � �
B a S �^,� � v m m N mvieV men � a v � vi
� g � � w�
tN H h H N W V1 H H H N M Vf W N H H H Vf Vf Vf H H N N M H H H W H H 19
a � "a
o n a ee ae se � se se ze ce ae ae se ae ae ee ee ee ce ee ae ee ee ee ce ce ce ce ce ae �e ce ae ce se ee
� qi y, m r v ^ m a � �c q �n r a r r vf e N a � m v�
Fl � aan � vi m $ �i, �co m ry grvvivi � rr8 � N8 vi n o � 8 �
C n [O h T T N N f�l N n �p D'v V1 O �O f�1 O P c O N 01 � N � oJ o Q
U Og V .� N � w y t� N O f�` V n 1� V h V m � O O� � � O �O � � O� n � � ao m O �n
F d 7
d
q d IC ^ �p 1� �p M h Q M1 /�1 N Vf q�O q C �O b V p N 5� p V <
„ 1� vl (�. �o O ^ O vf O �o 00 �O v) m O� vf v1 � P O m .�.i ^ CI W � S� h C� h W
O V � 1� VI O� t0 N o� r1 vf �p N V1 P m o en vi m v
V vi O 1�t� N� v1 O�ao oG d „ C.:^�1 Q O CI O hl v a ^ � � M C
H.` V1 v v
!�
�
V1fMNNMM N N69NHHM H MNHHHNHHHHfnb9 vf HVftA w w w w
M t�W'1 � N m '/�1 W O � �O N .�.� � O. �V}� 1� V1 � Vp1 N 8 Np h V 1�O� N O V
< O V N P N N f� V1 U � oJ m � V^1 1� m � f�h ' �D �W N N � CO 1� � t�l N1
'/1 P �O ii LO
S LO y�j � � P r < 1� ^ O ^ oi N O `O N Q N (�1 Yl � �O m NI Nv v ^ P
u T
O W m v
� ° e
�
�,ww��«, «, �.,«,w.�.� w wwH.,«,«,«,«,H�.��. w H.,� w �, N
= r � n �n �oNO �nmv � rrv � � � � �o �nv5� n aoQ � — o m m
o_. � me � � nes� = .�. � � NNne rv .� w r a r �v v n
y �o25m — mSSn n �o 0
u � $ nni ba Q arvn ao �c � �G 'i oo� r viovib ri e�" c. r n
N O� N h N d N rf C �+f G
� �e � N N N
'J
IA M H H W Vf H N I9 N VI Vi H H N H N IR 69 W Vi Vi Vi Vi Vf H tA H V1 t9 fq M Vr
e �
V 9 y x
3 e � � � �
b 9
' � O5tl � o}O Vl Y .di v Z y ^ h' U
a L b [1 d p � � � V � � '� c �
V ' a v � 5 E �
� m �e �� m s y � �`- m � v v .� a w" ` �`, `E A 8
o � E � � o o `��° e p $ O : o v � @fi " W e v � ? c � a � 3
C7 � u C7 ' 6 0 .`� O U �n 6 i i c ,� > v v � " °. ot o
dl � m = u ,a �g�dS � n .. U � '- dl nl W E � t C mma m e � �
'°'" � c�," ." � L °/L' O C °� a E s° c° °/L' O ` °'� '� ,m, � S E E � ° � � _
�Q �y p n �
'o � o � � I e E m 'o o u�` S e � o o m o' a v 25 E v° � iO � u ' ^
cJ V C7 Cu. _ F a. UUC7t7u. F o: aaUUUU a' u. u. � 'u, F '.S '.j0 .� O uPi Z
� �
e �
w �
0
— 8
0
�
.-. y
�
�
N
�
� g
.� a
� N
N
Aa
a � '�
m
o � � a
p g
r� ' 8 w � �
� x � OG � N
; � o �
�� � qo 0
� � ° g
� $ o
� N y
� �
.y
� o
0
d
� �
�
�
.r
E m m o 'O `°
s
C � � � �
�' o �
� � C7 $y �
y '� r�• �2
C � p 6
G" U �d
Uk
N'
�
� �
� �
� �
� r
o ■
— �
�
�
$
�
�
� �ao
�i
r
�� � �
��ps � �
O `. � •
� 10 7 IL �
� o �, � o $
� � � � � � .
W a �
o � � o0
�� � o � �
� � NS �
W N d'
V ��p �
Gf g
A �
�
N
� $
0
�
�
� � � m � a G � � � »
Q'
U � � CL @ � � V � �
c
.� � � -E °� a � �
� � � � � � � �
Ue
0 � EQ'
� a
.. . � 25
�
al
� �� � � �
=� �
g� -
8
� ^ Si �
�
>
a ..
° � 8
� w
�m
0
�r �
'z�
�a`
0
� � �
' s �
ce ^
>
� h b �
L.
7
F gm �
0
U
� ce �g
5 �o � `��� �N $
`00 � F�<
ce
L' Mr n e� w pv
3 "' °'s �
S � = �o °�� �
� g � ;� � � " � � aa " � �m s"
�
;s � � ; �- a ; "
�s�1 � � - � � �� � ��.. a$ �
G O ' i! _ _ °�' u � �
'° a `n F�m
U ' S
z
cece a� �9 �R 2 ag �
� �S N EE °' a " N- �
om � � e o � �d d G� "'
F �7 a'
°FZ r Yom F�6
ae Z
. v < e� !R q dt 0C a_ � tR tR pp
p fL ry N �'1 � � O �i C m N �' � � N �
i �c' O � 0F._ M F .�i � A� � 9F.�
Z � E �
� Z M !R � � �3 y � ��" � ��, e
e� � S o � �
�o _ ' .r
��� ^ �� �� 'A
rG > > >
V
mR �p
O O �P �^ '�� m � 'R C N p �^ � Y V P� ^
ao
a� om � OZ F;,�m
a
'p Qb = �y C�b VI O ��' P �C_ YN O�
� �j O ry y � ?� m ry N Q 9 � e �� �e �
2
F4�' F6C ypC F' °y1< .
�
� T
O �
F s� E r�. F r�. F
� � � � � y � � �
G �
u Gy Y(� p
T � � T � � T OY � T � ; a�`1
.-3 a' U � a' U � <' U � a' U �
g
6 ,� ,� �
� � � �� �
; g� -- -
y m m b
d
C
7
�y u ry �
v
9
'a A ^'_ $
..a
�`
�ce �
v 8e �
ce ��- $�
�
>
� _
�
>
��m ^� �
V
� �� m ��u ary �
n
o� F �Q
Y a� u
ti � `u �' $ a a �
�� � �g �> "�, "
�� � '�� °� " �`� � _� 3
o . ; s q aNp N � ��
Q?S pe E .. O � r ryN ry A
B � V <_r ^ > >
V y� � a'r7 r d ae '� 9 d $n�
A $( -
YO Y a " O V 9
d
V j p�' �m
Z
��
n e � � r
`oC �n � ��� � � � �
'�z >om � �Q
'� z°
' n cece N n� � eece pe
- - � y s� .. a 4 ,�
O 1' 1V y V �`Y�. Y' ry� r1
g GF`� � , F q � BF a
Z > �F� >
� �
B � � °.• ., a `�' - ,... $
� � � � oO �
c'o N Y QU'
�'N �. �
Y' 7 � E 7
0
U
$ � �
� P- $ iy$r �o `o r �ry � 2 ., e N �
P � l�
� � �� � � ��m
z §m �,z o�
�sF ^ - � 8 �- � `o� a� $ ae_ a,= $
e � 3 � a p" `g'yd
'�N. FQC!' �i' EC.Q Y
i
bR 9 � � a
F F F F �
c � � � � � $ Y
� � � � E � � �
'J u 'J y J
T W � T oY � T � � �aY � �
� a' U � a' U .-', a' U � <' U
s
� � �"
��
�° '
z
�
p � w
� ° �
� � � �
� ~
w � � �
O � �
W
o $� 3
pq �. e
°' � C
a
ffi O
C t+
!
� � �
�i � 'd
$ a ° � �
rS � �' � �
8 $ �,�
� � a �
� s � w
�� av
$ �
� �
O u
� �
� g �� � N �
G
a Z 'E
V E �
� 'S U ° �
� �
o � � �
� o � � �
� � o
� ��
v -
9 N
�
�i
C
�
�
m
E
�
�
FIRECLIFF COUR8E-August 1999
Descriptlon No. Ot Revenue Avg. Per Pct to
Rouads Per POS Ronad Total
Resident Rouads
Resident Fee-Weekend-summer 150 $ 5,230 $ 34.87 5.25%
Resident Fee-Weekday-Summer 215 $ 7,525 $ 35.00 7.53% �
Resident Twilight 110 $ 2,750 $ 25.00 3.85%
Total Resident 475 15,505 32.64 16.63%
Non Resident
Summer Fee- Posted Replay 19 $ 465 $ 24.47 0.67%
Summer Fee- Passbook-7tvilight 5 $ 200 $ 40.00 0.18%
Summer- Posted Weekend 337 $ 19,209 $ 57.00 11.80%
Summer- Posted Weekday 259 $ 12,273 $ 47.39 9.07%
Summer Fee- 9 Hole Wkdy 1 $ 35 $ 35.00 0.04%
Summer Fee - 9 Hole WKND 1 $ 35 $ 35.00 0.04%
Summer Fee- IROC MBR WKDY 8 $ 380 $ 47.50 0.28%
Summer Fee-IROC Des. PRTY Wkdy 4 $ 160 $ 40.00 0.14%
Summer Fee-Iroc Member WKND 1 $ 48 $ 48.00 0.04%
Summer Fee - P.S Golfer Weekend 1 $ 40 $ 40.00 0.04%
Summer Fee-Wholesale Weekend 24 $ 960 $ 40.00 0.84%
Summer Fee-Wholesale Weekday 196 $ 5,880 $ 30.00 6.86%
Summer Fee- Wholesale Replay (2) $ (230) $ 115.00 -0.07%
Summer Fee-'Itvilight 340 $ 13,446 $ 39.55 11.90%
Spring Fee- P.S. Golfer Fee (wkdy) 25 $ 1,000 $ 40.00 0.88%
Summer Passbook- WKDY 2p1 $ 8,027 $ 39.94 7.04%
Summer Fee-Passbook WKND 300 $ 11,961 $ 39.87 10.50%
Fee Special Event Variable 424 $ 12,740 $� 30.05 14.85%
Total Non Resideat Rounda 2,144 86,629 40.41 75.07%
Other Rounds
Junior Walking 24 $ 240.00 $ 10.00 0.84%
TotalOther 24 240.00 10.00 0.84%
Complimentary
VIP . 71 $ - $ - 2.49%
PGA Member 89 $ 1,375.00 $ 15.45 3.12% .
COD/PDHS 27 $ - $ - 0.95%
Donation 17 $ - $ - 0.60%
Employee 7 $ - $ - 0.25%
Employee Guest 2 $ - $ - 0.07%
Total Complimeatary 213 1,375.00 6.46 7.46%
Total Round (FlseClil� 2,856 $ 103,749 $ 36.33 100.00%
MOUNTAINVIEW COUR3E- August 1999 _
Doscription No. Of Reveaue Avg. Pez Pct to
Rounds Per POS Rouad Total
Resideat Rouads
Resident Fee- Weekend 5 $ 175 $ 35.00 2.76%
Resident Fee-Weekday - $ (5) $ (5.00) 0.00%
Resident 1Wilight 6 $ 150 $ 25.00 3.31%
Total Resideat 11 320 29.09 6.08%
Noa Resideat
Summer Fee- Posted Weekend 10 $ 504 $ 50.40 5.52%
Summer Fee- Posted Weekday 1 $ 4'7 $ 46.55 0.55%
Summer Fee-Wholesale Weekend (2) $ (150) $ 75.00 -1.10%
Summer Fee- 'Itvilight 26 $ 1,024 $ 39.38 14.36%
IROC - Designated Parry 1 $ 40 $ 40.00 0.55%
Summer Fee- Passbook-WKND 27 $ 944 $ 34.96 14.92%
Fee Special Event Variable 73 $ 2,005 $ 27.47 40.33%
Total Noa Resideat Rounds 136 4,414 32.45 75.14%
Other Rounds
Junior Walking 8 $ 80 $ 10.00 4.42%
Charity Event 3 $ 75 $ 25.00 1.66%
TotalOther 11 155 14.09 6.08%
Complimeatary
VIP 2 $ - $ - 1.10%
PGA Member 10 $ - $ - 5.52%
COD/PDHS 3 $ - $ - 1.66°/a
Donation 8 $ - $ - 4.42%
Employee Guest - $ - $ - 0.00%
Total Complimentary 23 - - 12.71%
Total Round (Mouataiaview) 181 $ 4,889 $ 27.01 100%
Desert Willow - Combined Aaalysis-July 1999
Resident 486 $ 15,825 $ 32.56 16.00%
Non-Resident 2,280 $ 91,043 $ 39.93 75.00%
Other 35 $ 395 $ 11.29 1.00%
Complimentary 236 $ 1,375 $ 5.83 8.00%
Desert Willow Totals 3,037 108,638 35.77 100.00%
City of Palm Desert
Desert Willow
Cash Reserve Aaalysis
for the moath of August 1999
Cash Reserve Analysis One Month
Re uired Reserve $ 500,000.00
Cash on Hand $ 1,033,605.79
Vaziance- Favorable Unfavorable $ 533,605.79