HomeMy WebLinkAbout2006-11-07; City Council; 18775; Report on InvestmentsCITY OF CARLSBAD - AGENDA BILL
AB# 18,775
MTG. 11/7/oe
DEPT. TRS
REPORT ON CITY INVESTMENTS
AS OF SEPTEMBER 30, 2006
DEPT. HEAD rf/^l
CITY ATTY. v c^fe
CITY MGR. "^$>
RECOMMENDED ACTION:
Accept and file report.
ITEM EXPLANATION:
The City's Investment Policy requires the City Treasurer to report to the City Council on a monthly
basis the status of the City's pooled investment portfolio. A quarterly report is also required for
the investments of bond proceeds held separately. The City's pooled investment portfolio as of
the month ended September 30, 2006 is summarized below.
Pooled Investment Portfolio (Cash and Securities)
Par Value
Cost of Investments
Amortized Cost (1)
Market Value (2)
Current Month
495,702,596
495,172,945
494,736,940
491 ,209,379
Prior Month
503,173,303
502,643,653
502,188,235
497,612,026
(1) The cost of investments adjusted for amortized premiums and discounts.
(2) The amount at which the investments could be sold. Source of market values is Union Bank
of California's custodial report as of 09/30/06.
The equity portion of the various funds in the total portfolio is summarized in the graph below.
Fund balances are restricted for various purposes. See Exhibit 7 for a more detailed breakdown.
FUND EQUITY IN POOLED INVESTMENTS
(Dollar Amounts in Millions)
Special Revenue
$33.9
Capital Projects
$ 237.2
General
$45.7,
Other $4.9
Internal Service
$22.1
$23.9'
Enterprise
$127.O
Total Treasurer's Investment Portfolio at Amortized Cost
$494.7 Million
DEPARTMENT CONTACT: Nancy Sullivan (760)602-2473 nsull@ci.carlsbad.ca.us
FOR CITY CLERKS USE ONL Y.
COUNCIL ACTION: APPROVED
DENIED
CONTINUED
WITHDRAWN
AMENDED
D
D
D
D
D
CONTINUED TO DATE SPECIFIC
CONTINUED TO DATE UNKNOWN
RETURNED TO STAFF
OTHER - SEE MINUTES
Council accepted the report.
D
D
D
D
PAGE 2 of AB REPORT ON CITY INVESTMENTS AS OF SEPTEMBER 30. 2006
Pooled Investment Interest Income
Cash Income Fiscal
Year-to-Date *
Current
Month FYTD
5,368,927
Prior
Month FYTD
3,850,795
Current Month
Income
1,518,133
*The cash income received is adjusted for any accrued interest purchased.
Pooled Investment Performance/Measurement
July 2006
August 2006
September 2006
Average Life
(Years)
2.19
2.14
2.09
Yield to
Maturity
4.24%
4.26%
4.26%
Modified Duration
1.988
1.950
1.909
All pooled investments have been made in accordance with the City's Investment Policy adopted
January 2, 1985 and last revised October 18, 2005. All investments were initially made in
accordance with the City's Investment Policy. Events subsequent to the purchase might have
resulted in some investments not being in compliance with the current policy. These events are
typically a change in the City's Investment Policy, a change in the credit rating subsequent to a
purchase, or a temporary reduction in total portfolio assets. See Exhibit 8 for details.
The pooled investment portfolio has the ability to meet the City's cash flow demands for the next
six (6) months.
In summary, the City's investments of bond proceeds held separately as of the quarter ended
September 2006 is as follows:
Investment Portfolio for Bond Proceeds
Par Value
Cost
Current Quarter
27,605,773
27,605,773
Prior Quarter
Revised
28,659,546
28,659,546
All investments of bond proceeds have been made in accordance with the City's Investment Policy
and the trust indenture for each issue.
EXHIBITS FOR POOLED INVESTMENTS:
1. Investment Portfolio Breakdown By Amortized Cost, Market Value, Cash Income, and Average Yield
2. Investment Portfolio Breakdown Of Maturities
3. Yield Comparison Graph
4. Cumulative Cash Income Graph
5. First Quarter Transactions
6. Detailed Investment Report
7. Fund Equity in Pooled Investments
8. Corporate Note and Commercial Paper Ratings
9. Percentage Weightings By Corporate Note Issuer
EXHIBIT FOR INVESTMENTS OF BOND PROCEEDS HELD SEPARATELY:
10. Detailed Investment Report - Quarterly Report
EXHIBIT FOR SUMMARY OF OUTSTANDING HOUSING LOANS:
11. Detail Of Outstanding Housing Loans - Quarterly Report
3
EXHIBIT 1
0
0LL
OC
2|
1- CM
^™ ^^Uj v^
S
" |
UJ ^> jfj
Q Q.< UJ
CQ CO
CO Li-
ft- ®
0 <
1 1LL
O
Ho
COCO
3
OQ
Q-jUJ
>-
UJ
CDs
S
^^Q
^UJ
§
••»
^CO
^o
Uj
«J
5
LU
oci
CO
P^
Q
N
j^oco
§
^
^^OQ
I
§3
i
OQ
£
o
Q 0
| "^••J ^HI Q.
UJ
C5 *™& l
< •£
£
3
U
CM ° 0• O O
m 0 CD
§ 8 8n o d
0 0)
1^8 °c o
"Ic5 >
000
£
o2
UJ n
= •=
^
o o o
oooo
^
•Is
i f
5 o5*s
£k
0
o o ooo
00"
§
j. 0 0 0£
J
. kH Ow •£
O Q.
1^)o
oo"00
o
Qit
B ^ 8 ° °ff €o o
< •£
£
0
ooo"oo•t
8| Q Z D.•SI o 1 1 ool
8 8 £
O0
•sf'
CO
hi
8"CM_
•*"
<r-
CO®CM
OO"
ro
ro_
00CM
of^~
^
0CM
§"
c\T$
CD
P!
oo"CMI-.
§
<LL
moo
in00
CMsoo"
oo
CM
^
CDco
5
cS
["*-
o"s^J-
^~
o>
Is*-
Q"
^~o^LO"
*
00c5
CM
O
m"
zo
8
CO
"*'
oo
COCOsCM
0)co_
^en
CM
C\l
03o?§co
co"CM
ro
CO^_r
1 —
°ljxj"
C\J
C\JO)ro
8"CO
co"CM
u_
3
5
CM
"*
m
^1CO
CM"
o
ooo
8
1
ooo
m"0
Qo
CO
o
h-C3
mro
CO
oCM
^
"CO
00ro•*"
00
^j~s
,_r
CO
CO
1_r
00O)
^-"
oo
1
*
Q.
LU
UJ
CO
§
mro
o
s
co"
o_
COin
oo"r-.
CM,_r
cSm
CD"
[**!»
f^
,— "
CDm
oo"
1~
55co
CM
5?
CD
CM
h-
OJO5
co"COm"
CD
CM
^3CM"
CO_
ro
ro
CO
ro"o
CM,_rro
&>
in
COCM
oo"00
CM"s
1g
1
8 «< <i 5< >-
DQ
ifio ^ SHi
IS II
60 S W I
"^ s ^ §8 , , 8
1 •§"& <
J 0 CO CQ
r Q
X
|||
M lljj P--rt g1
£) [i, U
i i '
& < %H fc U
3
1^P 1 £
<4H Q C1-o Q ,g
tO *T^ ""^•*-^ O CDcd <—t -4— »
|| |
^ FTi O
EXHIBIT 2
oM
J
Ofci.^ §
CH^ fvl~ Vs!i*c *H a
t/3 £flWNN5
j^. tj]
Q a^ '•H^ "»IBatf x•** •<•u ^
bo&
to—U
1&gsg§
^Q
^^>
|K
3
1&0
3VJ
X,05OQ
§fc!
|E-isft,0
t^^_§ffo
^
05
^ ^ ^ ^ ^^H o O O en
O O O O in
^•<j
H
0
H
#
<
H
oo
^? c^ f""l ^^ \Q
oo" o"oo oTf (N
CN"CN•*
^
^
irt
OH
r-H
O O O O OS
CN
TJ-"
5
QsCNen
Di•^
gS
i-H
g
00
O
S
o o o o in
oo_
in"enOs
r-">n
l>
rf\S MONTHSs
H
£
Q ° 0 0Q en
R too ooo >n•^- ooTt"en
^ ^ ^ ^ ^en f» O ^f en
Os' rf o O CD
3- eN Q oo soO os Q ^ in
in" o" >n" -*t" oo"oo so o in r~os en ^H r- cs* * * fin en ^H ,-HTj- CN
*O
§"
'^
o ' — ""
Q>, • — *
^ r-H ^-^i i5 s
«/5-
•8
tJbn
"S"£
in o O O O
00^
en"osc»
OCN
t ^ &<N f« .3
• O sa s?oo r~- ft &
% 11O \-t UIT) 3 *-en ^ g
^3- ^> O
8 -S
"8 "8
Q Q |!
^ o o o o
Osg
vf
(-H
r- ^ -H ^ £>O oo CN en HO
">. Tt OX, 0< § •"en n-i rt <N ^ S3o £ a o^•v » d *^
S 5 a S
** s 1 I•> <ir? 0oN ^•C C^S ^
-2 Jj
^ S "
r^ CN o oo <oOO O Q ^ vo
^ o" in" -^f oorf vo o »o r^°\ tr| ^H r^ <N
o\ <n i— i i— TCM
- oo2 g 2 |«. 5 si
?s IST—T "S ^3r*- w w
** j ^
"o o2; ^
^ f-fH "--
Q
U U CO
CO sH
OI oMhJ£
5"
EXHIBIT 3
LOO mo in oio 010 o mo mo in om o mo too in
I 1oo
Ctf
„,.<U
U
1oo
t/3
CO
I
EXHIBIT 4
r-
I ^1 S3
c*
C
O
ii
\
ill
L co
C
3
o>Li.
C
(0
0
0)o
O
o
O
Q.
0)
O)
3
CM O
(0
3
O
O)
3m
ncome0)0)
EXHIBIT 5
illIS
E
_3
CC
0?
O
•
o o o o co m
§' d d in d r^co in r^ CM ooo in i — co o co
O CM CO CM CO ^*O CM •* O CO •«-CO CO CM i— CO 00in in co co co co
o o o o c» P>
§o o in oo Is-o o Is- m •*CO CO CO CO 00 OJ
cf trT co" CM" co" co"
CM C^ ^f CO CD '"^"co co CM ••- in in
3? S? S? 3? 3? S?^r h- co m m o
»-; T; in If) ^ ^
c\i c\i c\i •* ^t •*
8 O O G O O>o o q en r~;
§1^ r*»- o co coO) O) O CO COa± en c» CD CM_ CM_
^S" ^ CM CO CO CO
COCO
totos
CM
s
00
ocfo
CM"
OS
T"
CO
atto
eo.
g"
a
|
0
i
vP vP sP sP "^P xPw*1 o^ 0s 0s o1"1 0s"O LO O LO 00 00O T-; LO tn OD COc\i csi c\i -<t co co
- SCO —
88 8888
§^3 CO C3 ^3 C3CO CO CO CO ^3CO CO CO CO CO
8 8 8 8 8 8o o o o o oin in co co co co
§
IK
c\fCM
73 (Ri5 O Q|
oCM
Tt rf CO CD88 88CM CM CM CM O O
O O
•D
M
t_
O•so
o ERIOD:Q.
CC
£(o
ocI<
H 09/30/06 1 st QUARTER 20g
(O
1 MaturityDate Type Securityo
CM
CO
C 00) CME «| ccw « £
I |
O
•CC J^ (
0 d) m <1) 9E i
o *~ o S o E !
*°g>;z§zliiz£ iS3 5 s e s 07/14/2006 FA FHLMC07/21/2006 FA FNMA08/28/2006 FA FHLB08/30/2006 FA FHLB08/15/2006 CN SBC-PACIFIC BE!08/15/2006 CN SBC-PACIFIC BEICO CO CO in CM CMo o o o o o^3 C3 CO CD CD CD
^ CM CVJ CO O O
h* r^- in T— oo enO O O T- 0 O
0 CC| LU= m <D
~ *~ So
3 j O a!I 3 = uE -s < <o
1
§
ccLU
CC
O
(0CC
LL
<e
wLU
</)
o
•D
a
§
0
is§
CM
CCLU
|
O
cc
LU
_l
|—
0
EXHIBIT 6
O O O i- 00 •* i-co CD co co r~ o CMCM h- f* CM CM O5 CO CM en o> co en r-* NCM CM
UJ
OOOOOOCOT-COOOCOOOOOOOOOOOCMCOOOCOOOCnocOOOCOOOOI^OOppN.ppcOi-;cpppcoppppppppppcqcoppcoppcopcMppppppcpppgsfcgsssggggsgieggggsggssgggsssg^sgsgggsgg
ujLO CD CD IO I" ^" CO CO ^" O CO CD IO CO CD CM ^ P1** CO O CD lO r"* CD CO CD O) O I*** CO ^ CO t~ CO f*1" O P* P* oo to
co" m" CM" vf co" CM" m" CM" co" 10" co" in" 10" CM" CM" co" co" LO" co" co" co" to" to" co" -*t~ co" co" to" in co" 10" co" co" u> m" CM" 10" co" co" 10"
8 8 8
8 S £ S 2
§•*" enen CMT- -^ CO
§
inCM 8 t m o•^ mco CMco" CD"
s•*
•* r~- ofe « 15
h- CD O) CO h- CMT- tj 00 <J) ^" OCM i- CO *J- CM ^t
OCD CD O CO CO "^" CO CO O C- _ — ,_ — _. .^ f** co ^~ r*^ O5 r^ r^ co CD r** o 01 10 '^ co cvj ^ r*^CO^-CM^J-COLOTtCO^-COCMlOLOCMlOCOCOlOCO 12 Sco co
II
DC
§lOOOOOOQOOOOOOC3OOOOOOOOOOOCOOinOinOOOOOOOOO.^inppppenpppppinpppppcDininppppinp-^pi^ppppppininpoo r^
CM CD
CM
CO
O CJ) O) O O) O O) CO O O Oi O) O O 0) O O O O Ol O} O) O O) O) O CD O O5 CD O) O CD O) O ^ O CD O5 O
co" ^" r-~ 10" CM" CM" ^-" T-" co" m" CM" ^ m" CM" T-" co" co" 10" co" CM" CM" 10" 10" CM" co" co" CM" to" "*" CM" ^f co" CM" ^" m" CM" 10" CM" CM" 10"
8888888888888888888888888888888888888888ooo
ooo
ooo
ooo 888
co" m" CM" m" co" CM" in T-" co" m" co" in m" CM" CM" co" co" m" co" co" co" CD" in" co" t" co" co" in" m" co" in" co" co" in m" CM" in" co" co" in"
3 S
5°
t^r^r^t^r^r^i^t^t^i^-r^t^c^r-r-i^i^t^r^-i^-t^-r^i^i^t^N
UJ UJ
xt m in t ino o o o oo p p o p _. _.
55 c? p: ^ !S 55o o o o o o
r^T-cni— ocMcocnOJ-i-OCVIr-OCVJOco co co GO co i^ oo co
CO CO <O (D COCM CM CM CM CM oj cooo f
ffi
£in
oooh-CVJCOi-ioioocoOdh-OCO 8 o o§oin
COCOCMlOlOCMincOCOCDCOCOlO
to01DC
co co coco i— o00 i- CO
§o oo oin o o in o
§~ in CM" c\f in" o" CM" in"
oo o o o o i— en8 2CO 00 S i^coooi-i^ooCOt en ? in 5 §
UJ giiz <
O) CO$ fe CO CO O
COr-OOOOC\l^OCOOO^"O>O0)O)O>OOOOOr-" tn" co" ^" co" i-" i-~ in in CM" m~ c\f ^f 10" ci CM" T-" iri" uf CM" in" uf ^in m" in" in"
I
88888888888888888888888888888888888888888
o oo oo o
ooo
oooo oo oo o
o in o o o oo oo o co o oo o> i-~ i- o o inOcNin" "
Oo"
Oo"
OOoo" "co" co" in in" •*" m" co" in co" co" in" in" of r-" m" co" •* co" T-" i-" in co" co" in" CM" in" in" co" co" cj in" m" CM" in" m" m" m" in m" in
2 § §
2 s £oo_ oo_ in
_CC| T-" <o" eg" co CD co" <o" co" ol CD" co" co" co" co" co" co" CD" co" co" to" CD" co" co" ^ co" co" co" co" co" co" co" co" c\
CM CO COin P P
co ^ ^co co co
S S!
O) T-'s ^.of K
<o o to o oin o T- o inT- o t r-- rjN in p.
ococMpcDppCMcgQcococpopcDCMTfCMTfininaSOOCMOOOCOCOCOCOCDCMTfr-_ PJ CM I--. CO CM_ CD CD 00 (O CD |v CJ
m in
SJ o
pppppppppcqioppcjppppppppppppojcqpppp
o o ^ o> o o o o o o o o o o o
CM o co o m in o o Is* o^^
co in o 10 o
^ r** o co ^
§o co 10p oq 10
iooOO"
ocj>ooooo5O)ocoo)oo)ocpoOO>OOOOO)CDOO>O)OCOOCwO
10 T-" co" m" m" 10" CM" *- m" CM" CM" co" CM" co" CM" in"im" in" CM" m" co" CM"CM" CM" CM" co" CM" CM" CM"
in iv.
T-" •*
888888888888888888888888888888888 88 88
incMcoinininco-'-incocococococoioininintncoincocoincocococococMCM
E
<a
I
co
I--
CO8s
Si^
IoC5DC
Sf3
LLJ
§
QO
u
a
l
< Q-io< oI y
LL UJ
LU _j
Sg
CO
o o
r-. iv
moooocMCMcocMcoorvcoCDCOCO|vOCOeOrv|v|v|v
^ yi cococo^^coo^'CMmocouj j~i comcocncncoor-ocMOcO
I— ?| en" in" co" iv" CD" in" CD" en" en <o" en" •*"C/jr-cncMcnoo-^TfoivcnivinojJjUJivTCcocncMcoiocMTj-^-rvco> OC| co" in co" co" m" co" co" CD" CM" CM" co" co"
cq
co
§
co ppenencqpi-;•"tcoTrco'^o^-iven COr-T^TCi-CMCO
C\l12
CD"in pfm
cMCMcorv^cncnmco^ocn
CMO)m
oco co00 CO |v ooo o n-
f- •* r- o iv T- ooS oo T- co T- to CD|v •* O IV ,-CM m co o cooo i- in to oo
co en iv ivin iv o oco CM m in
en •* co o o i- T-oo T- i- in i- CM •*i- o iv ^- o in
oco
888888888888 8
in
g"
8
_I
o
o
|v
53
S
HI—i
5.375% DlENERAL ELEC CAPO
0
0
IV
DUE 4/1 51REDIT SUIS 5.875%O N-CALLOZ
IV
§% DUE 6/1ENERAL ELEC 5.00'(3
Oi
s
LU
Q
GE7.15%ECURITY CAPITAL -CO
0
HI
Q
5?
%
CD
Z
LL
HI
CO
E CAPITAL FRANCHO 10/05 NON-C/JO-
HIDQ
1
•*
^'ORLD SAVINGS BAI5
g
^O
o
XJE 7/29/1S BANCORP 4.50% [D
_i
O
oz
UE2/14/1'ITIGROUP 5.1 25% D0
_j_i
O
Oz
UE2/14/1'ITIGROUP 5.125% DO
<O
OZ
UE2/14/VITIGROUP 5.1 25% DO
d
9
oz
DUE 3/1/1OME DEPOT 5.20% IX
_l
z
^1
HI
5.50% DUENERAL ELECTRIC0
(LH
em
co
Rob
CO
Xz
LLS FARGO BAHI
§AGEMENT ACCOIZ1
T
RPORATE CASIOO ION TRUSTZ
h-O
DC1-1 F WATER DIS<_i MENT CORPORA!HISQC
1 F PUBLIC IMP<_i G CORPORATEZo
^z
H.g
m
g
LL
<
_l
mco
DC
1 F CITY OF CA<_i
DC
O
ZZZZZZZZZZZZoooooooooooo o o o o o o o
EXHIBIT 7
CITY OF CARLSBAD
Fund Equity in Pooled Investments
AS OF SEPTEMBER 30, 2006
Cash Balance by Fund:
General 45,676,523
Special Revenue 33,937,166
Debt Service 1,449,655
Capital Projects:
General Capital Construction 44,595,892
Traffic Impact Fees 11,763,667
Public Facilities Fees 46,961,961
Park Development 3,717,775
Transnet Taxes 7,907,258
Drainage Fees 9,876,850
Special Districts 80,989,102
Infrastructure Replacement 28,836,818
Other Capital Construction 2,567,122
Total 237,216,445
Enterprise:
Carlsbad Municipal Water District 54,076,982
Sewer Fund 62,385,665
Solid Waste 6,515,475
Storm Water 614,640
Golf Course 3,367,906
Total 126,960,668
Internal Service 22,135,876
Agency Funds 23,938,497
Redevelopment Funds (1) 0
Misc. Special Funds 0
Total General Ledger Balance ** 491,314,831
Reconciling Adjustments (2) 3,422,110
Total Treasurer's Investment Portfolio at Amortized Cost 494,736,940
(1) Redevelopment Fund Balances are interspersed throughout all funds.
(2) The Reconciling Adjustments consist of differences between the General Ledger which is prepared
on an accrual basis and the Treasurer's report which is prepared on the cash basis. Accrued Interest,
amortized premium or discounts and outstanding checks and deposits in transit are not included in the
Treasurer's summary. Differences between the time journal entries are posted and the time this
report is produced may also be a component of the adjustment.
** Figures based on best estimate at the time report run on 10/06/06
13
EXHIBIT 8
CITY OF CARLSBAD INVESTMENT PORTFOLIO
AS OF SEPTEMBER 30, 2006
CORPORATE NOTE AND COMMERCIAL PAPER RATINGS
Corporate Note Investments Meeting the Current Investment Policy:
(Ratings must be AA or better by both Moody's and S&P)
Moodv's
ALLSTATE FINANCIAL AA2 AA
CITIGROUP AA1 AA-
CREDIT SUISSE AA3 AA-
GENERAL ELECTRIC AAA AAA
HOME DEPOT AA3 AA
SECURITY CAPITAL - GE AAA AAA
US BANCORP AA2 AA-
WORLD SAVINGS BANK AA3 AA-
Commercial Paper Investments Meeting the Current Investment Policy:
(Ratings must be A1/P1 or better by both Moody's and S&P)
(Ratings of other debt must be AA or better by Moody's or S&P)
NONE
Investments with Subsequent Changes in Credit Rating *
Latest Carrying Market
Moodv's S&P Maturity Date Purchased Value Value
NONE
* The City's Investment Policy allows the City Treasurer to determine the course of action that would correct exceptions
to the policy. All of these investments are paying interest at the required times. The principal of all investments are
considered secure. It is the intent of the City Treasurer to hold these assets in the portfolio until maturity unless events
indicate they should be sold.
EXHIBIT 9
CITY OF CARLSBAD INVESTMENT PORTFOLIO
AS OF SEPTEMBER 30, 2006
WEIGHTINGS FOR CORPORATE AND FEDERAL AGENCY ISSUERS
PERCENTAGE WEIGHTINGS BY CORPORATE NOTE ISSUER
Investment Cost Percent of Portfolio*
ALLSTATE FINANCIAL
CITIGROUP
CREDIT SUISSE
GENERAL ELECTRIC CAP
SECURITY CAPITAL
HOME DEPOT
US BANKCORP
WORLD SAVINGS BANK FSB
1,995,651.84
8,961,239.70
4,270,881.12
18,451,402.35
3,380,298.92
2,974,590.00
2,952,150.09
2,999,689.80
0.40%
1.81%
0.86%
4.41%
0.60%
0.60%
0.61%
PERCENTAGE WEIGHTINGS BY FEDERAL AGENCY ISSUER
Investment Cost Percent of Portfolio**
FEDERAL FARM CREDIT BANK
FEDERAL HOME LOAN BANK
FEDERAL HOME LOAN MORTGAGE CORP
FEDERAL NATIONAL MORTGAGE ASSOC
Total Portfolio
5,990,313.30
168,736,471.81
155,270,886.48
92,202,773.95
1.21%
34.08%
31.36%
18.62%
$495,172,945.21
* No more than 5% may be invested with a single corporate issuer.
**There are no percentage limits on federal agency issuers.
EXHIBIT 10
Source•5
3
l_BNY Western 'GIGii_BNY Western "LAIFLAIFCOCDg
d>
•oc
LL
.* »Jil
31
c
en
JP Morgan/Cha!•jj
£BNY Western^,
0>
i
•S^
i
£COI
wE
c
wa>
^S>-
(D
CCO
00C/3
3
f
BNY WesternCOS1
•o
if
«_c
<A2
BNY WesternGIGCO
_.§
W £•3 CD w£ CO p
BNY WesternAIM Inslil. FundBNY Weslern T1
a>3
b.(0a.
I
8M
il
BLO_
LOCO
^
O
S
S"(O
«»
ss
^ CO«. o
8 -(0
LL
CM00
S"0,— "
<»
co
LOoo"
<»
CO
LO
co"
«»
S0)?
ow
iZ
1- OO5 OCO, L0_co" CM"LO COCM CM_
<A W
5J o
CO LO
co" CM"LO COCM CM,— "
«»«»
B
1
8wiZ
LO
C\J
1
w
LOCOCM_
a>"0000
w
0)0>
75%
iZ
r~-
K
^
ofc.
to"«
T-"
0>
uO)<
*no(ALZ
LO
00
S"CO_
w
LO
SCOo"T~
w
iO)
8wiZ
COo
co"LOCT>
w
(Oo
co"LO
«»
^0)
8CO
LL
r*" oO 00co_ to
Tt 05
«J«>
r- o§8
SS•«j- a>
o>"
««»
eo
CO
O
00
V
S
*Investments.
TJC
LL
i*7
D)
^iOC1Oa.atoZ
11
SCO
to
cCD
Eo
20)<oQ.CD
DC
"c
CO
a.CDOC
-
§Reserve /1
s?COto
Tt
lege/Cannon)LAIFoO,
o
o
•5
IT,Q c
sessmentProject Ft(/)<c
1
s?COLO
"*
LL
•o
LL
CO
Redempti1
<
^
^_^
m
4)S* &1
"3 too g
1 b0 H
OC "5
|1
9
O) rrtCD•5 ^>•= <ts •
5 ?
** ^-AssesmeImprvmnlOC
10)o
g
Tf
CO
c;
CD
CD0)
O)
<
4-icQ)E
V
CO
E
.^,c
1 1
Reserve Fi
—k>mO
T~9LOO)
|
Q
sessment(A<c
1
«00
LO
D?w5,
c0)ECD£
«<
oQ.CDLT
c
15
J3
DC
c=i1 i
Reserve F|
re
^
9
•5'C
5
sessment(0<c
c5§
Np
COo
CD
5"mCO
X,
'cCDECD20)<oQ.CDDC
ccoffl
CO
CL
31 1
Reserve Fz
^z
I
a
Issioa^
T~
9CMO
•S §
B LL
.2 —sessmentImprovemOt<c
§
8to
CD
i
wI
(3<
l§I!
ilCO ^ Z
* < CO*rf
CDCOCD
'i
I
III
EXHIBIT 11
§ § iI I I
.£2 .£2 .53
5
5
. i
e S. e
g m co cn CD
co 6 co
s s
1
g S!
TJ -c •«=
w £
0) 0) <D 7= :
i i 1 5
0. *: O. D- Q.
8" 8
m 3 o to CMi- o> h- O) T-i- in Tt
Ifj? CO is
) .S2
?«CO CO
Toc
IS
<5
« o •= «
S3
fE
3 i^ S 8 m O
3 S 5 c! 5 5
I S
I i| 1
CD O
18
o
I
I
o
co"
oo 25,732,150 $w
CO
o
o
CO
w
1
iasc\r
w
S
5
;£
w
g
W
§
5CM
W
ID(5
8
is."
5 33 and 391 loan of 224040CO
3
i3c
5o
1
(X
?
I•5
01(0
E
loan auO)c'»3
0X
I--
<N"
w
o 58 |
S 8« 1
•s8§ S.£8°->*«"§€S»S? so>e o E« P t w
- « £ c£ Q « ?r- m ^ O
II g 1
oj 9? o ^Q- E 0) Q-
Ills
5 fc < a.S <u X -j=c co O "3- - - 5
.0
(DJD(0
'S
o>_c
od)
^h-
«
^—ICOQ.
•oCCO
£c
I
1
<7>O1^.
<S>.a
I
S1
§
o"
>,a
•oc3u_
.£COD
in the Hoc
go0)
5CO.>
«
IE£2cQ
c
_
1
g
f
i3O")unts this1t<Q
•£
ra1
a.of the loann excess1
1?
1
0
H