HomeMy WebLinkAbout2024-03-12; City Council; ; Report on City Investments as of Jan. 31, 2024CA Review AZ
Meeting Date: March 12, 2024
To: Mayor and City Council
From: Scott Chadwick, City Manager
Staff Contact: Craig Lindholm, City Treasurer
craig.lindholm@carlsbadca.gov, 442-339-2472
Zach Korach, Finance Director
zach.korach@carlsbadca.gov, 442-339-2127
Subject: Report on City Investments as of Jan. 31, 2024
District: All
Recommended Action
Accept and file Report on City Investments as of Jan. 31, 2024.
Executive Summary
The city’s Investment Policy requires the City Treasurer to report the status of the city’s pooled
investment portfolio to the City Council each month.
Discussion & Fiscal Analysis
The city’s pooled investment portfolio as of the month ending Jan. 31, 2024, is summarized
below.
Pooled investment portfolio (cash and securities)
Current month Prior month
Par value1 $882,158,591 $863,099,767
Investment cost $882,580,295 $864,645,547
Amortized cost2 $877,762,858 $859,452,707
Market value3 $851,889,539 $831,721,031
(1)The face value of the investments.
(2)The cost of investments adjusted for amortized premiums and discounts.
(3)The amount at which the investments could be sold. Source of market value
is Principal custodial report.
March 12, 2024 Item #1 Page 1 of 25
The equity portion of the various funds in the total portfolio, that is, the part of the total
investment portfolio assigned to each fund, is summarized in the graph below. Fund balances
are restricted for various purposes (See Exhibit 6 for a more detailed breakdown).
Pooled investment interest income
Fiscal year to date Current month Prior month
Cash income $12,096,137 $1,972,108 $1,538,391
The cash income received is adjusted for any received interest previously purchased.
Pooled investment performance
Average life (years) Yield4 Modified duration
November 2023 1.77 2.44% 1.58
December 2023 1.75 2.49% 1.58
January 2024 1.78 2.58% 1.58
(4) Yield is computed by totaling the weighted average of each investment’s return less any costs.
All pooled investments have been made in accordance with the city’s Investment Policy, which
was adopted Jan. 2, 1985, and last revised Feb. 7, 2023; however, events after the purchase
might result in perceived non-compliance with the current policy. These events are typically a
change in the credit rating after a purchase, a change in the city’s Investment Policy, or a
temporary reduction in total portfolio assets.
Capital projects, $394
Enterprise, $203
General, $166
Internal service, $73
Special revenue, $35
Fiduciary, $5
Fund equity in pooled investments
(in millions)
March 12, 2024 Item #1 Page 2 of 25
Exhibit 7 shows the investments out of compliance with the current policy that experienced a
subsequent change in credit rating. Ratings on one investment has dropped to less than the
rating required by the Investment Policy since its initial purchase. Corporate notes and
municipal bonds require a “split rating” of AA from one rating company and an A rating from a
second. Mortgage-backed securities require an AA rating from one rating company.
The city’s Investment Policy allows the City Treasurer to determine the course of action that
would correct exceptions to the policy. These investments are paying interest at the required
times, and their principal is 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.
Not less than two-thirds of the current fiscal year operating budget shall mature within one
year. The maturity value within one year is $321,079,568, which is 86.4% of the current year’s
operating budget. The investment portfolio has the ability to meet the city’s anticipated cash
flow demands for the next six months.
Next Steps
The report on city investments will continue to be produced monthly by the City Treasurer.
Environmental Evaluation
This action does not require environmental review because it does not constitute a project
within the meaning of the California Environmental Quality Act under California Public
Resources Code Section 21065 in that it has no potential to cause either a direct physical
change or a reasonably foreseeable indirect physical change in the environment.
Exhibits
1. Investments by cost, market value, cash income and average yield by class
2. Maturities by classification and length of time at market value
3. Yield comparison & market yield curve
4. Cash income by month & cumulative cash income
5. Maturities, calls and purchases this quarter
6. Fund equity in pooled investments
7. Security ratings and outlooks
8. Portfolio allocation at amortized cost by issuer
9. Investment detail
10. 115 trust activity
March 12, 2024 Item #1 Page 3 of 25
City of Carlsbad investment portfolio
Investments by cost, market value, cash income and average yield by class
Exhibit 1
Investment cost Market value Average yield
Class Current month Prior month Current month Prior month
YTD net
income
Current
month
Prior
month
Percent
of total
Certificate of
deposit 21,996,877$ 21,751,877$ 21,281,174$ 20,779,474$ 219,529$ 2.02% 1.99% 2.50%
Corporate notes 148,211,364 155,678,579 139,064,918 145,812,720 2,389,969 2.04% 2.02% 16.32%
Federal agency 330,764,728 321,324,378 316,810,505 306,571,818 2,587,512 1.66% 1.57% 37.19%
Mortgage
passthrough
securities
54,220,043 41,939,879 52,892,073 40,569,346 590,314 3.37% 2.99% 6.21%
Municipal bonds 92,728,727 90,952,947 89,423,182 87,331,920 961,766 2.42% 2.38% 10.50%
Supranational
securities 19,683,412 19,683,412 18,772,600 18,747,910 214,662 1.69% 1.69% 2.20%
US Treasury 64,810,177 70,215,211 63,480,120 68,808,578 530,076 2.19% 2.12% 7.45%
General cash
account 2,735,304 2,116,516 2,735,304 2,116,516 - 0.00% 0.00% 0.32%
Sweep account 13,493,503 5,834,389 13,493,503 5,834,389 272,551 5.21% 5.23% 1.58%
Investment cash
account 3,872,829 3,679,961 3,872,829 3,679,961 51,334 2.95% 2.85% 0.45%
California Asset
Mgmt Program
(CAMP)
128,236,175 129,659,415 128,236,175 129,659,415 4,230,118 5.54% 5.55% 15.05%
Local Agency
Investment Fund
(LAIF)
1,827,156 1,808,983 1,827,156 1,808,983 48,307 4.01% 3.93% 0.21%
Total 882,580,295$ 864,645,547$ 851,889,539$ 831,721,031$ 12,096,137$ 2.58% 2.49% 100.00%
January 31, 2024
March 12, 2024 Item #1 Page 4 of 25
City of Carlsbad investment portfolio
Maturities by classification and length of time at market value
Exhibit 2
Class Overnight Within 12 months 13-36 months 37-60 months Total
Certificate of deposit - 2,194,948.92$ 11,171,194.24 7,915,030.61 21,281,173.77
Corporate notes - 50,814,400.15 51,036,783.03 37,213,734.50 139,064,917.68
Federal agency - 67,586,552.80 180,794,245.74$ 68,429,706.50$ 316,810,505.04
Mortgage passthrough
securities - 4,058,090.31 15,068,682.65 33,765,300.11 52,892,073.07
Municipal bonds - 11,180,325.50 41,334,669.25 36,908,187.40 89,423,182.15
Supranational securities - 5,298,300.80 8,456,750.00 5,017,549.50 18,772,600.30
US Treasury - 29,781,982.50 25,098,495.00 8,599,642.50 63,480,120.00
General cash account 2,735,304.00 - - - 2,735,304.00
Sweep account 13,493,502.95 - - - 13,493,502.95
Investment cash account 3,872,829.21 - - - 3,872,829.21
California Asset Mgmt
Program (CAMP) 128,236,174.88 - - - 128,236,174.88
Local Agency Investment
Fund (LAIF) 1,827,156.16 - - - 1,827,156.16
Totals 150,164,967.20$ 170,914,600.98$ 332,960,819.91$ 197,849,151.12$ 851,889,539.21$
Percent Total 17.63%20.06%39.08%23.22%100.00%
$321,079,568
86.35%
Policy:
Maximum term for all securities is five years.
Not less than $251,510,000 to mature within one year, two-thirds of FY 23-24 operating budget of $377,263,607.
January 31, 2024
Percentage of the budget
Total within one year
March 12, 2024 Item #1 Page 5 of 25
City of Carlsbad investment portfolio
Yield comparisons
Exhibit 3
January 31, 2024
0.00
1.00
2.00
3.00
4.00
5.00
6.00
3 month 2 year 5 year 10 year
FY 20-21 end 0.05 0.25 0.87 1.45
FY 21-22 end 1.72 2.92 3.01 2.98
FY 22-23 end 5.43 4.87 4.13 3.81
Jan 31, 2024 5.42 4.27 3.91 3.99
Ma
r
k
e
t
r
a
t
e
(
%
)
Yield comparison: market yields
Fiscal year ends compared to current
0.00
1.00
2.00
3.00
4.00
5.00
6.00
Yi
e
l
d
(
%
)
Yield comparison: Securities vs CAMP vs LAIF
Three year comparison
Securities CAMP LAIF
March 12, 2024 Item #1 Page 6 of 25
)(
City of Carlsbad investment portfolio
Cash income
Exhibit 4
January 31, 2024
$0
$200,000
$400,000
$600,000
$800,000
$1,000,000
$1,200,000
$1,400,000
$1,600,000
$1,800,000
$2,000,000
In
t
e
r
e
s
t
I
n
c
o
m
e
Cash income by month
13-month comparison
$0
$2,000,000
$4,000,000
$6,000,000
$8,000,000
$10,000,000
$12,000,000
$14,000,000
$16,000,000
$18,000,000
In
t
e
r
e
s
t
I
n
c
o
m
e
Cumulative cash income
13-month comparison, by fiscal year
March 12, 2024 Item #1 Page 7 of 25
• • • • •
• • • • • • •
~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ~ ,f K"v K ,X ,X ~"' ~"' 9c f:[ tf ~ ~ ,f ','l> ~'l> ~'l> ~'l> ~'l> ...,-::; ...,-::; ..f c.,'l, 0 '<!!-0 <::)'li ','l>
City of Carlsbad investment portfolio
Maturities, calls and purchases this quarter
Exhibit 5
CUSIP Issuer Settled Maturity Yield Par value Book value Interest Total
Corporate notes
89236TFS9 Toyota 03/07/19 01/08/24 2.95% 1,000,000.00$ 1,000,000.00$ 16,750.00$ 1,016,750.00$
17325FAS7 Citibank 05/16/19 01/23/24 2.84% 1,000,000.00 1,000,000.00 18,250.00 1,018,250.00
17325FAS7 Citibank 02/13/20 01/23/24 1.77% 2,500,000.00 2,500,000.00 45,625.00 2,545,625.00
17325FAS7 Citibank 02/13/20 01/23/24 1.73% 2,000,000.00 2,000,000.00 36,500.00 2,036,500.00
17325FAS7 Citibank 02/20/20 01/23/24 1.78% 1,500,000.00 1,500,000.00 27,375.00 1,527,375.00
Mortgage passthrough securities
31398E6W9 FHLM - FHR 3544 BC 08/27/20 01/16/24 0.53% 10,047.34$ 10,527.73$ 109.79$ 10,637.52$
3137F32A1 FHLM - KHG1 A1 04/15/20 01/25/24 1.00% 84,550.98 90,628.08 2,710.50 93,338.58
30315EAA4 FRESB - MFM 07/24/20 01/25/24 0.83%1,362.08 1,368.74 613.26 1,982.00
30318NAA1 FRESB - 2021-SB83 02/19/21 01/25/24 0.51%2,340.25 2,351.24 637.53 2,988.77
3137FBTA4 FHLM - FHMS K728 03/10/21 01/25/24 3.06%4,218.24 4,549.93 6,498.52 11,048.45
30321CAQ5 FRESB - 2021-SB88 A5F 07/23/21 01/25/24 0.75%2,790.42 2,803.52 1,232.06 4,035.58
3137BP4J5 FHLM - FHMS K1R1 08/20/21 01/25/24 0.41% 42,166.96 44,163.30 2,516.24 46,679.54
30324QAC2 FRESB - 2022-SB94 01/21/22 01/25/24 1.50%7,161.69 7,194.81 5,755.50 12,950.31
30311SAA7 FRESB - 2022-SB97 A5F 04/22/22 01/25/24 0.03%4,964.62 4,767.86 4,998.05 9,765.91
3137BM7B6 FHMS - K051 A1 06/30/22 01/25/24 3.30% 90,629.08 89,921.04 5,455.97 95,377.01
3137BL6J2 FHLM - FHMS K048 A1 07/22/22 01/25/24 3.43% 71,214.45 70,502.31 1,636.12 72,138.43
30329MAA0 FRESB - 2022-SB103 A5F 10/28/22 01/25/24 4.79%1,948.15 1,745.32 2,568.19 4,313.51
30329QAA1 FRESB - 2022-SB104 A5F 11/18/22 01/25/24 2.60% 49,443.67 45,134.06 8,564.42 53,698.48
3138L7D60 FHLM - AM6424 12/19/22 01/25/24 4.21%2,519.89 2,439.57 2,810.36 5,249.93
30332EAA3 FRESB - 2023-SB107 A5F 07/20/23 01/25/24 4.09%371.62 363.54 10,218.42 10,581.96
30333AAA0 FRESB - 2023-SB108 A5F 08/17/23 01/25/24 4.99%789.47 772.46 12,384.07 13,156.53
30334CAA5 FRESB - 2023-SB111 A5F 11/16/23 01/25/24 5.28%140.09 136.95 10,793.10 10,930.05
3132XGRH1 FRESB - FR WN2287 01/27/23 01/25/24 3.93%3,558.96 3,526.71 9,520.04 13,046.75
U.S. Treasury
91282CBE0 U.S. Treasury 11/15/21 01/16/24 0.13% 1,500,000.00$ 1,500,000.00$ 937.50$ 1,500,937.50$
91282CBE0 U.S. Treasury 12/13/21 01/16/24 0.68% 2,000,000.00 2,000,000.00 1,250.00 2,001,250.00
91282CDV0 U.S. Treasury 06/13/22 01/31/24 2.90% 2,000,000.00 2,000,000.00 8,750.00 2,008,750.00
13,880,217.96$ 13,882,897.17$ 244,459.64$ 14,127,356.81$
January 31, 2024
Maturities
Maturities Total
March 12, 2024 Item #1 Page 8 of 25
City of Carlsbad investment portfolio
Maturities, calls and purchases this quarter
Exhibit 5
January 31, 2024
CUSIP Issuer Settled Maturity Yield First Coupon Par value Book value
Certificate of deposit
32026U4X1 First Foundation Bank 01/17/24 01/18/28 4.00%07/17/24 245,000.00$ 245,000.00$
Corporate notes
6944PL2Z1 Pacific Life Global 01/12/24 01/11/29 4.75%07/11/24 1,000,000.00$ 1,006,500.00$
Federal agency
3130APSR7 Federal Home Loan Bank 01/08/24 11/16/28 4.11%05/16/24 1,500,000.00$ 1,342,500.00$
3130AYE51 Federal Home Loan Bank 01/08/24 01/02/29 4.95%07/02/24 2,500,000.00 2,501,250.00
3130AYCV6 Federal Home Loan Bank 01/11/24 01/03/29 5.00%07/03/24 2,700,000.00 2,700,000.00
3130APTC9 Federal Home Loan Bank 01/19/24 11/22/28 4.19%05/22/24 1,000,000.00 896,600.00
3130AYPJ9 Federal Home Loan Bank 01/29/24 01/26/28 4.50%07/26/24 2,000,000.00 2,000,000.00
Mortgage passthrough securities
3132XFGC6 FHLMC FR WN1094 01/08/24 03/01/28 4.48%02/25/24 1,000,000.00$ 884,882.81$
3140LKEG4 FNMA BS8234 01/09/24 05/01/28 4.45%02/25/24 1,381,540.00$ 1,378,841.68$
3140LBSE4 FNMA BS1416 01/09/24 03/01/28 4.30%02/25/24 1,000,000.00$ 877,773.44$
35564CAA5 FHLMCT SLST 2018 01/11/24 06/25/28 4.80%02/25/24 1,046,799.56$ 1,004,641.34$
3140HRZS5 FNMA BL0752 01/17/24 01/01/29 4.30%02/25/24 1,500,000.00$ 1,458,450.00$
3140LJJC1 FNMA BS7458 01/17/24 04/01/28 4.77%02/25/24 2,000,000.00$ 2,003,593.75$
3140NUN54 FNMA BZ0411 01/29/24 01/01/29 4.40%02/25/24 2,000,000.00$ 1,985,220.00$
3140NUFX2 FNMA BZ0181 01/30/24 12/01/28 4.43%02/25/24 3,000,000.00$ 3,069,720.00$
Municipal bonds
83412PHS4 Solano County CCD 01/22/24 08/01/24 4.23%02/01/24 2,000,000.00$ 1,775,780.00$
Purchases total 25,873,339.56$ 25,130,753.02$
Purchases
March 12, 2024 Item #1 Page 9 of 25
City of Carlsbad investment portfolio
Fund equity in pooled investments
Exhibit 6
Cash balance by fund:
General 166,350,228$
Special revenue 35,215,509
Capital projects:
Infrastructure replacement 119,792,460
Special districts 110,676,143
General capital construction 49,195,822
Public facilities fees 31,768,301
Traffic impact fees 21,921,806
Gas tax 19,366,580
Park development 16,770,482
Technology investment 14,796,535
TransNet taxes 4,592,761
Drainage fees 5,104,375
Capital project subtotal 393,985,266
Enterprise:
Carlsbad Municipal Water District 139,804,118
Sewer fund 46,292,810
Storm water 6,015,130
Solid waste 4,021,202
Golf course 6,369,450
Enterprise subtotal 202,502,710
Internal service 72,526,024
Fiduciary 4,787,668
Total general ledger balance **875,367,404
Reconciling adjustments (1)2,395,454
877,762,858$
**Figures based on best estimate at the time report run on 02/15/2024.
Total treasurer's investment portfolio at amortized cost
(1) 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 a cash basis.
January 31, 2024
March 12, 2024 Item #1 Page 10 of 25
City of Carlsbad investment portfolio
Security ratings and outlooks
Exhibit 7
Issuer Moody's S&P Fitch Outlook
Corporate notes
3M Company (Merck & Co)A1 A+ Neg/Neg
Amazon.com Inc A1 AA AA-Stable/Stable/Stable
Apple Inc AAA AA+Stable/Stable/
Bank of America A1 A- AA-Positive/ /Stable
Bank of Montreal A2 N/A AA-Stable
Bank of New York Mellon Corp A1 A AA-Neg/Stable/Stable
Blackrock Inc AA3 AA-Stable/Stable/
BLC Commuity Bank A2 N/A AA-Stable
CME Group Inc AA3 AA- AA-Stable/Stable/Stable
Colgate-Palmolive AA3 AA-Stable/Negative
Flordia Power and Light Co AA2 A+ AA-Stable/Stable/Stable
Johnson & Johnson AAA AAA Stable/Neg
JP Morgan Chase Bank A1 A- AA-Stable/Stable/Stable
MassMutual Global Funding AA3 AA+ AA+ /Stable/
Merck & Co A1 A+ Stable/Stable/
Met Life Global AA3 AA- AA- /Stable/
Microsoft AAA AAA Stable/Stable/
New York Life AAA AA+ AAA Stable
Nike Inc.A1 AA-Stable/Stable/
Novartis Capital Corp A1 AA- AA-Positive/Stable
Pacific Life Global AA3 AA- AA-Stable
Private Export Funding AAA N/A AA+Stable
Procter & Gamble AA3 AA-Stable/Stable/
Roche Holdings Inc AA2 AA AA Stable
Royal Bank of Canada A1 A AA-Stable/Stable/Stable
Seattle Children's Hospital AA2 N/A AA Stable
Visa Inc.AA3 AA-Stable/Stable/
Wal-Mart AA2 AA AA Stable/Stable/Stable
Mortgage passthrough securities
FHLMC AAA AA+Stable
FNMA AAA AA+Stable
FRESB AAA AA+Stable
Municipal Bonds
Ada/Canyon Cty SD AA1 AA+Stable
Alief Independent School Dist AAA AAA
Amarillo Independent SD AAA AAA Stable
Bay Area Water & Utl AA3 AA-
Cache County SD AAA AAA1 AAA1 Stable
City of Anaheim N/A AA+
Ratings of corporate notes must be AA or better by one and A or better by another of the three: Moody's, S&P, or Fitch.
Ratings of mortgage passthrough securities must be AA or better by one of the three: Moody's, S&P, or Fitch.
January 31, 2024
March 12, 2024 Item #1 Page 11 of 25
City of Carlsbad investment portfolio
Security ratings and outlooks
Exhibit 7
Issuer Moody's S&P Fitch Outlook
January 31, 2024
Contra Costa Cmty College AA1 AA+
County of Multnomah OR AAA AAA Stable
Fremont CA Unified AA2 AA-Stable
Honolulu Wastewater AA3 N/A AA-Stable
Los Angeles Cmty Clg Dist AAA AA+
Los Angeles Unified SD AA3 AA-Stable
Los Angeles Water & Power AA2 AA-Stable
Marion County SD AA1 N/A AA+Stable
Mason/Kitsap Cty SD AAA N/A AA+Stable
Minnesota State AAA AAA AAA Stable
Oregon State Dept Admin Serv AA2 AA
Oregon State Dept of Transp AA1 AAA AA+Stable
Pajaro Valley Unified SD AA3 A+
Portland Cmty College AA1 N/A AA+Stable
San Bernardino CCD AA1 AA Stable
San Diego Cmty College AA1 AAA Stable
San Francisco City Pub Utl N/A AA-
San Jose Evergreen CC AA1 AA+Stable
San Jose Redevelopment N/A AA AA Stable
San Ramon Valley USD AA1 AA+
Santa Barbara CA USD AA1 AA Stable
Santa Monica Cmty College AA2 AA+
Solano County Cmty College AA2 AA Stable
Southern CA Public Power N/A AA- AA-Stable
State of California AA2 AA- AA Stable/positive/stable
State of Connecticut AA3 AA-
State of Hawaii AA2 AA+ AA Stable
Texas Tech University AA1 AA+ Stable
University of California AA2 AA AA Stable
Corporate notes Moody's S&P Fitch Maturity date Purchased Book value
Merck & Co A1 A+ 03/07/24 10/08/19 1,503,364$
1,503,364$
Investments with subsequent changes in credit rating *
* All investments were in compliance with the city's investment policy unless otherwise denoted.
The city's Investment Policy allows the city treasurer to determine the course of action that would correct exceptions to the policy. All
current exceptions 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 shoud be sold.
Ratings of municipal bonds must be AA or better by one and A or better by another of the three: Moody's, S&P, or Fitch.
March 12, 2024 Item #1 Page 12 of 25
City of Carlsbad investment portfolio
Portfolio allocation at amortized cost by issuer
Exhibit 8
Issuer Amortized cost Portfolio allocation
Corporate notes
3M Company (Meric)1,501,835$ 0.17%
Amazon.com Inc.4,521,845 0.52%
Apple Inc.1,526,396 0.17%
Bank of America 16,492,739 1.88%
Bank of Montreal 6,000,000 0.68%
Bank of New York Mellon 6,084,836 0.69%
Blackrock Inc.7,018,957 0.80%
BLC Community Bank (Bank of Montreal)2,450,000 0.28%
CME Group 2,836,687 0.32%
Colgate-Palmolive 1,961,365 0.22%
Florida Power & Light 3,741,913 0.43%
Johnson & Johnson 11,481,857 1.31%
JP Morgan Chase Bank 24,859,380 2.83%
Massmutual Global 3,767,038 0.43%
Merck & Co 1,493,957 0.17%
Met Life Global 5,148,858 0.59%
Microsoft 4,147,502 0.47%
New York Life 3,361,297 0.38%
Nike Inc.2,927,994 0.33%
Novartis Capital Corp 3,324,906 0.38%
Pacific Life Global 1,006,431 0.11%
Private Export Funding Corp.2,505,944 0.29%
Procter & Gamble 8,846,519 1.01%
Roche Holdings Inc 1,791,853 0.20%
Royal Bank of Canada 6,995,919 0.80%
Seattle Children's Hospital 877,017 0.10%
Visa Inc.1,298,422 0.15%
Wal-Mart 6,536,216 0.74%
Mortgage passthrough securities
FAMCA 3,563,138 0.41%
FHLMC 14,525,827 1.65%
FNMA 11,717,516 1.33%
FRESB 24,579,507 2.80%
Federal agencies
Federal Agricultural Mortgage Corp.23,147,227 2.64%
Federal Farm Credit Bank 85,485,306 9.74%
Federal Home Loan Bank 131,559,814 14.99%
Federal Home Loan Mortgage Corp.55,690,606 6.34%
January 31, 2024
March 12, 2024 Item #1 Page 13 of 25
City of Carlsbad investment portfolio
Portfolio allocation at amortized cost by issuer
Exhibit 8
Issuer Amortized cost Portfolio allocation
January 31, 2024
Federal National Mortgage Assoc.33,413,910 3.81%
Tennessee Valley Authority 1,015,925 0.12%
Municipal Bonds
Ada/Canyon Cty SD 1,535,869 0.17%
Alief Independent SD 1,970,038 0.22%
Amarillo Independent SD 1,789,326 0.20%
Bay Area Water 1,193,295 0.14%
Cache County SD 3,281,227 0.37%
City of Anaheim 1,500,428 0.17%
Contra Costa Cmty College 919,137 0.10%
County of Multnomah OR 2,001,897 0.23%
Fremont CA Unified 1,830,736 0.21%
Honolulu Wastewater 1,408,696 0.16%
Los Angeles Cmty College 2,025,817 0.23%
Los Angeles Unified SD 3,695,339 0.42%
Los Angeles Water & Power 1,565,986 0.18%
Marion County SD 1,882,748 0.21%
Mason/Kitsap Cty SD 640,000 0.07%
Minnesota State 1,215,000 0.14%
Oregon State Dept of Admin Services 948,119 0.11%
Oregon State Dept of Transp 3,191,199 0.36%
Pajaro Valley USD 1,173,871 0.13%
Portland CC 1,101,482 0.13%
San Bernardino CCD 1,364,757 0.16%
San Diego Cmty College 5,141,330 0.59%
San Francisco City Pub Utl 1,000,909 0.11%
San Jose Evergreen CC 775,068 0.09%
San Jose Redevelpment 4,056,051 0.46%
San Ramon Valley SD 874,074 0.10%
Santa Barbara CA USD 943,443 0.11%
Santa Monica Cmty College 506,059 0.06%
Solano County Cmty College 1,777,019 0.20%
Southern CA Public Power 2,446,810 0.28%
State of California 15,374,570 1.75%
State of Connecticut 2,856,600 0.33%
State of Hawaii 7,978,434 0.91%
Texas Tech University 5,716,445 0.65%
University of California 6,257,779 0.71%
March 12, 2024 Item #1 Page 14 of 25
City of Carlsbad investment portfolio
Portfolio allocation at amortized cost by issuer
Exhibit 8
Issuer Amortized cost Portfolio allocation
January 31, 2024
Other
Supranational 19,425,685 2.21%
US Treasury 65,025,785 7.41%
Certificate of deposits 22,000,407 2.51%
Cash 150,164,967 17.11%
Total portfolio amortized cost 877,762,858$ 100.00%
Policy:
Corporate notes, mortgage passthrough securities, municpal bonds, and supranational securities may have no more than 5% invested
with a single issuer.
Certificates of deposit may have no more than 10% invested with any single issuer.
Federal agencies and U.S. Treasury do not have issuer limitations
March 12, 2024 Item #1 Page 15 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
3133EKBW5 03/06/19 02/27/24 Federal Farm Credit Banks 1,500,000.00 1,498,950.00 2.610% 194,771.25 1,694,771.25
3133ELNJ9 02/28/20 02/28/24 Federal Farm Credit Banks 2,500,000.00 2,500,000.00 1.550% 155,000.00 2,655,000.00
3130APZV0 11/30/21 02/28/24 Federal Home Loan Banks 1,500,000.00 1,500,000.00 0.770% 25,922.80 1,525,922.80
3130A0XE5 03/08/19 03/08/24 Federal Home Loan Banks 3,000,000.00 3,100,851.00 2.530% 487,500.00 3,487,500.00
3133EKGD2 04/09/19 04/05/24 Federal Farm Credit Banks 2,000,000.00 1,994,380.00 2.360% 229,105.56 2,229,105.56
3133EMXB3 04/23/21 04/22/24 Federal Farm Credit Banks 2,000,000.00 2,000,000.00 0.340% 20,381.11 2,020,381.11
3134GWZT6 04/05/21 04/23/24 Federal Home Loan Mortgage Corp 1,000,000.00 997,570.00 0.400% 9,760.00 1,009,760.00
3130AGEF8 05/09/19 05/07/24 Federal Home Loan Banks 1,000,000.00 1,005,320.00 2.287% 119,866.67 1,119,866.67
3133EKNX0 08/28/19 06/03/24 Federal Farm Credit Banks 1,470,000.00 1,517,378.10 1.457% 151,263.00 1,621,263.00
3135GA5Y3 11/29/21 06/14/24 Federal National Mortgage Assoc 2,000,000.00 1,976,200.00 0.849% 19,062.50 2,019,062.50
3133EKEC6 08/28/19 06/25/24 Federal Farm Credit Banks 1,183,000.00 1,237,524.47 1.457% 139,845.39 1,322,845.39
3133ELQ56 03/21/22 07/02/24 Federal Farm Credit Banks 2,005,000.00 1,942,243.50 1.980% 26,063.33 2,031,063.33
3130AP7D1 12/10/21 07/19/24 Federal Home Loan Banks 2,000,000.00 1,978,000.00 0.878% 23,475.00 2,023,475.00
3133ELX66 07/24/20 07/22/24 Federal Farm Credit Banks 2,000,000.00 2,000,000.00 0.440% 35,151.11 2,035,151.11
3133EKWV4 08/08/19 07/26/24 Federal Farm Credit Banks 2,500,000.00 2,532,125.00 1.582% 229,708.33 2,729,708.33
3134GW4X1 10/29/20 07/29/24 Federal Home Loan Mortgage Corp 3,000,000.00 3,000,000.00 0.375% 42,187.50 3,042,187.50
3130AGWK7 11/10/20 08/15/24 Federal Home Loan Banks 4,000,000.00 4,191,800.00 1.500% 255,833.33 4,255,833.33
3133EKQA7 08/30/19 09/10/24 Federal Farm Credit Banks 2,500,000.00 2,572,420.00 1.480% 261,444.44 2,761,444.44
880591ER9 02/19/21 09/15/24 Tennessee Valley Authority 1,000,000.00 1,091,424.00 0.300% 102,701.39 1,102,701.39
3134GWVM5 10/22/20 09/30/24 Federal Home Loan Mortgage Corp 3,000,000.00 3,000,000.00 0.350% 41,358.33 3,041,358.33
3134GWVM5 11/06/20 09/30/24 Federal Home Loan Mortgage Corp 1,170,000.00 1,170,000.00 0.350% 15,970.50 1,185,970.50
3130ALRK2 03/30/21 09/30/24 Federal Home Loan Banks 1,500,000.00 1,500,000.00 0.520% 27,300.00 1,527,300.00
31422XMV1 10/04/21 10/04/24 Federal Agricultural Mortgage Corp 2,000,000.00 2,000,000.00 0.500% 30,000.00 2,030,000.00
3133EK3B0 11/25/20 10/16/24 Federal Farm Credit Banks 1,400,000.00 1,466,052.00 0.280% 81,725.00 1,481,725.00
31422BPG9 11/15/19 11/01/24 Federal Agricultural Mortgage Corp 2,000,000.00 1,999,720.00 1.793% 177,607.78 2,177,607.78
3133EC2D5 07/10/20 11/13/24 Federal Farm Credit Banks 1,621,000.00 1,751,360.82 0.390% 159,055.22 1,780,055.22
3135G06E8 11/18/20 11/18/24 Federal National Mortgage Assoc 2,000,000.00 2,000,000.00 0.420% 33,600.00 2,033,600.00
3130APVZ5 12/02/21 12/02/24 Federal Home Loan Banks 1,900,000.00 1,900,000.00 1.050% 59,850.00 1,959,850.00
3130AQ5L3 12/16/21 12/16/24 Federal Home Loan Banks 2,000,000.00 2,000,000.00 0.500% 70,000.00 2,070,000.00
3130AKLQ7 12/30/20 12/30/24 Federal Home Loan Banks 4,000,000.00 4,000,000.00 0.310% 49,600.00 4,049,600.00
3134GXYX6 07/07/22 12/30/24 Federal Home Loan Mortgage Corp 2,500,000.00 2,500,000.00 3.348% 207,746.53 2,707,746.53
3130AJSF7 05/27/21 01/08/25 Federal Home Loan Banks 2,000,000.00 2,000,000.00 0.648% 46,980.56 2,046,980.56
3130ASLP2 07/21/22 01/21/25 Federal Home Loan Banks 2,000,000.00 2,000,000.00 3.500% 175,000.00 2,175,000.00
3130AN7L8 07/28/21 01/28/25 Federal Home Loan Banks 1,750,000.00 1,750,000.00 0.520% 31,850.00 1,781,850.00
3133EMPV8 02/03/21 02/03/25 Federal Farm Credit Banks 2,000,000.00 2,000,000.00 0.320% 25,600.00 2,025,600.00
3134GWMN3 08/27/20 02/27/25 Federal Home Loan Mortgage Corp 2,500,000.00 2,500,000.00 0.520% 58,500.00 2,558,500.00
3130A4CH3 04/09/20 03/14/25 Federal Home Loan Banks 3,000,000.00 3,231,300.00 0.778% 351,302.08 3,351,302.08
3130A4CH3 02/18/21 03/14/25 Federal Home Loan Banks 1,500,000.00 1,620,240.00 0.389% 145,072.92 1,645,072.92
3134GWP26 06/07/21 03/28/25 Federal Home Loan Mortgage Corp 1,000,000.00 998,500.00 0.540% 19,041.67 1,019,041.67
3130AMRJ3 06/28/21 03/28/25 Federal Home Loan Banks 3,120,000.00 3,122,340.00 0.500% 70,200.00 3,190,200.00
3133EMWH1 04/21/21 04/21/25 Federal Farm Credit Banks 1,500,000.00 1,500,000.00 0.710% 42,600.00 1,542,600.00
3130APA39 09/30/22 04/21/25 Federal Home Loan Banks 1,055,000.00 963,215.00 4.287% 17,813.67 1,072,813.67
3135GAA43 12/23/20 04/23/25 Federal National Mortgage Assoc 3,000,000.00 3,000,000.00 0.500% 65,000.00 3,065,000.00
3134GWYW0 10/30/20 04/30/25 Federal Home Loan Mortgage Corp 2,000,000.00 2,000,000.00 0.500% 45,111.12 2,045,111.12
3133ELC28 06/03/20 05/27/25 Federal Farm Credit Banks 3,500,000.00 3,499,300.00 0.734% 127,324.17 3,627,324.17
3134GVB31 06/03/20 05/28/25 Federal Home Loan Mortgage Corp 2,000,000.00 2,000,000.00 0.750% 74,791.66 2,074,791.66
3135GA5S6 12/16/20 06/16/25 Federal National Mortgage Assoc 2,000,000.00 2,000,000.00 0.450% 40,500.00 2,040,500.00
3135G04Z3 01/11/21 06/17/25 Federal National Mortgage Assoc 3,000,000.00 3,014,640.00 0.389% 66,500.00 3,066,500.00
3135G04Z3 05/20/21 06/17/25 Federal National Mortgage Assoc 2,000,000.00 1,991,940.00 0.600% 40,750.00 2,040,750.00
3136G4XZ1 07/01/20 06/30/25 Federal National Mortgage Assoc 2,500,000.00 2,500,000.00 0.740% 92,448.61 2,592,448.61
3133EMMP4 01/15/21 07/14/25 Federal Farm Credit Banks 2,225,000.00 2,218,325.00 0.457% 39,024.65 2,264,024.65
3137EAEU9 09/14/20 07/21/25 Federal Home Loan Mortgage Corp 1,500,000.00 1,499,625.00 0.380% 27,296.87 1,527,296.87
January 31, 2023
Federal investments
March 12, 2024 Item #1 Page 16 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
January 31, 2023
3133ELZ80 07/29/20 07/29/25 Federal Farm Credit Banks 3,000,000.00 3,000,000.00 0.580% 87,000.00 3,087,000.00
3133EMFC1 10/29/20 07/29/25 Federal Farm Credit Banks 3,000,000.00 3,000,000.00 0.530% 75,525.00 3,075,525.00
3134GWXM3 10/01/20 07/30/25 Federal Home Loan Mortgage Corp 2,000,000.00 2,000,000.00 0.510% 49,271.67 2,049,271.67
3133EL3P7 08/12/20 08/12/25 Federal Farm Credit Banks 3,500,000.00 3,500,000.00 0.530% 92,750.00 3,592,750.00
3136G4C43 08/14/20 08/14/25 Federal National Mortgage Assoc 2,000,000.00 2,000,000.00 0.650% 65,000.00 2,065,000.00
3136G4H71 11/06/20 08/18/25 Federal National Mortgage Assoc 2,000,000.00 1,999,000.00 0.500% 47,833.33 2,047,833.33
3136G4K77 08/21/20 08/21/25 Federal National Mortgage Assoc 2,000,000.00 2,000,000.00 0.450% 45,000.00 2,045,000.00
3136G4X24 08/31/20 08/29/25 Federal National Mortgage Assoc 3,000,000.00 3,000,000.00 0.600% 89,900.00 3,089,900.00
3137EAEX3 10/22/20 09/23/25 Federal Home Loan Mortgage Corp 4,000,000.00 3,989,280.00 0.430% 73,791.67 4,073,791.67
3137EAEX3 12/28/20 09/23/25 Federal Home Loan Mortgage Corp 3,000,000.00 2,996,460.00 0.400% 53,281.25 3,053,281.25
3133EMCP5 10/14/20 10/14/25 Federal Farm Credit Banks 1,500,000.00 1,500,000.00 0.520% 39,000.00 1,539,000.00
3132X0CK5 11/01/22 10/14/25 Federal Agricultural Mortgage Corp 1,650,000.00 1,645,264.50 2.153% 184,415.59 1,834,415.59
3134GWXX9 10/15/20 10/15/25 Federal Home Loan Mortgage Corp 3,000,000.00 3,000,000.00 0.550% 82,500.00 3,082,500.00
3135G06A6 12/11/20 10/20/25 Federal National Mortgage Assoc 2,410,000.00 2,408,795.00 0.590% 67,909.78 2,477,909.78
3133EMDZ2 12/09/20 10/21/25 Federal Farm Credit Banks 3,000,000.00 2,994,300.00 0.560% 75,920.00 3,075,920.00
3133EMFR8 11/03/20 11/03/25 Federal Farm Credit Banks 4,500,000.00 4,500,000.00 0.540% 121,500.00 4,621,500.00
3135G06G3 12/29/20 11/07/25 Federal National Mortgage Assoc 3,000,000.00 3,012,960.00 0.410% 72,833.34 3,072,833.34
3130ALFF6 03/10/21 12/10/25 Federal Home Loan Banks 1,750,000.00 1,750,000.00 0.650% 54,031.25 1,804,031.25
31422XAT9 03/02/21 12/15/25 Federal Agricultural Mortgage Corp 3,000,000.00 3,000,000.00 0.520% 74,663.33 3,074,663.33
3134GXFV1 12/17/20 12/17/25 Federal Home Loan Mortgage Corp 5,000,000.00 5,000,000.00 0.625% 156,250.00 5,156,250.00
3134GXHD9 03/24/21 12/23/25 Federal Home Loan Mortgage Corp 1,500,000.00 1,489,500.00 0.700% 49,845.83 1,549,845.83
3135G06Q1 12/30/20 12/30/25 Federal National Mortgage Assoc 2,500,000.00 2,504,125.00 0.474% 80,000.00 2,580,000.00
3130AKMZ6 01/14/21 01/14/26 Federal Home Loan Banks 4,000,000.00 4,000,000.00 0.510% 102,000.00 4,102,000.00
3130AKMZ6 01/14/21 01/14/26 Federal Home Loan Banks 1,750,000.00 1,747,375.00 0.540% 44,625.00 1,794,625.00
31422B6K1 01/25/21 01/15/26 Federal Agricultural Mortgage Corp 1,500,000.00 1,500,000.00 0.480% 35,800.00 1,535,800.00
3130AKN69 01/28/21 01/28/26 Federal Home Loan Banks 3,000,000.00 3,000,000.00 0.500% 75,000.00 3,075,000.00
3130AKRF5 02/09/21 02/09/26 Federal Home Loan Banks 2,050,000.00 2,050,000.00 0.350% 14,575.00 2,064,575.00
3130AKVR4 02/12/21 02/12/26 Federal Home Loan Banks 2,000,000.00 2,000,000.00 0.550% 55,000.00 2,055,000.00
3130AKVV5 02/18/21 02/18/26 Federal Home Loan Banks 4,000,000.00 4,000,000.00 0.500% 100,000.00 4,100,000.00
3133EMSH6 03/03/21 03/03/26 Federal Farm Credit Banks 674,000.00 674,000.00 0.790% 26,623.00 700,623.00
3133EMSU7 03/09/21 03/09/26 Federal Farm Credit Banks 3,500,000.00 3,500,000.00 0.800% 140,000.00 3,640,000.00
3130ALH56 03/18/21 03/18/26 Federal Home Loan Banks 3,000,000.00 2,997,000.00 0.750% 112,500.00 3,112,500.00
3130ALUQ5 03/30/21 03/30/26 Federal Home Loan Banks 1,500,000.00 1,500,000.00 0.300% 22,500.00 1,522,500.00
31422XCX8 04/20/21 04/20/26 Federal Agricultural Mortgage Corp 2,000,000.00 2,000,000.00 1.000% 100,000.00 2,100,000.00
3130ALVB7 04/21/21 04/21/26 Federal Home Loan Banks 2,000,000.00 1,998,500.00 0.915% 90,000.00 2,090,000.00
3130AM4L3 04/29/21 04/29/26 Federal Home Loan Banks 4,000,000.00 4,000,000.00 0.500% 100,000.00 4,100,000.00
31422XFP2 05/04/21 05/04/26 Federal Agricultural Mortgage Corp 2,500,000.00 2,500,000.00 0.950% 118,750.00 2,618,750.00
3130AMCL4 09/30/22 05/19/26 Federal Home Loan Banks 1,100,000.00 979,726.00 4.300% 40,797.17 1,140,797.17
3130AMHN5 05/26/21 05/26/26 Federal Home Loan Banks 2,500,000.00 2,500,000.00 0.500% 112,500.00 2,612,500.00
31422XGL0 05/27/21 05/27/26 Federal Agricultural Mortgage Corp 2,000,000.00 2,000,000.00 0.920% 92,000.00 2,092,000.00
3130AMQK1 06/16/21 06/16/26 Federal Home Loan Banks 2,000,000.00 2,000,000.00 0.500% 94,000.00 2,094,000.00
3130AMQK1 06/16/21 06/16/26 Federal Home Loan Banks 2,500,000.00 2,500,000.00 0.500% 117,500.00 2,617,500.00
3133EML67 06/22/21 06/22/26 Federal Farm Credit Banks 2,000,000.00 1,993,160.00 0.870% 80,000.00 2,080,000.00
3130AMTW2 06/30/21 06/30/26 Federal Home Loan Banks 4,500,000.00 4,500,000.00 0.500% 186,750.00 4,686,750.00
3130AMWN8 06/30/21 06/30/26 Federal Home Loan Banks 2,000,000.00 2,000,000.00 0.550% 88,000.00 2,088,000.00
3130ANCH1 07/27/21 07/27/26 Federal Home Loan Banks 2,500,000.00 2,500,000.00 1.000% 125,000.00 2,625,000.00
3130ANL57 08/25/21 08/25/26 Federal Home Loan Banks 3,500,000.00 3,494,750.00 0.906% 153,125.00 3,653,125.00
31422XLY6 09/01/21 09/01/26 Federal Agricultural Mortgage Corp 4,000,000.00 4,000,000.00 0.900% 180,000.00 4,180,000.00
3133EM3T7 09/07/21 09/01/26 Federal Farm Credit Banks 3,000,000.00 2,997,750.00 0.885% 130,065.00 3,130,065.00
31422XNB4 09/30/21 09/30/26 Federal Agricultural Mortgage Corp 2,500,000.00 2,500,000.00 0.860% 107,798.60 2,607,798.60
3133ENAF7 12/27/21 10/07/26 Federal Farm Credit Banks 2,500,000.00 2,469,000.00 1.268% 119,444.44 2,619,444.44
3133ENT26 10/19/22 10/19/26 Federal Farm Credit Banks 3,000,000.00 3,000,000.00 5.300% 636,000.00 3,636,000.00
3134GW6C5 02/15/22 10/28/26 Federal Home Loan Mortgage Corp 4,500,000.00 4,266,900.00 1.958% 169,300.00 4,669,300.00
March 12, 2024 Item #1 Page 17 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
January 31, 2023
3130APJZ9 02/25/22 10/28/26 Federal Home Loan Banks 3,500,000.00 3,378,200.00 1.979% 210,000.00 3,710,000.00
3133ENFP0 12/09/21 11/30/26 Federal Farm Credit Banks 2,950,000.00 2,952,950.00 1.408% 167,958.25 3,117,958.25
3130AQF65 01/14/22 12/21/26 Federal Home Loan Banks 1,550,000.00 1,532,857.00 1.483% 95,637.15 1,645,637.15
3130AQMX8 02/07/22 01/26/27 Federal Home Loan Banks 1,250,000.00 1,245,000.00 1.331% 112,070.31 1,362,070.31
3130AQJR5 12/14/23 01/27/27 Federal Home Loan Banks 2,000,000.00 1,820,000.00 4.631% 105,000.00 2,105,000.00
3130AQLD3 03/29/22 01/28/27 Federal Home Loan Banks 2,500,000.00 2,384,750.00 2.776% 211,336.81 2,711,336.81
3130ARAB7 06/24/22 03/25/27 Federal Home Loan Banks 2,000,000.00 1,941,720.00 3.420% 260,791.67 2,260,791.67
3130ARL58 06/10/22 04/26/27 Federal Home Loan Banks 4,000,000.00 3,982,764.44 3.198% 589,235.56 4,589,235.56
3133EPJP1 05/12/23 05/12/27 Federal Farm Credit Banks 2,000,000.00 1,999,260.00 3.620% 290,000.00 2,290,000.00
3130ASCT4 06/28/22 06/28/27 Federal Home Loan Banks 2,500,000.00 2,500,000.00 3.250% 406,250.00 2,906,250.00
3130ASF46 06/30/22 06/30/27 Federal Home Loan Banks 2,500,000.00 2,500,000.00 3.500% 437,500.00 2,937,500.00
3130ASLA5 09/13/23 07/26/27 Federal Home Loan Banks 1,915,000.00 1,891,497.21 4.850% 344,700.00 2,259,700.00
3133ENL99 09/30/22 09/15/27 Federal Farm Credit Banks 2,500,000.00 2,432,200.00 3.983% 418,359.37 2,918,359.37
3133EPXB6 09/28/23 09/28/27 Federal Farm Credit Banks 2,000,000.00 1,993,860.00 4.625% 370,000.00 2,370,000.00
3130AW6F2 05/22/23 11/22/27 Federal Home Loan Banks 1,500,000.00 1,500,000.00 5.000% 337,500.00 1,837,500.00
3133EPJ30 12/06/23 12/06/27 Federal Farm Credit Banks 2,000,000.00 2,000,000.00 5.380% 430,400.00 2,430,400.00
3133EN3S7 12/07/22 12/07/27 Federal Farm Credit Banks 3,000,000.00 2,995,920.00 3.780% 562,500.00 3,562,500.00
3134H1GH0 10/30/23 12/30/27 Federal Home Loan Mortgage Corp 1,500,000.00 1,488,900.00 5.201% 312,500.00 1,812,500.00
3130AYPJ9 01/29/24 01/26/28 Federal Home Loan Banks 2,000,000.00 2,000,000.00 4.500% 359,500.00 2,359,500.00
3130AUQA5 02/02/23 02/02/28 Federal Home Loan Banks 2,500,000.00 2,500,000.00 4.050% 506,250.00 3,006,250.00
3130AUW59 03/08/23 02/17/28 Federal Home Loan Banks 1,500,000.00 1,480,500.00 4.240% 318,000.00 1,818,000.00
313382GT4 11/15/23 03/10/28 Federal Home Loan Banks 2,500,000.00 2,333,600.00 4.720% 337,500.00 2,837,500.00
3133EPDC6 03/13/23 03/13/28 Federal Farm Credit Banks 1,000,000.00 1,000,000.00 5.350% 267,500.00 1,267,500.00
3133EPFU4 04/12/23 04/12/28 Federal Farm Credit Banks 2,500,000.00 2,496,600.00 3.530% 437,500.00 2,937,500.00
3130AVK50 04/24/23 04/24/28 Federal Home Loan Banks 1,500,000.00 1,500,000.00 5.000% 375,000.00 1,875,000.00
3130ALZW7 12/14/23 04/28/28 Federal Home Loan Banks 1,000,000.00 895,070.00 4.362% 76,500.00 1,076,500.00
3130AVZQ8 04/12/23 05/17/28 Federal Home Loan Banks 1,880,000.00 1,871,070.00 5.150% 460,600.00 2,340,600.00
3133EPMA0 06/09/23 06/09/28 Federal Farm Credit Banks 1,500,000.00 1,500,000.00 4.690% 351,750.00 1,851,750.00
3134H1GL1 10/18/23 07/18/28 Federal Home Loan Mortgage Corp 2,500,000.00 2,493,750.00 5.002% 593,750.00 3,093,750.00
3134H1GL1 11/01/23 07/18/28 Federal Home Loan Mortgage Corp 2,000,000.00 1,982,760.00 5.210% 475,000.00 2,475,000.00
3134GYXX5 09/12/23 07/26/28 Federal Home Loan Mortgage Corp 1,750,000.00 1,747,375.00 5.650% 494,375.00 2,244,375.00
3133EPTA3 09/07/23 08/14/28 Federal Farm Credit Banks 1,000,000.00 1,000,000.00 5.108% 255,500.00 1,255,500.00
3134H1BP7 10/13/23 09/11/28 Federal Home Loan Mortgage Corp 1,000,000.00 995,750.00 5.148% 252,500.00 1,252,500.00
3134H1BP7 09/11/23 09/11/28 Federal Home Loan Mortgage Corp 3,000,000.00 2,974,500.00 5.245% 757,500.00 3,757,500.00
3134H1CM3 11/17/23 09/25/28 Federal Home Loan Mortgage Corp 1,500,000.00 1,477,875.00 4.843% 327,750.00 1,827,750.00
3130AP6J9 12/06/23 10/05/28 Federal Home Loan Banks 2,000,000.00 1,745,060.00 4.300% 135,000.00 2,135,000.00
3130APSR7 01/08/24 11/16/28 Federal Farm Credit Banks 1,500,000.00 1,342,500.00 4.107% 127,500.00 1,627,500.00
3130APTC9 01/19/24 11/22/28 Federal Home Loan Banks 1,000,000.00 896,600.00 4.193% 90,000.00 1,090,000.00
3130AYE51 01/08/24 01/02/29 Federal Home Loan Banks 2,500,000.00 2,501,250.00 4.947% 623,958.34 3,123,958.34
3130AYCV6 01/11/24 01/03/29 Federal Home Loan Banks 2,700,000.00 2,700,000.00 5.000% 675,000.00 3,375,000.00
Total federal investments 331,778,000.00$ 330,764,728.04$ 1.659% 24,353,111.76$ 356,131,111.76$
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
459056HV2 08/29/19 08/28/24 International Bank for Recon & Devel 2,000,000.00 2,006,920.00 1.428% 149,916.67 2,149,916.67
45818WCW4 11/03/21 10/15/24 Inter-American Development Bank 1,440,000.00 1,419,552.00 0.828% 14,443.20 1,454,443.20
45950KCR9 02/04/21 10/16/24 International Finance Corporation 2,000,000.00 2,079,800.00 0.290% 101,750.00 2,101,750.00
45905U6L3 01/14/21 11/20/25 International Bank for Recon & Devel 2,000,000.00 2,250,220.00 0.510% 303,125.00 2,303,125.00
45950VPJ9 01/25/21 01/15/26 International Finance Corporation 2,000,000.00 2,007,840.00 0.500% 57,677.78 2,057,677.78
4581X0DV7 04/23/21 04/20/26 Inter-American Development Bank 3,000,000.00 3,000,720.00 0.870% 131,031.25 3,131,031.25
45950VPY6 05/28/21 05/15/26 International Finance Corporation 2,000,000.00 2,000,000.00 0.500% 49,638.89 2,049,638.89
45906M4E8 07/31/23 06/26/28 International Bank for Recon & Devel 1,250,000.00 1,240,000.00 4.684% 281,250.00 1,531,250.00
Supranationals
March 12, 2024 Item #1 Page 18 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
January 31, 2023
45906M4E8 09/07/23 06/26/28 International Bank for Recon & Devel 1,700,000.00 1,686,400.00 4.500% 382,500.00 2,082,500.00
459058KW2 09/28/23 08/01/28 International Bank for Recon & Devel 2,000,000.00 1,991,960.00 4.720% 448,368.06 2,448,368.06
Total supranationals 19,390,000.00$ 19,683,412.00$ 1.687% 1,919,700.85$ 21,309,700.85$
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
91282CBM2 06/25/21 02/15/24 U.S. Treasury 2,500,000.00 2,484,765.63 0.357% 8,252.76 2,508,252.76
9128286G0 11/15/21 02/29/24 U.S. Treasury 2,500,000.00 2,600,183.50 2.283% 135,972.03 2,635,972.03
91282CEG2 06/13/22 03/31/24 U.S. Treasury 2,000,000.00 1,984,020.24 2.970% 80,901.64 2,080,901.64
91282CBV2 12/07/21 04/15/24 U.S. Treasury 2,000,000.00 1,985,937.50 0.677% 17,657.97 2,017,657.97
9128286R6 03/17/22 04/30/24 U.S. Treasury 2,000,000.00 2,011,875.00 1.961% 94,972.38 2,094,972.38
91282CCC3 12/07/21 05/15/24 U.S. Treasury 2,000,000.00 1,978,437.50 0.697% 12,196.13 2,012,196.13
912828WJ5 10/21/22 05/15/24 U.S. Treasury 1,750,000.00 1,694,057.40 2.500% 68,597.15 1,818,597.15
9128286Z8 03/01/21 06/30/24 U.S. Treasury 2,500,000.00 2,614,215.00 0.370% 145,873.62 2,645,873.62
91282CCL3 10/21/22 07/15/24 U.S. Treasury 3,000,000.00 2,789,648.44 4.302% 19,504.08 3,019,504.08
912828YH7 01/14/21 09/30/24 U.S. Treasury 2,000,000.00 2,088,448.94 1.500% 111,263.74 2,111,263.74
9128282Y5 10/21/22 09/30/24 U.S. Treasury 2,000,000.00 1,912,187.50 4.511% 82,548.08 2,082,548.08
912828YV6 06/07/21 11/30/24 U.S. Treasury 2,000,000.00 2,073,437.50 0.436% 104,426.23 2,104,426.23
91282CDS7 10/21/22 01/15/25 U.S. Treasury 4,000,000.00 3,712,187.50 4.548% 100,516.30 4,100,516.30
912828ZC7 07/15/21 02/28/25 U.S. Treasury 2,000,000.00 2,040,312.50 0.563% 81,623.64 2,081,623.64
912828ZL7 02/19/21 04/30/25 U.S. Treasury 2,000,000.00 1,997,920.00 0.400% 31,450.28 2,031,450.28
912828ZT0 02/19/21 05/31/25 U.S. Treasury 2,000,000.00 1,987,280.00 0.400% 21,387.36 2,021,387.36
91282CEU1 10/21/22 06/15/25 U.S. Treasury 3,000,000.00 2,877,180.00 4.530% 228,586.07 3,228,586.07
91282CAM3 01/11/21 09/30/25 U.S. Treasury 2,500,000.00 2,481,332.50 0.250% 29,481.46 2,529,481.46
91282CAZ4 01/11/21 11/30/25 U.S. Treasury 2,500,000.00 2,493,350.00 0.375% 45,793.27 2,545,793.27
91282CGA3 10/17/23 12/15/25 U.S. Treasury 2,000,000.00 1,962,187.50 4.930% 199,992.72 2,199,992.72
91282CBQ3 03/01/21 02/28/26 U.S. Treasury 3,000,000.00 2,964,726.56 0.740% 74,959.24 3,074,959.24
91282CBQ3 03/02/21 02/28/26 U.S. Treasury 2,000,000.00 1,975,513.02 0.750% 49,945.65 2,049,945.65
912828U24 12/27/21 11/15/26 U.S. Treasury 2,500,000.00 2,594,531.25 1.200% 244,198.90 2,744,198.90
91282CDK4 01/14/22 11/30/26 U.S. Treasury 1,500,000.00 1,485,000.00 1.463% 91,432.01 1,591,432.01
912828Z78 05/08/23 01/31/27 U.S. Treasury 1,500,000.00 1,485,855.00 3.500% 83,970.99 1,583,970.99
91282CFB2 04/21/23 07/31/27 U.S. Treasury 2,500,000.00 2,400,000.00 3.770% 294,181.63 2,794,181.63
91282CFU0 09/08/23 10/31/27 U.S. Treasury 1,500,000.00 1,479,375.00 4.491% 278,437.50 1,778,437.50
91282CGC9 01/25/23 12/31/27 U.S. Treasury 500,000.00 508,167.05 3.570% 96,393.30 596,393.30
91282CGC9 01/31/23 12/31/27 U.S. Treasury 750,000.00 760,105.97 3.647% 144,108.25 894,108.25
91282CGC9 09/08/23 12/31/27 U.S. Treasury 1,500,000.00 1,465,195.31 4.472% 261,562.50 1,761,562.50
91282CHA2 12/14/23 04/30/28 U.S. Treasury 1,000,000.00 969,687.50 4.265% 157,452.99 1,157,452.99
9128284N7 07/17/23 05/15/28 U.S. Treasury 1,000,000.00 953,056.40 3.952% 143,750.00 1,143,750.00
Total U.S. Treasury 65,500,000.00$ 64,810,177.21$ 2.192% 3,541,389.87$ 69,041,389.87$
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
46625HJT8 10/11/19 02/01/24 JP Morgan Chase Bank 1,765,000.00 1,900,834.40 2.000% 294,473.10 2,059,473.10
06048WL40 01/24/22 02/26/24 Bank of America 3,000,000.00 2,945,610.00 1.300% 26,300.00 3,026,300.00
58933YAU9 10/08/19 03/07/24 3M (Merck & Co)1,500,000.00 1,581,000.00 1.604% 188,379.17 1,688,379.17
09247XAL5 08/29/19 03/18/24 Blackrock Inc.2,000,000.00 2,162,500.00 1.640% 318,694.44 2,318,694.44
09247XAL5 10/28/19 03/18/24 Blackrock Inc.1,000,000.00 1,071,360.00 1.801% 153,611.11 1,153,611.11
09247XAL5 11/14/19 03/18/24 Blackrock Inc.1,000,000.00 1,065,420.00 1.923% 152,055.56 1,152,055.56
09247XAL5 05/14/20 03/18/24 Blackrock Inc.3,000,000.00 3,300,600.00 0.845% 403,666.67 3,403,666.67
931142DP5 04/24/20 04/22/24 Wal-Mart 2,500,000.00 2,737,467.50 0.875% 329,541.67 2,829,541.67
931142DP5 04/24/20 04/22/24 Wal-Mart 2,000,000.00 2,191,860.00 0.700% 263,633.33 2,263,633.33
U.S. Treasury
Corporate notes
March 12, 2024 Item #1 Page 19 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
January 31, 2023
48133DE55 04/29/22 04/29/24 JP Morgan Chase Bank 1,500,000.00 1,500,000.00 3.125% 93,750.00 1,593,750.00
46625HJX9 07/31/19 05/13/24 JP Morgan Chase Bank 2,000,000.00 2,119,320.00 2.300% 346,791.67 2,346,791.67
46625HJX9 07/13/20 05/13/24 JP Morgan Chase Bank 3,000,000.00 3,331,290.00 0.700% 416,875.00 3,416,875.00
46625HJX9 12/13/21 05/13/24 JP Morgan Chase Bank 1,750,000.00 1,859,392.50 1.000% 153,307.29 1,903,307.29
06406HCV9 07/01/20 05/15/24 Bank of NY Mellon 3,000,000.00 3,316,860.00 0.560% 392,416.67 3,392,416.67
06048WQ60 12/03/21 06/03/24 Bank of America 2,500,000.00 2,500,000.00 1.000% 62,500.00 2,562,500.00
742651DP4 06/27/19 07/15/24 Private Export Funding 2,500,000.00 2,565,850.00 1.900% 309,142.36 2,809,142.36
023135AZ9 08/22/19 08/22/24 Amazon.com Inc 2,000,000.00 2,087,280.00 2.800% 279,377.78 2,279,377.78
023135AZ9 10/17/19 08/22/24 Amazon.com Inc 2,500,000.00 2,604,850.00 1.860% 339,305.56 2,839,305.56
06406RAL1 02/18/20 10/24/24 Bank of NY Mellon 3,055,000.00 3,093,737.40 1.816% 300,459.25 3,355,459.25
06368G3W5 11/15/21 11/15/24 Bank of Montreal 2,000,000.00 2,000,000.00 1.000% 60,000.00 2,060,000.00
931142DV2 01/16/20 12/15/24 Wal-Mart 2,000,000.00 2,067,790.00 1.900% 260,436.11 2,260,436.11
478160CJ1 01/15/20 01/15/25 Johnson & Johnson 1,820,000.00 1,882,380.50 1.586% 238,875.00 2,058,875.00
478160CJ1 04/08/20 01/15/25 Johnson & Johnson 3,000,000.00 3,231,960.00 0.906% 375,593.75 3,375,593.75
478160CJ1 07/13/20 01/15/25 Johnson & Johnson 1,000,000.00 1,090,640.00 0.510% 118,270.83 1,118,270.83
037833AZ3 09/10/21 02/09/25 Apple Inc 1,500,000.00 1,588,155.00 0.753% 128,020.83 1,628,020.83
66989HAP3 04/13/20 02/14/25 Novartis Capital Corp 3,310,000.00 3,379,576.20 1.300% 280,131.74 3,590,131.74
12572QAG0 06/03/20 03/15/25 CME Group Inc 2,771,000.00 3,050,981.84 0.730% 397,638.50 3,168,638.50
654106AH6 12/31/20 03/27/25 Nike Inc.2,867,000.00 3,090,740.68 0.500% 291,669.47 3,158,669.47
341081FZ53 05/13/20 04/01/25 Flordia Power & Light 3,667,000.00 3,980,565.17 1.020% 509,193.51 4,176,193.51
78015K7H17 12/07/21 06/10/25 Royal Bank of Canada 2,000,000.00 1,989,460.00 1.304% 80,691.67 2,080,691.67
478160CN2 04/23/21 09/01/25 Johnson & Johnson 1,250,000.00 1,241,700.00 0.705% 29,944.44 1,279,944.44
742718FL8 09/20/21 10/29/25 Procter & Gamble 1,500,000.00 1,487,460.00 0.757% 33,893.75 1,533,893.75
92826CAD4 05/17/21 12/14/25 Visa Inc 1,250,000.00 1,368,500.00 0.910% 180,140.62 1,430,140.62
06048WK82 08/23/21 01/26/26 Bank of America 1,000,000.00 989,470.00 1.000% 33,550.00 1,033,550.00
58933YAY1 04/12/21 02/24/26 Merck & Co 1,500,000.00 1,485,750.00 0.950% 54,750.00 1,554,750.00
48128G2Q2 03/01/21 02/26/26 JP Morgan Chase Bank 2,000,000.00 2,000,000.00 0.800% 80,000.00 2,080,000.00
478160BY9 03/01/21 03/01/26 Johnson & Johnson 2,500,000.00 2,697,950.00 0.750% 306,250.00 2,806,250.00
48128G3A6 03/03/21 03/03/26 JP Morgan Chase Bank 2,000,000.00 2,000,000.00 1.000% 100,000.00 2,100,000.00
48128G3V0 06/11/21 06/11/26 JP Morgan Chase Bank 2,000,000.00 2,000,000.00 1.150% 115,000.00 2,115,000.00
06048WM64 07/12/21 06/25/26 Bank of America 3,000,000.00 2,998,500.00 1.210% 178,300.00 3,178,300.00
57629WDE7 07/22/21 07/16/26 Massmtual Global 3,750,000.00 3,784,537.50 1.010% 224,250.00 3,974,250.00
594918BR4 08/11/21 08/08/26 Microsoft 4,000,000.00 4,292,240.00 0.900% 293,040.00 4,293,040.00
48128G5A4 08/25/21 08/25/26 JP Morgan Chase Bank 2,000,000.00 2,000,000.00 1.200% 120,000.00 2,120,000.00
06048WN63 09/10/21 09/10/26 Bank of America 2,000,000.00 2,000,000.00 1.150% 115,000.00 2,115,000.00
06048WP20 09/24/21 09/24/26 Bank of America 2,000,000.00 2,000,000.00 1.250% 125,000.00 2,125,000.00
59217GBY4 01/19/22 12/18/26 Met Life Global 4,000,000.00 4,281,720.00 1.940% 678,116.67 4,678,116.67
06368GC39 12/30/21 12/30/26 Bank of Montreal (BLC)2,450,000.00 2,450,000.00 2.000% 245,000.00 2,695,000.00
742718FV6 02/04/22 02/01/27 Procter & Gamble 2,000,000.00 2,010,459.28 1.331% 189,683.33 2,189,683.33
742718FV6 05/11/23 02/01/27 Procter & Gamble 1,000,000.00 935,367.00 3.620% 76,000.00 1,076,000.00
48128G6F2 02/25/22 02/25/27 JP Morgan Chase Bank 5,000,000.00 5,000,000.00 2.550% 197,283.33 5,197,283.33
478160CE2 04/18/22 03/03/27 Johnson & Johnson 1,750,000.00 1,757,538.77 2.850% 251,671.87 2,001,671.87
742718FG9 07/08/22 03/25/27 Procter & Gamble 2,500,000.00 2,456,475.00 3.200% 329,972.22 2,829,972.22
64952WEQ2 06/23/23 04/07/27 New York Life Global 1,500,000.00 1,428,750.00 4.630% 195,000.00 1,695,000.00
64952WEQ2 07/18/23 04/07/27 New York Life Global 2,000,000.00 1,908,020.00 4.610% 260,000.00 2,260,000.00
06048WW63 06/23/22 06/22/27 Bank of America 3,000,000.00 3,000,000.00 5.000% 750,000.00 3,750,000.00
194162AN3 05/09/23 08/15/27 Colgate-Palmolive 2,000,000.00 1,997,600.00 3.694% 223,408.33 2,223,408.33
81257VAA9 03/10/23 10/01/27 Seattle Children Hosp 1,000,000.00 852,445.33 5.000% 222,581.34 1,222,581.34
78014RHK9 10/18/22 10/18/27 Royal Bank of Canada 2,500,000.00 2,500,000.00 5.700% 712,500.00 3,212,500.00
06374VBX3 11/15/22 11/15/27 Bank of Montreal 4,000,000.00 4,000,000.00 6.250% 1,250,000.00 5,250,000.00
592179KF1 10/17/23 01/06/28 Met Life Global 1,000,000.00 983,540.00 5.050% 227,250.00 1,227,250.00
78014RKF6 01/18/23 01/18/28 Royal Bank of Canada 2,500,000.00 2,500,000.00 5.450% 691,090.22 3,191,090.22
742718FZ7 11/01/23 01/26/28 Procter & Gamble 2,000,000.00 1,922,140.00 4.979% 355,500.00 2,355,500.00
March 12, 2024 Item #1 Page 20 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
January 31, 2023
48130CDL6 11/03/23 11/03/28 JP Morgan Chase Bank 1,800,000.00 1,800,000.00 6.150% 553,500.00 2,353,500.00
771196BW1 12/22/23 12/13/28 Roche Holdings Inc 2,000,000.00 1,787,220.00 4.330% 193,000.00 2,193,000.00
6944PL2Z1 01/12/24 01/11/29 Pacific Life Global 1,000,000.00 1,006,500.00 4.752% 245,000.00 1,245,000.00
Total corporate notes 144,255,000.00$ 148,211,364.07$ 2.039% 17,400,478.16$ 161,655,478.16$
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
29367RKT2 05/16/19 05/16/24 Enterprise Bank 246,000.00 246,000.00 2.600% 31,980.00 277,980.00
27002YEN2 05/24/19 05/24/24 Eagle Bank 249,000.00 249,000.00 2.500% 31,125.00 280,125.00
336460CQ1 06/28/19 06/28/24 First State Bank Dequeen 249,000.00 249,000.00 2.300% 28,635.00 277,635.00
14042RMN8 07/31/19 07/31/24 Capital One 247,000.00 247,000.00 2.250% 27,787.50 274,787.50
938828BM1 08/30/19 08/30/24 Washington Federal 249,000.00 249,000.00 2.000% 24,900.00 273,900.00
29278TLH1 09/13/19 09/13/24 Enerbank Usa 249,000.00 249,000.00 1.750% 21,787.50 270,787.50
15118RSC2 09/18/19 09/30/24 Celtic Bank 249,000.00 249,000.00 1.700% 20,956.25 269,956.25
75472RAN1 11/26/19 11/26/24 Raymond James Bank NA 247,000.00 247,000.00 1.850% 22,872.54 269,872.54
61690URM4 01/09/20 01/09/25 Morgan Stanley Bank NA 247,000.00 247,000.00 1.900% 23,490.72 270,490.72
07815AAZ0 02/27/20 02/27/25 Bell Bank Corp 249,000.00 249,000.00 1.600% 19,941.88 268,941.88
17037TEN3 03/13/20 03/13/25 Choice Financial Group 248,000.00 248,000.00 1.100% 13,647.47 261,647.47
02554BDA6 03/13/20 03/13/25 American Eagle bank 249,000.00 249,000.00 1.100% 13,702.54 262,702.54
73319FAF6 03/18/20 03/18/25 Poppy Bank 249,000.00 249,000.00 1.100% 13,702.54 262,702.54
835104BZ2 03/19/20 03/19/25 Somerset Trust 249,000.00 249,000.00 1.000% 12,456.88 261,456.88
45083ANS7 03/20/20 03/20/25 Iberia Bank 248,000.00 248,000.00 1.000% 12,406.79 260,406.79
072727BF6 03/27/20 03/27/25 Baycoast Bank 248,000.00 248,000.00 0.950% 11,786.45 259,786.45
02519TAZ9 03/27/20 03/27/25 American Commerce Bank 249,000.00 249,000.00 0.950% 11,834.03 260,834.03
14042TDD6 04/08/20 04/08/25 Capital One 248,000.00 248,000.00 1.600% 19,850.88 267,850.88
33847E3H8 05/15/20 05/15/25 Flagstar Bank 248,000.00 248,000.00 0.850% 10,545.77 258,545.77
29260MBF1 05/15/20 05/15/25 Encore Bank 249,000.00 249,000.00 0.800% 9,965.41 258,965.41
404730CR2 05/26/20 05/27/25 Haddon Savings Bank 248,000.00 248,000.00 0.750% 9,310.19 257,310.19
43719LAE5 05/29/20 05/29/25 Home Loan Inv Bank 249,000.00 249,000.00 0.800% 9,965.41 258,965.41
69506YRT8 05/29/20 05/29/25 Pacific Western Bank 249,000.00 249,000.00 0.700% 8,719.77 257,719.77
56102AAJ5 05/29/20 05/29/25 Malaga Bank 249,000.00 249,000.00 0.700% 8,719.87 257,719.87
86128QCF3 06/10/20 06/10/25 Stockman Bank 249,000.00 249,000.00 0.600% 7,474.10 256,474.10
740367MA2 07/17/20 07/17/25 Preferred Bank 249,000.00 249,000.00 0.500% 6,228.46 255,228.46
89235MJZ5 07/16/20 07/28/25 Toyota Financial Savings Bank 249,000.00 249,000.00 0.650% 8,096.93 257,096.93
211163KQ2 07/29/20 07/29/25 Continental Bank 249,000.00 249,000.00 0.500% 6,228.46 255,228.46
02007GXF5 08/09/22 08/04/25 Ally Bank 201,000.00 201,000.00 3.400% 20,427.10 221,427.10
549104RV1 08/14/20 08/14/25 Luana Savings Bank 249,000.00 249,000.00 0.450% 5,605.57 254,605.57
32022RNT0 08/19/20 08/19/25 1st Financial Bank 249,000.00 249,000.00 0.450% 5,605.82 254,605.82
31944MBB0 08/20/20 08/20/25 1st Carolina Bank 249,000.00 249,000.00 0.450% 5,605.82 254,605.82
664122AF5 08/20/20 08/20/25 Northeast Community Bank 249,000.00 249,000.00 0.450% 5,605.82 254,605.82
228212AQ9 09/04/20 09/04/25 Crown Bank 249,000.00 249,000.00 0.400% 4,982.62 253,982.62
59013KKJ4 09/15/20 09/15/25 Merrick 249,000.00 249,000.00 0.400% 4,982.62 253,982.62
2027506P5 10/22/20 09/25/25 Commonwealth Bus Bank 249,000.00 249,000.00 0.400% 4,908.94 253,908.94
51507LBY9 09/29/20 09/29/25 Landmark Community 249,000.00 249,000.00 0.400% 4,982.58 253,982.58
538036LQ5 10/22/20 10/08/25 Live Oak Bank 249,000.00 249,000.00 0.400% 4,944.42 253,944.42
560390AS5 10/15/20 10/15/25 Maine Comm Bank 249,000.00 249,000.00 0.350% 4,359.94 253,359.94
33625CDS5 10/16/20 10/16/25 First Security Bank Wash 249,000.00 249,000.00 0.350% 4,359.94 253,359.94
780684AJ5 11/06/20 10/23/25 Royal Savings Bank 249,000.00 249,000.00 0.400% 4,944.42 253,944.42
33744AAW9 11/18/20 11/18/25 First US Bank 249,000.00 249,000.00 0.400% 4,982.62 253,982.62
88413QCU0 12/18/20 12/18/25 Third Federal Savings and Loan 249,000.00 249,000.00 0.450% 5,605.56 254,605.56
91330ACR6 12/18/20 12/18/25 Unity Bank 249,000.00 248,377.50 0.400% 4,982.72 253,982.72
08016PDV8 12/23/20 12/23/25 Belmont Savings Bank 249,000.00 248,377.50 0.400% 4,982.62 253,982.62
Certificate of deposit
March 12, 2024 Item #1 Page 21 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
January 31, 2023
634116CW5 12/28/20 12/23/25 National Bank of NY City 249,000.00 248,688.75 0.400% 4,968.98 253,968.98
882214AA7 01/08/21 12/23/25 Texas Bank Henderson 249,000.00 249,000.00 0.450% 5,556.70 254,556.70
06424KBH2 01/08/21 01/08/26 Bank of Santa Clarita 249,000.00 248,688.75 0.400% 4,982.62 253,982.62
38522ABP0 01/08/21 01/08/26 Grand Bank Tulsa 249,000.00 248,688.75 0.400% 4,982.62 253,982.62
20143PEH9 01/26/21 01/26/26 Commercial Bank 249,000.00 248,751.00 0.471% 5,605.82 254,605.82
15258RAV9 01/27/21 01/27/26 Central Bank Storm Lake 249,000.00 248,751.00 0.471% 5,605.82 254,605.82
43786UAJ2 02/18/21 01/29/26 Hometown Bk of Alabama 249,000.00 249,000.00 0.400% 4,928.04 253,928.04
909242AN9 02/26/21 02/26/26 United Rep Bk Omaha 249,000.00 249,000.00 0.400% 4,982.61 253,982.61
12527CDV1 03/03/21 03/03/26 CFG Community Bk 249,000.00 249,000.00 0.400% 4,982.73 253,982.73
110087AS2 03/10/21 03/10/26 Bristol Morgan Bank 249,000.00 249,000.00 0.450% 5,605.82 254,605.82
87164XA30 09/03/21 09/03/26 Syncrony Bank 249,000.00 249,000.00 0.900% 11,205.00 260,205.00
90348JS92 09/09/21 09/09/26 UBS Bank USA 249,000.00 249,000.00 0.950% 11,834.03 260,834.03
795451BH5 04/05/22 02/23/27 Sallie May Bank 247,000.00 242,902.27 2.564% 26,574.50 273,574.50
598580AM0 03/08/23 03/08/27 Mifflinburg Bank and Trust Company 249,000.00 249,000.00 4.650% 46,345.77 295,345.77
64034KBF7 03/09/22 03/09/27 Nelnet Bank Inc 247,000.00 247,000.00 1.950% 24,095.69 271,095.69
27004PCN1 03/09/22 03/09/27 Eaglemark Savings 247,000.00 247,000.00 2.000% 24,713.53 271,713.53
07371CN21 03/16/22 03/10/27 Beal Bank NV 247,000.00 247,000.00 1.800% 22,169.09 269,169.09
07371AB28 03/16/22 03/10/27 Beal Bank TX 247,000.00 247,000.00 1.800% 22,169.09 269,169.09
02589ABW1 03/23/22 03/23/27 American Exp Bank 247,000.00 247,000.00 2.200% 27,184.89 274,184.89
31938QW34 02/15/22 04/15/27 First Business Bank 245,000.00 245,000.00 3.900% 33,790.69 278,790.69
254673D94 05/18/22 05/19/27 Discover Bank 246,000.00 246,000.00 3.200% 39,403.14 285,403.14
910286GS6 07/14/23 07/14/27 United Fidelity Bank 249,000.00 249,000.00 4.600% 45,847.38 294,847.38
78577TMR3 11/06/23 08/06/27 Saco & Biddeford Savings Institution 244,000.00 244,000.00 5.000% 45,750.00 289,750.00
68405VAU3 09/15/23 09/13/27 Optum Bank 244,000.00 244,000.00 4.700% 45,872.00 289,872.00
20347MAS0 10/20/23 10/20/27 Community Bank and Trust 244,000.00 244,000.00 4.900% 47,824.00 291,824.00
37173RAJ2 12/13/23 12/13/27 Genesee Regional Bank 244,000.00 244,000.00 4.400% 42,944.00 286,944.00
34520LAY9 12/15/22 12/15/27 Forebright Bank 249,000.00 248,651.40 4.031% 49,827.34 298,827.34
84229LBJ0 12/16/22 12/16/27 Southern Bank 245,000.00 245,000.00 4.000% 49,026.84 294,026.84
32026U4X1 01/17/24 01/18/28 First Foundation Bank 245,000.00 245,000.00 4.000% 38,689.86 283,689.86
70212YBE1 02/22/23 02/22/28 Partners Bank California 245,000.00 245,000.00 3.850% 47,188.34 292,188.34
062119BH4 03/08/23 03/07/28 Bank Five Nine 249,000.00 249,000.00 4.550% 56,678.44 305,678.44
05580AW59 03/10/23 03/10/28 BMW Bank North America 244,000.00 244,000.00 4.600% 56,181.50 300,181.50
108622NK3 03/29/23 03/29/28 Bridgewater Bk 249,000.00 249,000.00 4.800% 59,825.54 308,825.54
178180GY5 03/31/23 03/31/28 City Natl Bk - Los Angeles 243,000.00 243,000.00 5.000% 60,816.56 303,816.56
914098DQ8 04/03/23 04/03/28 University Bank NA 249,000.00 249,000.00 4.800% 59,825.53 308,825.53
05600XQE3 05/16/23 05/16/28 BMO Harris Bank NA 244,000.00 244,000.00 4.500% 54,960.16 298,960.16
23204HPB8 06/06/23 06/14/28 Customers Bank 244,000.00 244,000.00 4.500% 53,365.81 297,365.81
91527PCD7 06/06/23 06/21/28 Univest Bank & Trust 249,000.00 249,000.00 4.500% 56,546.88 305,546.88
501798UJ9 07/18/23 07/18/28 LCA Bank Corporation 243,000.00 243,000.00 4.500% 54,734.92 297,734.92
58404DTG6 09/19/23 09/19/28 Medallion Bank 249,000.00 249,000.00 4.600% 57,332.81 306,332.81
59936MAA4 09/25/23 09/25/28 Milford Building & Loan 244,000.00 244,000.00 4.550% 55,510.00 299,510.00
84287PJB9 10/17/23 10/17/28 Southern First Bank 244,000.00 244,000.00 4.850% 59,170.00 303,170.00
949765HZ0 11/21/23 11/21/28 Wells Fargo Bank NA 248,000.00 248,000.00 5.050% 62,898.31 310,898.31
523343AA9 12/29/23 12/29/28 Ledyark National Bank 244,000.00 244,000.00 4.050% 49,464.16 293,464.16
Total certificate of deposit 22,004,000.00$ 21,996,876.92$ 2.017% 2,101,955.03$ 24,105,955.03$
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
31398E6W9 08/27/20 06/15/24 FHLM - FHR 3544 BC 22,889.15 86,670.23 0.532% 83,540.73 106,429.88
3137FBTA4 03/10/21 08/25/24 FHLM - FHMS K728 2,540,894.61 2,746,259.29 3.064% 153,244.21 2,694,138.82$
3137F32A1 04/15/20 11/25/24 FHLM - KHG1 A1 888,988.05 949,246.91 0.999% 217,130.28 1,106,118.33
3137BL6J2 07/22/22 12/25/24 FHLM - FHMS K048 A1 658,921.80 652,332.58 3.425% 64,096.69 723,018.49
Mortgage backed securities (agency)
March 12, 2024 Item #1 Page 22 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
January 31, 2023
3137BM7B6 06/30/22 04/25/25 FHMS - K051 A1 2,177,179.29 2,160,170.07 3.299% 163,239.98 2,340,419.27
30315EAA4 07/24/20 05/25/25 FRESB - MFM 885,277.07 886,259.10 0.830% 15,869.91 901,146.98
3137BJQ71 03/15/21 05/25/25 FHLM - FHMS KPLB A 2,000,000.00 2,157,500.00 2.770% 110,231.60 2,110,231.60
30318NAA1 02/19/21 01/25/26 FRESB - 2021-SB83 1,212,001.77 1,217,014.22 0.505% 22,551.11 1,234,552.88
3137BPW21 03/25/21 03/25/26 FHLM - KHMS K055 2,500,000.00 2,700,000.00 2.673% 154,976.68 2,654,976.68
3137BP4J5 08/20/21 03/25/26 FHLM - FHMS K1R1 1,192,293.03 1,022,266.35 0.414% 239,848.91 1,432,141.94
30321CAQ5 07/23/21 04/25/26 FRESB - 2021-SB88 A5F 1,677,296.55 1,685,174.90 0.746% 40,585.81 1,717,882.36
30324QAC2 01/21/22 11/25/26 FRESB - 2022-SB94 4,204,180.35 4,223,624.67 1.500% 171,584.69 4,375,765.04
30311SAA7 04/22/22 04/25/27 FRESB - 2022-SB97 A5F 3,364,505.69 3,231,163.62 2.803% 145,119.91 3,509,625.60
30329MAA0 10/28/22 06/25/27 FRESB - 2022-SB103 A5F 1,479,697.34 1,325,641.60 4.989% 186,362.10 1,666,059.44
30329QAA1 11/18/22 09/25/27 FRESB - 2022-SB104 A5F 3,903,362.89 3,563,137.99 2.600% 248,449.63 4,151,812.52
3138L7D60 12/16/22 10/01/27 FHLM - AM6424 974,994.91 943,916.95 4.212% 77,476.88 1,052,471.79
3132XGRH1 01/27/23 11/01/27 FRESB - WN2287 2,992,519.11 2,965,399.40 3.929% 259,613.30 3,252,132.41
3132XFGC6 01/08/24 03/01/28 FHLM - WN1094 1,000,000.00 884,882.81 4.476% 28,164.61 1,028,164.61
3140LBSE4 01/09/24 03/01/28 FNMA - BS1416 1,000,000.00 877,773.44 4.300% 509,942.51 1,509,942.51
3140LJJC1 01/17/24 04/01/28 FNMA - BS7458 2,000,000.00 2,003,531.75 4.780% 169,602.87 2,169,602.87
3140LKEG4 01/09/24 05/01/28 FNMA - BS8234 1,381,540.00 1,378,841.68 4.448% 128,402.51 1,509,942.51
30332EAA3 07/20/23 05/25/28 FRESB - 2023-SB107 A5F 2,997,699.06 2,932,526.08 4.090% 297,835.37 3,295,534.43
35564CAA5 01/11/24 06/25/28 FHLM - SLST 2018 1,046,799.56 1,004,641.34 5.366% 77,680.79 1,124,480.35
30333AAA0 08/17/23 06/25/28 FRESB - 2023-SB108 A5F 3,495,890.32 3,420,546.89 4.793% 359,518.19 3,855,408.51
30334CAA5 11/16/23 09/25/28 FRESB - 2023-SB111 A5F 2,749,693.74 2,688,130.85 5.284% 304,530.63 3,054,224.37
3140NUFX2 01/30/24 12/01/28 FNMA - BZ0181 3,000,000.00 3,069,720.00 4.920% 352,959.74 3,352,959.74
3140NUN54 01/29/24 01/01/29 FNMA - BZ0411 2,000,000.00 1,985,220.00 4.400% 169,602.87 2,169,602.87
3140HRZS5 01/17/24 01/01/29 FNMA - BL0752 1,500,000.00 1,458,450.00 3.650% 127,202.17 1,627,202.17
Total mortgage backed securities (agency) 54,846,624.29$ 54,220,042.72$ 3.366% 4,879,364.68$ 59,725,988.97$
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
127145LE8 05/27/21 06/15/24 Cache County SD 3,250,000.00 3,505,872.50 0.400% 297,375.00 3,547,375.00
005158XL9 06/17/21 08/15/24 Ada & Canyon County School District 1,500,000.00 1,710,405.00 0.520% 237,083.33 1,737,083.33
419792ZK5 02/26/21 10/01/24 State of Hawaii 3,000,000.00 3,039,420.00 0.433% 86,549.17 3,086,549.17
419792ZK5 03/17/22 10/01/24 State of Hawaii 2,000,000.00 1,933,240.00 2.160% 40,723.78 2,040,723.78
79771FAX5 03/01/21 11/01/24 San Francisco City Public Utilities 1,000,000.00 1,004,450.00 0.600% 26,523.31 1,026,523.31
575181GX 06/02/21 12/01/24 Mason & Kitsap Counties School District 640,000.00 640,000.00 0.538% 12,041.64 652,041.64
023051YW9 07/19/21 02/01/25 Amarillo Independent SD 1,800,000.00 1,762,290.00 0.600%- 1,800,000.00
882806HG0 03/22/21 02/15/25 Texas St Tech Univ 2,500,000.00 2,524,850.00 0.679% 93,800.00 2,593,800.00
91412HGE7 03/01/21 05/15/25 University of California 1,500,000.00 1,517,250.00 0.600% 55,724.13 1,555,724.13
91412HGE7 06/29/21 05/15/25 University of California 1,960,000.00 1,966,154.40 0.799% 67,111.92 2,027,111.92
625506QN3 02/02/21 06/15/25 County of Multnomah OR 2,000,000.00 2,006,040.00 0.430% 37,553.89 2,037,553.89
91412GU94 01/28/21 07/01/25 University of California 1,805,000.00 1,995,210.90 0.509% 244,645.68 2,049,645.68
20772KEW5 06/30/22 09/15/25 State of Connecticut 2,850,000.00 2,863,053.00 3.201% 476,400.00 3,326,400.00
13063DMA3 04/01/21 04/01/26 State of California 4,140,000.00 4,478,652.00 0.970% 161,300.35 4,301,300.35
13063DMA3 05/18/21 04/01/26 State of California 1,250,000.00 1,353,350.00 0.910% 342,250.56 1,592,250.56
736688MF6 09/01/21 06/15/26 Portland Community College 1,100,000.00 1,102,992.00 0.841% 122,255.56 1,222,255.56
569280EX4 12/07/21 06/15/26 Marion County School 1,880,000.00 1,885,245.20 1.374% 548,550.00 2,428,550.00
842475P82 02/11/22 07/01/26 Sthrn CA ST Pub Pwr Auth 2,485,000.00 2,415,643.65 1.930% 47,357.32 2,532,357.32
797272QR5 08/12/21 08/01/26 San Diego Community College 3,000,000.00 3,209,550.00 0.860% 33,041.17 3,033,041.17
801315KR2 08/23/21 08/01/26 Santa Barbara CA USD 500,000.00 511,970.00 0.842% 81,862.08 581,862.08
798189PY6 08/23/21 08/01/26 San Jose Evergreen Community College 750,000.00 799,522.50 0.842% 101,809.78 851,809.78
798170AJ5 01/06/22 08/01/26 San Jose Redevelopment 3,000,000.00 3,220,260.00 1.507% 342,742.58 3,342,742.58
6041295T9 08/10/22 08/01/26 Minnesota State 1,215,000.00 1,215,000.00 3.250% 174,512.81 1,389,512.81
13063DRD2 02/08/22 10/01/26 State of California 2,400,000.00 2,468,808.00 1.730% 170,415.98 2,570,415.98
Municpal bonds
March 12, 2024 Item #1 Page 23 of 25
City of Carlsbad investment portfolio
Investment detail
Exhibit 9
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
January 31, 2023
419792ZN9 03/02/22 10/01/26 State of Hawaii 2,000,000.00 1,938,920.00 1.810% 264,891.67 2,264,891.67
13067WSW3 12/20/21 12/01/26 State of California 1,275,000.00 1,257,405.00 1.051% 977,643.33 2,252,643.33
13067WSW3 03/29/22 12/01/26 State of California 1,425,000.00 1,322,001.00 2.708% 84,523.29 1,509,523.29
13067WSW3 04/18/22 12/01/26 State of California 2,705,000.00 2,475,237.30 3.035% 90,565.95 2,795,565.95
016249FQ2 10/30/23 02/15/27 Alief Independent School District 1,980,000.00 1,969,209.00 5.380% 360,360.00 2,340,360.00
544646A77 06/13/22 05/01/27 Los Angeles Unified School District 3,500,000.00 3,883,600.00 3.820% 15,705.20 3,515,705.20
68608VDX9 10/13/23 05/01/27 State of Oregon 1,000,000.00 943,330.00 5.080% 132,640.00 1,132,640.00
91412HGF4 05/15/23 05/15/27 University of California 1,000,000.00 908,270.00 3.810% 52,640.00 1,052,640.00
544495VX9 08/27/23 07/01/27 Los Angeles Dept of Water & Power 1,500,000.00 1,580,685.00 4.100% 345,669.33 1,845,669.33
419794F72 06/06/23 07/01/27 State of Hawaii 1,125,000.00 1,004,962.50 4.720% 82,624.50 1,207,624.50
438701Y40 06/28/23 07/01/27 Honolulu Wastewater System Revenue 1,500,000.00 1,392,885.00 4.460% 168,412.50 1,668,412.50
796720NT3 02/22/23 08/01/27 San Bernardino Community College Dist 1,500,000.00 1,328,325.00 1.480% 107,266.25 1,607,266.25
357155BA7 05/09/23 08/01/27 Fremont CA Unified School District 2,000,000.00 1,795,450.00 3.750% 94,110.34 2,094,110.34
68609TU22 08/22/23 08/01/27 Oregon State Dept of Transportation 1,585,000.00 1,394,070.90 1.354% 85,843.60 1,670,843.60
212204JH5 08/31/23 08/01/27 Contra Costa CA Community College Dist 1,000,000.00 909,510.00 4.720% 86,520.00 1,086,520.00
797272RP8 10/25/23 08/01/27 San Diego Community College 2,290,000.00 2,016,551.10 5.161% 149,582.80 2,439,582.80
072031AP2 08/01/23 10/01/27 Bay Area Water 1,250,000.00 1,185,562.50 4.742% 189,281.25 1,439,281.25
032556FB3 10/17/23 10/01/27 City of Anaheim 1,670,000.00 1,487,068.20 1.998% 133,466.40 1,803,466.40
68607DVD4 06/16/23 11/15/27 Oregon State Dept of Transportation 2,000,000.00 1,738,740.00 4.370% 97,560.00 2,097,560.00
13063DC48 12/14/23 02/01/28 State of California 1,440,000.00 1,289,520.00 4.500% 110,160.00 1,550,160.00
54438CYM8 12/19/23 08/01/28 Los Angeles Community College Dist 2,250,000.00 2,020,005.00 4.350% 180,675.00 2,430,675.00
802385SN5 11/17/23 08/01/28 Santa Monica Community College Dist 1,000,000.00 940,860.00 4.950% 176,350.00 1,176,350.00
798170AL0 08/09/23 08/01/28 San Jose Redevelopment 1,000,000.00 948,450.00 4.742% 189,281.25 1,189,281.25
83412PHS4 01/22/24 08/01/28 Solano County Community College Dist 2,000,000.00 1,775,780.00 4.227% 147,900.00 2,147,900.00
7994082H1 08/24/23 08/01/28 San Ramon Valley School District 1,000,000.00 861,870.00 4.850% 83,500.00 1,083,500.00
695802NN4 12/07/23 08/01/28 Pajaro Valley Unified School District 1,200,000.00 1,173,000.00 4.294% 257,640.00 1,457,640.00
882723B40 11/21/23 10/01/28 State of Texas 1,500,000.00 1,410,330.00 4.700% 248,325.00 1,748,325.00
882724RD1 11/21/23 10/01/28 State of Texas PFA 2,000,000.00 1,787,400.00 4.750% 227,600.00 2,227,600.00
13063DL22 11/15/23 10/01/28 State of California 1,000,000.00 860,500.00 5.008% 87,500.00 1,087,500.00
Total municpal bonds 94,220,000.00$ 92,728,726.65$ 2.417% 9,029,867.70$ 103,249,867.70$
CUSIP Settlement Maturity Issuer Par Invested Yield Interest expected Return
01WFBCASH Wells Fargo Bank - General 2,735,304.00 2,735,304.00 0.000%- 2,735,304.00
01WFBSWEEP Wells Fargo Sweep account 13,493,502.95 13,493,502.95 5.205% 58,531.44 13,552,034.39
01WFBCUSTODY Principal - Custody 3,872,829.21 3,872,829.21 2.950% 9,520.71 3,882,349.92
01CAMP1028 CAMP 128,236,174.88 128,236,174.88 5.540% 592,023.67 128,828,198.55
01CI0502 LAIF City 208,949.79 208,949.79 4.012%698.59 209,648.38
01CM0502 LAIF CMWD 844,558.98 844,558.98 4.012% 2,823.64 847,382.62
01PF10391 LAIF CPFA 773,647.39 773,647.39 4.012% 2,586.56 776,233.95
Total cash and pooled investments 150,164,967.20$ 150,164,967.20$ 5.324% 666,184.61$ 150,831,151.81$
GRAND TOTAL 882,158,591.49$ 882,580,294.80$ 2.5794% 63,892,052.66$ 946,050,644.15$
Cash and pooled investments
March 12, 2024 Item #1 Page 24 of 25
City of Carlsbad investment portfolio
115 Trust Activity
Exhibit 10
Period Ending Contributions Net Earnings Distributions Ending Balance
12/31/23 10,000,000.00$ 294,069.68$ -$ 10,294,069.68$
01/31/24 - (40,308.43) - 10,253,761.25
Summary 10,000,000.00 253,761.25 -
January 31, 2024
The city's Section 115 Trust is a post-employment benefit trust that was established by City Council on
September 12, 2023 (Resolution 2023-240). In connection with City Council Policy No. 86 and 98, the trust
allows the city to stabilize pension cost volatility, maintain local control over the city's assets and earn a
potentially higher rate of return than if the assets were kept in the General Fund. These funds are restricted
and not pooled with other investment funds.
March 12, 2024 Item #1 Page 25 of 25