Loading...
1998 09 15 FAU � �OF ti La Quinta Financing Authority Agenda CITY COUNCIL CHAMBER 78-495 Calle Tampico La Quinta, California 92253 Regular Meeting September 15, 1998 - 2:00 PM CALL TO ORDER a. Roll Call PUBLIC COMMENT CONFIRMATION OF AGENDA APPROVAL OF MINUTES a. Approval of Minutes of July 7, 1998 BUSINESS SESSION - None CONSENT CALENDAR Beginning Res. No. FA 98-04 1 . TRANSMITTAL OF TREASURER'S REPORT DATED JUNE 30 & JULY 31, 1998. 2. ADOPTION OF RESOLUTION WITH BNY WESTERN TRUST COMPANY FOR CUSTODY SERVICES. 000138 DEPARTMENT REPORTS 1 . TRANSMITTAL OF STATEMENT OF REVENUE AND EXPENDITURES REPORT DATED JUNE 30 AND JULY 31, 1998. CHAIR AND BOARD MEMBERS' ITEMS - None PUBLIC HEARINGS - None ADJOURNMENT DECLARATION OF POSTING I, SAUNDRA L. JUHOLA, Secretary of the La Quinta Financing Authority, do hereby declare that the forgoing agenda for the La Quinta Financing Authority meeting of September 15, 1998 was posted on the outside entry to the Council Chamber, 78-495 Calle Tampico and on the bulletin board at the La Quinta Chamber of Commerce on Friday, September 11, 1998. Dat 1: September 11, 1998 CJA'UNDRA'L. JUHOLA, Secretary La Quinta Financing Authority (-)00133 Page 2 T4ht 4 4 Q" COUNCIL/RDA MEETING DATE: AGENDA CATEGORY: BUSINESS SESSION: CONSENT CALENDAR: ' ITEM TITLE: September 15, 1998 STUDY SESSION: PUBLIC HEARING: Transmittal of Treasurer's Report as of June 30, 1998 and July 31, 1998 RECOMMENDATION: Receive and file. BACKGROUND AND OVERVIEW: Transmittal of Treasurer's Report dated June 30, 1998 and July 31, 1998 for the La Quinta Financing Authority. FINDINGS AND ALTERNATIVES: I certify that this report accurately reflects all pooled investments and is in compliance with California Government Code Section 53645 as amended 1 /1 /86; and is in conformity with City Code 3.08.010 to 3.08.070 Investment of Money and Funds. I hereby certify that sufficient investment liquidity and anticipated revenues are available to meet next month's estimated expenditures. John M. Falconer, hnance Director 000140 TO: FROM: SUBJECT DATE: TWvl 4 4Qu;Mrw MEMORANDUM La Quinta City Council John Falconer, Finance Director/Treasurer Treasurer's Report for June 30, 1998 August 12, 1998 Attached is the Treasurer's Report for the month ending June 30, 1998. This report is submitted to the City Council each month after a reconciliation of accounts is accomplished by the Finance Department. Cash and Investments: Increase of $1,347,780. due to the net effect of revenues in excess of expenditures. State Pool: Increase of $2,400,000. due to the net effect of transfers to and from the cash and investment accounts. U.S. Treasury Bills, Notes, Securities and Commercial Paper: Increase of $1,039,956. due to the purchase of one T-Note and one T-Bill, the maturity of four Commercial Papers and the monthly adjustment in the amortized value of the investments. Mutual Funds: Increase of $2,242,465. due to the receipt of Bond Proceeds and interest earned. Total increase in cash balances $7,030.201. I certify that this report accurately reflects all pooled investments and is in compliance with the California Government Code; and is in conformity with the City Investment policy. As Treasurer of the City of La Quinta, I hereby certify that sufficient investment liquidity and anticipated revenues are available to meet the pools expenditure requirements for the next six months. The City of La Quinta used the Bureau of the Public Debt, U.S. Bank Monthly Statement and Bank of New York Monthly Custodian Report to determine the fair market value of investments at month end. r, �Ak 3 9� John M. Falconer Dat inance Diredtor/Treasurer 02 000141 ° C C C C 0 0 C C 0 U W 0 Z Z Z Z Z C Z Z Z O Yl O = >• } c E n 00 O o n OO C a a � ow0 a Q c c a m `o o= uU U '� Q Q 2 m U O O a In a c O p >O U > W f11 n v to 'f1. v v W -11 u v l H v 00 n v -if— O nl n v OD a O � >• O O co v j0 �. u C) d rL cx.N O a o QOa icy >'. O 0�0 0. C-56 'oto LLoc° c� c y y O 25 11 II o m i.: N v v Z O O R N 7 C tn > d m o Io o n r� q o o m m e m o IZ O $. 0 " �$ o I o ig. g 7 ae 7 m 'O '.O 'M N i0 N 0. 18 7 N Z N a C o e o e op o h O I? O O r O N m O _ Q > m m t0 O Q O e N a o In co ' 10 0) O O M Q Q N E LL e to o O o In e N e O e 10 o O a Z 10 Q a m m rn v c U N C O L C 0 (n O O H .` E O O E Q U �O m o z U-1 Ooo =Nu 0 d m m EU (Da- �= m� n vim; ° Of �LL vLL >O �' p Z .7-. c0 �o L O t0 S E c (7 �c � �� � __ ..._ o oU y ° m m= ° o o a a�on�._m 0 W O co WQ n= Ltn Ode o �0 0. U f0 in 0 C f0 a0° N LLOO C U W p C C E C 0 O N _OmU C L a l0 N O J LL m O o a Z J 0 0 O p cp t Z N E a 0 Y N Y a 0 7 C N D L 3 vi a aai ° N C C fc0 N O L U LL a C .0 O O ci m = o d in N L m O m m aEi c 0 c m c m c in `mN °i o c m� o 0 `° a C E ` C m 2 m 7yE N c E d' .m C102Z c mmU E o o c EEC v E_3 ° Z= € �_ E E E Y°= u `m 0 a rn y N O t >OuEmmmmmm 0 CL O4) d o `0 `u o U °rn G Ernes c> >`W c m E. m u rn 003 > as as a a C6 0v00mm0 �O E m U �Lo m 'R L O O LL LL LL LL LL LL p O% '�wQ >' O �`.c 'a` .� 00014 03 < a U U 000 s=Zz � N o m m m g 5$$$ C� f'lo A O1 0 O ce E 2mn� �oee♦♦ o S25S" ',g H aj N O e - O 0 '� �mri cio w vN N � (7 o w C o O m w L - E>�aga < w a � a >a� c m n c < < $ O P P aEZZ e o LL j Y Y Y N b E E E N c Y > Y a > q 3 3 3 'o »zzze� So N 7 m m m m _S 4C t I v - E »loe IO Z imp<00 0 rA A Ua=aa $m PP - ' m or L O1^"' � o C e 7 � c,2 Z Z Z Z' < - m P m n pia O.n tl f iY,� m 0 N 'o !XXXXX �88888 c Ix C L L L C �_lII W> Y Y Y fn w c v c a rIE EEE E',c d x :LL 5 Q.,y Co m m m'j� O N N N 7'- ° c<p o<<<IO ¢¢m I>m mmm IU W , 0 0 O O d } to Cl? 'ITL >, 00 co MCOO M co Lr)C� CD 6 U CD (D ___ R N O!000000000 p r 00 �ZZZpLO C9 J M O c N N N V M ' d W O O 0) IV �+I000pOQ ai!zZZoOpZ' j ix I ul � to 00 Co 00 rnrnrnrn co co co co OD OD ml CA CD CAOOCA etta O 7� QZM��MZ QODN V N�a &ZONNOZi U')N N C7 co co coo co co to 000000 co OO CDto0 O ClO O es O O 0 !W1 .or- M .VIO O O o0 C o O O O NIOO' C'd 0 0 f- .- � r i'M(3)NCC) 0CN OlCD CI Cl O p O O p 0 C Q0CV N'! NI d�M.-�L6 0QO d of ti :-' N _ LV 0 — N y C O U) O mZ N' O Q:_. N; w (0 O O 0 0 0 0 to O O a�aa (nNU-1 to O O o O g O Q,�aaaa ate, U�° rnc?CD m Z Q II, c M M o cn cn c m m m cn in U) cn M :3 •U t � Nei ' I U c IU U LL LL ,s t6 w t>i ;U) C Q N L .r 'C y C O O .. CT a ¢ d i 7 0 " m N! PI (0 U ;m � oo'Ln °5' E N la m a�a Ej a- U) cl E ' N V N 0 C O O _ CT U) U) C "' N _ 7 ZT (0 C "'cn o m > L2 O > Z Z 0) O CO) > C U 0) �. 0� CD C C- 0) Elm j �co� o N in Z'�cn'E c w cf°n E°'olE E c ia` w .E�'V' a Ci c.' co Q w cn o a� c m otS } Q > o L Cl) .E' c > cII ca �.� -� N O rn�0 m ca > E C U W N w LL c rn_�_� o >' c U U U W o L) = m' N > � O C C f0 o f M N 0) Y i F- N fin d;Y i i i (� 4) f0'_ O NIw a'� > E >+ N d E N LL LL w r > (n (n O, O > E I N LL. u. LL LL E m Cn .` O, EI V p rn O c O u) E O, O = o v(no t0 L Q O �Z.U<: »: � __=z�c���gg�a.�l�l L Oi �¢� CuD �IaaJQ� 115 000144 08 L fD r V10 O MrN to V to co Q1'f0 07 OO O:N. :C{ � CD I mt� ti O V V)O 0 IC _ O �F- .6 O tD W CNO r r tD N N O O O P.'F IC' O O.' to C' 69 u7 co r N ^ IN icc; N _N, m N NCDrIr co Ln M tn•In U N'tn n m'.� N N N.O n CT CD' d N N VIchI to r c Q iao M 0 V V'°!I u�Idotriai'COD ', fU O Q'N O d'r N m'.�'. 0 N1 m ID N tl'1 co m tD 0 0 0 V V 'f M 'n 1n Qf co M CNCi 6� triv y to V 0 to 01 tO T V If) M N U N m Ci to to aC t7- co V'M O M O 0 O N O M N V N n CO fD O m O N 'Q N to O V p N V H r m- O M N O � N CD� V' V L M ? N r toU:N V 0 to Qj IV V 0� V. �..C' Q OIto V �•�. N � roC r M y OI' cO V r N �•'0., c V M O:tn '�•� V C M O UV7'tOn'. mi0 N m Q tn!tn �LL.:.y N co y. M, m N ���' -co Q M ���'. v Q rn m'D'o; m!rn m Q'_ Q' to NIOi �Nr N M',y. �I.0 Cl) OD CID. NI t0 O to IN M OD to O AIN'i r m to co101, DHC6 M MII i V I, mti N C-4 MM,I EI.�mNtn ��.. >.—cn'MaDi CDOMO O to r 0,�, ;Z,y Q ^ O MiMH.. to 'I� N O T M'C4 N101 co to Co M V' '�IOD tD IM: O'Q r 00) cn O t�ItJY„ 010 :M I HI, mll O N fo'VI. N to O Nltp �ICD m'vtoV C'4o nLnotn0) QIo N to V O; N'I HI 'CoN DI 0 VIN O'M NIco cl O tm N Qlr', O CD IN' ':3, Ln'f m IQ:� V)V �10, INN V NMI IN. N M `CoD to l' 101 ID N M T m I QNf7'. O 7t0 N YV7 co V 'M.M N to ito,. rlt0., IH pj V O tV'M H, I O m I > LL C T m 7 cm f) = m c c U- m N li E c c c rn E c 0 u m io d v C Q to c°� m v c v, v c m LL ti ti c E? m t n _ E m uc O LL 0) O- J U. �cavtucvy�08c I N E > LL m omm LL Q�1m' V c � N Z` E b y to �cEc LL LL LL U m LL C dQ m O E Z O' m c'LL'Z; m A 0 (n U LL m m > 2LL ma EE -0.tmias.$ i' minim o u �y''o m aaaF� tD �- c m E E m m E'a'� c `'� v 2;4)vi i10 a >am mtriviEc of ID m 0 7 .r =_ ..• m t7 m IN UUUt L) =i SUW -j as m N Odq'. UUJ ILL'.n 10 !`' U 1-'UfA�IF- - m C tO N r O O C) tD V m u0'i O O�tnQrO N ' CO N M to W Q m r e n �» U) M r �N.tD fn N V V O m H CO N M N to N ��NtoO to - � V co r r. d C O N < Q Q N 4 t0 O H r co V M N to m tnrnMr U '.m tNoQ ON.0 m Ln to G N Of V tD H _ n Z`�c" V.V p .. to Mrr,vj L O O NT OM'M m,t7 n 0 . to 'LL'H n m N t6'M H n w a. N tD m N'Ic' 2`OOf to' r r:0f 7 O O O N OiN' cl� o '•',H O N V!M' y N a:0.. E'M m.. m p tonhi'' CN'M to m,�'i I�IH r � O�HIi •d'.O O O tOINI• E I "ll v°ii .o m'' O fr MC to! tno O I N tD m U) iZHr m pjlM:l N 10.. O 01 2r'V.. 'I. O O VAN '510 t0 MIM 10 fA Lw Nl IH' N'I la� M LODl VlI E, to '- CD M7 �ItoL6rnOv;Co' . tU'M O M N�t7 is tn'N to Ocn ly � e V M O M ICOI WlaD M C NIN1. OO OO VtMI. L" M n101', rl iaiom t" IH � In IMI' I H:' O ln. Itp �O f�f m Vlfo.l �1 U) N O N'I t( '•� O M �,Lni, I H,, tD d N N O U a Z Cl) FE c E m m N E to l > c c —p N � I C 8 y >O LL' as LL F C7 m' ✓'i 311 NU)w �Iol 000145 06 o c _ n000 o ao o noo»No qoa o Jo o u0000 �0000000 �ZNOO� �ZooN �2N �zNO« eZ000 � M O O O O 'omo m =o o n00000 aoo o '° o '0000 '0000000 G Z N S O N a Z 0 O,N j 2.N M N N � ZN O Pz'O O O N eZ,N Na 2 N N N N NN Ol S^ ^1� �ooN A1� mO n 0 0 0 Y< n m ppj 6 0 88 8 6 O n N �. O Pj O^ e• '.I�) r N 6 0 r 0' m f m MN0 uj.� iNN m O �M N NON � MN A 01 v o v o a •o v'- o 0 3' o v o 8 N N n Y'N Omn eY OmiSS e��00mi 25a eY,m�men ,° �T�'S OmN eY'A �d eY,O Mr�MOf� <CfiN MN MGM iM N'� �rl Ylf m N».N �N MMN�N 8 y0 m 00 N ° 0:0 �(1'O Oltm�l N f S•O C B8mSm Oa �� o b�t7C�C •o 'O O•���1�� .60 h G>`N - OWN MNNM m N'N C it71f1fim � l �M NN ^�.M O O CGil a • • 'G e� 0 0 Ot Ol TZZ TE 00 CC TZZm>00 OyC. C33c1yG�C�gCq�,Jt TV <Y C n M CO2 Cda ti w �109 -4:E gLL,'t•LL s EE L• mim m`mm m,omm mo qq• =e EE „Ezz LL LL LL 'iLL IOl I O in m Cv vv c c c w ^ - m c c C at Cm c C J • ^ 'q q C q q E g q m • m' �m= 'E 'E --EE E. vo ^ E c ca.00E o-__"��oE cABeaeEc E _ m e i • • „ J • J E " q E E E Eg E • q0 O co, E e OS�� J OO�pLL ^ °- O O c ,c c Y,• • �,c c' s x 0 m <- m< o o r m< o 0 o r i o i s c t< g m E r c' <,m •lro`- - >m a E a E7 8 O JY TY ..T Y T•N G �.< C mm ,'.mm J<• mm mm', • < c c vi E <_ U) t r m of vi vi i o 33p GE333> Up D w c-ENNN.� '=cviN {/1mNN o c- t m u m ¢ m. :> >> >'� o> » J < U U 7_ p .40� <m 7 Cl ^q Eq_LLO _ T 4�•«LLm OOi«i10 O �,i««O V LL m " O O Q 0 0 0 a Z 1- a �' '0 �.p O O 0,O C L7.0 O O OD w r =xYYr 55 a v S ¢� mow¢ rbKO¢O:J U` U m G E 3 ~ — °�Imm�~ °vmm~ o ummmmN 3 mm .mmm o :mmm irn m. rs mmmm o r m m m m o m N n N m `o L a ^5 v LLc � ov m n c c = m N T m e D O m N m c c a m 0 E m = o ¢ u J v v c Oq9 0 _ Eo 0 J C¢m ¢ r W yOj °Ou 0'7 0001,46 iD M U') to M Q) ^ M CO Q a) Q (D n Q Q O Q M Q 0) Go lQf1 C O N m M O t• t` Q cD 0)tD O O n O N D) (D r D) w 01 �'- co !O O W)m 0cri CD iD H O CDC^.-n N(D CDO Ntn G co N tD m " .- t0 Q N CO O O O W) O m �`"� C) M Q tO N CD M - DONn rrtD D)C-),m O P Of cc T Oj Q O O O O to to m CD to p to y at Q ID t . e C- C") Q cri t- tl] to CD 0�m ON�tOD- fN7�rrMN N P. Oi A LL M M V 4) N tD CL)OOOIaC' OQMm ip0 'N '00 ' ^ N y cc) t00)ip C) m (O -M �OQQ'O N N (D CC) tpMN 'm CD- Oi O a7 act to tLO m('O-e m Omm Om O ONE 0 - p O: G) Q O to C, Oj CA LL Q M CDW) O Co0) O OD00~Co (D �.O r nQOlA N r � 01 r- O N 'r) 'M M N 'CC N M M ev 0)O U M U6 �OQ OCD O)M O'N O to O O D) O M (nc'j c`-) tD O N C) Q act C) C4 00 'm to Q O O O.0 h Q Q c(-)IA Nr--000^Ic0 IN !LO N to co MOO)Mt Q. �Q) C '� m�m��� NeQ-IT(D(D;N to to L nj 0) ',,� M .- r O Q IN. 'C`0 !N aD LL ,Q y. .d+ 'm M O O Co O! n Q tD'� co co �i0 N L) O O O W 0) p 0 in O'er O INi C Ci tD d aD.VZ O O W M of Q ' O'N �(D 0) co Lo OoM N N L cD LL Q� N t!nc M.-r M'Q �v iV .Q M t0co y CO 0 Ln tD CD N CD'ac m 0) W) C) (OD O:N O ,p t0 � (D 4'— O N O !O p tD y n Q M D) O t,j M O (D N O M to .^- O'm N Q co 'O p, N p Cl) h .- CO: N 'y to (Lp ^ N N Q O O O a0 .- A N M,1� Of 'a0 CD 7 � 1.- L.)�N CD O N (DM V OM, cr; 11 0 < V-to�(IM'C) '� co O Lt ,Q co O Q N iD 0) Q tD ItD' In fh M �iD ���t�CD Q�tDO"2 P to L O H m :3 O I> C � O y C 3 a N f0 C � U) a) d � x O. Ea)H L U N C of is c t� (D aci a(A my Um cu any J c A r mi s mn dQ4) c= toN m U' °)m d (n Q m r C �Q O(0°�, m y.c c ° a > ° 'r C row �, d a °Z'w cm D '= 0) C1 C en Na/ NZn ,.• to } a) O` 1 xa t9 OD ca 4) O m L C 0) CJU(i- m a. (n0m w(nm000'►- z U w z CD O 0 O 0 C—D O O C O O Q O O Q O to C) C) O O m N (a m O cD n O O O N tD !N 'N O O O O N .� in aQc ' Cho CQD Q O '10 . ,tD O ICE O O cD co w 'Q 'Q O '.O O N tD N Cl M 'M 00iD O'.0 00 O 0 w O O O !O !a)O'N :O 'O :CDO 'O O nen !O CQD . Q N n iN � O0O(D(Lo i W)IN O(DO O I ,0 a R O m IM tD CD '�0 !0 coO ,p Q N N 0;(' co � o 0,O tD m 'N M v N O N ,N O O OI,�, O Itp tD O c'Q - 'O O %6 0!Q C) '�O' Q IiN Q O. 'C O�m iD IN O O:. O Q O O O O N m m iE r'' N ".! a Q m m co a U C EI M U LL >' C LI C O' y t� W ry l0 IM ` w'>. yU Y U U V to C Q Q o o Ty �' 31 CA 0 O' a. U) N Y �. m ' d a) ;m. o Y I Oi ILLi y d) y ydj to y 0L d, C� pyj N C �, y iU y NI I ' (a ) I a U i E' �mEof U oco'. cl �L Z 0. H' y 0:2 y M c =' a , T. iy a) o m y C U. Cl) U O to .0. a w t0 L y j d) +- 4)LL�.m U av,��I� IU to 4), Ulm U m. id,LL IU O' C C a) cam., O a) la` g N X m of ,2, m w 000147 08 CITI ASSETS ASSETS: POOLED CASH LORP INVESTMENT IN POOLED CASH INVESTMENT T-BILLRJOTES 8 OTHER LORP CASH BOND REDEMPTION CASH BOND RESERVE CASH BOND PROJECT CASH BOND ESCROW CASH PETTY CASH 1000.00 1,00000 CASH i INVESTMENT TOTAL 18,827,651.68 28.008,45292 601.739.27 47,437.843 87 DEb" 104- INVESTMENT IN LAND HELD FOR RESALE ACCOUNTS RECEIVABLE PREMIUM/DISCOUNT ON INVESTMENT LORP-ACCOUNTS RECEIVABLE INTEREST RECEIVABLE LOAN/NOTES RECEIVABLE DUE FROM OTHER AGENCIES DUE FROM OTHER GOVERNMENTS DUE FROM OTHER FUNDS DUE FROM RDA INTEREST ADVANCE -DUE FROM RDA NSF CHECKS RECEIVABLE ACCRUED REVENUE TRAVELADVANCES EMPLOYEE ADVANCES PREPAID EXPENSES 3,491.00 3,49100 RECEIVABLE TOTAL 9,926,975.66 3,367,371.37 8,492,632.86 21,786.97989 826,651.34 18.000.000.34 DEBT RDA ASSETS 11,377,075.32 470,000.00 78, 487.79 74,872.60 16,008,017.21 DEBT AUTHORIT'T 620.29 1.15950 5%,959 48 12.204,346 95 470.000 DC 18.000 000 34 78 487 79 76,03210 16.607.976 69 86,319.85 86.319 85 72,603.81 81,257.68 8,505,000.00 8,658.861 49 (13,414.66) (66.277.02) (12.397.14) (92.009 92) 23,298.38 23,296 38, 131.323.55 142,955.80 274.279 35 2,528,967.76 2.528.967 76 15,000.00 15.000.00 308,528.12 613,230.23 921.755.35 6,890,277.20 6,890,277 20 2,019,798.48 2,019.798 48 1.412-71 1,412.71 497,655.45 43,888.54 541.543 99 300.00 30000 WORKER COMPENSATION DEPOSIT RENT DEPOSITS UTILITY DEPOSITS 75.00 7500 MISC. DEPOSITS 2.100.00 2.10000 DEPOSITS TOTAL Z 175.00 2.17500 GENERAL FIXED ASSETS 693,426-00 15,008,708.00 11,438,745.05 27.140,879 05 ACCUMULATED DEPRECIATION (121.431.96) (121.431 96) AMOUNT AVAILABLE TO RETIRE L/T DEBT 3,395,117.03 3,395.117 03 AMOUNT TO BE PROVIDED FOR L/T DEBT 1,870,207.22 97,581,676.76 8,505,000.00 107,956.883 98 TOTAL OTHER ASSETS 571,994.04 15,006,708.00 1,870,207.22 11,438,745.05 100,976,793.79 8,505,000.00 138.371.448 10 TOTAL ASSETS 29,328,796 38 15,008,708.00 1,870,207.22 31,462,114414 11 438 745 05 100176793.79 9 094 372 13 B 505 000 00 207 684 766 71 LIABILITY ACCOUNTS PAYABLE 1,487,224.69 47,405.53 592,626.21 2.127.256 43 DUE TO OTHER AGENCIES 30,734.76 62,19219 92,926 95 DUE TO OTHER FUNDS 101,296.12 666,241.04 767,537 16 INTEREST ADVANCE -DUE TO CITY ACCRUED EXPENSES 107.329.29 504,731.48 612.060 77 PAYROLL LIABILITIES 614.98 61498 STRONG MOTION INSTRUMENTS 2,844.65 2,844 65 FRINGE TOED LIZARD FEES SUSPENSE DUE TO THE CITY OF LA QUINTA PAYABLES TOTAL 1,730,044 49 47,405.53 1,825,790.92 3,603,240.94 ENGINEERING TRUST DEPOSITS 58,224.09 58.224 09 SO COAST AIR QUALITY DEPOSITS ARTS IN PUBLIC PLACES DEPOSITS 250,150.94 250,150.94 LORP DEPOSITS 14,426.00 14.426 00 DEVELOPER DEPOSITS 595.937.08 595.937 08 MISC. DEPOSITS 168,870.74 188.870.74 AGENCY FUND DEPOSITS 1.371.297.99 1,371.297 99 TOTAL DEPOSITS 2,464,380.84 14,426.00 - 2.478.80684 DEFERRED REVENUE 14.229.79 8,505,000.00 8.519.229 79 OTHER LIABILITIES TOTAL 14,229,79 8,50s,W0 00 8.519,229 79 COMPENSATED ABSENCES PAYABLE 313,619.81 313,619 81 DUE TO THE CITY OF LA QUINTA 1,509,181.88 8,910,076.89 10,419.258,77 DUE TO COUNTY OF RIVERSIDE 12,601,591.90 12.601,591 90 DUE TO C V. UNIFIED SCHOOL DIST. 10,690,125.00 10.690.12500 DUE TO DESERT SANDS SCHOOL DIST BONDS PAYABLE 68 775 000.00 8,505,000.00 77,280,000.00 TOTAL LONG TERM DEBT 1,822,801.69 100,976,793.79 8,W5.00000 11 1,304,5M 48 TOTAL LIABILITY EQUITY -FUND BALANCE TOTAL LIABILITY L EQUITY 4,208,655.12 1,870,207.22 1,840,216.92 100,976,793.79 8,505,000.00 8,505,000.00 125.905.873.05 25,120,141.26 15,008,708.00 29,621,927.22 11.438.745.05 589,37213 81,778,m66 29,328,79638 15,008,708.00 1,870,207.22 31 462144 14 111,438,745.05 100 976 793 79 9,094,372 13 8,505,000 00 207 684 7% 71 09 000148 TO: FROM: SUBJECT: DATE: Tiht 4 4 Qftms MEMORANDUM La Quinta City Council John Falconer, Finance Director/Treasurer Treasurers Report for July 31, 1998 September 3, 1998 Attached is the Treasurer's Report for the month ending July 31, 1998. This report is submitted to the City Council each month after a reconciliation of accounts is accomplished by the Finance Department. Cash and Investments: Increase of $4,289,653. due to the net effect of revenues in excess of expenditures. State Pool: Decrease of $68,676. due to the net effect of transfers to and from the cash and investment accounts. U.S. Treasury Bills, Notes, Securities and Commercial Paper: Decrease of $5,090,881. due to the purchase of one Government Security, the maturity of one T-Note and one Government Security and the monthly adjustment in the amortized value of the investments. Mutual Funds: Increase of $11,547. due to the receipt of Bond Proceeds and interest earned. Total decrease in cash balances $858,357. I certify that this report accurately reflects all pooled investments and is in compliance with the California Government Code; and is in conformity with the City Investment policy. As Treasurer of the City of La Quinta, I hereby certify that sufficient investment liquidity and anticipated revenues are available to meet the pools expenditure requirements for the next six months. The City of La Quinta used the Bureau of the Public Debt, U.S. Bank Monthly Statement and Bank of New York Monthly Custodian Report to determine the fair market value of investments at month end. / John M. Falconer Dat Hance Director/Treasurer 000143 In Cp o 0 0 0 0 ° U Z Z Z Z Z Z Z Z W _ 0 T o �S n v o M o O b C W C O O m p U O LL 0 "LL � L O O V b U > N o � v m m s H V C O 11 V C O 11 V H V U 11 y H V. iy CC H — o .2 p W Fla I g pn M> N 0) 01 IOT ' m= 8.2 J - 01 Ol CO C , V V z06 4 'N IS fn d ;m i100< 'iM r Z O — p fn O. 'O IN i M 10 I x lan 'm o o Ir e Lr) r I. 'o ire oe �w j n o o N <I ZI m m d a o 'o e e iep e .e LL 7 N S N O ,Z Q > IA 'O O O N e ' o C e e ep2 i� a m to 10 7 IS': OI 'O N � '' 'p 'COI I Q ,N .N � 7 e o a oe LL 'x iN O '.U) 10 i'0 th 'In M O f0 Z' Q � o' �L rn Ic, U N C O O E Q U O O p a. y0 2 mE0< ?> op0 "Toa0004n S C mLL o2�owwo c a°G C 'I � � E Choou'�`o..r. c mO m oo b Q u voi to Iaom�0 d� OIW mJ J a n' ,E c a O,N 1U1. m m m M.cm C t ''o z mcom o1<Z�=� A aE °Y o�ev rn ,c � v� h !I0 L 3 yi a 6a, O l9 C C m N O -E C CDLL a C ,C a,. SNEmo m«m a o ac5 ,c _ � �ma COm W my m m rn« J ',a E ohm .d C W m mU N-j o �,� :3 m > Z a€ E o p c o c ° o ° Ez o rn 1n rn u of E�° EZ2-j M > iE 0 m o Y A d E m m m m m m O c o o m d d o `o o o, EEn Tc T jE ° U L 0 H !n �V oaaaaaa U)X 0 LL li LL LLLLLL IO �.E 'O IL°C '' CU°� N' i10Ii0 F U U �....0 i0. J ZWQ ICI �H H w E E « «N C C 11 0001oo | ! ft2 u0u } 2 000151 O 7 O w O Lo O)�IN CD M,r So lyi IY I ! I hl,r' IA1 I�I CO m O cn m O cOD_ CN')_ ICI 10! IriC iloici OIN 'm. 0', O N N tt) [U c7 tD'�, 6 O O N O O OICD. O' �F Y'' iNl iF".O'' itO01 Itoi IY► i4i . Vi IP) aD MNtDN Iw w CS N I Lo co co I c" 'Q t0O r IOC'ct N m N 1� OiA'., dI N N Y 10)'. m IO h Ojla�I II I I it Q V COO0) i1 I 1 i m 1< tD Nlp)II I i I 10 Ir N a i 11 1 i I it E I v •I V N C 1 y 71 > LL c U- c m U- E E cm-0 E m• V' li l y c LL C C L) O �o,LL 1< IQ c' E�m v1 O IC �i (i O r 0) LL CL r � 0 > LL cc' I �' O l y it LL V o -ODa-0 to C� y�e6 E n�v m Q'�lo c o Y: o r m m- o E Z o1 CR=L' Z off. Vol, LL X >> un LLa 0 m�''o � c' U 5i) m m m r4 E y y F E E m tm 2 ?a , m a �N2 e6 a1' o a ;. o'I m m r•a1 c o' 10, m 'a0i ym o 10 °? eao cm 21tn' U�JyI CDiNl p U 'C9 C9 U C1 > 5 U LL1 -S I- Q 'w U A I �I 12 is ILL. I Im O) I C, to Iw C " Im. I �� tr-Vmto °CC N CDkcCDN O to C 7. 0 0 co C. —� , to S 0) —1 n 6"R C4 tD CQ In v V4 to O R fO'7 O U);; G T to C? tt) LO tt) tC.OL6 Or- m?'t? �'--oc-�rnrno w O �2 c-i N w L E O' iIQ I � ' I it � 1 i II � EI loll 1 ZII d) O jp 0, (D I it I II EI 0. d', wl t1 m, Ifn' Ni II Oil jOl Will Q III IN0)O Cal) t0 -1I •0,10)co-M 01 co )n (d t-i v) CD vi "�-Nac� � w cq csi� to )r O O O cc In zIr� a N N O O^ V w O N v O r OL Oi' t� C) Cb w �Ov - N co M,0J 71� N o O !!m > C N t Gu�i I Q) � I U— Ncq wCO OIL ,CO.—u) N Ito O'r, O O O aD'.N int7 1 t0 Z) CO < M to l0) O 1l') O NICO' .. �IQ) IC 0) CD CO m-c i IM O N Cyr O) tDI I m yw, �. W 7 d I� Za C N to �E m C H Z c E v > a Q E 3' c c , o U LLI *a CL �It0 T' 10 U) In C 4-10to>>aCIF' NItD �.C,COD LiI- O c0 CM Cll,pOf 0) �Ct IOIw � 1� 000152 LO L � M U') �, CA O O M CO 1- DO cD =r•ZZZ m-- M 00000000 ��tOMOO ALL �' i (aJ MrNtiV M d "C 0 y �,dQQoQ ZZZC)Z r.L i w L co co co 0) rn 0 co coco rn 0) 0) p,ZZ &ZZ0MZ' r r 0 ti ti � l O O O (D COP- C4 O CO O 0; pC.1(0 tiA I — -0 COMO , IOpO000i01* tiOd 0`c O O IN G�!`O d N ui IliI Y C Y C I I CO O m O > M Cn � Z � .- co O OJ dO O OJ CI)�� (Dtcn LL �+ CD G7 �. O N �"'. r m O �! p� M M O Yoe= m O YN�=~ (D M�'� (DtB �' C U L CD !U U- U- U- I i U <L N '� i V iB U � C O Q V! � 31 � U O I i � 0 � m U N I E c a� _ N (D o. m .a v�j rn cn E! ma-c°�Oi5 E' ion ca aD E c c c C o C E' ,- „- •� c c I cCDCD C—:co a (m ENE m EZa)'E'' `il ice! a 0 CY) r �oti�Q us 0) CD C � O— > >, c = M, ID— w > mod' ,' d)i aiz���' C , N C' —j N E C U O C E C U O(D C O C C HIW >.E_> 75 E �u-U-Uj .. a E 00�_�Q_�� .c�.v O � o' E �,_o 0 U) o,c G� O U (A U n C _ Z' U _l _l D�� F— C _ Z� _5 U !h-i � Q� , i OE� W,CL _I ij 000153 m m m Z �t c U U 2 ❑zzy V) c c voE m A m O E c n E E • �=00c _'c m o L m`mS c ELLU� C." � > Z LLL � `o t mo - No 00 c IT nv m � v u c m a m m =Q " m E " c < m J m E E u E m = ° a c ° a U m U a ccm a m�N m f m >•,g m �O rt� m f'm O O s O O m „aa05 t��e w ,6 777 J w J O -�c 'c E c • c • olEo E2 rmo"3 • • E EaaOB: C L "CNNmU JOT o C m.77fA- n N n � M N ZEEEEE J O EYO O O O m » �oaC " IE E E E • E 12 §=.6BBo� q,p C C C ,-a J •''�v�fnmy� 0 0 7 7 7 7 7 m 2 c000pD N m m V) >rnmmm i(J 15 000154 eW') tlD C)t')O �GND r`Omccc'N < m t0 N A U7 W Q CDC4 u7 M A N M m N m m A N O 'Q CID M V) A W tC1 M O cc N v CC M O O O W Q) W 1A _ W M A W tc CIDW Ln N cc "r M to V M .y+ m y W'CA N O O 0'.CA O O A:W _ A M MAN , W^ M M en :m M � t0 M t0 t1.) 1 A L6 O Oi V O A O C7 N O) A to V rORC) NN'IT ON CN) M W tO I� r M •- pi M 1� C-Ia a .a t 'A 6 cD O O M',W) _ )� < W WiyOj '� M 'cn 'W W 0"C) ta'�,� cD O N AIM v_c W rn h h cD W M.M C tD cc cc to IW :W r: W cn co AICM') P7 M 'C c7 A�yMj 100 'M m ^IO N tc CD Iry O V to SIN o O N CDM A A M ,N ,v Oj A ILL '<� :M +�+ tc m cc) C)O C, Go f0 1c) V M m Im C' coI IN ,� CV Ca��IC'f U.�IA o "10 cD (D N 0; IC- cp IH ODD C, O) 0 C'i ;� cD � M M W W 'm m W di;W < LO WImo. I� '.p. O) ILL IW W tc O O �I, m. O to A R N W IN' � � 10 cM Ir) IM ImI M M I W IQ r•'t0 O � � C � W OICV is IC7 O m:�IM O M �;r W W N O O C IN I� IW. IN: ��, W N A M r- CD a y V O O ui,pcp CD N CO A V V U-) A CD SIN C0 W: 'V'' cV ICp'C% V ,01'.c0 CD M W M C)tctD �Im M IO .p O �.�'i CV N cocD (15, M � 4 V r.- IN :m 'Cl) . CV c0 CO � �M N IV CD CD ,N m m p IM W M A IA R ICO 'ci m AL V m � Moo m:! A v m;WI' CpI m H)Ic) .4 V '.W.A O O O) co IW O O CD,4 A r.-cD O cnl� O 0: In �,ce, ,N' 1 'N :m'. N mIm'.CD r-- O O W 40 Cl) < WIN If0' N'. t0 N .�-- toOO. N RLC) OIM. M A IN N ``p L. < 00 to m M la A'm CC cQ N m A e- U') CO CO IO — W 1- IO W •N co C,)O A A tp 3 tCj C1 O C:)m O M— N W 'A tc cc) O N O m 'C C. '^ m M m m Q m M M< M Lr) ' ,M C) M N Ito ICp. L' L H: I I Oi ICI a: A DI y, '� N h m y m C)E C cc a) u a a m .N m m U T C U c C d a) •g y CO cm (o m' �X J C I tl) ICC m T L x m n C!m' �a y 3 W N m: ciI c V mp c m a d a)'CI OLL a�•O Ulm a) C t' � 0 rn y CL C lya J lO C r1O ` C y y a) d yjW > Ta f4' > 0 y 0) N IL a) c C C - m} m m. m x to a)0 m a)'o m L c m U U ti m a (n O'It w cA c U DIH Z U W ;zo M CD M M M CD C. cc O cc W O O) O co W N Lo O) O ON) O : W 0) to tD v V cr O N tD N lirn O O W A O C 'O O co CD irn 'co :� 0 0 co r- u)o �A O O tD cD IA O O W :^ co IN iN .O O �N{ :to " cl: co 1m Im O IC. aD IO unO itc Itc 10 10 C6 -,(D 0) IC-4 OS i i(gi �O O IOCD I W A CD IN co O �O C) O NI ICD O IcOp� ' c"iI cl; rn I.Ni. R A , I IN INI !co I(DI I .10 1C) IO !(D N w i� M Ill"I 10 O �icD iC140 IO OI 1 O :N uy04 O . 0 10' CID ICD (D IM IM'� 10 ILo: co . icmD oleo c N OcD i tD CD N 1O 12- LC)Lf ON OICD IW c CD tp ICD to O j I i I I I c LL7 i I �I I III I ° a' III i E' r a c ' Ali I m i�I o! a. yIl m �I E1 C) LL, I i. WI L CI b m yI to toI A'I g Q y o h N 'Z' a) a)' IcooI O W to O1 y d. tl).. m ?. Z+I O L' ml I Y), y m C� mid C d L. H' I ta. mI c L m c) E o. U aI ° o �I' - Z 30 �' o;� SI'I 3ol�a�y a! z y N C . N ., N C U 11 01 J rC U C Of' a7 a - o) 'COD or- W y' a, N m$ y L a) .m. t! t; ulm U U) IUI O` m O O o 4,, m T O LL O N'. N a) 1, N CL 1LL O CLE �'� O a m oaf-• ; zl ia;g m o xx (r w 16 000155- .,... ASSETS •-�� Kam., ..-,�- - �-� - - ASSETS: POOLED CASH 5.658 415.19 10 766.288.50 620.29 16 425.323.98 LORP INVESTMENT IN POOLED CASH 470.000.00 470.0W 00 INVESTMENT T-BILL/NOTES & OTHER 13,000,000.00 13. 000.000.00 LORP CASH 78 487.79 78 487 79 BOND REDEMPTION CASH 74,893.51 1,164,29 76,057.80 BOND RESERVE CASH BOND PROJECT CASH 16.018 734.93 600.762.88 16,619,497.81 BOND ESCROW CASH PETTY CASH 1.000.00 1.000.00 CASH & INVESTMENT TOTAL 18,659,415.19 27.408.404.73 602.547.46 46.670.367.38 INVESTMENT IN LAND HELD FOR RESALE (0.15) (0.15) ACCOUNTS RECEIVABLE 71.905.21 81.257.68 8.505.000.00 8.658,162,89 PREMIUM/DISCOUNT ON INVESTMENT (117,705.91) (54,990.02) (10,193.14) (182.W9.07) LORP-ACCOUNTS RECEIVABLE 23 Y98.38 23.298.38 INTEREST RECEIVABLE LOANINOTES RECEIVABLE 2,528,967.76 2.528.967.76 DUE FROM OTHER AGENCIES DUE FROM OTHER GOVERNMENTS DUE FROM OTHER FUNDS 306.361.12 .551.038.04 R57.399.16 DUE FROM RDA - 6.890.277.20 6.8902772o INTEREST ADVANCE -DUE FROM RDA 2,094,049.12 2,094,049.12 NSF CHECKS RECEIVABLE 1,399.94 1.399.94 ACCRUED REVENUE 34,625.54 34.625.54 TRAVEL ADVANCES 1,710.00 1.710.00 EMPLOYEE ADVANCES PREPAID EXPENSES 3.491.00 3,491.00 RECEIVABLE TOTAL 9,251,487.68 3,164,197.38 8,494.8W.86 20.910.491.92 WORKER COMPENSATION DEPOSIT 37.637.00 RENT DEPOSITS UTILITY DEPOSITS 75.00 MISC. DEPOSITS 2,100.00 DEPOSITS TOTAL 39.812.00 37.637.00 75.00 2,100.00 39,812.00 GENERAL FIXED ASSETS 693.426.00 15,008,708.00 11,438,745.05 27,140,879.05 ACCUMULATED DEPRECIATION (121,431.96) (121.431.96) AMOUNT AVAILABLE TO RETIRE LIT DEBT 3,395,117.03 3,395,117.03 AMOUNT TO BE PROVIDED FOR UT DEBT 1.844.941.22 97,655,927.40 8.505.000.00 108,005,868.62 TOTAL OTHER ASSETS 571,994.04 15,008,708.00 1,844,941.22 11,438,745.05 101,051,044.43 8,505,000.00 138.420.432.74 TOTAL ASSETS 28,522 708.91 15 008 708.00 1 844.941.22 30,572 601.96 11 438 745.05 101,051,044.43 9,097,354.32 8,505 000.00 206,041,103.89 LIABILITY ACCOUNTS PAYABLE (68.373.86) 22.139.53 (504.731.48) (550,965.81) DUE TO OTHER AGENCIES 259,958.32 728.311.00 988.269.32 DUE TO OTHER FUNDS 99,129.12 551,038.04 650,167.16 INTEREST ADVANCE -DUE TO CITY ACCRUED EXPENSES PAYROLL LIABILITIES 6.380.72 6,380.72 STRONG MOTION INSTRUMENTS 4,613.08 4,613.08 FRINGE TOED LIZARD FEES SUSPENSE DUE TO THE CITY OF LA QUINTA PAYABLES TOTAL 301,707.38 750,450.53 46,306.56 1,098,464.47 ENGINEERING TRUST DEPOSITS 58.224.09 58,224.09 SO. COAST AIR QUALITY DEPOSITS ARTS IN PUBLIC PLACES DEPOSITS 264,339.21 264,339.21 LORP DEPOSITS 14,426.00 14,426.00 DEVELOPER DEPOSITS 5D4,678.06 780,B70.88 1,285,548.96 MISC. DEPOSITS 188,870.74 188,870.74 AGENCY FUND DEPOSITS 1,368,029.23 1,368,029.23 TOTAL DEPOSITS 2,384,141.35 780.870.88 14,426.00 3,179,438.23 DEFERRED REVENUE 14.229.79 8,5uz.000.00 8,519,229.79 OTHER LIABILITIES TOTAL 14,229.79 9,'05.000.00 8,519,229.79 COMPENSATED ABSENCES PAYABLE 313,619.81 313,619.81 DUE TO THE CITY OF LA OUINTA 8,984,327.53 8,954,327.53 DUE TO COUNTY OF RIVERSIDE 12,601,591.90 12,601,591.90 DUE TO C.V. UNIFIED SCHOOL DIST. 10,690,125.00 10,690,125.00 DUE TO DESERT SANDS SCHOOL DIST. BONDS PAYABLE 68,775,000.00 8,505,000.00 77,280,000.00 TOTAL LONG TERM DEBT 313,619.81 101,051,044.43 8,505,000.00 109,869,664.24 TOTAL LIABILITY 2,700,078.52 1,844,941.22 60,732.56 101,051,044.43 8,505,000.00 8,505,000.00 122.666.796.73 EQUITY -FUND BALANCE 25,822,630.39 15,008,708.00 30,511,869.40 11.438.745.05 592,354.32 83,374,307.16 TOTAL LIABILITY & EQUITY 28,522,708.91 15,008,708.00 1 844 941 22 30,572.60t96 11,438,745.05 101,051,044.43 9 097 354 32 8,505,000.00 206,041,103.89 000150 17 T4t!t 4 4a Q" AGENDA CATEGORY: BUSINESS SESSION: COUNCIL/RDA MEETING DATE: September 15, 1998 CONSENT CALENDAR: ITEM TITLE: STUDY SESSION: Approval of a Resolution with BNY PUBLIC HEARING: Western Trust Company for Investment Custody Services RECOMMENDATION: Approve the Resolution for Investment Custody Services with BNY Western Trust Company. FISCAL IMPLICATIONS: No Changes. BACKGROUND AND OVERVIEW: The Contract with BNY Western Trust Company was previously approved by the Financing Authority September 16, 1997. BNY Western Trust has asked that the Financing Authority adopt a resolution identifying the Executive Director and Finance Director/Treasurer as duly authorized individuals to deposit and withdrawal of funds from the custodial account. FINDINGS AND ALTERNATIVES: Findings and alternatives available to the Financing Authority include: 1. Approve the Resolution with BNY Western Trust Company for Investment Custody Services; 2. Do not approve the Resolution with BNY Western Trust Company for Investment Custody Services; 3. /Provide Staff with further direction. John M. Falconer, Finance Director 000157 RESOLUTION NO. FA98 - A RESOLUTION OF THE FINANCING AUTHORITY OF THE CITY OF LA QUINTA, CALIFORNIA, CERTIFYING TO BNY WESTERN TRUST COMPANY THAT THE CITY OF LA QUINTA, CALIFORNIA DULY ADOPTED THE FOLLOWING RESOLUTION AND THAT SUCH RESOLUTION IS IN FULL FORCE AND EFFECT BE IT RESOLVED that the Employees whose names appear below, acting alone, be and hereby are authorized and empowered to enter into a Custody Agreement with BNY Western Trust Company substantially in the form attached hereto with such changes thereto as the person executing the same shall deem advisable. The execution of such Agreement by such person to be conclusive evidence of such approval; and Name Thomas P. Genovese John M. Falconer Title Executive Director Finance Director/Treasurer BE IT RESOLVED that any one of the following persons, acting alone, be and hereby are authorized from time to time to designate in writing to BNY Western Trust Company those officers, employees and other agents of this organization who will be authorized to issue instructions under such Agreement, including, without limitation, with respect to the deposit or withdrawal of cash and deposit, withdrawal, purchase or sale of securities and other property without limitation as to price, items or conditions and otherwise to deal therewith, all pursuant to the provisions of such Custody Agreement; and Name Thomas P. Genovese John M. Falconer Title Executive Director Finance Director/Treasurer BE IT RESOLVED that notice of any change in these resolutions be communicated in writing to BNY Western Trust Company, and until BNY Western Trust Company has actually received such notice, it is authorized to act pursuant to these resolutions. 000158 PASSED, APPROVED AND ADOPTED this day of 1998, by the following vote: AYES: NOES: ABSENT: ABSTAIN: JOHN J. PENA, Chairman Financing Authority City of La Quinta, California ATTEST: SAUNDRA L. JUHOLA, Secretary City of La Quinta, California APPROVED AS TO FORM: DAWN HONEYWELL, Attorney City of La Quinta, California 000159 T4hf 4 4a Q" COUNCIL/RDA MEETING DATE: September 15, 1998 ITEM TITLE: Transmittal of Revenue and Expenditure Reports dated June 30, 1998 and July 31, 1998 RECOMMENDATION: Receive and File BACKGROUND AND OVERVIEW: AGENDA CATEGORY: BUSINESS SESSION: CONSENT CALENDAR: STUDY SESSION: PUBLIC HEARING: Transmittal of the June 30, 1998 and July 31, 1998 Statement of Revenue and Expenditures for the La Quinta Financing Authority. John M. Falconer, Finance Director i 000160 LA QUINTA FINANCING AUTHORITY REVENUE DETAIL DEBT SERVICE REVENUE: Contractual Services Fees Non Allocated Interest Rental Income Transfer In TOTAL DEBT SERVICE CAPITAL IMPROVEMENT REVENUE: Non Allocated Interest TOTAL CIP REVENUE TOTAL FINANCING AUTHORITY 07/01/97-6130/98 REMAINING % BUDGET RECEIVED BUDGET RECEIVED 5,600.00 0.00 5,600.00 0.00% 30,000.00 0.00 30,000.00 0.00% 697,600.00 734,622.50 (37,022.50) 105.31 % 0.00 7,896.97 (7,896.97) N/A 733,200.00 742,519.47 (9,319.47) 101.27% 0.00 27,345.50 (27,345.50) N/A 0.00 27,345.50 (27,345.50) N/A 733,200.00 769,864.97 (36,664.97) 105.00% LA QUINTA FINANCING AUTHORITY 07/01/97 - 6/30198 REMAINING % EXPENDITURE SUMMARY BUDGET EXPENDITURES ENCUMBERED BUDGET EXPENDED DEBT SERVICE EXPENDITURES SERVICES 5,600.00 6,426.97 0.00 (826.97) 114.77% BOND PRINCIPAL 285,000.00 285,000.00 0.00 0.00 100.00% BOND INTEREST 449,623.00 449,622.50 0.00 0.50 100.00% TRANSFER OUT 0.00 0.00 _ 0.00 0.00 N/A TOTAL DEBT SERVICE 740,223.00 741,049.47 0.00 (826.47) 100.11% CAPITAL IMPROVEMENT EXPENDITURES TRANSFER OUT 745,209.00 176,207.49 0.00 569,001.51 23.650/6 TOTAL CAPITAL IMPROVEMENT 745,209.00 176,207.49 0.00 569,001.51 23.65% - - --- ----- TOTAL FINANCING AUTHORITY _ 1 485,432. 00 9 . 77256.96,0.00--,-,-, - 568,175.04-_ 61 75%0_ _ 000164? 03 LA QUINTA FINANCING AUTHORITY REVENUE DETAIL DEBT SERVICE REVENUE: Contractual Services Fees Non Allocated Interest Rental Income Transfer In TOTAL DEBT SERVICE CAPITAL IMPROVEMENT REVENUE: Non Allocated Interest TOTAL CIP REVENUE 07101 /98 -7/31 /98 REMAINING % BUDGET RECEIVED BUDGET RECEIVED 5,600.00 12,400.00 672,173.00 0.00 690,173.00 0.00 0.00 TOTAL FINANCING AUTHORITY 690,173.00 0.00 5,600.00 0.00% 0.00 12,400.00 0.00% 0.00 672,173.00 0.00% 0.00 0.00 N/A 0.00 690,173.00 0.00% 2,982.19 (2,982.19) N/A 2,982.19 (2,982.19) N/A 2,982.19 687,190.81 0.43% 000163 04 LA QUINTA FINANCING AUTHORITY 07/01/98 - 7/31/98 REMAINING % EXPENDITURE SUMMARY BUDGET EXPENDITURES ENCUMBERED BUDGET EXPENDED DEBT SERVICE EXPENDITURES SERVICES 5,600.00 0.00 0.00 5,600.00 0.00% BOND PRINCIPAL 245,000.00 0.00 0.00 245,000.00 0.00% BOND INTEREST 439,573.00 0.00 0.00 439,573.00 0.00% TRANSFER OUT 0.00 0.00 0.00 0.00 N/A TOTAL DEBT SERVICE 690,173.00 0.00 0.00 690,173.00 0.00% CAPITAL IMPROVEMENT EXPENDITURES TRANSFER OUT 0.00 0.00 0.00 0.00 N/A TOTAL CAPITAL IMPROVEMENT 0.00 0.00 0.00 0.00 0.00% TOTAL FINANCING AUTHORITY 690,173.00 0.00 0.00 690,173.00 0.00% coo, 16A n c;