SlideShare a Scribd company logo
1 of 14
Download to read offline
ADMINISTRATION AND
FINANCE
Presented by:
Robert Galindo
Finance Director
QUARTERLY FINANCIAL REPORT AS
OF DECEMBER 31, 2022
ITEM # 10
FEBRUARY 27, 2023
1ST QUARTER FYE 2023 FINANCIAL REPORT
 General Fund Revenues & Expenditures
 Utility Fund Revenues & Expenditures
 Capital Projects Fund
 Investment Portfolio Update
 Update on consideration for using outside investment
management firm
 Summary of City’s Financial Position
GENERAL FUND REVENUES 1ST QTR FYE 2023
FY 2022-23 FY 2022-23 FY 2022-23 FY 2021-22
BUDGET 3 MONTHS 25% BUDGET 3 MONTHS
PROPERTY TAXES $ 6,486,398 $ 3,475,105 54% $ 2,531,974
SALES TAX 1,703,265 462,248 27% 370,136
OTHER TAXES-FRANCHISE 822,828 245,192 30% 214,168
TOTAL TAXES $ 9,012,491 $ 4,182,545 46% $ 3,116,278
PERMITS & FEES 748,099 162,921 22% 192,317
INTERGOVERNMENTAL-TRICITY SVCS 780,900 133,516 17% 127,069
CHARGES FOR SERVICES- SW, EMS 1,055,705 309,713 29% 235,087
FINES AND FORFEITURES-COURT 227,896 47,455 21% 50,024
INVESTMENT INTEREST 30,000 118,597 395% 4,629
MISCELLANEOUS 68,540 18,228 27% 47,863
OTHER FINANCING SOURCES 92,748 0 0% 0
TOTAL REVENUES $ 12,016,379 $ 4,972,975 41% $ 3,773,267
3
PROPERTY TAX COLLECTIONS M&O AND I&S
1ST QUARTER FYE 2023
Property tax collections from FY21 to FY18 are for the complete fiscal year.
$4,135,911
$3,043,728
4
TOTAL SALES TAX REVENUE BY MONTH
1ST QUARTER FYE 2023
Sales tax collections from the state are 2 months in arrears. YTD total is $693,372 and Prior YTD was $555,204
5
GENERAL FUND EXPENDITURES
1ST QUARTER FYE 2023
FY 2022-23 FY 2022-23 FY 2022-23 FY 2021-22
BUDGET 3 MONTHS 25% BUDGET 3 MONTHS
ADMINISTRATION & FINANCE $ 2,156,014 $ 549,693 25% $ 474,431
COMMUNITY DEVELOPMENT 492,582 100,038 20% 82,297
FIRE/EMS 3,154,389 769,965 24% 637,598
POLICE / DISPATCH 3,856,791 883,724 23% 732,702
PUBLIC WORKS 2,116,405 544,117 26% 435,131
TOTAL EXPENDITURES $ 11,776,181 $ 2,847,537 24% $ 2,362,159
OPERATING OVER/UNDER $ 150,935 $ 296,147 $ 116,922
6
GENERAL FUND EXPENDITURES FYE 2023 3
1ST QUARTER
$100,038
$549,693
$769,965
$883,724
$544,117
7
UTILITY FUND REVENUES & EXPENSES
1ST QUARTER FYE 2023
FY 2022-23 FY 2022-23 FY 2022-23 FY 2021-22
BUDGET 3 MONTHS 25% BUDGET 3 MONTHS
WATER $ 2,164,857 $ 654,490 30% $ 566,751
SEWER 2,367,652 530,731 22% 627,948
TOTAL REVENUES $ 4,532,509 $ 1,185,221 26% $ 1,194,699
WATER $ 2,322,610 $ 490,590 21% $ 333,361
SEWER 1,519,780 128,090 8% 139,825
CAPITAL EXPENDITURES 450,000 22,005 5% 0
TRANSFERS 92,748 0 0% 0
TOTAL EXPENDITURES $ 4,385,138 $ 640,685 15% $ 473,186
OPERATING OVER/UNDER $ 147,371 $ 544,536 $ 721,513
Carryovers into FY 2022-23 include the sewer project on Ogden, purchase of a work truck and the SCADA system.
8
CAPITAL PROJECTS FUND
1ST QUARTER FYE 2023
FY 2022-23 FY 2022-23
YTD TOTAL BUDGET
BEGINNING BALANCE * 14,668,140
$ -
$
TRANSFER IN from Gen. Fund -
$ 25,000
$
TOTAL REVENUES -
$ 25,000
$
EXPENDITURES
Olmos Basin Clean-up -
$ 25,000
$
TOTAL EXPENDITURES -
$ 25,000
$
FUND BALANCE 14,668,140
$ -
$
Note: * Balance includes 2021 Taxable Bond proceeds
9
INVESTMENT PORTFOLIO UPDATE
1ST QUARTER FYE 2023
1-YEAR CERTIFICATES OF DEPOSIT Earns Matures AMOUNT %
GENERATIONS FCU (did not rollover) 0.9% 01/06/23 247,025
JEFFERSON BANK 1.1% 03/28/23 231,796
478,821 2%
SAVINGS ACCOUNT Qtrly. Avg. as of 2/21/2023
JEFFERSON BANK* 0.45% 0.45% 1,218 0%
INVESTMENT POOLS Qtrly. Avg. as of 2/21/2023
LONE STAR 3.9% 4.8% 5,057,961
LONE STAR BOND ACCT 3.9% 4.8% 13,494,525
LOGIC 3.8% 4.8% 5,030,334
LOGIC ARPA ACCT 3.8% 4.8% 1,538,935
TEX STAR 3.5% 4.5% 1,048,029
TEXPOOL 3.5% 4.5% 1,010,314
SUBTOTAL 27,180,099 92%
OPERATING ACCOUNT
FROST BANK* non-interest bearing 1,991,496 7%
TOTAL INVESTMENT PORTFOLIO as of DECEMBER 31, 2022 29,651,634 100%
* Frost Bank pledges securities in the name of the City sufficient to cover balances which are not covered by FDIC
10
INVESTMENT PORTFOLIO UPDATE
1ST QUARTER FYE 2023
11
• Since December 2022 staff has been analyzing the option to have a portion of the
investment portfolio managed by an outside investment management company
• Contacted 6 outside firms, of those 3 firms said they normally work with $100+
million portfolios
• Met with CM Savage and City Manager to review options last week
• Based on information from investment professionals, there is a consensus that the Fed
will be increasing rates one to three times this year by another 0.25% each time
and then the rates are expected to remain at a higher rate through December
2022.
• Option to consider is to invest $10 million through a broker for a one-year U.S.
treasury or federal agency for about 5% to 5.125%
• Custody/safekeeping fee would be approx. $75-$100 per month
INVESTMENT PORTFOLIO CONTINUED
1ST QUARTER FYE 2023
Market
Beginning Total as of October 1, 2022 28,943,472
$
Changes
Net increase to Investment Pool Accounts (541,600)
$
Net increase to CD's 371
$
Net increase to Savings Account 1.25
$
Net increase to Operating Account 1,249,389
$
Net Increase 708,162
$
Ending Total as of DECEMBER 31, 2022 29,651,634
$
12
INVESTMENT PORTFOLIO CONTINUED
1ST QUARTER FYE 2023
PERFORMANCE MEASURES:
Benchmark 3 Month Average
90 Day Treasury 4.04% Average Yield 3.52%
Savings Account 0.45%
CDs 1.00%
Investment Pools 3.71%
Operating Account 0.00%
Weighted Average Maturity 26
Maximum Days to Maturity 365 days Days until Maturity
Certificate of Deposit Generations FCU 6
Certificate of Deposit Jefferson Bank 87
This report is in compliance with the investment strategies as established by the City of Alamo Heights
Investment Policy and the Public Funds Investment Act (Chapter 2256).
13
SUMMARY OF CITY’S FINANCIAL POSITION
THROUGH END OF 1ST QUARTER FYE 2023
% of Budget Current Quarter YTD Quarter
GENERAL FUND
Total Revenues 41% Positive Positive
Total Expenditures 24% Positive Positive
Total Property Tax Collections 43% Positive Positive
Sales Tax Revenues 27% Positive Positive
ENTERPRISE FUND
Utility Fund Revenues 26% Positive Positive
Utility Fund Expenditures 15% Positive Positive
PERFORMANCE THROUGH 25% OF BUDGET
14

More Related Content

Similar to PPT Item # 10 - 1stQtr Financial Inv. Report

Item # 7 1st Quarterly Financial Report
Item # 7 1st Quarterly Financial ReportItem # 7 1st Quarterly Financial Report
Item # 7 1st Quarterly Financial Reportahcitycouncil
 
Item # 9 PPT 1st QTR Financial Report FY22
Item # 9  PPT 1st QTR Financial Report FY22Item # 9  PPT 1st QTR Financial Report FY22
Item # 9 PPT 1st QTR Financial Report FY22ahcitycouncil
 
Item # 5 - PPT 3rd Quarter Financial Report
Item # 5 - PPT 3rd Quarter Financial ReportItem # 5 - PPT 3rd Quarter Financial Report
Item # 5 - PPT 3rd Quarter Financial Reportahcitycouncil
 
Item # 15 PPT 4th Quarter Financial Report
Item # 15   PPT 4th Quarter Financial ReportItem # 15   PPT 4th Quarter Financial Report
Item # 15 PPT 4th Quarter Financial Reportahcitycouncil
 
Alamo Heights CCM 02/11/19 - Item #7 ppt 1st quarter financial report
Alamo Heights CCM 02/11/19 - Item #7   ppt 1st quarter financial reportAlamo Heights CCM 02/11/19 - Item #7   ppt 1st quarter financial report
Alamo Heights CCM 02/11/19 - Item #7 ppt 1st quarter financial reportahcitycouncil
 
Item # 13 - PPT 4th Quarter Financial Inv. Report
Item # 13 - PPT 4th Quarter Financial Inv. ReportItem # 13 - PPT 4th Quarter Financial Inv. Report
Item # 13 - PPT 4th Quarter Financial Inv. Reportahcitycouncil
 
Item # 6 - PPT 2nd quarter Financial Investment Report
Item # 6 - PPT 2nd quarter Financial Investment ReportItem # 6 - PPT 2nd quarter Financial Investment Report
Item # 6 - PPT 2nd quarter Financial Investment Reportahcitycouncil
 
Alamo Heights CCM 08.26.19 - Item #7 3rd Qtrl Financial Report
Alamo Heights CCM 08.26.19 - Item #7   3rd Qtrl Financial ReportAlamo Heights CCM 08.26.19 - Item #7   3rd Qtrl Financial Report
Alamo Heights CCM 08.26.19 - Item #7 3rd Qtrl Financial Reportahcitycouncil
 
Item # 10 - PPT 3rd Quarter Financial Report
Item # 10 - PPT 3rd Quarter Financial ReportItem # 10 - PPT 3rd Quarter Financial Report
Item # 10 - PPT 3rd Quarter Financial Reportahcitycouncil
 
CCM 03.13.17 Item #7 1st Qtrly Report 17
CCM 03.13.17 Item #7 1st Qtrly Report 17CCM 03.13.17 Item #7 1st Qtrly Report 17
CCM 03.13.17 Item #7 1st Qtrly Report 17Marian Vargas Mendoza
 
Alamo Heights Council Meeting 05.28.19 Item #9 PPT 2nd Quarter Financial Re...
Alamo Heights Council Meeting 05.28.19 Item #9   PPT 2nd Quarter Financial Re...Alamo Heights Council Meeting 05.28.19 Item #9   PPT 2nd Quarter Financial Re...
Alamo Heights Council Meeting 05.28.19 Item #9 PPT 2nd Quarter Financial Re...ahcitycouncil
 
AH CCM 07.23.18 Item #9 3rd Quarter Financial Report
AH CCM 07.23.18 Item #9 3rd Quarter Financial ReportAH CCM 07.23.18 Item #9 3rd Quarter Financial Report
AH CCM 07.23.18 Item #9 3rd Quarter Financial Reportahcitycouncil
 
Alamo Heights CCM 11.12.19 Item #8 PPT 4th qtrly financial report
Alamo Heights CCM 11.12.19 Item #8   PPT 4th qtrly financial reportAlamo Heights CCM 11.12.19 Item #8   PPT 4th qtrly financial report
Alamo Heights CCM 11.12.19 Item #8 PPT 4th qtrly financial reportMarian Vargas Mendoza
 
Item #5 - 1st Financial Quarterly rpt
Item #5 -  1st Financial Quarterly rptItem #5 -  1st Financial Quarterly rpt
Item #5 - 1st Financial Quarterly rptMarian Vargas Mendoza
 
AH CCM 04.24.17 Item #10 ppt 2ndt qtrly report 2017
AH CCM 04.24.17 Item #10   ppt 2ndt qtrly report 2017AH CCM 04.24.17 Item #10   ppt 2ndt qtrly report 2017
AH CCM 04.24.17 Item #10 ppt 2ndt qtrly report 2017Marian Vargas Mendoza
 
Item #13 PPT 4th Qrt Report
Item #13  PPT 4th Qrt ReportItem #13  PPT 4th Qrt Report
Item #13 PPT 4th Qrt Reportahcitycouncil
 
AH CCM 02.12.18 - Item #7 PPT 1st Quarter Financial Report
AH CCM 02.12.18 - Item #7   PPT 1st Quarter Financial ReportAH CCM 02.12.18 - Item #7   PPT 1st Quarter Financial Report
AH CCM 02.12.18 - Item #7 PPT 1st Quarter Financial Reportahcitycouncil
 
Item #8 ppt 2nd Quarter Financial
Item #8   ppt 2nd Quarter FinancialItem #8   ppt 2nd Quarter Financial
Item #8 ppt 2nd Quarter Financialahcitycouncil
 
Full Market April Market Watch 2022
Full Market April Market Watch 2022Full Market April Market Watch 2022
Full Market April Market Watch 2022Michelle Makos
 
Item #11 2nd Quarterly Financial Report 3-31-16
Item #11   2nd Quarterly Financial Report 3-31-16Item #11   2nd Quarterly Financial Report 3-31-16
Item #11 2nd Quarterly Financial Report 3-31-16Marian Vargas Mendoza
 

Similar to PPT Item # 10 - 1stQtr Financial Inv. Report (20)

Item # 7 1st Quarterly Financial Report
Item # 7 1st Quarterly Financial ReportItem # 7 1st Quarterly Financial Report
Item # 7 1st Quarterly Financial Report
 
Item # 9 PPT 1st QTR Financial Report FY22
Item # 9  PPT 1st QTR Financial Report FY22Item # 9  PPT 1st QTR Financial Report FY22
Item # 9 PPT 1st QTR Financial Report FY22
 
Item # 5 - PPT 3rd Quarter Financial Report
Item # 5 - PPT 3rd Quarter Financial ReportItem # 5 - PPT 3rd Quarter Financial Report
Item # 5 - PPT 3rd Quarter Financial Report
 
Item # 15 PPT 4th Quarter Financial Report
Item # 15   PPT 4th Quarter Financial ReportItem # 15   PPT 4th Quarter Financial Report
Item # 15 PPT 4th Quarter Financial Report
 
Alamo Heights CCM 02/11/19 - Item #7 ppt 1st quarter financial report
Alamo Heights CCM 02/11/19 - Item #7   ppt 1st quarter financial reportAlamo Heights CCM 02/11/19 - Item #7   ppt 1st quarter financial report
Alamo Heights CCM 02/11/19 - Item #7 ppt 1st quarter financial report
 
Item # 13 - PPT 4th Quarter Financial Inv. Report
Item # 13 - PPT 4th Quarter Financial Inv. ReportItem # 13 - PPT 4th Quarter Financial Inv. Report
Item # 13 - PPT 4th Quarter Financial Inv. Report
 
Item # 6 - PPT 2nd quarter Financial Investment Report
Item # 6 - PPT 2nd quarter Financial Investment ReportItem # 6 - PPT 2nd quarter Financial Investment Report
Item # 6 - PPT 2nd quarter Financial Investment Report
 
Alamo Heights CCM 08.26.19 - Item #7 3rd Qtrl Financial Report
Alamo Heights CCM 08.26.19 - Item #7   3rd Qtrl Financial ReportAlamo Heights CCM 08.26.19 - Item #7   3rd Qtrl Financial Report
Alamo Heights CCM 08.26.19 - Item #7 3rd Qtrl Financial Report
 
Item # 10 - PPT 3rd Quarter Financial Report
Item # 10 - PPT 3rd Quarter Financial ReportItem # 10 - PPT 3rd Quarter Financial Report
Item # 10 - PPT 3rd Quarter Financial Report
 
CCM 03.13.17 Item #7 1st Qtrly Report 17
CCM 03.13.17 Item #7 1st Qtrly Report 17CCM 03.13.17 Item #7 1st Qtrly Report 17
CCM 03.13.17 Item #7 1st Qtrly Report 17
 
Alamo Heights Council Meeting 05.28.19 Item #9 PPT 2nd Quarter Financial Re...
Alamo Heights Council Meeting 05.28.19 Item #9   PPT 2nd Quarter Financial Re...Alamo Heights Council Meeting 05.28.19 Item #9   PPT 2nd Quarter Financial Re...
Alamo Heights Council Meeting 05.28.19 Item #9 PPT 2nd Quarter Financial Re...
 
AH CCM 07.23.18 Item #9 3rd Quarter Financial Report
AH CCM 07.23.18 Item #9 3rd Quarter Financial ReportAH CCM 07.23.18 Item #9 3rd Quarter Financial Report
AH CCM 07.23.18 Item #9 3rd Quarter Financial Report
 
Alamo Heights CCM 11.12.19 Item #8 PPT 4th qtrly financial report
Alamo Heights CCM 11.12.19 Item #8   PPT 4th qtrly financial reportAlamo Heights CCM 11.12.19 Item #8   PPT 4th qtrly financial report
Alamo Heights CCM 11.12.19 Item #8 PPT 4th qtrly financial report
 
Item #5 - 1st Financial Quarterly rpt
Item #5 -  1st Financial Quarterly rptItem #5 -  1st Financial Quarterly rpt
Item #5 - 1st Financial Quarterly rpt
 
AH CCM 04.24.17 Item #10 ppt 2ndt qtrly report 2017
AH CCM 04.24.17 Item #10   ppt 2ndt qtrly report 2017AH CCM 04.24.17 Item #10   ppt 2ndt qtrly report 2017
AH CCM 04.24.17 Item #10 ppt 2ndt qtrly report 2017
 
Item #13 PPT 4th Qrt Report
Item #13  PPT 4th Qrt ReportItem #13  PPT 4th Qrt Report
Item #13 PPT 4th Qrt Report
 
AH CCM 02.12.18 - Item #7 PPT 1st Quarter Financial Report
AH CCM 02.12.18 - Item #7   PPT 1st Quarter Financial ReportAH CCM 02.12.18 - Item #7   PPT 1st Quarter Financial Report
AH CCM 02.12.18 - Item #7 PPT 1st Quarter Financial Report
 
Item #8 ppt 2nd Quarter Financial
Item #8   ppt 2nd Quarter FinancialItem #8   ppt 2nd Quarter Financial
Item #8 ppt 2nd Quarter Financial
 
Full Market April Market Watch 2022
Full Market April Market Watch 2022Full Market April Market Watch 2022
Full Market April Market Watch 2022
 
Item #11 2nd Quarterly Financial Report 3-31-16
Item #11   2nd Quarterly Financial Report 3-31-16Item #11   2nd Quarterly Financial Report 3-31-16
Item #11 2nd Quarterly Financial Report 3-31-16
 

More from ahcitycouncil

PPT Item # 7 - Demolition & Replacement Structure Processes
PPT Item # 7 - Demolition & Replacement Structure ProcessesPPT Item # 7 - Demolition & Replacement Structure Processes
PPT Item # 7 - Demolition & Replacement Structure Processesahcitycouncil
 
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdfPPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdfahcitycouncil
 
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdfPPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdfahcitycouncil
 
PPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements PowerpointPPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements Powerpointahcitycouncil
 
Item # 7 - Demolition & Replacement Structure Processes
Item # 7 - Demolition & Replacement Structure ProcessesItem # 7 - Demolition & Replacement Structure Processes
Item # 7 - Demolition & Replacement Structure Processesahcitycouncil
 
Item # 6 - TBG Partners Landscape Architectural Design Services
Item # 6 - TBG Partners Landscape Architectural Design ServicesItem # 6 - TBG Partners Landscape Architectural Design Services
Item # 6 - TBG Partners Landscape Architectural Design Servicesahcitycouncil
 
Item # 4&5 - 415 & 423 Evans Ave. Replat
Item # 4&5 - 415 & 423 Evans Ave. ReplatItem # 4&5 - 415 & 423 Evans Ave. Replat
Item # 4&5 - 415 & 423 Evans Ave. Replatahcitycouncil
 
Item # 1a --- March 25, 2024 CCM Minutes
Item # 1a --- March 25, 2024 CCM MinutesItem # 1a --- March 25, 2024 CCM Minutes
Item # 1a --- March 25, 2024 CCM Minutesahcitycouncil
 
PPT Item # 4 - Appointment of PW Director
PPT Item # 4 - Appointment of PW DirectorPPT Item # 4 - Appointment of PW Director
PPT Item # 4 - Appointment of PW Directorahcitycouncil
 
PPT Item # 5-6 218 Canyon Drive replat prop.
PPT Item # 5-6 218 Canyon Drive replat prop.PPT Item # 5-6 218 Canyon Drive replat prop.
PPT Item # 5-6 218 Canyon Drive replat prop.ahcitycouncil
 
PPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements PowerpointPPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements Powerpointahcitycouncil
 
Item # 5&6 - 218 Canyon Drive replat prop.
Item # 5&6 - 218 Canyon Drive replat prop.Item # 5&6 - 218 Canyon Drive replat prop.
Item # 5&6 - 218 Canyon Drive replat prop.ahcitycouncil
 
Item # 4 - Appointment of new PW Director
Item # 4 - Appointment of new PW DirectorItem # 4 - Appointment of new PW Director
Item # 4 - Appointment of new PW Directorahcitycouncil
 
Item # 1a - March 18, 2024 Special CCM Minutes
Item # 1a - March 18, 2024 Special CCM MinutesItem # 1a - March 18, 2024 Special CCM Minutes
Item # 1a - March 18, 2024 Special CCM Minutesahcitycouncil
 
PPT Item # 8 - 4821 Broadway Notice of Intent (NOI)
PPT Item # 8 - 4821 Broadway Notice of Intent (NOI)PPT Item # 8 - 4821 Broadway Notice of Intent (NOI)
PPT Item # 8 - 4821 Broadway Notice of Intent (NOI)ahcitycouncil
 
PPT Item # 7 - 2024 Ambulance Chassis & Purchase
PPT Item # 7 - 2024 Ambulance Chassis &  PurchasePPT Item # 7 - 2024 Ambulance Chassis &  Purchase
PPT Item # 7 - 2024 Ambulance Chassis & Purchaseahcitycouncil
 
PPT Item # 6 - 333 Ogden Lane Sig. Review
PPT Item # 6 - 333 Ogden Lane Sig. ReviewPPT Item # 6 - 333 Ogden Lane Sig. Review
PPT Item # 6 - 333 Ogden Lane Sig. Reviewahcitycouncil
 
PPT Item # 5 - 233 Harrison Ave. Sig. Review
PPT Item # 5 - 233 Harrison Ave. Sig. ReviewPPT Item # 5 - 233 Harrison Ave. Sig. Review
PPT Item # 5 - 233 Harrison Ave. Sig. Reviewahcitycouncil
 
PPT Item # 4 - 271 Retama Place Sig. Review
PPT Item # 4 - 271 Retama Place Sig. ReviewPPT Item # 4 - 271 Retama Place Sig. Review
PPT Item # 4 - 271 Retama Place Sig. Reviewahcitycouncil
 
PPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements PowerpointPPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements Powerpointahcitycouncil
 

More from ahcitycouncil (20)

PPT Item # 7 - Demolition & Replacement Structure Processes
PPT Item # 7 - Demolition & Replacement Structure ProcessesPPT Item # 7 - Demolition & Replacement Structure Processes
PPT Item # 7 - Demolition & Replacement Structure Processes
 
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdfPPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
PPT Item # 6 - TBG Partners Landscape Architectural Design Services.pdf
 
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdfPPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
PPT Item # 4&5 - 415 & 423 Evans Ave. Replat.pdf
 
PPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements PowerpointPPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements Powerpoint
 
Item # 7 - Demolition & Replacement Structure Processes
Item # 7 - Demolition & Replacement Structure ProcessesItem # 7 - Demolition & Replacement Structure Processes
Item # 7 - Demolition & Replacement Structure Processes
 
Item # 6 - TBG Partners Landscape Architectural Design Services
Item # 6 - TBG Partners Landscape Architectural Design ServicesItem # 6 - TBG Partners Landscape Architectural Design Services
Item # 6 - TBG Partners Landscape Architectural Design Services
 
Item # 4&5 - 415 & 423 Evans Ave. Replat
Item # 4&5 - 415 & 423 Evans Ave. ReplatItem # 4&5 - 415 & 423 Evans Ave. Replat
Item # 4&5 - 415 & 423 Evans Ave. Replat
 
Item # 1a --- March 25, 2024 CCM Minutes
Item # 1a --- March 25, 2024 CCM MinutesItem # 1a --- March 25, 2024 CCM Minutes
Item # 1a --- March 25, 2024 CCM Minutes
 
PPT Item # 4 - Appointment of PW Director
PPT Item # 4 - Appointment of PW DirectorPPT Item # 4 - Appointment of PW Director
PPT Item # 4 - Appointment of PW Director
 
PPT Item # 5-6 218 Canyon Drive replat prop.
PPT Item # 5-6 218 Canyon Drive replat prop.PPT Item # 5-6 218 Canyon Drive replat prop.
PPT Item # 5-6 218 Canyon Drive replat prop.
 
PPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements PowerpointPPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements Powerpoint
 
Item # 5&6 - 218 Canyon Drive replat prop.
Item # 5&6 - 218 Canyon Drive replat prop.Item # 5&6 - 218 Canyon Drive replat prop.
Item # 5&6 - 218 Canyon Drive replat prop.
 
Item # 4 - Appointment of new PW Director
Item # 4 - Appointment of new PW DirectorItem # 4 - Appointment of new PW Director
Item # 4 - Appointment of new PW Director
 
Item # 1a - March 18, 2024 Special CCM Minutes
Item # 1a - March 18, 2024 Special CCM MinutesItem # 1a - March 18, 2024 Special CCM Minutes
Item # 1a - March 18, 2024 Special CCM Minutes
 
PPT Item # 8 - 4821 Broadway Notice of Intent (NOI)
PPT Item # 8 - 4821 Broadway Notice of Intent (NOI)PPT Item # 8 - 4821 Broadway Notice of Intent (NOI)
PPT Item # 8 - 4821 Broadway Notice of Intent (NOI)
 
PPT Item # 7 - 2024 Ambulance Chassis & Purchase
PPT Item # 7 - 2024 Ambulance Chassis &  PurchasePPT Item # 7 - 2024 Ambulance Chassis &  Purchase
PPT Item # 7 - 2024 Ambulance Chassis & Purchase
 
PPT Item # 6 - 333 Ogden Lane Sig. Review
PPT Item # 6 - 333 Ogden Lane Sig. ReviewPPT Item # 6 - 333 Ogden Lane Sig. Review
PPT Item # 6 - 333 Ogden Lane Sig. Review
 
PPT Item # 5 - 233 Harrison Ave. Sig. Review
PPT Item # 5 - 233 Harrison Ave. Sig. ReviewPPT Item # 5 - 233 Harrison Ave. Sig. Review
PPT Item # 5 - 233 Harrison Ave. Sig. Review
 
PPT Item # 4 - 271 Retama Place Sig. Review
PPT Item # 4 - 271 Retama Place Sig. ReviewPPT Item # 4 - 271 Retama Place Sig. Review
PPT Item # 4 - 271 Retama Place Sig. Review
 
PPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements PowerpointPPT Item # 2 -- Announcements Powerpoint
PPT Item # 2 -- Announcements Powerpoint
 

Recently uploaded

YHR Fall 2023 Issue (Joseph Manning Interview) (2).pdf
YHR Fall 2023 Issue (Joseph Manning Interview) (2).pdfYHR Fall 2023 Issue (Joseph Manning Interview) (2).pdf
YHR Fall 2023 Issue (Joseph Manning Interview) (2).pdfyalehistoricalreview
 
Madurai Call Girls 7001305949 WhatsApp Number 24x7 Best Services
Madurai Call Girls 7001305949 WhatsApp Number 24x7 Best ServicesMadurai Call Girls 7001305949 WhatsApp Number 24x7 Best Services
Madurai Call Girls 7001305949 WhatsApp Number 24x7 Best Servicesnajka9823
 
How the Congressional Budget Office Assists Lawmakers
How the Congressional Budget Office Assists LawmakersHow the Congressional Budget Office Assists Lawmakers
How the Congressional Budget Office Assists LawmakersCongressional Budget Office
 
High Class Call Girls Bangalore Komal 7001305949 Independent Escort Service B...
High Class Call Girls Bangalore Komal 7001305949 Independent Escort Service B...High Class Call Girls Bangalore Komal 7001305949 Independent Escort Service B...
High Class Call Girls Bangalore Komal 7001305949 Independent Escort Service B...narwatsonia7
 
VIP Call Girls Doodh Bowli ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With R...
VIP Call Girls Doodh Bowli ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With R...VIP Call Girls Doodh Bowli ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With R...
VIP Call Girls Doodh Bowli ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With R...Suhani Kapoor
 
Russian Call Girl Hebbagodi ! 7001305949 ₹2999 Only and Free Hotel Delivery 2...
Russian Call Girl Hebbagodi ! 7001305949 ₹2999 Only and Free Hotel Delivery 2...Russian Call Girl Hebbagodi ! 7001305949 ₹2999 Only and Free Hotel Delivery 2...
Russian Call Girl Hebbagodi ! 7001305949 ₹2999 Only and Free Hotel Delivery 2...narwatsonia7
 
Precarious profits? Why firms use insecure contracts, and what would change t...
Precarious profits? Why firms use insecure contracts, and what would change t...Precarious profits? Why firms use insecure contracts, and what would change t...
Precarious profits? Why firms use insecure contracts, and what would change t...ResolutionFoundation
 
VIP High Profile Call Girls Gorakhpur Aarushi 8250192130 Independent Escort S...
VIP High Profile Call Girls Gorakhpur Aarushi 8250192130 Independent Escort S...VIP High Profile Call Girls Gorakhpur Aarushi 8250192130 Independent Escort S...
VIP High Profile Call Girls Gorakhpur Aarushi 8250192130 Independent Escort S...Suhani Kapoor
 
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas Whats Up Number
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas  Whats Up Number##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas  Whats Up Number
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas Whats Up NumberMs Riya
 
(办)McGill毕业证怎么查学位证书
(办)McGill毕业证怎么查学位证书(办)McGill毕业证怎么查学位证书
(办)McGill毕业证怎么查学位证书mbetknu
 
history of 1935 philippine constitution.pptx
history of 1935 philippine constitution.pptxhistory of 1935 philippine constitution.pptx
history of 1935 philippine constitution.pptxhellokittymaearciaga
 
VIP Call Girls Service Bikaner Aishwarya 8250192130 Independent Escort Servic...
VIP Call Girls Service Bikaner Aishwarya 8250192130 Independent Escort Servic...VIP Call Girls Service Bikaner Aishwarya 8250192130 Independent Escort Servic...
VIP Call Girls Service Bikaner Aishwarya 8250192130 Independent Escort Servic...Suhani Kapoor
 
Start Donating your Old Clothes to Poor People kurnool
Start Donating your Old Clothes to Poor People kurnoolStart Donating your Old Clothes to Poor People kurnool
Start Donating your Old Clothes to Poor People kurnoolSERUDS INDIA
 
Call Girl Benson Town - Phone No 7001305949 For Ultimate Sexual Urges
Call Girl Benson Town - Phone No 7001305949 For Ultimate Sexual UrgesCall Girl Benson Town - Phone No 7001305949 For Ultimate Sexual Urges
Call Girl Benson Town - Phone No 7001305949 For Ultimate Sexual Urgesnarwatsonia7
 
Call Girls Rohini Delhi reach out to us at ☎ 9711199012
Call Girls Rohini Delhi reach out to us at ☎ 9711199012Call Girls Rohini Delhi reach out to us at ☎ 9711199012
Call Girls Rohini Delhi reach out to us at ☎ 9711199012rehmti665
 
2024: The FAR, Federal Acquisition Regulations - Part 28
2024: The FAR, Federal Acquisition Regulations - Part 282024: The FAR, Federal Acquisition Regulations - Part 28
2024: The FAR, Federal Acquisition Regulations - Part 28JSchaus & Associates
 

Recently uploaded (20)

Hot Sexy call girls in Palam Vihar🔝 9953056974 🔝 escort Service
Hot Sexy call girls in Palam Vihar🔝 9953056974 🔝 escort ServiceHot Sexy call girls in Palam Vihar🔝 9953056974 🔝 escort Service
Hot Sexy call girls in Palam Vihar🔝 9953056974 🔝 escort Service
 
YHR Fall 2023 Issue (Joseph Manning Interview) (2).pdf
YHR Fall 2023 Issue (Joseph Manning Interview) (2).pdfYHR Fall 2023 Issue (Joseph Manning Interview) (2).pdf
YHR Fall 2023 Issue (Joseph Manning Interview) (2).pdf
 
Madurai Call Girls 7001305949 WhatsApp Number 24x7 Best Services
Madurai Call Girls 7001305949 WhatsApp Number 24x7 Best ServicesMadurai Call Girls 7001305949 WhatsApp Number 24x7 Best Services
Madurai Call Girls 7001305949 WhatsApp Number 24x7 Best Services
 
How the Congressional Budget Office Assists Lawmakers
How the Congressional Budget Office Assists LawmakersHow the Congressional Budget Office Assists Lawmakers
How the Congressional Budget Office Assists Lawmakers
 
High Class Call Girls Bangalore Komal 7001305949 Independent Escort Service B...
High Class Call Girls Bangalore Komal 7001305949 Independent Escort Service B...High Class Call Girls Bangalore Komal 7001305949 Independent Escort Service B...
High Class Call Girls Bangalore Komal 7001305949 Independent Escort Service B...
 
VIP Call Girls Doodh Bowli ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With R...
VIP Call Girls Doodh Bowli ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With R...VIP Call Girls Doodh Bowli ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With R...
VIP Call Girls Doodh Bowli ( Hyderabad ) Phone 8250192130 | ₹5k To 25k With R...
 
Russian Call Girl Hebbagodi ! 7001305949 ₹2999 Only and Free Hotel Delivery 2...
Russian Call Girl Hebbagodi ! 7001305949 ₹2999 Only and Free Hotel Delivery 2...Russian Call Girl Hebbagodi ! 7001305949 ₹2999 Only and Free Hotel Delivery 2...
Russian Call Girl Hebbagodi ! 7001305949 ₹2999 Only and Free Hotel Delivery 2...
 
Model Town (Delhi) 9953330565 Escorts, Call Girls Services
Model Town (Delhi)  9953330565 Escorts, Call Girls ServicesModel Town (Delhi)  9953330565 Escorts, Call Girls Services
Model Town (Delhi) 9953330565 Escorts, Call Girls Services
 
Precarious profits? Why firms use insecure contracts, and what would change t...
Precarious profits? Why firms use insecure contracts, and what would change t...Precarious profits? Why firms use insecure contracts, and what would change t...
Precarious profits? Why firms use insecure contracts, and what would change t...
 
VIP High Profile Call Girls Gorakhpur Aarushi 8250192130 Independent Escort S...
VIP High Profile Call Girls Gorakhpur Aarushi 8250192130 Independent Escort S...VIP High Profile Call Girls Gorakhpur Aarushi 8250192130 Independent Escort S...
VIP High Profile Call Girls Gorakhpur Aarushi 8250192130 Independent Escort S...
 
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas Whats Up Number
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas  Whats Up Number##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas  Whats Up Number
##9711199012 Call Girls Delhi Rs-5000 UpTo 10 K Hauz Khas Whats Up Number
 
(办)McGill毕业证怎么查学位证书
(办)McGill毕业证怎么查学位证书(办)McGill毕业证怎么查学位证书
(办)McGill毕业证怎么查学位证书
 
history of 1935 philippine constitution.pptx
history of 1935 philippine constitution.pptxhistory of 1935 philippine constitution.pptx
history of 1935 philippine constitution.pptx
 
9953330565 Low Rate Call Girls In Adarsh Nagar Delhi NCR
9953330565 Low Rate Call Girls In Adarsh Nagar Delhi NCR9953330565 Low Rate Call Girls In Adarsh Nagar Delhi NCR
9953330565 Low Rate Call Girls In Adarsh Nagar Delhi NCR
 
VIP Call Girls Service Bikaner Aishwarya 8250192130 Independent Escort Servic...
VIP Call Girls Service Bikaner Aishwarya 8250192130 Independent Escort Servic...VIP Call Girls Service Bikaner Aishwarya 8250192130 Independent Escort Servic...
VIP Call Girls Service Bikaner Aishwarya 8250192130 Independent Escort Servic...
 
Start Donating your Old Clothes to Poor People kurnool
Start Donating your Old Clothes to Poor People kurnoolStart Donating your Old Clothes to Poor People kurnool
Start Donating your Old Clothes to Poor People kurnool
 
The Federal Budget and Health Care Policy
The Federal Budget and Health Care PolicyThe Federal Budget and Health Care Policy
The Federal Budget and Health Care Policy
 
Call Girl Benson Town - Phone No 7001305949 For Ultimate Sexual Urges
Call Girl Benson Town - Phone No 7001305949 For Ultimate Sexual UrgesCall Girl Benson Town - Phone No 7001305949 For Ultimate Sexual Urges
Call Girl Benson Town - Phone No 7001305949 For Ultimate Sexual Urges
 
Call Girls Rohini Delhi reach out to us at ☎ 9711199012
Call Girls Rohini Delhi reach out to us at ☎ 9711199012Call Girls Rohini Delhi reach out to us at ☎ 9711199012
Call Girls Rohini Delhi reach out to us at ☎ 9711199012
 
2024: The FAR, Federal Acquisition Regulations - Part 28
2024: The FAR, Federal Acquisition Regulations - Part 282024: The FAR, Federal Acquisition Regulations - Part 28
2024: The FAR, Federal Acquisition Regulations - Part 28
 

PPT Item # 10 - 1stQtr Financial Inv. Report

  • 1. ADMINISTRATION AND FINANCE Presented by: Robert Galindo Finance Director QUARTERLY FINANCIAL REPORT AS OF DECEMBER 31, 2022 ITEM # 10 FEBRUARY 27, 2023
  • 2. 1ST QUARTER FYE 2023 FINANCIAL REPORT  General Fund Revenues & Expenditures  Utility Fund Revenues & Expenditures  Capital Projects Fund  Investment Portfolio Update  Update on consideration for using outside investment management firm  Summary of City’s Financial Position
  • 3. GENERAL FUND REVENUES 1ST QTR FYE 2023 FY 2022-23 FY 2022-23 FY 2022-23 FY 2021-22 BUDGET 3 MONTHS 25% BUDGET 3 MONTHS PROPERTY TAXES $ 6,486,398 $ 3,475,105 54% $ 2,531,974 SALES TAX 1,703,265 462,248 27% 370,136 OTHER TAXES-FRANCHISE 822,828 245,192 30% 214,168 TOTAL TAXES $ 9,012,491 $ 4,182,545 46% $ 3,116,278 PERMITS & FEES 748,099 162,921 22% 192,317 INTERGOVERNMENTAL-TRICITY SVCS 780,900 133,516 17% 127,069 CHARGES FOR SERVICES- SW, EMS 1,055,705 309,713 29% 235,087 FINES AND FORFEITURES-COURT 227,896 47,455 21% 50,024 INVESTMENT INTEREST 30,000 118,597 395% 4,629 MISCELLANEOUS 68,540 18,228 27% 47,863 OTHER FINANCING SOURCES 92,748 0 0% 0 TOTAL REVENUES $ 12,016,379 $ 4,972,975 41% $ 3,773,267 3
  • 4. PROPERTY TAX COLLECTIONS M&O AND I&S 1ST QUARTER FYE 2023 Property tax collections from FY21 to FY18 are for the complete fiscal year. $4,135,911 $3,043,728 4
  • 5. TOTAL SALES TAX REVENUE BY MONTH 1ST QUARTER FYE 2023 Sales tax collections from the state are 2 months in arrears. YTD total is $693,372 and Prior YTD was $555,204 5
  • 6. GENERAL FUND EXPENDITURES 1ST QUARTER FYE 2023 FY 2022-23 FY 2022-23 FY 2022-23 FY 2021-22 BUDGET 3 MONTHS 25% BUDGET 3 MONTHS ADMINISTRATION & FINANCE $ 2,156,014 $ 549,693 25% $ 474,431 COMMUNITY DEVELOPMENT 492,582 100,038 20% 82,297 FIRE/EMS 3,154,389 769,965 24% 637,598 POLICE / DISPATCH 3,856,791 883,724 23% 732,702 PUBLIC WORKS 2,116,405 544,117 26% 435,131 TOTAL EXPENDITURES $ 11,776,181 $ 2,847,537 24% $ 2,362,159 OPERATING OVER/UNDER $ 150,935 $ 296,147 $ 116,922 6
  • 7. GENERAL FUND EXPENDITURES FYE 2023 3 1ST QUARTER $100,038 $549,693 $769,965 $883,724 $544,117 7
  • 8. UTILITY FUND REVENUES & EXPENSES 1ST QUARTER FYE 2023 FY 2022-23 FY 2022-23 FY 2022-23 FY 2021-22 BUDGET 3 MONTHS 25% BUDGET 3 MONTHS WATER $ 2,164,857 $ 654,490 30% $ 566,751 SEWER 2,367,652 530,731 22% 627,948 TOTAL REVENUES $ 4,532,509 $ 1,185,221 26% $ 1,194,699 WATER $ 2,322,610 $ 490,590 21% $ 333,361 SEWER 1,519,780 128,090 8% 139,825 CAPITAL EXPENDITURES 450,000 22,005 5% 0 TRANSFERS 92,748 0 0% 0 TOTAL EXPENDITURES $ 4,385,138 $ 640,685 15% $ 473,186 OPERATING OVER/UNDER $ 147,371 $ 544,536 $ 721,513 Carryovers into FY 2022-23 include the sewer project on Ogden, purchase of a work truck and the SCADA system. 8
  • 9. CAPITAL PROJECTS FUND 1ST QUARTER FYE 2023 FY 2022-23 FY 2022-23 YTD TOTAL BUDGET BEGINNING BALANCE * 14,668,140 $ - $ TRANSFER IN from Gen. Fund - $ 25,000 $ TOTAL REVENUES - $ 25,000 $ EXPENDITURES Olmos Basin Clean-up - $ 25,000 $ TOTAL EXPENDITURES - $ 25,000 $ FUND BALANCE 14,668,140 $ - $ Note: * Balance includes 2021 Taxable Bond proceeds 9
  • 10. INVESTMENT PORTFOLIO UPDATE 1ST QUARTER FYE 2023 1-YEAR CERTIFICATES OF DEPOSIT Earns Matures AMOUNT % GENERATIONS FCU (did not rollover) 0.9% 01/06/23 247,025 JEFFERSON BANK 1.1% 03/28/23 231,796 478,821 2% SAVINGS ACCOUNT Qtrly. Avg. as of 2/21/2023 JEFFERSON BANK* 0.45% 0.45% 1,218 0% INVESTMENT POOLS Qtrly. Avg. as of 2/21/2023 LONE STAR 3.9% 4.8% 5,057,961 LONE STAR BOND ACCT 3.9% 4.8% 13,494,525 LOGIC 3.8% 4.8% 5,030,334 LOGIC ARPA ACCT 3.8% 4.8% 1,538,935 TEX STAR 3.5% 4.5% 1,048,029 TEXPOOL 3.5% 4.5% 1,010,314 SUBTOTAL 27,180,099 92% OPERATING ACCOUNT FROST BANK* non-interest bearing 1,991,496 7% TOTAL INVESTMENT PORTFOLIO as of DECEMBER 31, 2022 29,651,634 100% * Frost Bank pledges securities in the name of the City sufficient to cover balances which are not covered by FDIC 10
  • 11. INVESTMENT PORTFOLIO UPDATE 1ST QUARTER FYE 2023 11 • Since December 2022 staff has been analyzing the option to have a portion of the investment portfolio managed by an outside investment management company • Contacted 6 outside firms, of those 3 firms said they normally work with $100+ million portfolios • Met with CM Savage and City Manager to review options last week • Based on information from investment professionals, there is a consensus that the Fed will be increasing rates one to three times this year by another 0.25% each time and then the rates are expected to remain at a higher rate through December 2022. • Option to consider is to invest $10 million through a broker for a one-year U.S. treasury or federal agency for about 5% to 5.125% • Custody/safekeeping fee would be approx. $75-$100 per month
  • 12. INVESTMENT PORTFOLIO CONTINUED 1ST QUARTER FYE 2023 Market Beginning Total as of October 1, 2022 28,943,472 $ Changes Net increase to Investment Pool Accounts (541,600) $ Net increase to CD's 371 $ Net increase to Savings Account 1.25 $ Net increase to Operating Account 1,249,389 $ Net Increase 708,162 $ Ending Total as of DECEMBER 31, 2022 29,651,634 $ 12
  • 13. INVESTMENT PORTFOLIO CONTINUED 1ST QUARTER FYE 2023 PERFORMANCE MEASURES: Benchmark 3 Month Average 90 Day Treasury 4.04% Average Yield 3.52% Savings Account 0.45% CDs 1.00% Investment Pools 3.71% Operating Account 0.00% Weighted Average Maturity 26 Maximum Days to Maturity 365 days Days until Maturity Certificate of Deposit Generations FCU 6 Certificate of Deposit Jefferson Bank 87 This report is in compliance with the investment strategies as established by the City of Alamo Heights Investment Policy and the Public Funds Investment Act (Chapter 2256). 13
  • 14. SUMMARY OF CITY’S FINANCIAL POSITION THROUGH END OF 1ST QUARTER FYE 2023 % of Budget Current Quarter YTD Quarter GENERAL FUND Total Revenues 41% Positive Positive Total Expenditures 24% Positive Positive Total Property Tax Collections 43% Positive Positive Sales Tax Revenues 27% Positive Positive ENTERPRISE FUND Utility Fund Revenues 26% Positive Positive Utility Fund Expenditures 15% Positive Positive PERFORMANCE THROUGH 25% OF BUDGET 14