HomeMy WebLinkAbout2024-11_FNCE_Reports_NOVJefferson County Finance Committee
Treasurer’s Report
November 2024
Report Page(s)
Table of Contents 1
INVESTMENT REPORTS
Investment Summary 2
LGIP Portfolio – Local Government Investment Pool
• Portfolio Summary
• LGIP Allocation and Ending Balances
• Treasury Par Yield Curve Rates and Local Government Investment
Pool (LGIP) Rates
3-7
JCIP Portfolio – Treasurer and District Investments
• Portfolio Summary
• JCIP Investments by All Types
• Accrued Interest
8-12
DEBT REPORTS
Debt by District and Issue
• Positions by Period
• Statement of 30 years
13-15
Jefferson County Summary of Debt Chart: County and JeffCom shares
16
Investment Summary
Investment Type
District & Fund
Investments
(997:998)
Treasurer's
Cash (999)
All Investments
(997:999)
100007:100009 Certificate of Deposit - - 0.00%- 0.00%
100006 US Agency Securities 671,645 5,993,799 10.58%6,665,444 2.72%
100005 Public Interest Checking - - 0.00%- 0.00%
100004 Washington State Pool 188,151,612 50,632,503 89.42%238,784,114 97.28%
188,823,256 56,626,302 100.00%245,449,558 100.00%
#Munis Object BANK 11/30/2023 12/31/2023 1/31/2024 2/29/2024 3/31/2024 4/30/2024 5/31/2024 6/30/2024 7/31/2024 8/31/2024 9/30/2024 10/31/2024 11/30/2024
275 100008 First Federal Bank 0 0 0 0 0 0 0 0 0 0 0 0 0
310 100007 Sound Community Bank 0 0 0 0 0 0 0 0 0 0 0 0 0
550 100009 Kitsap Bank 0 0 0 0 0 0 0 0 0 0 0 0 0
520 100005 Pacific Premier Bank 0 0 0 0 0 0 0 0 0 0 0 0 0
900 100006 U.S. Government Securities 10,407,511 9,411,565 9,264,164 9,264,164 8,764,164 8,764,164 8,764,164 8,764,164 7,764,164 7,764,164 7,764,164 7,764,164 6,665,444
999 100004 State Investment Pool 157,481,986 234,431,423 227,466,758 225,675,574 226,316,638 247,136,297 237,111,616 240,751,727 236,444,284 237,945,683 232,383,291 247,267,294 238,784,114
TOTAL 167,889,497 243,842,988 236,730,922 234,939,738 235,080,802 255,900,461 245,875,781 249,515,891 244,208,448 245,709,847 240,147,455 255,031,458 245,449,558
999-100004 Treasurer's Cash in State Pool: 52,186,779 42,221,364 39,964,927 43,350,975 44,102,004 60,403,341 39,845,846 43,917,696 43,330,130 47,590,763 42,212,231 55,965,941 50,632,503
11/30/2024
0
50,000,000
100,000,000
150,000,000
200,000,000
250,000,000
300,000,000
11/30/2023 12/31/2023 1/31/2024 2/29/2024 3/31/2024 4/30/2024 5/31/2024 6/30/2024 7/31/2024 8/31/2024 9/30/2024 10/31/2024 11/30/2024
Total Investments by Bank
First Federal Bank Sound Community Bank Kitsap Bank Pacific Premier Bank U.S. Government Securities State Investment Pool
-
50,000,000
100,000,000
150,000,000
200,000,000
250,000,000
300,000,000
Certificate of Deposit US Agency Securities Public Interest Checking Washington State Pool
All Investments
District & Fund Investments (997:998)Treasurer's Cash (999)
Certificate of Deposit, -, 0%
US Agency Securities, 5,993,799 , 11%Public Interest Checking, -, 0%
Washington State Pool,
50,632,503 , 89%
Treasurer's Cash (999)
Certificate of Deposit US Agency Securities Public Interest Checking Washington State Pool
Certificate of Deposit, -, 0%
US Agency Securities, 6,665,444 , 3%
Public Interest Checking, -, 0%Washington State Pool,
238,784,114 , 97%
All Investments (997:999)
Certificate of Deposit US Agency Securities Public Interest Checking Washington State Pool
-
10,000,000
20,000,000
30,000,000
40,000,000
50,000,000
60,000,000
Certificate of Deposit US Agency Securities Public Interest Checking Washington State Pool
Treasurer's Cash
Certificate of Deposit US Agency Securities Public Interest Checking Washington State Pool
JEFF Co WA LGIP
Portfolio Management
November 30, 2024
Jefferson County
Portfolio Summary
% of
Portfolio
Book
ValueInvestmentsMarket
Value
Par
Value
Days to
MaturityTerm
YTM
360 Equiv.
YTM
365 Equiv.
LGIP 238,784,114.40 1100.00 4.6611238,784,114.40238,784,114.40 4.726
238,784,114.40 100.00%Investments 238,784,114.40238,784,114.40 1 1 4.661 4.726
Current Year
November 30
966,176.57
Average Daily Balance
Effective Rate of Return
248,757,774.10
4.73%
Total Earnings Month Ending
__________________________________________________ ____________________
Stacie Prada, Treasurer
Portfolio LGIP
CP
Reporting period 11/01/2024-11/30/2024
Run Date: 12/04/2024 - 14:36 PM (PRF_PM1) 7.3.0No fiscal year history available
Report Ver. 7.3.6.1
12/4/2024
Ending Balance
JEFF Co WA LGIP
Allocation Account Activity
November 1, 2024 - November 30, 2024
Transfer Out / FeesTransfer In Disbursements /Contributions /Beginning Balance EarningsAllocated
Asset Num Fund Description
317.06 81,632.81323.6681,309.15IG-6935 HAVA 3 Grant10411810 317.06
272.98 70,282.672,473.5567,809.12Auditor's O&M10511810 272.98
15,790.78 817,179.7395,902.81733,866.06Hotel Motel12511810 3,201.64
573.47 147,649.79651.71146,998.08JC Inmate Commissary13411810 573.47
5.43 1,398.355.551,392.80Jefferson County Drug Fund13511810 5.43
20.26 5,214.9920.675,194.32Federal Forest Title III Fund14711810 20.26
18,112.44 1,088,657.28103,534.08998,987.54Jeff Co Affordable Housing14811810 4,248.10
2,289.51 113,799.196,239.81109,404.27Homeless Housing Fund14911810 444.62
3,128.38 45,771.10725.4047,992.08Treasurer's O&M15011810 182.00
4,050.70 235,394.2113,762.97224,763.21Veteran's Relief15511810 918.73
43.36 11,164.2544.2611,119.99Post Harvest Tmbr Mgmt Resv17811810 43.36
0.00 0.150.000.15County Roads18011810 0.00
6.68 1,719.206.811,712.39LTGO Refunding Bond 199820470118 6.68
1,514.20 75,908.59305.8076,821.53HJC PARK JUMP PLAYGROUND30411810 295.46
8,943.68 2,302,693.7890,212.512,212,481.27Public Insfrastructure Fund30611810 8,943.68
22,221.01 869,073.7385,143.63802,748.82Conservation Futures Tax Fund30811810 3,402.29
409,831.71 1,465,515.74482,929.471,386,241.03Solid Wastex40111810 6,176.95
6,087.13 18,233.0396.0824,136.95Solid Waste Post Closure Fund40211810 87.13
443,368.34 559,234.084,119.58995,114.50Solid Waste Equipment Reserve40311810 3,368.34
15.01 3,864.9815.323,849.66Yard Waste Education40411810 15.01
5,907.69 1,521,031.51106,982.021,414,049.49Tri-Area Sewer Fund40511810 5,907.69
4,803.14 1,236,646.9523,350.641,213,296.31Employee Benefit Reserve Fund50511810 4,803.14
44.07 11,347.6144.9911,302.62JC Drainfield KP Village AssnY62068118 44.07
119.78 30,839.29122.2730,717.02JC Drainfield KP Condo AssnY62069118 119.78
66.15 17,032.1267.5316,964.59JC Drainfield KP RecreationY62070118 66.15
221.37 56,994.08225.9756,768.11JC Drainfield Bluffs Condo AsY62071118 221.37
47.99 12,356.7648.9912,307.77JC Drainfield K Hgts Condo AsY62072118 47.99
113.90 29,325.59116.2729,209.32JC Drainfield K Hgts PUD AssY62073118 113.90
42,208.99 1,249,737.110.001,287,005.26SD #20 M&O64220118 4,940.84
93.09 23,968.170.0023,968.17SD #20 Building64222118 93.09
338.66 87,193.050.0087,193.05SD #20 Transportation64223118 338.66
61,794.93 420,893.2956,236.59424,640.88SD #46 M&O64620118 1,810.75
428.48 110,318.16526.40109,791.76SD #46 Building64622118 428.48
704.85 181,473.80719.50180,754.30SD #46 Transportation64623118 704.85
Portfolio LGIP
CP
Run Date: 12/04/2024 - 14:05 LP (PRF_LPF) 7.1.1
Report Ver. 7.3.6.1
Ending Balance
November 1, 2024 - November 30, 2024
Page 2
Transfer Out / FeesTransfer In Disbursements /Contributions /
Allocation Account Activity
JEFF Co WA LGIP
Beginning Balance EarningsAllocated
Asset Num Fund Description
138,143.15 1,095,136.05206,864.391,022,106.61SD #48 M&O64820118 4,308.20
2,412.54 80,465.531,972.5180,598.55SD #48 ASB64821118 307.01
8,081.29 139,011.46703.90145,835.28SD #48 Building64822118 553.57
450.48 115,984.11459.85115,524.26SD #48 Transportation64823118 450.48
66.39 17,092.1467.7617,024.38SD #48 UTGO Ref Bond 201064833118 66.39
673,127.42 2,413,355.351,365,012.541,711,983.52SD #49 M&O64920118 9,486.71
4,231.07 200,274.8620,915.44182,833.42SD #49 ASB64921118 757.07
10,552.90 2,795,549.67196,336.482,599,213.19SD #49 Building64922118 10,552.90
1,353.84 410,705.23155,346.23255,359.00SD #49 Transportation64923118 1,353.84
844,443.67 2,427,870.71550,942.002,710,266.71SD #50 M&O65020118 11,105.67
6,606.19 316,633.158,899.00313,105.15SD #50 ASB65021118 1,235.19
1,005.29 259,233.021,733.00257,500.02SD #50 Transportation65023118 1,005.29
562.36 144,788.37574.06144,214.31SD #50 UTGO Ref Bond 200765027118 562.36
117,240.33 3,266,176.09344,017.003,026,819.09SD #50 - Bldg Capital Projects65031118 12,580.33
2,226,503.07 330,437.21421,732.772,127,904.44SD #50 UTGO Bond 201665049118 7,303.07
14.76 3,799.750.003,799.75Cemetery District #1 General65100118 14.76
656.43 169,007.79670.07168,337.72Cemetery District #2 General65200118 656.43
192.93 49,674.21196.9449,477.27Cemetery District #3 General65300118 192.93
3,522.07 906,814.14149,000.00757,814.14JeffCom Capital65930118 3,522.07
1,370,549.21 3,778,125.102,292,000.002,841,237.92Fire Dist #1 General66100118 15,436.39
458,521.88 3,495,578.181,404,000.022,537,173.87Fire Dist #1 - EMS66110118 12,926.17
3,528.83 971,554.20137,875.47833,678.73Fire Dist #1- EMS Capital66111118 3,528.83
4,816.27 1,356,694.47254,002.651,102,691.82Fire Dist #1- Fire Capital66113118 4,816.27
76,624.38 364,445.04162,373.35277,105.70Fire Dist #2 General66200118 1,590.37
48,217.14 445,157.39196,246.45295,291.00Fire Dist #2 EMS66210118 1,837.08
9,983.98 2,657,204.37110,620.312,546,584.06Fire Dist #2 Capital Projects66231118 9,983.98
41,739.17 469,794.46222,226.95287,394.34Fire Dist #4 General66400118 1,912.34
50,263.06 354,884.80155,690.30247,971.83Fire Dist #4 EMS66410118 1,485.73
832.77 214,410.5135,243.51179,167.00Fire Dist #4 Bond 201966453118 832.77
22,809.99 455,985.1439,764.18437,227.27Fire Dist #5 General66500118 1,803.68
10,857.13 67,798.3517,922.1860,453.54Fire Dist #5 EMS66510118 279.76
0.01 2.770.002.77Fire Dist #5 Project Fund 201666531118 0.01
1,004.60 13,957.618,882.316,024.21Park & Rec Dist #1 General67100118 55.69
1,201.72 309,401.200.00309,401.20Library #1 General67600118 1,201.72
Portfolio LGIP
CP
Run Date: 12/04/2024 - 14:05 LP (PRF_LPF) 7.1.1
Report Ver. 7.3.6.1
Ending Balance
November 1, 2024 - November 30, 2024
Page 3
Transfer Out / FeesTransfer In Disbursements /Contributions /
Allocation Account Activity
JEFF Co WA LGIP
Beginning Balance EarningsAllocated
Asset Num Fund Description
3,132.68 806,559.253,315.63803,243.62Library #1 CPF Building67622118 3,132.68
505.16 130,062.03515.67129,546.36Library #1 CB & O67626118 505.16
1,097.81 282,649.231,129.58281,519.65Library #1 Unemp Reserve67627118 1,097.81
1,858.67 478,543.801,946.96476,596.84Library #1 Cap Asset Fund67632118 1,858.67
2,699.45 695,017.672,850.22692,167.45Library #1 Brd Designated Cash67633118 2,699.45
517,187.16 6,382,351.981,247,769.865,627,516.19Olympic Area on Aging67800118 24,253.09
221.40 57,001.73226.0056,775.73O3A Unemployment Compensation67828118 221.40
15,016.89 3,866,340.8216,082.773,850,258.05Port of Port Townsend Reserve67915118 15,016.89
31,490.55 8,107,752.35925,611.267,182,141.09Port of Port Townsend IDD-201967966718 31,490.55
796.22 205,000.000.00205,000.00Hospital #1 General68100118 796.22
1,177,973.35 20,599,154.281,583,407.0320,111,458.81Hosp #2 - Operating Reserves68215118 82,261.79
3,432.50 883,751.433,637.72880,113.71Hosp #2 - Capital Projects68231118 3,432.50
29,785.02 7,668,634.45197,676.527,470,957.93Hosp #2 Board Designated Cash68233118 29,785.02
39,085.96 10,063,312.1241,940.0410,021,372.08Hosp #2 Bond Reserve68234118 39,085.96
2,324,287.01 1,083,099.4114,120.213,381,872.81Hosp #2 2023 A Bond Fund68273A00 11,393.40
552,093.88 0.002,246.72548,137.01Hosp #2 2023 B Bond Fund68273B00 1,710.15
468,384.77 0.001,898.52465,035.39Hosp #2 2023 C Bond Fund68273C00 1,450.86
84,473.93 21,749,178.4390,700.0921,658,478.34Hosp #2 Funded Depreciation68276118 84,473.93
5,267,044.00 40,945,628.33205,267.8545,831,234.85Hosp #2 Project Fund68277118 176,169.63
27,550.69 7,093,371.000.007,093,371.00Transit Authority General69000118 27,550.69
53,877.46 13,871,621.690.0013,871,621.69Transit Authority Capital69030118 53,877.46
42.70 10,994.1143.5910,950.52Water Dist #1 General69100118 42.70
87.55 22,539.9289.3722,450.55Water Dist #1 Meter Fund69140118 87.55
1.94 500.000.00500.00Water Dist #2 General69200118 1.94
574.83 148,000.000.00148,000.00Pt Ludlow Drainage Dist Gen69500118 574.83
36,584,268.74 50,632,502.8031,053,618.6555,965,940.73Treasurer's Cashx999 197,212.16
238,784,114.4054,380,571.8644,931,340.72 966,051.50
Portfolio LGIP
CP
Run Date: 12/04/2024 - 14:05 LP (PRF_LPF) 7.1.1
Report Ver. 7.3.6.1
Treasury Rates and LGIP Prepared by Jefferson County Treasurer
LIQUID INVESTMENTSLocal Government Investment Pool (LGIP)Local Government Investment Pool (LGIP)
Sum of LGIP Column Labels
Row Labels Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
2004 1.0671%1.0595%1.0334%1.0185%1.0169%1.0312%1.1543%1.3073%1.5181%1.7141%1.8810%2.0740%
2005 2.2197%2.3955%2.5502%2.7703%2.9758%3.0411%3.2135%3.3998%3.5788%3.7576%3.9627%4.1605%
2006 4.2322%4.4223%4.5000%4.6566%4.8542%4.9860%5.1637%5.1883%5.2023%5.1931%5.2229%5.2134%
2007 5.2113%5.2768%5.2372%5.2260%5.1936%5.2068%5.2053%5.2265%5.1232%4.9108%4.6985%4.5607%
2008 4.3596%3.7871%3.1375%2.6998%2.4281%2.2933%2.2758%2.3328%2.3892%2.4652%2.1903%1.8183%
2009 1.2669%1.0689%1.0301%0.8905%0.6678%0.7396%0.6507%0.6036%0.4703%0.4164%0.3300%0.3347%
2010 0.2864%0.2723%0.2245%0.2395%0.2709%0.3014%0.2762%0.2680%0.2997%0.2564%0.2155%0.2644%
2011 0.2328%0.2189%0.2338%0.1718%0.1394%0.1583%0.1561%0.1723%0.1688%0.1127%0.1480%0.1305%
2012 0.1213%0.1394%0.1367%0.1479%0.1443%0.1746%0.1764%0.1848%0.1807%0.1777%0.1792%0.2350%
2013 0.1745%0.1650%0.1778%0.1667%0.1351%0.1233%0.1197%0.1231%0.1233%0.1260%0.1161%0.1278%
2014 0.1112%0.1053%0.1137%0.1008%0.0922%0.0870%0.1087%0.1038%0.1089%0.0984%0.0929%0.1038%
2015 0.1345%0.1347%0.1577%0.1431%0.1428%0.1691%0.1449%0.1561%0.1871%0.1865%0.1676%0.2529%
2016 0.3868%0.4201%0.4484%0.4935%0.4241%0.4287%0.4894%0.4853%0.5166%0.4739%0.4684%0.5067%
2017 0.6304%0.6304%0.6996%0.8291%0.8687%0.9794%1.0733%1.1100%1.1285%1.1380%1.1560%1.2752%2018 1.4286%1.4728%1.5742%1.7152%1.7949%1.8855%1.9858%2.0151%2.0685%2.2323%2.2818%2.3706%
2019 2.4920%2.5129%2.5228%2.5393%2.4996%2.5056%2.4775%2.2875%2.1960%2.0542%1.8307%1.7741%
2020 1.7233%1.6787%1.2939%0.8056%0.4984%0.3700%0.3109%0.2562%0.2061%0.1858%0.1613%0.1561%
2021 0.1395%0.1346%0.1139%0.1015%0.0766%0.0753%0.1773%0.0789%0.0871%0.0936%0.0862%0.0908%
2022 0.0909%0.1081%0.2253%0.4058%0.7035%1.0085%1.6098%2.2450%2.5900%3.0354%3.7543%4.1176%
2023 4.3957%4.6093%4.7564%4.9283%5.1498%5.1996%5.2383%5.3400%5.3854%5.3975%5.4342%5.4299%
2024 5.4220%5.4131%5.4066%5.3975%5.3985%5.4042%5.4110%5.3955%5.2290%4.9334%4.7255%
0.0000%
1.0000%
2.0000%
3.0000%
4.0000%
5.0000%
6.0000%
2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov DecMonth
Years
Sum of LGIP
4.7255
0
1
2
3
4
5
6
7
8
9
10
Ja
n
Ju
n
No
v
Ap
r
Se
p
Fe
b Ju
l
De
c
Ma
y
Oc
t
Ma
r
Au
g
Ja
n
Ju
n
No
v
Ap
r
Se
p
Fe
b Ju
l
De
c
Ma
y
Oc
t
Ma
r
Au
g
Ja
n
Ju
n
No
v
Ap
r
Se
p
Fe
b Ju
l
De
c
Ma
y
Oc
t
Ma
r
Au
g
Ja
n
Ju
n
No
v
Ap
r
Se
p
Fe
b Ju
l
De
c
Ma
y
Oc
t
Ma
r
Au
g
Ja
n
Ju
n No
v
Ap
r
Se
p
Fe
b Ju
l
De
c
Ma
y
Oc
t
Ma
r
Au
g
Ja
n
Ju
n No
v
Ap
r
Se
p
Fe
b Ju
l
De
c
Ma
y
Oc
t
Ma
r
Au
g
Ja
n
Ju
n No
v
Ap
r
Se
p
Fe
b Ju
l
De
c
Ma
y
Oc
t
Ma
r
Au
g
1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Average of 1 Yr Average of 2 Yr Average of 3 Yr Average of 5 Yr Average of 10 Yr Average of LGIP
Values
Years Date
Average of 1 YrAverage of 2 YrAverage of 3 YrAverage of 5 YrAverage of 10 YrAverage of LGIP
FINANCE REPORTS JCIP
Portfolio Management
November 30, 2024
Jefferson County
Portfolio Summary
% of
Portfolio
Book
ValueInvestmentsMarket
Value
Par
Value
Days to
MaturityTerm
YTM
360 Equiv.
YTM
365 Equiv.
Federal Agency Coupon Securities 6,665,444.08 1,564100.00 1.6684626,665,444.086,677,000.00 1.691
6,665,444.08 100.00%Investments 6,665,444.086,677,000.00 1,564 462 1.668 1.691
Current Year
November 30
10,611.91
Average Daily Balance
Effective Rate of Return
6,848,649.41
1.89%
Total Earnings Month Ending
__________________________________________________ ____________________
Stacie Prada, Treasurer
Portfolio JCIP
CP
Reporting period 11/01/2024-11/30/2024
Run Date: 12/04/2024 - 14:35 PM (PRF_PM1) 7.3.0No fiscal year history available
Report Ver. 7.3.6.1
12/4/2024
YTM
365
Page 1
Par Value Book Value Maturity
Date
Stated
RateMarket Value
November 30, 2024
Portfolio Details - Investments
Average
BalanceIssuer
Portfolio Management
FINANCE REPORTS JCIP
Days to
MaturityFitchCUSIPInvestment #Purchase
Date
Federal Agency Coupon Securities
0.922Federal Agricultural Mtg Corp10175 1,000,000.00 995,498.25 12/06/20240.77012/06/2021 995,498.2531422XQV7 5
1.500Federal Agricultural Mtg Corp10177 1,000,000.00 1,000,000.00 01/19/20271.50001/19/2022 1,000,000.0031422XSV5 779
0.690Federal Farm Credit Bank10167 1,000,000.00 1,000,000.00 04/06/20260.69008/06/2021 1,000,000.003133EMZ21 491
3.610Federal Farm Credit Bank10186 60,000.00 59,535.37 12/08/20253.37006/24/2022 59,535.373133ENYE4 372
3.610Federal Farm Credit Bank10187 132,000.00 130,977.82 12/08/20253.37006/24/2022 130,977.823133ENYE4 372
1.500Federal Home Loan Bank10178 1,000,000.00 1,000,000.00 01/27/20271.50001/27/2022 1,000,000.003130AQHM8 787
2.000Federal Home Loan Bank10179 1,000,000.00 1,000,000.00 02/25/20272.00002/25/2022 1,000,000.003130AQW25 816
3.000Federal Home Loan Bank10180 500,000.00 500,000.00 04/28/20253.00004/28/2022 500,000.003130ARP96 148
3.210Federal Home Loan Bank10182 120,000.00 118,971.14 12/23/20242.85006/24/2022 118,971.143130ASBL2 22
3.210Federal Home Loan Bank10183 265,000.00 262,727.93 12/23/20242.85006/24/2022 262,727.933130ASBL2 22
4.080Federal Home Loan Bank10189 100,000.00 99,432.62 09/12/20253.87509/23/2022 99,432.623130ATFG7 285
1.696Federal National Mtg Assn10165 500,000.00 498,300.95 01/07/20251.62501/10/2020 498,300.953135G0X24 37
6,665,444.086,665,444.086,677,000.006,848,649.41Subtotal and Average 1.691 462
6,848,649.41 6,677,000.00 1.691 4626,665,444.08 6,665,444.08Total and Average
Portfolio JCIP
CPRun Date: 12/04/2024 - 14:35 PM (PRF_PM2) 7.3.0
Report Ver. 7.3.6.1
FINANCE REPORTS JCIP
Investments by All Types
Jefferson County
November 30, 2024
Active Investments
Par Value
Call
Price
Maturity
Date
Current
Rate
Call
DateFundCUSIPInvestment #Issuer Remaining CostPurchase
Price
Fund: General Fund Treasurer
Federal Agency Coupon Securities
Federal Agricultural Mtg Corp10175001-250-000 1,000,000.0031422XQV7 12/06/202499.5498250 0.770995,498.25
Federal Agricultural Mtg Corp10177001-250-000 1,000,000.0031422XSV5 01/19/2027100.0000000 1.5001,000,000.00
Federal Farm Credit Bank10167001-250-000 1,000,000.003133EMZ21 04/06/2026100.0000000 0.6901,000,000.00
Federal Home Loan Bank10178001-250-000 1,000,000.003130AQHM8 01/27/2027 100.0000000100.0000000 1.500 01/27/20251,000,000.00
Federal Home Loan Bank10179001-250-000 1,000,000.003130AQW25 02/25/2027 100.0000000100.0000000 2.000 02/25/20251,000,000.00
Federal Home Loan Bank10180001-250-000 500,000.003130ARP96 04/28/2025 100.0000000100.0000000 3.000 01/28/2025500,000.00
Federal National Mtg Assn10165001-250-000 500,000.003135G0X24 01/07/202599.6601900 1.625498,300.95
6,000,000.00Subtotal 5,993,799.20
6,000,000.00General Fund Treasurer Subtotal 5,993,799.20
Fund: Fire Dist #2 Capital Projects
Federal Agency Coupon Securities
Federal Home Loan Bank1018966231118 100,000.003130ATFG7 09/12/202599.4326200 3.87599,432.62
100,000.00Subtotal 99,432.62
100,000.00Fire Dist #2 Capital Projects Subtotal 99,432.62
Fund: Library #1 General Fund
Federal Agency Coupon Securities
Federal Farm Credit Bank1018667600118 60,000.003133ENYE4 12/08/202599.2256167 3.37059,535.37
Federal Home Loan Bank1018267600118 120,000.003130ASBL2 12/23/202499.1426167 2.850118,971.14
180,000.00Subtotal 178,506.51
180,000.00Library #1 General Fund Subtotal 178,506.51
Fund: Library #1 CPF Building Fund
Federal Agency Coupon Securities
Federal Home Loan Bank1018367622118 265,000.003130ASBL2 12/23/202499.1426167 2.850262,727.93
Portfolio JCIP
CPData Updated: SET_FNCE: 12/04/2024 14:10
Run Date: 12/04/2024 - 14:10 AT (PRF_DT) 7.1.1
Report Ver. 7.3.6.1
Par Value Call
Price
Maturity
Date
Current
Rate
Call
DateFund
Page 2
November 30, 2024
Investments by All Types
FINANCE REPORTS JCIP
CUSIP Investment #Issuer Remaining CostPurchase
Price
265,000.00Subtotal 262,727.93
265,000.00Library #1 CPF Building Fund Subtotal 262,727.93
Fund: Library #1 Capital Asset Fund
Federal Agency Coupon Securities
Federal Farm Credit Bank1018767632118 132,000.003133ENYE4 12/08/202599.2256212 3.370130,977.82
132,000.00Subtotal 130,977.82
132,000.00Library #1 Capital Asset Fund Subtotal 130,977.82
6,665,444.086,677,000.00Total
Portfolio JCIP
CPData Updated: SET_FNCE: 12/04/2024 14:10
Run Date: 12/04/2024 - 14:10 AT (PRF_DT) 7.1.1
Report Ver. 7.3.6.1
FINANCE REPORTS JCIP
Accrued Interest
Jefferson County
Sorted by Fund - Fund
November 1, 2024 - November 30, 2024
Maturity
Date
Security
Type
Current
Rate
Par
Value
* Beginning
Accrued Interest
* Ending
Accrued Interest
Adjusted Acc'd Int.
at Purchase
During PeriodCUSIPInvestment #
Interest
Earned
Interest
Received
General Fund Treasurer
3,101.391017531422XQV71,000,000.00 0.770FAC12/06/2024 641.67 0.00 3,743.060.00
4,250.001017731422XSV51,000,000.00 1.500FAC01/19/2027 1,250.00 0.00 5,500.000.00
479.17101673133EMZ211,000,000.00 0.690FAC04/06/2026 575.00 0.00 1,054.170.00
2,163.33101703133EMFP20.00 0.440FAC11/04/2024 36.67 2,200.00 0.000.00
3,916.67101783130AQHM81,000,000.00 1.500FAC01/27/2027 1,250.00 0.00 5,166.670.00
3,666.67101793130AQW251,000,000.00 2.000FAC02/25/2027 1,666.66 0.00 5,333.330.00
125.00101803130ARP96500,000.00 3.000FAC04/28/2025 1,250.00 0.00 1,375.000.00
2,572.92101653135G0X24500,000.00 1.625FAC01/07/2025 677.08 0.00 3,250.000.00
20,275.156,000,000.00Subtotal 25,422.237,347.08 2,200.000.00
Fire Dist #2 Capital Projects
1,291.67101813130AS3Z00.00 3.000FAC11/26/2024 208.33 1,500.00 0.000.00
527.43101893130ATFG7100,000.00 3.875FAC09/12/2025 322.92 0.00 850.350.00
1,819.10100,000.00Subtotal 850.35531.25 1,500.000.00
Library #1 General Fund
803.18101863133ENYE460,000.00 3.370FAC12/08/2025 168.50 0.00 971.680.00
-494.00101823130ASBL2120,000.00 2.850FAC12/23/2024 285.00 0.00 -209.000.00
309.18180,000.00Subtotal 762.68453.50 0.000.00
Library #1 CPF Building Fund
2,685.33101833130ASBL2265,000.00 2.850FAC12/23/2024 629.38 0.00 3,314.710.00
2,685.33265,000.00Subtotal 3,314.71629.38 0.000.00
Library #1 Capital Asset Fund
1,767.00101873133ENYE4132,000.00 3.370FAC12/08/2025 370.70 0.00 2,137.700.00
1,767.00132,000.00Subtotal 2,137.70370.70 0.000.00
0.006,677,000.00Total 32,487.679,331.91 3,700.0026,855.76
Portfolio JCIP
CPData Updated: SET_FNCE: 12/04/2024 14:10
Run Date: 12/04/2024 - 14:10 AI (PRF_AI) 7.2.8
Report Ver. 7.3.6.1
* Beginning Accrued may not include investments that redeemed in the previous month that had outstanding accrued interest.
Jefferson County
Positions by Period
Outstanding and Closed Debt Service
11/01/2024 to 11/30/2024
Primary Sort Issue Group, Secondary Sort Issue Group
[*Selected Issues]
Issue Maturity
Dates
Beginning
Balance
Bonds
Issued
Principal
Paid
Ending
Balance
Interest
Paid
Issue Group Dated
Date
Range of
Rates (%)
County Debt
2,000,000.00 0.00 57,215.28 2,000,000.00 0.00Dec/20262024 GAN County Debt 6/3/2024 Variable
1,036,557.00 0.00 0.00 1,036,557.00 0.00Dec/2017 - 2030LTGO REFG 2016B - Tri Area County Debt 12/1/2016 1 to 2.48
682,443.00 0.00 0.00 682,443.00 0.00Dec/2017 - 2030LTGO Refg 2016B E911 County Debt 9/15/2016 1 to 2.48
498,455.34 0.00 0.00 498,455.34 0.00Dec/2016 - 2026LTGOR 2016 E911 County Debt 6/16/2016 1.11 to 2.26
1,271,566.01 0.00 0.00 1,271,566.01 0.00Jun/2033Pt Hadlock Wastewater Ln 2012 County Debt 7/28/2013 0.5
Subtotal 5,489,021.35 0.00 0.00 57,215.28 5,489,021.35
Fire Dist 1
2,200,000.00 0.00 0.00 2,200,000.00 0.00Dec/2020 - 2030LTGO RFDG 2019 Fire Dist 1 9/12/2019 1.05 to 3
455,000.00 0.00 0.00 455,000.00 0.00Dec/2032LTGO RFDG 2019 Fire Dist 1 9/12/2019 3
Subtotal 2,655,000.00 0.00 0.00 0.00 2,655,000.00
Fire Dist 4
825,500.00 0.00 0.00 825,500.00 0.00Jun/2021 - 2030UTGO 2020 Fire Dist 4 1/28/2020 2.09 to 2.58
Subtotal 825,500.00 0.00 0.00 0.00 825,500.00
Fire Dist 5
80,000.00 0.00 0.00 80,000.00 0.00Dec/2017 - 2026ULTGO 2016 Fire Dist 5 5/3/2016 1.1 to 2.5
90,000.00 0.00 0.00 90,000.00 0.00Dec/2029ULTGO 2016 Fire Dist 5 5/3/2016 2.7
100,000.00 0.00 0.00 100,000.00 0.00Dec/2032ULTGO 2016 Fire Dist 5 5/3/2016 2.9
115,000.00 0.00 0.00 115,000.00 0.00Dec/2035ULTGO 2016 Fire Dist 5 5/3/2016 3.1
Subtotal 385,000.00 0.00 0.00 0.00 385,000.00
Hospital Dist 2
6,850,000.00 0.00 0.00 6,850,000.00 0.00Dec/20332023A REVENUE BOND Hospital Dist 2 12/19/2023 5.75
13,510,000.00 0.00 0.00 13,510,000.00 0.00Dec/20432023A REVENUE BOND Hospital Dist 2 12/19/2023 6.625
46,380,000.00 0.00 0.00 46,380,000.00 0.00Dec/20532023A REVENUE BOND Hospital Dist 2 12/19/2023 6.875
25,000,000.00 0.00 0.00 25,000,000.00 0.00Dec/2025 - 20532023BHospital Dist 2 12/19/2023 4.67
21,650,000.00 0.00 0.00 21,650,000.00 0.00Dec/2025 - 20442023CHospital Dist 2 12/19/2023 4.69
Report on : \Selected Issues - Sympro_Jefferson1.ARCGIS-DB
11:03:52AM12/27/2024 1Page
PBP - Build 2.99.9981
Jefferson County
Positions by Period
Outstanding and Closed Debt Service
11/01/2024 to 11/30/2024
Primary Sort Issue Group, Secondary Sort Issue Group
[*Selected Issues]
Issue Maturity
Dates
Beginning
Balance
Bonds
Issued
Principal
Paid
Ending
Balance
Interest
Paid
Issue Group Dated
Date
Range of
Rates (%)
948,000.00 0.00 0.00 948,000.00 0.00Jul/2025GOB 2017A Hospital Dist 2 7/26/2017 2.89
4,564,300.00 0.00 0.00 4,564,300.00 0.00Jul/2025GOB 2017B Hospital Dist 2 7/26/2017 2.89
Subtotal 118,902,300.00 0.00 0.00 0.00 118,902,300.00
Port of Port Townsend
365,000.00 0.00 0.00 365,000.00 0.00Dec/2015 - 2025LTGO 2010A Port of Port Townsend 6/9/2010 4 to 4.5
350,000.00 0.00 0.00 350,000.00 0.00Dec/2024LTGO 2010A Port of Port Townsend 6/9/2010 4.5
1,630,000.00 0.00 0.00 1,630,000.00 0.00Dec/2029LTGO 2010B Port of Port Townsend 6/9/2010 6.125
240,653.63 0.00 0.00 240,653.63 0.00Mar/2027LTGO 2021 Port of Port Townsend 10/10/2023 1.55
717,574.40 0.00 0.00 717,574.40 0.00Mar/2027LTGO 2021 Port of Port Townsend 11/6/2023 1.55
943,586.88 0.00 0.00 943,586.88 0.00Mar/2027LTGO 2021 Port of Port Townsend 12/12/2023 1.55
635,212.66 0.00 0.00 635,212.66 0.00Mar/2027LTGO 2021 Port of Port Townsend 1/19/2024 1.55
710,188.91 0.00 0.00 710,188.91 0.00Mar/2027LTGO 2021 Port of Port Townsend 2/28/2024 1.55
535,000.00 0.00 0.00 535,000.00 0.00Jul/2016 - 2025LTGOR 2015 Port of Port Townsend 6/10/2015 3
Subtotal 6,127,216.48 0.00 0.00 0.00 6,127,216.48
School District #50
27,785,000.00 0.00 0.00 27,785,000.00 0.00Dec/2017 - 2035UTGO 2016 School District #50 6/1/2016 2 to 5
Subtotal 27,785,000.00 0.00 0.00 0.00 27,785,000.00
Grand Total 162,169,037.83 0.00 0.00 57,215.28 162,169,037.83
Report on : \Selected Issues - Sympro_Jefferson1.ARCGIS-DB
11:03:52AM12/27/2024 2Page
PBP - Build 2.99.9981
Jefferson County
Statement of 30 Years - Calendar Year Mode
Outstanding and Closed Debt Service
As of 11/30/2024
Primary Sort Issue Group
[*Selected Issues]
2053
2049 2044
2048 2043
2039 2034
2038
2029
2033 2028 2027 2026 2024 Total 2025
County Debt
481,187.60 0.00 0.00 0.00 0.00 42,459.88 24,034.35 29,713.35 147,455.06 81,554.15 INTEREST 155,970.81
5,489,021.35 0.00 0.00 0.00 0.00 1,560,372.19 307,798.45 302,798.46 2,468,803.92 391,977.66 PRINCIPAL 457,270.67
Fire Dist 1
262,981.25 0.00 0.00 0.00 0.00 65,650.00 36,450.00 40,790.00 44,907.50 26,311.25 INTEREST 48,872.50
2,655,000.00 0.00 0.00 0.00 0.00 1,115,000.00 320,000.00 310,000.00 305,000.00 300,000.00 PRINCIPAL 305,000.00
Fire Dist 4
72,025.30 0.00 0.00 0.00 0.00 8,524.90 9,098.55 12,086.67 14,922.25 9,779.23 INTEREST 17,613.70
825,500.00 0.00 0.00 0.00 0.00 266,000.00 129,000.00 126,000.00 124,000.00 59,500.00 PRINCIPAL 121,000.00
Fire Dist 5
73,542.50 0.00 0.00 0.00 3,720.00 27,480.00 8,085.00 8,895.00 9,645.00 5,447.50 INTEREST 10,270.00
385,000.00 0.00 0.00 0.00 80,000.00 165,000.00 30,000.00 30,000.00 30,000.00 25,000.00 PRINCIPAL 25,000.00
Hospital Dist 2
132,792,572.18 7,021,175.32 16,308,848.88 22,520,307.86 27,011,419.56 30,334,594.08 6,388,451.96 6,483,703.94 6,574,131.46 3,330,211.22 INTEREST 6,819,727.90
118,902,300.00 34,891,328.00 25,589,037.00 19,296,163.00 14,792,215.00 11,472,634.00 1,976,819.00 1,880,379.00 1,786,464.00 0.00 PRINCIPAL 7,217,261.00
Port of Port Townsend
531,664.63 0.00 0.00 0.00 0.00 26,337.50 51,756.26 81,699.85 126,877.71 66,006.25 INTEREST 178,987.06
6,127,216.48 0.00 0.00 0.00 0.00 430,000.00 415,000.00 1,059,827.24 1,688,511.80 350,000.00 PRINCIPAL 2,183,877.44
School District #50
8,637,700.00 0.00 0.00 0.00 467,750.00 3,355,625.00 948,075.00 1,016,500.00 1,072,150.00 619,200.00 INTEREST 1,158,400.00
27,785,000.00 0.00 0.00 0.00 6,170,000.00 12,415,000.00 2,065,000.00 1,955,000.00 1,855,000.00 1,600,000.00 PRINCIPAL 1,725,000.00
305,020,711.29 41,912,503.32 16,247,868.70 6,864,987.26 20,424,251.08 41,897,885.88 41,816,470.86 48,525,104.56 61,284,677.55 12,709,568.57 13,337,393.51
Principal Total
Grand Total
Interest Total 4,138,509.60 8,389,841.97 7,990,088.98 7,673,388.81 33,860,671.36 7,465,951.12 27,482,889.56 22,520,307.86 16,308,848.88 7,021,175.32
2,726,477.66 12,034,409.11 8,257,779.72 5,664,004.70 5,243,617.45 27,424,006.19 21,042,215.00 19,296,163.00 25,589,037.00 34,891,328.00
142,851,673.46
162,169,037.83
1Page12/27/2024 11:05:18AM
Report on : \Selected Issues - Sympro_Jefferson1.ARCGIS-DB STY - Build 2.99.9981
Jefferson County General Obligation Debt 11/30/2024
Sum of Amount JeffCom/Jefferson County Principal or Interest DueJeffCom JeffCom Total Jefferson County Jefferson County Total Grand TotalPeriod Ending Issue Group Interest Due Principal Due Interest Due Principal Due
12/01/2024 Jefferson County : LTGO REFG 2016B - Tri Area 11,472.14 138,087.00 149,559.14 149,559.14 Jefferson County : LTGO Refg 2016B E911 7,552.96 90,913.00 98,465.96 98,465.96 Jefferson County : LTGOR 2016 5,313.77 162,977.66 168,291.43 168,291.43 Jefferson County : 2024 GAN 57,215.28 57,215.28 57,215.28 12/01/2024 Total 12,866.73 253,890.66 266,757.39 68,687.42 138,087.00 206,774.42 473,531.81
06/01/2025 10,382.37 10,382.37 70,633.32 57,798.46 128,431.78 138,814.15 12/01/2025 10,382.37 257,767.21 268,149.58 64,572.75 141,705.00 206,277.75 474,427.33 06/01/2026 7,693.13 7,693.13 68,920.19 57,798.45 126,718.64 134,411.77 12/01/2026 7,693.13 266,285.47 273,978.60 63,148.61 2,144,720.00 2,207,868.61 2,481,847.21 06/01/2027 4,750.80 4,750.80 12,995.80 57,798.46 70,794.26 75,545.06
12/01/2027 4,750.80 97,265.00 102,015.80 7,215.95 147,735.00 154,950.95 256,966.75 06/01/2028 3,680.89 3,680.89 11,081.71 57,798.45 68,880.16 72,561.05 12/01/2028 3,680.89 99,250.00 102,930.89 5,590.86 150,750.00 156,340.86 259,271.75 06/01/2029 2,534.55 2,534.55 9,051.56 57,798.45 66,850.01 69,384.56 12/01/2029 2,534.55 101,235.00 103,769.55 3,849.70 153,765.00 157,614.70 261,384.25
06/01/2030 1,304.54 1,304.54 6,894.33 57,798.46 64,692.79 65,997.33 12/01/2030 1,304.54 105,205.00 106,509.54 1,981.46 159,795.00 161,776.46 268,286.00 Grand Total 73,559.29 1,180,898.34 1,254,457.63 394,623.66 3,383,347.73 3,777,971.39 5,032,429.02
-
500,000.00
1,000,000.00
1,500,000.00
2,000,000.00
2,500,000.00
3,000,000.00
JeffersonCounty : LTGOREFG 2016B -Tri Area
JeffersonCounty : LTGORefg 2016BE911
JeffersonCounty :LTGOR 2016
JeffersonCounty : 2024GAN
12/01/2024 06/01/2025 12/01/2025 06/01/2026 12/01/2026 06/01/2027 12/01/2027 06/01/2028 12/01/2028 06/01/2029 12/01/2029 06/01/2030 12/01/2030
Jefferson County - Principal Due
Jefferson County - Interest Due
JeffCom - Principal Due
JeffCom - Interest Due
JeffCom/Jefferson County
Principal or Interest Due
Period Ending Issue Group
Sum of Amount