cc 2024 AR 09/24 treasury operations, cola, general fund policy, treasurer's cash report june 30 2024

ACTION:
____________________________
Clerk/Secretary
Department: Finance Item No: D1
Prepared by:

Lori Ruiz, Senior Accountant
Mike Sylvia, Director/Treasurer Meeting Date: September 24, 2024 Approved by: John Conley, City Manager Agenda Location: Discussion SUBJECT: TREASURY OPERATIONS, CPI/COLA COMPARISON, GENERAL FUND RESERVE POLICY MODIFICATION, AND TREASURER’S CASH REPORT FOR THE MONTH ENDING JUNE 30, 2024 RECOMMENDATION:

1.Receive and file attached Treasurer’s Cash Report for the month ending June 30, 2024.

2.Adopt City Council Resolution No. 2024- , amending City Council Policy 200-19, Use of Year End Fund Balance.

CORRELATION TO CITY COUNCIL GOALS: Fiscal Responsibility.

PRIOR ACTION: On August 13, 2024, received the Treasurer’s Cash Report for the month ending May 31, 2024 (Vote: 5-0).

On October 24, 2023, Adopted City Council Resolution 2023-185 Amending City Council Policy 200-19, Use of Year End Fund Balance and Consolidating General Fund Fund Balance Accounts (Vote: 5-0).

STATEMENT ON THE SUBJECT:

Treasury Operations. The City manages its treasury and investment functions in accordance with the California Government Code and best practices recommended by the Government Finance Officers Association (GFOA). The City’s Finance Department is responsible for treasury functions which includes the safekeeping of public funds, ensuring liquidity, and maximizing returns within the constraints of safety and legal requirements. To achieve these objectives, Vista's investment strategies focus on preserving capital, maintaining sufficient liquidity to meet operating needs, and earning a competitive rate of return. City staff partner with PFM, who serves as the City’s investment advisor with a managed portfolio benchmark - the Bank of America/Merrill Lynch 1–5-year US Treasury Index. In addition to US Treasuries, the City invests in a number of other investment types including Federal Agency Bonds/Notes/CMBS, Corporate Notes, Bank Notes, CDs, Municipal Bonds, and a trio of overnight cash investment options.

In alignment with GFOA best practices, the City has established a volunteer Investment Advisory Committee (IAC) of Vista residents and follows a comprehensive investment policy that is reviewed by both the IAC and City Council and adopted annually by Council. This policy outlines the City’s approach to managing its investment portfolio, emphasizing the prioritization of safety, liquidity, and yield in that order.

The investment activities are also governed by the California Government Code Sections 53600 et seq., AGENDA
REPORT

CITY COUNCIL

COMMUNITY DEVELOPMENT COMMISSION

SUCCESSOR AGENCY

BUENA SANITATION DISTRICT

JOINT POWERS FINANCING AUTHORITY
Filed Treasurer's Cash Report for month ending June 30, 2024; adopted City Council Resolution No. 2024-154. Vote: 4-1 (Franklin opposed)

MEETING DATE: SEPTEMBER 24, 2024 PAGE 2

SUBJECT: TREASURY OPERATIONS, CPI/COLA COMPARISON, GENERAL FUND RESERVE POLICY MODIFICATION, AND TREASURER’S CASH REPORT FOR THE MONTH ENDING JUNE 30, 2024
which prescribe the types of permissible investments, maturity limits, and reporting requirements. City staff ensure compliance with these statutory requirements, striving for transparency and accountability in all treasury operations as exemplified by monthly Treasurer’s Cash Report, which provide more frequent reporting updates to City Council and all City stakeholders versus the State-required quarterly reporting.

Update on the Effect of Inflation on City-wide Compensation. On March 12, 2024, staff provided an inflation overview via a comparison of the change in the San Diego Consumer Price Index for All Urban Consumers (CPI-U) compared to City staff Cost of Living Adjustments (COLA). Staff measured the period of July 2020 to January 2024. During the presentation, Council directed staff to come back with updated information that included July 2024, thus expanding the measurement period to a full four-years (July 2020 to July 2024). The table below shows the updated, four-year information. Specifically, CPI-U was 22.73% during the measurement period while compounded COLAs by group were (from largest to smallest):

24.08%, 22.67%, 20.56%, and 19.28% for VFFA, VCMA, VCOA, and VCEA/MGCF, respectively. The net variance between CPI-U and the four employee groups are (again largest to smallest): 1.35%, -0.06%, -

2.17%, -3.45% for VFFA, VCMA, VCOA, and VCEA/MGCF, respectively. This means that VFFA’s compounded COLA exceeded CPI-U for the measurement period, VCMA’s compounded COLA was nearly the same, while the same measures for VCOA and VCEA/MGCF were less than CPI-U.

Update to City Council Policy 200-19 Use of Year End Fund Balance. During the April 4, 2024 City Council Goals Setting Workshop, Council discussed the current General Fund reserve levels. Prior to that workshop, the two components of General Fund reserves were singular measures. During the workshop, Council came to a verbal consensus (non-vote) to establish ranges for the two components. First, Council agreed to amend the general reserves from a single measure of 30% of General Fund expenditures to a range of 30% to 35% of General Fund expenditures. Additionally, Council agreed to amend the Section 115 Pension Trust reserve from a single 1.5 years of total CalPERS pension obligations (both Unfunded Actuarial Liability and Normal Costs) to a range of 1 year to 1.5 years of the same measure. Staff is COLAs by FY Date
SD
CPI-U
Index

SD CPI-U
Annual
% Δ
Misc COLA
(VCEA, MGCF,
except VCMA)
Misc COLA
(VCMA)
Public Safety
COLA
(VFFA)
Public Safety
COLA
(VCOA)Notes
2020/21 Jul-20 305.611 2.10% 2.00% 2.00% 3.00% 2.00%COLA, per MOUs 2021/22 Jul-21 323.906 5.99% 2.50% 2.50% 3.00% 2.50%COLA, per MOUs 2022/23 Jul-22 347.462 7.27% 2.50% 2.50% 3.00% 2.50%COLA, per MOUs 2022/23 Aug-22 3.00%3.00% 3.00% 3.00%
Additional City-wide,
Council-approved COLA
2023/24 Jul-23 362.412 4.30% 2.50% 2.50% 3.50% 2.50%COLA, per MOUs 2023/24 Jul-23 3.00%3.00% 3.00% 3.00%
Additional City-wide,
Council-approved COLA
2023/24 Jun-24 3.00%
VCMA Salary increase, per
area salary survey results
2024/25 Jul-24 375.072 3.49% 2.50% 2.50% 3.60% 3.60%
VCOA COLAs matched Misc
until FY 2024/25; then VFFA
Total Summation only
July 2020 - July 2024 18.00% 21.00% 22.10%19.10%
Summation only, not
compounded

TOTAL COMPOUNDED
July 2020 - July 2024 22.73% 19.28% 22.67%24.08% 20.56% CPI 7/2020-7/2024 vs
Compounded total COLA
by group
Δ COLA vs CPI by group -3.45% -0.06% 1.35% -2.17%
09/24/2024 D1 2 of 51

MEETING DATE: SEPTEMBER 24, 2024 PAGE 3

SUBJECT: TREASURY OPERATIONS, CPI/COLA COMPARISON, GENERAL FUND RESERVE POLICY MODIFICATION, AND TREASURER’S CASH REPORT FOR THE MONTH ENDING JUNE 30, 2024
recommending a modification to City Council Policy 200-19 to reflect Council’s informal consensus in the spring. Exhibit 2 shows a redline version of the policy and staff recommends approval of the associated City Council resolution.

Treasurer’s Cash Report for the month ending June 30, 2024. The City Treasurer is required to submit to the City Council and City Manager a monthly report of cash and investment balances and activity. Exhibit 1 provides the details of cash and investment activity for the month of June 2024 and cash and investment balances at June 30, 2024.

The City’s investment advisor, PFM Asset Management, LLC (PFM) has system controls in place to prevent transactions that would violate California Government Code Section 53600 et seq. and the City’s Investment Policy. Additionally, City staff actively monitor trading transactions for compliance with California Government Code Section 53600 et seq. and the City’s Investment Policy. No instances of non- compliance have been noted for the month of June 2024.

The City invests a large portion of its portfolio in U.S. Treasury and U.S. Agency securities due to safety and preservation of capital to prevent loss. To avoid having to sell securities at a possible loss because of unexpected or larger than normal disbursements, the City also invests a portion of its funds in the Local Agency Investment Fund (LAIF-State Pool), California Asset Management Program (CAMP) and San Diego County Investment Pool, which offer same day liquidity at a constant net asset value. Additionally, the City invests in high quality corporate and bank notes, municipal bonds, asset-backed securities and negotiable certificates of deposit to obtain higher yields and add diversity to the portfolio. The percentages of the portfolio are as follows:

Investment Type Percentage
Asset-Backed Security 2.99
Federal Agency Bond/Note 9.61
Corporate Note 13.72
Bank Note 0.74
Certificate of Deposit 0.70
Federal Agency Commercial Mortgage-Backed Security 11.96 Municipal Bond/Note 1.22
U.S. Treasury Bond/Note 30.76
CAMP Pool 28.26
Local Agency Investment Fund (LAIF) 0.01
San Diego County Investment Pool 0.03

In compliance with California Government Code Section 53646, the City has sufficient investment liquidity and anticipated revenues to meet the City’s budgeted expenditure requirements for the next six months. All investments are in compliance with state law and the City’s Investment Policy.

09/24/2024 D1 3 of 51

MEETING DATE: SEPTEMBER 24, 2024 PAGE 4
SUBJECT: TREASURY OPERATIONS, CPI/COLA COMPARISON, GENERAL FUND RESERVE POLICY MODIFICATION, AND TREASURER’S CASH REPORT FOR THE MONTH ENDING JUNE 30, 2024
The City has a Section 115 Pension Trust to meet future pension obligations of the City. These funds are invested in equity, bond and other mutual funds, exchange traded fund equity, exchange traded fund bond and money market funds in accordance with California Government Code Section 53216.1. The percentages of the portfolio are as follows:

Investment Type Percentage
Mutual Fund - Equity 4.81
Mutual Fund - Bond 37.29
Money Market Mutual Fund 0.42
Exchange-Traded Fund - Equity 45.43
Exchange-Traded Fund - Bond 12.05
FISCAL IMPACT: There is no direct fiscal impact associated with the staff recommendation. Any future fiscal impact is dependent upon the City Council’s direction provided to staff during the discussion of the item. Additionally, as detailed on the attached Treasurer’s Cash Report, cash and investments, at amortized cost, as of June 30, 2024, totaled $352,385,227. Funds managed by fiscal agents, at market value, totaled $2,710,558 and funds held in the Section 115 Pension Trust, at market value, totaled $21,344,207.

EXHIBITS:

1.City Council Resolution No. 2024- , amending City Council Policy 200-19, Use of Year End Fund Balance

2.Policy 200-19 Use of Year End Fund Balance – Redline version

3.Treasurer’s Cash Report for the Month Ending June 30, 2024 09/24/2024 D1 4 of 51

00029213 7
RESOLUTION NO. 2024-

A RESOLUTION OF THE CITY COUNCIL OF THE CHARTERED CITY OF VISTA, CALIFORNIA, AMENDING CITY COUNCIL POLICY 200-19, USE OF

YEAR END FUND BALANCE
The City Council of the City of Vista does resolve as follows:

1. Findings. The City Council hereby finds and declares the following:

A. Consistent with City Council discussion and consensus during the April 4, 2024 City Council Goals Setting Workshop, City Council Policy 200-19 requires amendments.

B. The City’s Emergency Reserve, the target amount is to be a range of 30% to 35% (including Transfers Out to other funds) of the greater of either year of the City’s General Fund biennial Operating Budget, or the second year (mid-term) amended and adopted year two amount.

C. The City’s Section 115 Pension Trust balance is to be a range of 1.0 to 1.5 times the total annual CalPERS pension obligation (both Unfunded Actuarial Liability and Normal Costs) of the greater of the two fiscal years’ original pension expenditure appropriations within the current biennial Operating Budget or the second year (mid-term) amended and adopted year two amount.

2. Action.

A. City Council Policy No. 200-19, Use of Year End Fund Balance, is amended and approved as identified on Exhibit 2, attached to the Agenda Report for this item.

3. Adoption. PASSED AND ADOPTED at a meeting of the City Council of the City of Vista held on September 24, 2024, by the following vote:

AYES:

NOES:

ABSTAIN:

APPROVED AS TO FORM:

WALTER CHUNG, CITY ATTORNEY
By:

APPROVED
Walter C. Chung
20240917081710
JOHN B. FRANKLIN, MAYOR
ATTEST:

KATHY VALDEZ, CITY CLERK
By:
09/24/2024 D1 5 of 51
EXHIBIT 1

Vista City Council Policy
200-19 USE OF YEAR END FUND BALANCE AND GENERAL FUND

RESERVES

PURPOSE
Establish guidelines for the use of any funds remaining at the end of a fiscal year (commonly referred to as a “Year End Fund Balance”).

POLICY
Any available amount of a Year End Fund Balance should be strategically used to meet current budget year needs, enhance the City’s infrastructure, strengthen the City’s financial position, or support one-time uses that align with the City Council’s adopted goals. Given these criteria, use of a Year End Fund Balance is authorized for the following purposes:

1. If existing, close any remaining structural deficit amount in the budget.

2. Maintain the City’s Emergency Reserve Account at a range of 30% to 35% of the greater of the two fiscal years’ original General Fund appropriations (including Transfers Out to other funds) within the current biennial Operating Budget or the second year (mid-term) amended and adopted Operating Budget of the same.

3.Maintain the City’s Section 115 Pension Trust balance to a range of 1.0 to

1.5 times the total annual CalPERS pension obligation (both Unfunded Actuarial Liability and Normal Costs) of the greater of the two fiscal years’ original pension expenditure appropriations within the current biennial Operating Budget or the second year (mid-term) amended and adopted Operating Budget of the same.

4.Other uses as identified in the current fiscal year fourth quarter financial report, or as directed by a majority of the City Council.

Items are ranked in priority order. Funds required to satisfy Item #1, if needed, should be allocated in full. After Item #1 has been satisfied, any remaining Year End Fund Balance may be allocated to Items 2 through 4, by a majority vote of the City Council.

HISTORY
Adopted June 14, 2011, City Council Resolution No. 2011-121.

Amended October 11, 2016, City Council Resolution No. 2016-151.

Amended November 13, 2018, City Council Resolution No. 2018-175.

Amended October 24, 2023, City Council Resolution No. 2023-185. 200-19 (1)
09/24/2024 D1 6 of 51
EXHIBIT 2

DATE:

TO:John Conley, City Manager
FROM:Mike Sylvia, Director of Finance/Treasurer
PREPARED BY:Lori Ruiz, Senior Accountant
SUBJECT:Treasurer's Cash Report for the Month Ending June 30, 2024 Receipts
6,125,215 ROPS
1,822,543 Sales and Use Tax
998,338 Property Tax
917,056 Prop L Sales Tax
557,816 Building Permit - AV Vista LLC
515,183 Cannabis Tax
309,209 Building Permit - Beazer Homes
295,433 Building Permit - PE Management Group
266,591 Cal Recycle Grant
250,652 Highway Users Tax
12,058,036$
Expenditures
(3,420,758) Payroll Expenditures
(3,167,503) Martin Marietta San Diego Aggregrates LLC (2,314,403) San Diego County Sheriff's Dept
(636,395) California Joint Powers Insurance Authority (326,705) Onyx Paving Company
(188,529) Encina Wastewater Authority
(179,657) San Diego Gas and Electric
(162,251) Westturf Landscape Management Inc (10,396,201)$

CASH AND INVESTMENTS (EXCLUDING FUNDS MANAGED BY FISCAL AGENTS

AND HELD IN TRUST)
Total Investments Per Attached Portfolio Details-Amortized Cost 347,084,031.67$ Plus Cash in Bank 5,301,195.60
TOTAL CASH AND INVESTMENTS ON JUNE 30, 2024 352,385,227.27$ Total Cash and Investments as of Prior Month 349,359,721.67$ Current Month Receipts 16,899,946.52$
Current Month Disbursements (13,874,440.92)
Net Change in Total Cash and Investments 3,025,505.60
TOTAL CASH AND INVESTMENTS ON JUNE 30, 2024 352,385,227.27$ FUNDS MANAGED BY FISCAL AGENTS 2,710,558.45$
FUNDS HELD BY SECTION 115 PENSION TRUST 21,344,206.88$
As of June 30, 2024, the market value of the City's investment portfolio totaled $339,368,784. The City's investment yield to maturity at market decreased to 4.89 percent on June 30, 2024 as compared to 4.96 percent on May 31, 2024. The weighted average days to maturity of the portfolio decreased to 909 days on June 30, 2024 as compared to 914 days on May 31, 2024.

For accounting purposes, the City's investment balances are recorded at amortized cost. The activity presented below represents changes to the amortized cost of the City's cash and investments.

During the month of June 2024, the City's total cash and investments increased by $3,025,506. The significant receipts and expenditures are listed below.

September 4, 2024
09/24/2024 D1 7 of 51
EXHIBIT 3

CITY OF VISTA

ACCOUNT STATEMENT
For the Month Ending
June 30, 2024
Customer Service
PO Box 11813
Harrisburg, PA 17108-1813
Contents
Cover/Disclosures
Summary Statement
Individual Accounts

CITY OF VISTA
MR. MIKE SYLVIA
200 CIVIC CENTER DRIVE
VISTA, CA 92084
Client Management Team
Accounts included in Statement
90420000 CITY OF VISTA INVESTMENT PORTFOLIO
https://www.pfmam.comOnline Access 1-717-232-2723Customer Service Richard Babbe, CCM
Senior Managing Consultant
633 W 5th St., 25th Floor
Los Angeles, CA 90071
949-230-6896
[email protected]

Joseph Creason
Portfolio Manager
213 Market Street
Harrisburg, PA 17101-2141
717-231-6217
[email protected]

Jeremy King
Key Account Manager
213 Market Street
Harrisburg, PA 17101-2141
717-232-2723
[email protected]

09/24/2024 D1 8 of 51

For the Month Ending June 30, 2024
Account Statement
Important Disclosures
Important Disclosures
365 and dividing the result by 7. The yields quoted should not be considered a representation of the yield of the fund in the future, since the yield is not fixed.

Average maturity represents the average maturity of all securities and investments of a portfolio, determined by multiplying the par or principal value of each security or investment by its maturity (days or years), summing the products, and dividing the sum by the total principal value of the portfolio. The stated maturity date of mortgage backed or callable securities are used in this statement. However the actual maturity of these securities could vary depending on the level or prepayments on the underlying mortgages or whether a callable security has or is still able to be called.

Monthly distribution yield represents the net change in the value of one share (normally $1.00 per share) resulting from all dividends declared during the month by a fund expressed as a percentage of the value of one share at the beginning of the month. This resulting net change is then annualized by multiplying it by 365 and dividing it by the number of calendar days in the month.

YTM at Cost The yield to maturity at cost is the expected rate of return, based on the original cost, the annual interest receipts, maturity value and the time period from purchase date to maturity, stated as a percentage, on an annualized basis.

YTM at Market The yield to maturity at market is the rate of return, based on the current market value, the annual interest receipts, maturity value and the time period remaining until maturity, stated as a percentage, on an annualized basis.

Managed Account A portfolio of investments managed discretely by PFMAM according to the client’s specific investment policy and requirements. The investments are directly owned by the client and held by the client’s custodian.

Unsettled Trade A trade which has been executed however the final consummation of the security transaction and payment has not yet taken place.

Please review the detail pages of this statement carefully. If you think your statement is wrong, missing account information, or if you need more information about a transaction, please contact PFMAM within 60 days of receipt. If you have other concerns or questions regarding your account, or to request an updated copy of PFMAM's current disclosure statement, please contact a member of your client management team at PFMAM Service Operations at the address below.

PFM Asset Management LLC
Attn: Service Operations
213 Market Street
Harrisburg, PA 17101
NOT FDIC INSURED NO BANK GUARANTEE MAY LOSE VALUE This statement is for general information purposes only and is not intended to provide specific advice or recommendations. PFM Asset Management LLC ("PFMAM") is an investment adviser registered with the U.S. Securities and Exchange Commission and a subsidiary of U.S. Bancorp Asset Management, Inc. ("USBAM"). USBAM is a subsidiary of U.S. Bank National Association ("U.S. Bank"). U.S. Bank is a separate entity and subsidiary of U.S. Bancorp. U.S. Bank is not responsible for and does not guarantee the products, services or performance of PFMAM. PFMAM maintains a written disclosure statement of our background and business experience. If you would like to receive a copy of our current disclosure statement, please contact Service Operations at the address below.

Proxy Voting PFMAM does not normally receive proxies to vote on behalf of its clients.

However, it does on occasion receive consent requests. In the event a consent request is received the portfolio manager contacts the client and then proceeds according to their instructions. PFMAM’s Proxy Voting Policy is available upon request by contacting Service Operations at the address below.

Questions About an Account PFMAM’s monthly statement is intended to detail our investment advisory activity as well as the activity of any accounts held by clients in pools that are managed by PFMAM. The custodian bank maintains the control of assets and executes (i.e., settles) all investment transactions. The custodian statement is the official record of security and cash holdings and transactions. PFMAM recognizes that clients may use these reports to facilitate record keeping and that the custodian bank statement and the PFMAM statement should be reconciled and differences resolved.

Many custodians use a settlement date basis which may result in the need to reconcile due to a timing difference.

Account Control PFMAM does not have the authority to withdraw funds from or deposit funds to the custodian outside the scope of services provided by PFMAM. Our clients retain responsibility for their internal accounting policies; implementing and enforcing internal controls and generating ledger entries or otherwise recording transactions.

Market Value Generally, PFMAM’s market prices are derived from closing bid prices as of the last business day of the month as supplied by Refinitiv or Bloomberg. For certain short-term investments or where prices are not available from generally recognized sources the securities are priced using a yield-based matrix system to arrive at an estimated market value. Prices that fall between data points are interpolated.

Non-negotiable FDIC-insured bank certificates of deposit are priced at par. Although PFMAM believes the prices to be reliable, the values of the securities may not represent the prices at which the securities could have been bought or sold. Explanation of the valuation methods for a registered investment company or local government investment program is contained in the appropriate fund offering documentation or information statement.

Amortized Cost The original cost of the principal of the security is adjusted for the amount of the periodic reduction of any discount or premium from the purchase date until the date of the report. Discount or premium with respect to short term securities (those with less than one year to maturity at time of issuance) is amortized on a straightline basis. Such discount or premium with respect to longer term securities is amortized using the constant yield basis.

Tax Reporting Cost data and realized gains / losses are provided for informational purposes only. Please review for accuracy and consult your tax advisor to determine the tax consequences of your security transactions. PFMAM does not report such information to the IRS or other taxing authorities and is not responsible for the accuracy of such information that may be required to be reported to federal, state or other taxing authorities.

Financial Situation In order to better serve you, PFMAM should be promptly notified of any material change in your investment objective or financial situation.

Callable Securities Securities subject to redemption prior to maturity may be redeemed in whole or in part before maturity, which could affect the yield represented.

Portfolio The securities in this portfolio, including shares of mutual funds, are not guaranteed or otherwise protected by PFMAM, the FDIC (except for certain non-negotiable certificates of deposit) or any government agency. Investment in securities involves risks, including the possible loss of the amount invested. Actual settlement values, accrued interest, and amortized cost amounts may vary for securities subject to an adjustable interest rate or subject to principal paydowns. Any changes to the values shown may be reflected within the next monthly statement’s beginning values.

Rating Information provided for ratings is based upon a good faith inquiry of selected sources, but its accuracy and completeness cannot be guaranteed.

Shares of some local government investment programs and TERM funds are marketed through representatives of PFMAM's affiliate, PFM Fund Distributors, Inc. which is registered with the SEC as a broker/dealer and is a member of the Financial Industry Regulatory Authority (“FINRA”) and the Municipal Securities Rulemaking Board (“MSRB”). You may reach the FINRA by calling the FINRA Hotline at 1-800-289-9999 or at the FINRA website address
https://www.finra.org/investors/investor-contacts . A brochure describing the FINRA Regulation Public Disclosure Program is also available from FINRA upon request.

Key Terms and Definitions
Dividends on local government investment program funds consist of interest earned, plus any discount ratably amortized to the date of maturity, plus all realized gains and losses on the sale of securities prior to maturity, less ratable amortization of any premium and all accrued expenses to the fund. Dividends are accrued daily and may be paid either monthly or quarterly. The monthly earnings on this statement represent the estimated dividend accrued for the month for any program that distributes earnings on a quarterly basis. There is no guarantee that the estimated amount will be paid on the actual distribution date.

Current Yield is the net change, exclusive of capital changes and income other than investment income, in the value of a hypothetical fund account with a balance of one share over the seven-day base period including the statement date, expressed as a percentage of the value of one share (normally $1.00 per share) at the beginning of the seven-day period. This resulting net change in account value is then annualized by multiplying it by
09/24/2024 D1 9 of 51

For the Month Ending June 30, 2024
Account Statement
Consolidated Summary Statement

CITY OF VISTA
Investment Allocation
Investment Type Closing Market Value Percent
10,144,309.96 2.99 Asset-Backed Security
32,602,341.05 9.61 Federal Agency Bond / Note
46,563,982.86 13.72 Corporate Note
2,517,650.00 0.74 Bank Note
2,391,081.60 0.70 Certificate of Deposit
40,595,799.49 11.96 Federal Agency Commercial Mortgage-Backed Security 4,153,679.45 1.22 Municipal Bond / Note
104,383,419.77 30.76 U.S. Treasury Bond / Note
95,893,181.80 28.26 CAMP Pool
34,424.59 0.01 Local Agency Investment Fund
88,913.45 0.03 San Diego Co. Investment Pool
$339,368,784.02 Total 100.00%
Portfolio Summary
and Income
Closing
Market ValuePortfolio Holdings
Cash Dividends
PFMAM Managed Account 247,933.78 243,352,264.18
CAMP Pool 0.00 95,893,181.80
Local Agency Investment Fund 0.00 34,424.59
San Diego Co. Investment Pool 0.00 88,913.45
$247,933.78 $339,368,784.02 Total
Maturity Distribution (Fixed Income Holdings)
Portfolio Holdings Closing Market Value Percent
96,016,519.84
627,442.20

0.00 1,223,698.00
40,608,229.26
74,726,661.24
28,344,088.20
53,345,498.97
44,476,646.31

0.00 28.29

0.18 0.00

0.36 11.97

22.02 8.35

15.72 13.11

0.00 Under 30 days
31 to 60 days
61 to 90 days
91 to 180 days
181 days to 1 year
1 to 2 years
2 to 3 years
3 to 4 years
4 to 5 years
Over 5 years
Total $339,368,784.02
652
100.00%
Weighted Average Days to Maturity
Sector Allocation

2.99%
ABS

9.61%
Fed Agy Bond /
Note

13.72%
Corporate Note

0.74%
Bank Note

0.70%
Cert of Deposit

11.96%
Federal Agency
Commercial
Mortgage-Backed
Security

1.22%
Muni Bond / Note

30.76%
US TSY Bond / Note

28.26%
CAMP Pool

0.01%
Local Agency
Investment Fund

0.03%
San Diego Co.

Investment Pool
Summary Page 1
09/24/2024 D1 10 of 51

For the Month Ending June 30, 2024Managed Account Summary Statement CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Total Cash Basis Earnings
Plus Net Realized Gains/Losses
Less Purchased Interest Related to Interest/Coupons
Interest/Dividends/Coupons Received
Earnings Reconciliation (Cash Basis) - Managed Account
Less Beginning Accrued Interest
Less Beginning Amortized Value of Securities
Less Cost of New Purchases
Plus Coupons/Dividends Received
Plus Proceeds of Maturities/Calls/Principal Payments
Plus Proceeds from Sales
Ending Accrued Interest
Ending Amortized Value of Securities
Earnings Reconciliation (Accrual Basis)
$242,034,000.71
(4,326,354.43)
(3,296,039.13)
7,894,669.11

0.00 1,045,987.92
$243,352,264.18
339,918.59
(11,442.85)
(80,541.96)
$247,933.78
Total
250,745,986.59
1,078,841.41
3,314,398.65
4,326,354.43
321,559.07
(7,906,111.96)
(250,449,875.00)
(924,502.26)
Total Accrual Basis Earnings $506,650.93
Closing Market Value
Change in Current Value
Unsettled Trades
Principal Acquisitions
Principal Dispositions
Maturities/Calls
Opening Market Value
Transaction Summary - Managed Account
_________________
_________________
_______________________________________________ _______________________________________________Reconciling Transactions Net Cash Contribution
Security Purchases
Principal Payments
Coupon/Interest/Dividend Income
Sale Proceeds
Maturities/Calls
Cash Transactions Summary - Managed Account
4,200,000.00
3,314,398.65
321,559.07
126,354.43
(7,906,111.96)
(0.10)

0.00 Cash Balance
$320,438.59 Closing Cash Balance
Account 90420000 Page 1
09/24/2024 D1 11 of 51

For the Month Ending June 30, 2024Portfolio Summary and Statistics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Account Summary
Percent Par Value Market ValueDescription
U.S. Treasury Bond / Note 111,310,000.00 104,383,419.77 42.90 Municipal Bond / Note 4,295,000.00 4,153,679.45 1.71 Federal Agency Commercial
Mortgage-Backed Security
40,787,431.11 40,595,799.49 16.68
Federal Agency Bond / Note 34,030,000.00 32,602,341.05 13.40 Corporate Note 47,996,000.00 46,563,982.86 19.13
Certificate of Deposit 2,400,000.00 2,391,081.60 0.98 Bank Note 2,500,000.00 2,517,650.00 1.03
Asset-Backed Security 10,139,506.51 10,144,309.96 4.17 Managed Account Sub-Total 253,457,937.62 243,352,264.18 100.00% Accrued Interest 1,078,841.41
Total Portfolio 253,457,937.62 244,431,105.59
Unsettled Trades 0.00 0.00
Sector Allocation

4.17%
ABS

1.03%
Bank Note

0.98%
Cert of Deposit

19.13%
Corporate Note

13.40%
Fed Agy Bond /
Note

16.68%
Federal Agency
Commercial
Mortgage-Backed
Security

1.71%
Muni Bond / Note

42.90%
US TSY Bond / Note
0 - 6 Months 6 - 12 Months 1 - 2 Years 2 - 3 Years 3 - 4 Years 4 - 5 Years Over 5 Years

0.75%

16.69%

30.71%

11.65%

21.92%

18.28%

0.00%
Maturity Distribution Characteristics
Yield to Maturity at Cost
Yield to Maturity at Market
Weighted Average Days to Maturity 909

2.75%

4.89%
Account 90420000 Page 2
09/24/2024 D1 12 of 51

For the Month Ending June 30, 2024Managed Account Issuer Summary CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Credit Quality (S&P Ratings)

4.00%
A

8.77%
A+

2.60%
A-

1.95%
AA

74.01%
AA+

1.16%
AA-

4.40%
AAA

1.66%
BBB+

1.45%
NR
Issuer Summary
Percentof HoldingsIssuer
Market Value
2,443,230.00 1.00 3M COMPANY
1,811,996.43 0.74 ADOBE INC
2,291,424.23 0.94 AMAZON.COM INC
2,498,477.52 1.03 APPLE INC
6,286,141.92 2.58 BANK OF AMERICA CO
1,751,317.92 0.72 BLACKROCK INC
739,124.53 0.30 BRISTOL-MYERS SQUIBB CO
590,298.00 0.24 CALIFORNIA STATE UNIVERSITY
159,498.21 0.07 CARMAX AUTO OWNER TRUST
4,036,815.46 1.66 CITIGROUP INC
1,832,923.13 0.75 DEERE & COMPANY
672,772.96 0.28 DISCOVER FINANCIAL SERVICES
22,691,769.87 9.32 FANNIE MAE
2,308,959.63 0.95 FEDERAL HOME LOAN BANKS
1,653,446.69 0.68 FIFTH THIRD AUTO TRUST
1,747,072.60 0.72 FLORIDA STATE BOARD OF ADMIN FIN CORP 48,197,411.04 19.82 FREDDIE MAC
227,898.44 0.09 GM FINANCIAL CONSUMER AUTOMOBILE TRUST 1,608,455.78 0.66 GOLDMAN SACHS GROUP INC
2,289,792.05 0.94 HOME DEPOT INC
1,516,898.14 0.62 HONDA AUTO RECEIVABLES
876,464.36 0.36 HYUNDAI AUTO RECEIVABLES
2,809,651.70 1.15 JP MORGAN CHASE & CO
605,771.38 0.25 KUBOTA CREDIT OWNER TRUST
3,712,823.63 1.53 MASTERCARD INC
3,474,862.39 1.43 MICROSOFT CORP
2,517,650.00 1.03 MORGAN STANLEY
475,129.25 0.20 NEW JERSEY TURNPIKE AUTHORITY
1,981,252.00 0.81 PACCAR FINANCIAL CORP
2,391,081.60 0.98 RABOBANK NEDERLAND
627,442.20 0.26 STATE OF MARYLAND
346,362.50 0.14 STATE STREET CORPORATION
Account 90420000 Page 3
09/24/2024 D1 13 of 51

For the Month Ending June 30, 2024Managed Account Issuer Summary CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Percentof HoldingsIssuer
Market Value
1,674,126.00 0.69 TARGET CORP
1,778,377.53 0.73 TEXAS INSTRUMENTS INC
2,855,246.22 1.17 THE BANK OF NEW YORK MELLON CORPORATION 3,006,519.80 1.24 TOYOTA MOTOR CORP
1,766,621.90 0.73 TRUIST FIN CORP
104,383,419.77 42.90 UNITED STATES TREASURY
713,737.40 0.29 UNIVERSITY OF CALIFORNIA
$243,352,264.18 Total 100.00%
Account 90420000 Page 4
09/24/2024 D1 14 of 51

US TREASURY NOTES
DTD 10/31/2017 2.250% 10/31/2024
633,400.00 641,401.13 2,426.09 660,925.00 11/05/1911/01/19AaaAA+ 640,000.00 9128283D0 1.57

US TREASURY NOTES
DTD 01/31/2020 1.375% 01/31/2025
2,507,287.50 2,580,009.26 14,727.61 2,668,802.34 01/12/2101/11/21AaaAA+ 2,565,000.00 912828Z52 0.37

US TREASURY NOTES
DTD 08/31/2020 0.250% 08/31/2025
6,347,240.63 6,688,509.85 5,606.86 6,635,036.72 08/06/2108/02/21AaaAA+ 6,710,000.00 91282CAJ0 0.53

US TREASURY NOTES
DTD 09/30/2020 0.250% 09/30/2025
3,040,570.31 3,208,332.33 2,026.64 3,170,830.08 09/09/2109/07/21AaaAA+ 3,225,000.00 91282CAM3 0.67

US TREASURY NOTES
DTD 10/31/2020 0.250% 10/31/2025
2,254,874.88 2,383,347.45 1,010.87 2,349,187.50 10/06/2110/04/21AaaAA+ 2,400,000.00 91282CAT8 0.78

US TREASURY NOTES
DTD 11/30/2020 0.375% 11/30/2025
4,380,314.30 4,628,738.45 1,483.30 4,551,243.36 11/03/2111/02/21AaaAA+ 4,670,000.00 91282CAZ4 1.01

US TREASURY NOTES
DTD 12/31/2020 0.375% 12/31/2025
864,875.00 920,198.40 9.43 910,113.28 05/07/2105/06/21AaaAA+ 925,000.00 91282CBC4 0.73

US TREASURY NOTES
DTD 12/31/2020 0.375% 12/31/2025
5,306,125.00 5,662,604.03 57.83 5,633,989.26 01/13/2101/12/21AaaAA+ 5,675,000.00 91282CBC4 0.52

US TREASURY NOTES
DTD 01/31/2021 0.375% 01/31/2026
2,049,781.36 2,115,615.41 3,445.05 2,000,625.00 05/04/2205/03/22AaaAA+ 2,200,000.00 91282CBH3 2.95

US TREASURY NOTES
DTD 01/31/2021 0.375% 01/31/2026
2,310,662.62 2,463,465.20 3,883.52 2,432,337.50 07/07/2107/02/21AaaAA+ 2,480,000.00 91282CBH3 0.80

US TREASURY NOTES
DTD 01/31/2021 0.375% 01/31/2026
3,857,315.84 4,048,707.35 6,482.97 3,913,108.59 02/22/2202/18/22AaaAA+ 4,140,000.00 91282CBH3 1.82

US TREASURY NOTES
DTD 01/31/2019 2.625% 01/31/2026
4,248,750.00 4,549,491.91 48,230.77 4,870,421.88 02/04/2102/04/21AaaAA+ 4,400,000.00 9128286A3 0.46

US TREASURY NOTES
DTD 01/31/2021 0.375% 01/31/2026
5,450,554.98 5,769,153.45 9,160.71 5,642,507.81 01/06/2201/04/22AaaAA+ 5,850,000.00 91282CBH3 1.27

US TREASURY NOTES
DTD 02/28/2021 0.500% 02/28/2026
279,281.25 298,257.89 501.36 294,785.16 03/09/2103/08/21AaaAA+ 300,000.00 91282CBQ3 0.86 Account 90420000 Page 5
09/24/2024 D1 15 of 51

US TREASURY NOTES
DTD 02/28/2021 0.500% 02/28/2026
4,850,184.38 5,154,793.75 8,706.93 5,069,574.22 12/07/2112/03/21AaaAA+ 5,210,000.00 91282CBQ3 1.15

US TREASURY NOTES
DTD 04/30/2021 0.750% 04/30/2026
697,382.85 749,477.83 947.69 748,593.75 05/27/2105/25/21AaaAA+ 750,000.00 91282CBW0 0.79

US TREASURY NOTES
DTD 05/31/2021 0.750% 05/31/2026
3,152,968.92 3,397,146.65 2,159.84 3,392,562.50 06/04/2106/02/21AaaAA+ 3,400,000.00 91282CCF6 0.79

US TREASURY NOTES
DTD 05/31/2021 0.750% 05/31/2026
5,123,574.50 5,306,125.72 3,509.73 5,069,403.32 06/06/2206/03/22AaaAA+ 5,525,000.00 91282CCF6 2.96

US TREASURY NOTES
DTD 09/30/2021 0.875% 09/30/2026
1,863,632.81 1,950,746.17 4,453.89 1,876,763.67 04/05/2204/04/22AaaAA+ 2,025,000.00 91282CCZ2 2.61

US TREASURY NOTES
DTD 02/15/2017 2.250% 02/15/2027
3,676,359.18 3,842,567.31 33,026.79 3,799,148.44 07/07/2207/05/22AaaAA+ 3,900,000.00 912828V98 2.85

US TREASURY NOTES
DTD 04/30/2020 0.500% 04/30/2027
5,361,562.80 5,619,122.33 5,054.35 5,362,500.00 08/05/2208/03/22AaaAA+ 6,000,000.00 912828ZN3 2.92

US TREASURY NOTES
DTD 06/30/2020 0.500% 06/30/2027
2,101,154.69 2,201,241.18 32.13 2,098,106.05 08/12/2208/09/22AaaAA+ 2,365,000.00 912828ZV5 3.00

US TREASURY NOTES
DTD 08/15/2017 2.250% 08/15/2027
4,120,593.75 4,265,325.52 37,345.67 4,181,058.98 09/06/2209/01/22AaaAA+ 4,410,000.00 9128282R0 3.40

US TREASURY NOTES
DTD 10/31/2022 4.125% 10/31/2027
810,775.00 827,761.52 5,698.78 831,403.12 12/08/2212/06/22AaaAA+ 820,000.00 91282CFU0 3.81

US TREASURY NOTES
DTD 12/31/2022 3.875% 12/31/2027
3,163,523.44 3,263,487.11 339.59 3,275,894.53 05/16/2305/15/23AaaAA+ 3,225,000.00 91282CGC9 3.50

US TREASURY NOTES
DTD 01/31/2021 0.750% 01/31/2028
2,997,729.69 3,075,079.72 10,695.33 2,942,902.93 02/08/2302/07/23AaaAA+ 3,415,000.00 91282CBJ9 3.83

US TREASURY NOTES
DTD 02/28/2023 4.000% 02/29/2028
3,170,693.75 3,277,316.58 43,050.00 3,294,965.63 05/16/2305/15/23AaaAA+ 3,220,000.00 91282CGP0 3.47

US TREASURY NOTES
DTD 03/31/2023 3.625% 03/31/2028
4,130,468.75 4,255,294.27 38,726.09 4,256,972.66 04/24/2304/21/23AaaAA+ 4,250,000.00 91282CGT2 3.59 Account 90420000 Page 6
09/24/2024 D1 16 of 51

US TREASURY NOTES
DTD 03/31/2021 1.250% 03/31/2028
5,921,617.52 6,138,449.42 20,894.81 5,981,882.81 05/09/2305/08/23AaaAA+ 6,650,000.00 91282CBS9 3.50

US TREASURY NOTES
DTD 04/30/2023 3.500% 04/30/2028
3,757,523.44 3,866,153.92 22,908.83 3,860,415.23 05/02/2305/01/23AaaAA+ 3,885,000.00 91282CHA2 3.64

US TREASURY NOTES
DTD 05/31/2023 3.625% 05/31/2028
4,129,140.63 4,238,794.40 13,049.01 4,235,722.66 06/05/2306/01/23AaaAA+ 4,250,000.00 91282CHE4 3.70

US TREASURY NOTES
DTD 06/30/2023 4.000% 06/30/2028
846,831.25 848,662.81 93.48 845,890.63 07/10/2307/06/23AaaAA+ 860,000.00 91282CHK0 4.37

US TREASURY N/B NOTES
DTD 05/31/2024 4.500% 05/31/2029
976,668.75 978,815.31 3,697.13 978,828.52 06/28/2406/27/24AaaAA+ 970,000.00 91282CKT7 4.29 353,443.08 104,383,419.77 109,214,193.63 2.16 107,836,503.13 111,310,000.00 Security Type Sub-Total Municipal Bond / Note

MD ST TXBL GO BONDS
DTD 08/05/2020 0.510% 08/01/2024
627,442.20 629,996.25 1,338.75 629,823.60 08/05/2007/23/20AaaAAA 630,000.00 574193TQ1 0.52

CA ST UNIV TXBL REV BONDS
DTD 09/17/2020 0.685% 11/01/2024
590,298.00 600,000.00 685.00 600,000.00 09/17/2008/27/20Aa2AA- 600,000.00 13077DMK5 0.69

UNIV OF CAL TXBL REV BONDS
DTD 07/16/2020 0.883% 05/15/2025
217,014.75 225,135.28 253.86 225,814.50 07/16/2007/14/20Aa2AA 225,000.00 91412HGE7 0.81

UNIV OF CAL TXBL REV BONDS
DTD 07/16/2020 0.883% 05/15/2025
496,722.65 515,000.00 581.07 515,000.00 07/16/2007/10/20Aa2AA 515,000.00 91412HGE7 0.88

FL ST BOARD OF ADMIN TXBL REV BONDS
DTD 09/16/2020 1.258% 07/01/2025
489,564.30 510,752.48 3,207.90 513,605.70 09/16/2009/03/20Aa3AA 510,000.00 341271AD6 1.11

FL ST BOARD OF ADMIN TXBL REV BONDS
DTD 09/16/2020 1.258% 07/01/2025
1,257,508.30 1,310,000.00 8,239.90 1,310,000.00 09/16/2009/03/20Aa3AA 1,310,000.00 341271AD6 1.26

NJ TURNPIKE AUTHORITY TXBL REV BONDS
DTD 02/04/2021 1.047% 01/01/2026
475,129.25 505,000.00 2,643.68 505,000.00 02/04/2101/22/21A1AA- 505,000.00 646140DP5 1.05 16,950.16 4,153,679.45 4,295,884.01 0.95 4,299,243.80 4,295,000.00 Security Type Sub-Total Account 90420000 Page 7
09/24/2024 D1 17 of 51

FHLMC MULTIFAMILY STRUCTURED P
DTD 07/01/2017 3.243% 04/01/2027
1,357,864.00 1,358,369.60 3,837.55 1,338,849.22 08/18/2308/16/23AaaAA+ 1,420,000.00 3137F1G44 4.97 FHMS K506 A1
DTD 09/01/2023 4.650% 05/01/2028
1,138,353.36 1,131,969.14 4,442.45 1,129,293.04 09/14/2309/07/23AaaAA+ 1,146,438.01 3137HAMG8 5.01 FHMS KJ46 A1
DTD 07/01/2023 4.777% 06/01/2028
1,910,449.31 1,918,076.85 7,635.70 1,918,067.64 07/27/2307/19/23AaaAA+ 1,918,115.60 3137HAD45 4.78 FHMS K505 A2
DTD 07/01/2023 4.819% 06/01/2028
2,392,853.78 2,419,292.91 9,638.00 2,423,971.20 07/20/2307/13/23AaaAA+ 2,400,000.00 3137HACX2 4.59 FNA 2023-M6 A2
DTD 07/01/2023 4.190% 07/01/2028
2,334,164.26 2,366,920.18 8,380.00 2,359,312.50 07/31/2307/18/23AaaAA+ 2,400,000.00 3136BQDE6 4.58 FHMS K506 A2
DTD 09/01/2023 4.650% 08/01/2028
2,289,531.27 2,280,858.14 8,951.25 2,275,828.17 09/14/2309/07/23AaaAA+ 2,310,000.00 3137HAMH6 4.99 FHMS K508 A2
DTD 10/01/2023 4.740% 08/01/2028
2,385,836.88 2,354,270.95 9,480.00 2,347,353.60 10/19/2310/11/23AaaAA+ 2,400,000.00 3137HAQ74 5.26 FHMS K509 A2
DTD 10/01/2023 4.850% 09/01/2028
1,811,463.94 1,764,239.91 7,335.63 1,757,132.36 10/31/2310/25/23AaaAA+ 1,815,000.00 3137HAST4 5.60 FHMS K507 A2
DTD 09/01/2023 4.800% 09/01/2028
2,341,533.21 2,325,792.68 9,400.00 2,321,910.45 09/28/2309/20/23AaaAA+ 2,350,000.00 3137HAMS2 5.07 FHMS K510 A2
DTD 11/01/2023 5.069% 10/01/2028
925,507.60 917,639.38 3,886.23 917,340.28 11/21/2311/14/23AaaAA+ 920,000.00 3137HB3D4 5.14 FHMS K511 A2
DTD 12/01/2023 4.860% 10/01/2028
1,337,771.53 1,336,557.57 5,427.00 1,336,150.18 12/07/2311/28/23AaaAA+ 1,340,000.00 3137HB3G7 4.93 FHMS K512 A2
DTD 12/01/2023 5.000% 11/01/2028
1,219,524.95 1,225,234.03 5,062.50 1,226,345.67 12/21/2312/11/23AaaAA+ 1,215,000.00 3137HBCF9 4.78 Account 90420000 Page 8
09/24/2024 D1 18 of 51

For the Month Ending June 30, 2024Managed Account Detail of Securities Held CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Dated Date/Coupon/Maturity CUSIP Rating Rating Date Date Cost at Cost Interest Cost Value Security Type/Description S&P Moody's Original YTM Accrued Amortized MarketTrade Settle Par
Federal Agency Commercial Mortgage-Backed Security
FHMS K513 A2
DTD 01/01/2024 4.724% 12/01/2028
1,366,260.83 1,387,577.00 5,412.92 1,388,734.88 01/18/2401/10/24AaaAA+ 1,375,000.00 3137HBFY5 4.50 FHMS K514 A2
DTD 02/01/2024 4.572% 12/01/2028
1,367,913.59 1,397,813.65 5,276.85 1,398,848.62 02/08/2402/01/24AaaAA+ 1,385,000.00 3137HBLV4 4.34 FHMS K518 A2
DTD 03/01/2024 5.400% 01/01/2029
1,734,999.14 1,739,033.87 7,650.00 1,741,046.50 03/28/2403/19/24AaaAA+ 1,700,000.00 3137HC2L5 4.83 FHMS K517 A2
DTD 03/01/2024 5.355% 01/01/2029
2,144,827.97 2,164,592.39 9,393.56 2,168,120.53 03/14/2403/05/24AaaAA+ 2,105,000.00 3137HC2C5 4.66 FHMS K515 A2
DTD 02/01/2024 5.400% 01/01/2029
2,396,388.74 2,409,145.62 10,575.00 2,413,309.00 02/22/2402/14/24AaaAA+ 2,350,000.00 3137HBPD0 4.78 FHMS K516 A2
DTD 03/01/2024 5.477% 01/01/2029
2,404,488.84 2,416,332.53 10,725.79 2,420,492.95 03/07/2402/29/24AaaAA+ 2,350,000.00 3137HBPM0 4.78 FHMS K520 A2
DTD 04/01/2024 5.180% 03/01/2029
1,347,523.91 1,335,230.86 5,741.17 1,335,398.47 04/30/2404/23/24AaaAA+ 1,330,000.00 3137HCKV3 5.09 FHMS K522 A2
DTD 06/01/2024 4.803% 05/01/2029
2,396,593.56 2,399,992.87 9,606.00 2,399,992.80 06/13/2406/05/24AaaAA+ 2,400,000.00 3137HDJJ0 4.80 159,198.37 40,595,799.49 40,665,318.26 4.85 40,582,547.14 40,787,431.11 Security Type Sub-Total Federal Agency Bond / Note

FREDDIE MAC NOTES
DTD 02/14/2020 1.500% 02/12/2025
4,550,160.09 4,654,556.13 26,960.21 4,651,415.65 02/14/2002/13/20AaaAA+ 4,655,000.00 3137EAEP0 1.52

FEDERAL HOME LOAN BANK NOTES
DTD 04/16/2020 0.500% 04/14/2025
2,308,959.63 2,393,130.85 2,561.32 2,383,120.80 04/16/2004/15/20AaaAA+ 2,395,000.00 3130AJHU6 0.60

FANNIE MAE NOTES
DTD 04/24/2020 0.625% 04/22/2025
3,080,158.92 3,193,935.53 3,827.34 3,188,418.30 04/24/2004/22/20AaaAA+ 3,195,000.00 3135G03U5 0.67

FANNIE MAE NOTES
DTD 04/24/2020 0.625% 04/22/2025
3,812,841.48 3,958,352.21 4,737.76 3,975,249.60 06/05/2006/03/20AaaAA+ 3,955,000.00 3135G03U5 0.52

FANNIE MAE NOTES
DTD 06/19/2020 0.500% 06/17/2025
2,219,196.00 2,322,225.62 451.11 2,330,880.80 10/05/2010/01/20AaaAA+ 2,320,000.00 3135G04Z3 0.40 Account 90420000 Page 9
09/24/2024 D1 19 of 51

FANNIE MAE NOTES
DTD 06/19/2020 0.500% 06/17/2025
2,410,506.00 2,520,773.24 490.00 2,523,729.60 10/28/2010/26/20AaaAA+ 2,520,000.00 3135G04Z3 0.47

FANNIE MAE NOTES
DTD 06/19/2020 0.500% 06/17/2025
3,548,800.50 3,708,522.16 721.39 3,702,320.30 06/19/2006/17/20AaaAA+ 3,710,000.00 3135G04Z3 0.54

FREDDIE MAC NOTES
DTD 07/23/2020 0.375% 07/21/2025
2,135,280.12 2,242,640.17 3,741.67 2,233,819.90 07/23/2007/21/20AaaAA+ 2,245,000.00 3137EAEU9 0.48

FANNIE MAE NOTES
DTD 08/27/2020 0.375% 08/25/2025
520,900.05 549,595.03 721.88 548,289.50 10/16/2010/15/20AaaAA+ 550,000.00 3135G05X7 0.44

FANNIE MAE NOTES
DTD 08/27/2020 0.375% 08/25/2025
2,263,547.49 2,387,424.46 3,136.87 2,378,814.80 08/27/2008/25/20AaaAA+ 2,390,000.00 3135G05X7 0.47

FREDDIE MAC NOTES
DTD 09/25/2020 0.375% 09/23/2025
3,250,335.60 3,437,451.14 3,511.67 3,429,645.60 09/25/2009/23/20AaaAA+ 3,440,000.00 3137EAEX3 0.44

FANNIE MAE NOTES
DTD 11/12/2020 0.500% 11/07/2025
386,319.63 409,957.45 307.50 409,844.20 11/24/2011/19/20AaaAA+ 410,000.00 3135G06G3 0.51

FANNIE MAE NOTES
DTD 11/12/2020 0.500% 11/07/2025
2,115,335.54 2,242,819.70 1,683.75 2,236,962.90 11/12/2011/09/20AaaAA+ 2,245,000.00 3135G06G3 0.57 52,852.47 32,602,341.05 34,021,383.69 0.66 33,992,511.95 34,030,000.00 Security Type Sub-Total Corporate Note

JOHN DEERE CAPITAL CORP CORPORATE
NOTES
DTD 01/10/2022 1.250% 01/10/2025
1,832,923.13 1,866,202.63 11,132.81 1,827,731.25 03/10/2203/08/22A1A 1,875,000.00 24422EVY2 2.17

MICROSOFT CORP (CALLABLE) NOTES
DTD 02/12/2015 2.700% 02/12/2025
1,834,387.89 1,877,721.84 19,442.63 1,991,838.65 03/17/2103/15/21AaaAAA 1,865,000.00 594918BB9 0.92

TOYOTA MOTOR CREDIT CORP CORP
NOTES
DTD 02/13/2020 1.800% 02/13/2025
757,970.93 775,996.98 5,347.50 782,571.75 05/26/2005/20/20A1A+ 775,000.00 89236TGT6 1.58 Account 90420000 Page 10
09/24/2024 D1 20 of 51

TOYOTA MOTOR CREDIT CORP CORP
NOTES
DTD 02/13/2020 1.800% 02/13/2025
1,036,708.62 1,061,363.61 7,314.00 1,070,356.20 05/26/2005/20/20A1A+ 1,060,000.00 89236TGT6 1.58

MASTERCARD INC CORP NOTES (CALLABLE)
DTD 12/03/2019 2.000% 03/03/2025
1,873,103.63 1,927,182.58 12,553.89 1,994,664.00 03/17/2103/15/21Aa3A+ 1,915,000.00 57636QAN4 0.93

TEXAS INSTRUMENTS INC CORP NOTES
(CALLAB
DTD 03/12/2020 1.375% 03/12/2025
1,778,377.53 1,832,746.13 7,618.65 1,851,191.40 05/05/2005/01/20Aa3A+ 1,830,000.00 882508BH6 1.13 AMAZON.COM INC CORPORATE NOTES
DTD 04/13/2022 3.000% 04/13/2025
2,291,424.23 2,334,031.19 15,177.50 2,331,287.35 04/13/2204/11/22A1AA 2,335,000.00 023135CE4 3.06 3M COMPANY (CALLABLE) CORPORATE
NOTES
DTD 03/27/2020 2.650% 04/15/2025
2,443,230.00 2,487,469.61 13,986.11 2,452,750.00 04/25/2204/21/22A3BBB+ 2,500,000.00 88579YBM2 3.32

GOLDMAN SACHS GROUP INC CORPORATE
NOTES
DTD 05/22/2015 3.750% 05/22/2025
1,608,455.78 1,665,842.48 6,642.19 1,826,589.30 02/17/2102/12/21A2BBB+ 1,635,000.00 38148LAE6 0.94

JPMORGAN CHASE & CO CORP NOTES
(CALLABLE
DTD 08/10/2021 0.768% 08/09/2025
1,352,311.92 1,360,000.00 4,119.89 1,360,000.00 08/10/2108/03/21A1A- 1,360,000.00 46647PCM6 0.77

BRISTOL-MYERS SQUIBB CO CORPORATE
NOTES
DTD 11/13/2020 0.750% 11/13/2025
739,124.53 783,562.71 786.00 778,171.44 06/21/2106/17/21A2A 786,000.00 110122DN5 0.98

BANK OF NY MELLON CORP (CALLABLE)
CORPOR
DTD 01/28/2021 0.750% 01/28/2026
2,855,246.22 3,059,667.99 9,753.75 3,058,959.60 02/18/2102/16/21A1A 3,060,000.00 06406RAQ0 0.76

STATE STREET CORP (CALLABLE)

CORPORATE N
DTD 02/07/2022 1.746% 02/06/2026
346,362.50 355,000.00 2,496.54 355,000.00 02/07/2202/02/22A1A 355,000.00 857477BR3 1.75 Account 90420000 Page 11
09/24/2024 D1 21 of 51

BANK OF AMERICA CORP NOTES
(CALLABLE)
DTD 03/22/2022 3.384% 04/02/2026
1,739,359.53 1,770,000.00 14,807.82 1,770,000.00 03/22/2203/17/22A1A- 1,770,000.00 06051GKM0 3.38

BANK OF AMERICA NA CORPORATE NOTES
DTD 08/18/2023 5.526% 08/18/2026
1,846,488.94 1,835,000.00 37,462.44 1,835,000.00 08/18/2308/14/23Aa1A+ 1,835,000.00 06428CAA2 5.53

TARGET CORP CORP NOTES (CALLABLE)
DTD 01/24/2022 1.950% 01/15/2027
297,622.40 319,722.16 2,877.33 319,456.00 01/24/2201/19/22A2A 320,000.00 87612EBM7 1.99

TARGET CORP CORP NOTES (CALLABLE)
DTD 01/24/2022 1.950% 01/15/2027
1,376,503.60 1,475,520.57 13,307.67 1,471,268.00 02/01/2201/28/22A2A 1,480,000.00 87612EBM7 2.08

MICROSOFT CORP CORP NOTES (CALLABLE)
DTD 02/06/2017 3.300% 02/06/2027
1,640,474.50 1,669,054.09 22,595.83 1,652,213.00 01/31/2301/27/23AaaAAA 1,700,000.00 594918BY9 4.07

TRUIST FINANCIAL CORP NOTES
(CALLABLE)
DTD 03/02/2021 1.267% 03/02/2027
1,766,621.90 1,833,114.17 7,957.46 1,775,911.00 03/21/2203/17/22Baa1A- 1,900,000.00 89788MAD4 2.69

HOME DEPOT INC CORP NOTES (CALLABLE)
DTD 09/14/2017 2.800% 09/14/2027
2,289,792.05 2,354,376.54 20,389.44 2,311,795.50 01/27/2301/25/23A2A 2,450,000.00 437076BT8 4.15

APPLE INC CORPORATE NOTES (CALLABLE)
DTD 11/13/2017 3.000% 11/13/2027
2,498,477.52 2,535,944.88 10,560.00 2,488,147.20 12/14/2212/12/22AaaAA+ 2,640,000.00 037833DK3 4.31

PACCAR FINANCIAL CORP CORPORATE
NOTES
DTD 01/10/2023 4.600% 01/10/2028
1,981,252.00 2,032,890.89 43,700.00 2,045,940.00 02/06/2302/02/23A1A+ 2,000,000.00 69371RS31 4.08

JPMORGAN CHASE CORP NOTES (CALLABLE)
DTD 02/24/2022 2.947% 02/24/2028
1,457,339.78 1,445,435.09 16,166.34 1,421,845.35 09/18/2309/14/23A1A- 1,555,000.00 46647PCW4 5.13

CITIBANK NA CORP NOTES (CALLABLE)
DTD 09/29/2023 5.803% 09/29/2028
1,216,965.38 1,207,156.73 17,573.42 1,207,917.90 05/03/2405/01/24Aa3A+ 1,185,000.00 17325FBB3 5.30

CITIBANK NA CORP NOTES (CALLABLE)
DTD 09/29/2023 5.803% 09/29/2028
2,300,424.00 2,240,000.00 33,218.95 2,240,000.00 09/29/2309/26/23Aa3A+ 2,240,000.00 17325FBB3 5.80

BLACKROCK FUNDING INC CORPORATE

NOTES (C
DTD 03/14/2024 4.700% 03/14/2029
223,890.08 224,614.31 3,143.12 224,592.75 03/14/2403/05/24Aa3AA- 225,000.00 09290DAA9 4.74 Account 90420000 Page 12
09/24/2024 D1 22 of 51

BLACKROCK FUNDING INC CORPORATE

NOTES (C
DTD 03/14/2024 4.700% 03/14/2029
631,867.54 632,171.12 8,870.60 632,053.60 04/11/2404/09/24Aa3AA- 635,000.00 09290DAA9 4.81

BLACKROCK FUNDING INC CORPORATE

NOTES (C
DTD 03/14/2024 4.700% 03/14/2029
895,560.30 900,625.87 12,572.50 900,657.00 03/28/2403/26/24Aa3AA- 900,000.00 09290DAA9 4.68

ADOBE INC CORP NOTES (CALLABLE)
DTD 04/04/2024 4.800% 04/04/2029
815,898.94 813,697.22 9,454.00 813,638.95 04/04/2404/02/24A1A+ 815,000.00 00724PAF6 4.84

ADOBE INC CORP NOTES (CALLABLE)
DTD 04/04/2024 4.800% 04/04/2029
996,097.49 993,580.93 11,542.00 993,517.45 04/04/2404/01/24A1A+ 995,000.00 00724PAF6 4.83

MASTERCARD INC CORP NOTES (CALLABLE)
DTD 05/31/2019 2.950% 06/01/2029
1,839,720.00 1,837,620.12 4,916.67 1,837,300.00 06/27/2406/26/24Aa3A+ 2,000,000.00 57636QAM6 4.82 407,487.05 46,563,982.86 47,507,312.44 3.13 47,622,364.64 47,996,000.00 Security Type Sub-Total Certificate of Deposit

COOPERAT RABOBANK UA/NY CERT DEPOS
DTD 07/20/2023 5.080% 07/17/2026
2,391,081.60 2,400,000.00 55,541.33 2,400,000.00 07/20/2307/17/23Aa2A+ 2,400,000.00 21684LGS5 5.08 55,541.33 2,391,081.60 2,400,000.00 5.08 2,400,000.00 2,400,000.00 Security Type Sub-Total Bank Note

MORGAN STANLEY BANK NA BANK NOTES
(CALLA
DTD 05/30/2024 5.504% 05/26/2028
856,001.00 850,000.00 4,028.62 850,000.00 05/30/2405/28/24Aa3A+ 850,000.00 61690U8B9 5.50

MORGAN STANLEY BANK NA BANK NOTES
(CALLA
DTD 05/30/2024 5.504% 05/26/2028
1,661,649.00 1,653,390.73 7,820.27 1,653,481.50 05/31/2405/30/24Aa3A+ 1,650,000.00 61690U8B9 5.44 11,848.89 2,517,650.00 2,503,390.73 5.46 2,503,481.50 2,500,000.00 Security Type Sub-Total Asset-Backed Security
Account 90420000 Page 13
09/24/2024 D1 23 of 51

For the Month Ending June 30, 2024Managed Account Detail of Securities Held CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Dated Date/Coupon/Maturity CUSIP Rating Rating Date Date Cost at Cost Interest Cost Value Security Type/Description S&P Moody's Original YTM Accrued Amortized MarketTrade Settle Par
Asset-Backed Security
HART 2021-A A3
DTD 04/28/2021 0.380% 09/15/2025
16,526.73 16,567.98 2.80 16,566.72 04/28/2104/20/21NRAAA 16,568.46 44933LAC7 0.38 CARMX 2021-1 A3
DTD 01/27/2021 0.340% 12/15/2025
29,895.55 30,079.62 4.55 30,075.45 01/27/2101/20/21NRAAA 30,081.40 14316NAC3 0.34 TAOT 2021-C A3
DTD 09/27/2021 0.430% 01/15/2026
259,419.00 263,723.82 50.40 263,710.33 09/27/2109/21/21AaaAAA 263,731.35 89239BAC5 0.43 CARMX 2021-2 A3
DTD 04/21/2021 0.520% 02/17/2026
129,602.66 131,021.55 30.28 131,002.86 04/21/2104/13/21NRAAA 131,031.10 14314QAC8 0.52 HART 2021-C A3
DTD 11/17/2021 0.740% 05/15/2026
150,435.50 153,079.97 50.35 153,060.03 11/17/2111/09/21NRAAA 153,094.20 44935FAD6 0.75 DCENT 2021-A1 A1
DTD 09/27/2021 0.580% 09/15/2026
672,772.96 679,935.31 175.29 679,854.41 09/27/2109/20/21AaaAAA 680,000.00 254683CP8 0.58 CCCIT 2023-A1 A1
DTD 12/11/2023 5.230% 12/08/2027
519,426.08 519,943.07 1,737.52 519,934.79 12/11/2312/04/23AaaAAA 520,000.00 17305EGW9 5.23 KCOT 2023-2A A3
DTD 07/26/2023 5.280% 01/18/2028
605,771.38 604,879.01 1,419.73 604,847.18 07/26/2307/18/23AaaNR 605,000.00 500945AC4 5.29 HAROT 2023-3 A3
DTD 08/22/2023 5.410% 02/18/2028
1,516,898.14 1,514,747.38 2,959.72 1,514,687.61 08/22/2308/15/23NRAAA 1,515,000.00 43815QAC1 5.42 TAOT 2023-C A3
DTD 08/15/2023 5.160% 04/17/2028
468,554.23 469,913.68 1,077.87 469,893.69 08/15/2308/08/23NRAAA 470,000.00 89231FAD2 5.17 BAAT 2023-2A A3
DTD 11/21/2023 5.740% 06/15/2028
1,846,615.37 1,834,970.74 4,681.29 1,834,966.79 11/21/2311/15/23AaaNR 1,835,000.00 06054YAC1 5.74 TAOT 2023-D A3
DTD 11/14/2023 5.540% 08/15/2028
483,867.02 479,954.37 1,181.87 479,948.26 11/14/2311/07/23NRAAA 480,000.00 89239FAD4 5.54 FITAT 2023-1 A3
DTD 08/23/2023 5.530% 08/15/2028
1,653,446.69 1,649,915.30 4,055.33 1,649,897.70 08/23/2308/15/23AaaAAA 1,650,000.00 31680EAD3 5.53 HART 2023-C A3
DTD 11/13/2023 5.540% 10/16/2028
709,502.13 704,917.84 1,735.87 704,907.29 11/13/2311/03/23NRAAA 705,000.00 44918CAD4 5.54 Account 90420000 Page 14
09/24/2024 D1 24 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
U.S. Treasury Bond / Note
(8,001.13)(27,525.00) 633,400.00 98.97 MORGAN_S 640,000.00 9128283D0US TREASURY NOTES DTD 10/31/2017 2.250% 10/31/2024

5.37 0.34
(72,721.76)(161,514.84) 2,507,287.50 97.75 HSBC 2,565,000.00 912828Z52US TREASURY NOTES DTD 01/31/2020 1.375% 01/31/2025

5.33 0.59
(341,269.22)(287,796.09) 6,347,240.63 94.59 WELLS_F 6,710,000.00 91282CAJ0US TREASURY NOTES DTD 08/31/2020 0.250% 08/31/2025

5.07 1.17
(167,762.02)(130,259.77) 3,040,570.31 94.28 HSBC 3,225,000.00 91282CAM3US TREASURY NOTES DTD 09/30/2020 0.250% 09/30/2025

5.02 1.25
(128,472.57)(94,312.62) 2,254,874.88 93.95 TD 2,400,000.00 91282CAT8US TREASURY NOTES DTD 10/31/2020 0.250% 10/31/2025

4.99 1.34
(248,424.15)(170,929.06) 4,380,314.30 93.80 NOMURA 4,670,000.00 91282CAZ4US TREASURY NOTES DTD 11/30/2020 0.375% 11/30/2025

4.96 1.42
(55,323.40)(45,238.28) 864,875.00 93.50 JPM_CHA 925,000.00 91282CBC4US TREASURY NOTES DTD 12/31/2020 0.375% 12/31/2025

4.92 1.50
(356,479.03)(327,864.26) 5,306,125.00 93.50 RBC 5,675,000.00 91282CBC4US TREASURY NOTES DTD 12/31/2020 0.375% 12/31/2025

4.92 1.50
(65,834.05) 49,156.36 2,049,781.36 93.17 JPM_CHA 2,200,000.00 91282CBH3US TREASURY NOTES DTD 01/31/2021 0.375% 01/31/2026

4.90 1.58
(152,802.58)(121,674.88) 2,310,662.62 93.17 BNP_PAR 2,480,000.00 91282CBH3US TREASURY NOTES DTD 01/31/2021 0.375% 01/31/2026

4.90 1.58
(191,391.51)(55,792.75) 3,857,315.84 93.17 CITIGRP 4,140,000.00 91282CBH3US TREASURY NOTES DTD 01/31/2021 0.375% 01/31/2026

4.90 1.58
(300,741.91)(621,671.88) 4,248,750.00 96.56 BARCLAY 4,400,000.00 9128286A3US TREASURY NOTES DTD 01/31/2019 2.625% 01/31/2026

4.90 1.55
(318,598.47)(191,952.83) 5,450,554.98 93.17 MORGAN_ 5,850,000.00 91282CBH3US TREASURY NOTES DTD 01/31/2021 0.375% 01/31/2026

4.90 1.58
(18,976.64)(15,503.91) 279,281.25 93.09 RBC 300,000.00 91282CBQ3US TREASURY NOTES DTD 02/28/2021 0.500% 02/28/2026

4.86 1.67
(304,609.37)(219,389.84) 4,850,184.38 93.09 WELLS_F 5,210,000.00 91282CBQ3US TREASURY NOTES DTD 02/28/2021 0.500% 02/28/2026

4.86 1.67
(52,094.98)(51,210.90) 697,382.85 92.98 NOMURA 750,000.00 91282CBW0US TREASURY NOTES DTD 04/30/2021 0.750% 04/30/2026

4.79 1.83
(244,177.73)(239,593.58) 3,152,968.92 92.73 RBC 3,400,000.00 91282CCF6US TREASURY NOTES DTD 05/31/2021 0.750% 05/31/2026

4.76 1.91
Account 90420000 Page 16
09/24/2024 D1 26 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
U.S. Treasury Bond / Note
(182,551.22) 54,171.18 5,123,574.50 92.73 BARCLAY 5,525,000.00 91282CCF6US TREASURY NOTES DTD 05/31/2021 0.750% 05/31/2026

4.76 1.91
(87,113.36)(13,130.86) 1,863,632.81 92.03 RBS 2,025,000.00 91282CCZ2US TREASURY NOTES DTD 09/30/2021 0.875% 09/30/2026

4.64 2.23
(166,208.13)(122,789.26) 3,676,359.18 94.27 JPM_CHA 3,900,000.00 912828V98US TREASURY NOTES DTD 02/15/2017 2.250% 02/15/2027

4.59 2.55
(257,559.53)(937.20) 5,361,562.80 89.36 NOMURA 6,000,000.00 912828ZN3US TREASURY NOTES DTD 04/30/2020 0.500% 04/30/2027

4.54 2.82
(100,086.49) 3,048.64 2,101,154.69 88.84 NOMURA 2,365,000.00 912828ZV5US TREASURY NOTES DTD 06/30/2020 0.500% 06/30/2027

4.52 2.98
(144,731.77)(60,465.23) 4,120,593.75 93.44 HSBC 4,410,000.00 9128282R0US TREASURY NOTES DTD 08/15/2017 2.250% 08/15/2027

4.52 3.01
(16,986.52)(20,628.12) 810,775.00 98.88 NOMURA 820,000.00 91282CFU0US TREASURY NOTES DTD 10/31/2022 4.125% 10/31/2027

4.49 3.13
(99,963.67)(112,371.09) 3,163,523.44 98.09 CITIGRP 3,225,000.00 91282CGC9US TREASURY NOTES DTD 12/31/2022 3.875% 12/31/2027

4.47 3.25
(77,350.03) 54,826.76 2,997,729.69 87.78 BNP_PAR 3,415,000.00 91282CBJ9US TREASURY NOTES DTD 01/31/2021 0.750% 01/31/2028

4.48 3.53
(106,622.83)(124,271.88) 3,170,693.75 98.47 HSBC 3,220,000.00 91282CGP0US TREASURY NOTES DTD 02/28/2023 4.000% 02/29/2028

4.46 3.41
(124,825.52)(126,503.91) 4,130,468.75 97.19 TD 4,250,000.00 91282CGT2US TREASURY NOTES DTD 03/31/2023 3.625% 03/31/2028

4.45 3.51
(216,831.90)(60,265.29) 5,921,617.52 89.05 BNP_PAR 6,650,000.00 91282CBS9US TREASURY NOTES DTD 03/31/2021 1.250% 03/31/2028

4.45 3.66
(108,630.48)(102,891.79) 3,757,523.44 96.72 BNP_PAR 3,885,000.00 91282CHA2US TREASURY NOTES DTD 04/30/2023 3.500% 04/30/2028

4.44 3.60
(109,653.77)(106,582.03) 4,129,140.63 97.16 MERRILL 4,250,000.00 91282CHE4US TREASURY NOTES DTD 05/31/2023 3.625% 05/31/2028

4.42 3.68
(1,831.56) 940.62 846,831.25 98.47 CITIGRP 860,000.00 91282CHK0US TREASURY NOTES DTD 06/30/2023 4.000% 06/30/2028

4.42 3.66
(2,146.56)(2,159.77) 976,668.75 100.69 HSBC 970,000.00 91282CKT7US TREASURY N/B NOTES DTD 05/31/2024 4.500% 05/31/2029

4.34 4.46
(3,453,083.36) 4.73 (4,830,773.86) 104,383,419.77 111,310,000.00 Security Type Sub-Total 2.29 Account 90420000 Page 17
09/24/2024 D1 27 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
Municipal Bond / Note
(2,554.05)(2,381.40) 627,442.20 99.59 JPM_CHA 630,000.00 574193TQ1MD ST TXBL GO BONDS DTD 08/05/2020 0.510% 08/01/2024

5.24 0.09
(9,702.00)(9,702.00) 590,298.00 98.38 GOLDMAN 600,000.00 13077DMK5CA ST UNIV TXBL REV BONDS DTD 09/17/2020 0.685% 11/01/2024

5.58 0.34
(8,120.53)(8,799.75) 217,014.75 96.45 04/15/25JPM_CHA 225,000.00 91412HGE7UNIV OF CAL TXBL REV BONDS DTD 07/16/2020 0.883% 05/15/2025

5.08 0.80
(18,277.35)(18,277.35) 496,722.65 96.45 04/15/25JPM_CHA 515,000.00 91412HGE7UNIV OF CAL TXBL REV BONDS DTD 07/16/2020 0.883% 05/15/2025

5.08 0.80
(21,188.18)(24,041.40) 489,564.30 95.99 MERRILL 510,000.00 341271AD6FL ST BOARD OF ADMIN TXBL REV BONDS DTD 09/16/2020 1.258% 07/01/2025

5.42 1.00
(52,491.70)(52,491.70) 1,257,508.30 95.99 MERRILL 1,310,000.00 341271AD6FL ST BOARD OF ADMIN TXBL REV BONDS DTD 09/16/2020 1.258% 07/01/2025

5.42 1.00
(29,870.75)(29,870.75) 475,129.25 94.09 CITIGRP 505,000.00 646140DP5NJ TURNPIKE AUTHORITY TXBL REV BONDS
DTD 02/04/2021 1.047% 01/01/2026

5.19 1.49
(145,564.35) 5.33 (142,204.56) 4,153,679.45 4,295,000.00 Security Type Sub-Total 0.79 Federal Agency Commercial Mortgage-Backed Security
(25,218.96)(8,817.41) 1,598,028.54 96.39 CITIGRP 1,657,877.50 3137BTUM1FHMS K061 A2 DTD 01/30/2017 3.347% 11/01/2026

4.99 2.13
789.65 35,717.15 2,393,920.28 95.76 MORGAN_ 2,500,000.00 3137BXQY1FHMS K064 A2 DTD 05/15/2017 3.224% 03/01/2027

4.92 2.40
(505.60) 19,014.78 1,357,864.00 95.62 CITIGRP 1,420,000.00 3137F1G44FHLMC MULTIFAMILY STRUCTURED P DTD 07/01/2017 3.243% 04/01/2027

4.95 2.54
6,384.22 9,060.32 1,138,353.36 99.29 WELLS_F 1,146,438.01 3137HAMG8FHMS K506 A1 DTD 09/01/2023 4.650% 05/01/2028

4.85 3.19
(7,627.54)(7,618.33) 1,910,449.31 99.60 JPM_CHA 1,918,115.60 3137HAD45FHMS KJ46 A1 DTD 07/01/2023 4.777% 06/01/2028

4.89 2.68
(26,439.13)(31,117.42) 2,392,853.78 99.70 JPM_CHA 2,400,000.00 3137HACX2FHMS K505 A2 DTD 07/01/2023 4.819% 06/01/2028

4.90 3.45
(32,755.92)(25,148.24) 2,334,164.26 97.26 JPM_CHA 2,400,000.00 3136BQDE6FNA 2023-M6 A2 DTD 07/01/2023 4.190% 07/01/2028

4.95 3.60
Account 90420000 Page 18
09/24/2024 D1 28 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
Federal Agency Commercial Mortgage-Backed Security
8,673.13 13,703.10 2,289,531.27 99.11 WELLS_F 2,310,000.00 3137HAMH6FHMS K506 A2 DTD 09/01/2023 4.650% 08/01/2028

4.89 3.59
31,565.93 38,483.28 2,385,836.88 99.41 BMO 2,400,000.00 3137HAQ74FHMS K508 A2 DTD 10/01/2023 4.740% 08/01/2028

4.90 3.61
47,224.03 54,331.58 1,811,463.94 99.81 MORGAN_ 1,815,000.00 3137HAST4FHMS K509 A2 DTD 10/01/2023 4.850% 09/01/2028

4.90 3.68
15,740.53 19,622.76 2,341,533.21 99.64 MERRILL 2,350,000.00 3137HAMS2FHMS K507 A2 DTD 09/01/2023 4.800% 09/01/2028

4.90 3.64
7,868.22 8,167.32 925,507.60 100.60 JPM_CHA 920,000.00 3137HB3D4FHMS K510 A2 DTD 11/01/2023 5.069% 10/01/2028

4.91 3.70
1,213.96 1,621.35 1,337,771.53 99.83 MERRILL 1,340,000.00 3137HB3G7FHMS K511 A2 DTD 12/01/2023 4.860% 10/01/2028

4.90 3.75
(5,709.08)(6,820.72) 1,219,524.95 100.37 JPM_CHA 1,215,000.00 3137HBCF9FHMS K512 A2 DTD 12/01/2023 5.000% 11/01/2028

4.90 3.76
(21,316.17)(22,474.05) 1,366,260.83 99.36 BMO 1,375,000.00 3137HBFY5FHMS K513 A2 DTD 01/01/2024 4.724% 12/01/2028

4.88 3.87
(29,900.06)(30,935.03) 1,367,913.59 98.77 JPM_CHA 1,385,000.00 3137HBLV4FHMS K514 A2 DTD 02/01/2024 4.572% 12/01/2028

4.88 3.84
(4,034.73)(6,047.36) 1,734,999.14 102.06 JPM_CHA 1,700,000.00 3137HC2L5FHMS K518 A2 DTD 03/01/2024 5.400% 01/01/2029

4.89 3.94
(19,764.42)(23,292.56) 2,144,827.97 101.89 MERRILL 2,105,000.00 3137HC2C5FHMS K517 A2 DTD 03/01/2024 5.355% 01/01/2029

4.89 3.95
(12,756.88)(16,920.26) 2,396,388.74 101.97 WELLS_F 2,350,000.00 3137HBPD0FHMS K515 A2 DTD 02/01/2024 5.400% 01/01/2029

4.91 3.86
(11,843.69)(16,004.11) 2,404,488.84 102.32 MORGAN_ 2,350,000.00 3137HBPM0FHMS K516 A2 DTD 03/01/2024 5.477% 01/01/2029

4.90 3.89
12,293.05 12,125.44 1,347,523.91 101.32 MERRILL 1,330,000.00 3137HCKV3FHMS K520 A2 DTD 04/01/2024 5.180% 03/01/2029

4.86 4.06
(3,399.31)(3,399.24) 2,396,593.56 99.86 MORGAN_ 2,400,000.00 3137HDJJ0FHMS K522 A2 DTD 06/01/2024 4.803% 05/01/2029

4.84 4.31
13,252.35 4.90 (69,518.77) 40,595,799.49 40,787,431.11 Security Type Sub-Total 3.53 Federal Agency Bond / Note
Account 90420000 Page 19
09/24/2024 D1 29 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
Federal Agency Bond / Note
(104,396.04)(101,255.56) 4,550,160.09 97.75 WELLS_FA 4,655,000.00 3137EAEP0FREDDIE MAC NOTES DTD 02/14/2020 1.500% 02/12/2025

5.26 0.62
(84,171.22)(74,161.17) 2,308,959.63 96.41 CITIGRP 2,395,000.00 3130AJHU6FEDERAL HOME LOAN BANK NOTES DTD 04/16/2020 0.500% 04/14/2025

5.21 0.79
(113,776.61)(108,259.38) 3,080,158.92 96.41 CITIGRP 3,195,000.00 3135G03U5FANNIE MAE NOTES DTD 04/24/2020 0.625% 04/22/2025

5.21 0.81
(145,510.73)(162,408.12) 3,812,841.48 96.41 HSBC 3,955,000.00 3135G03U5FANNIE MAE NOTES DTD 04/24/2020 0.625% 04/22/2025

5.21 0.81
(103,029.62)(111,684.80) 2,219,196.00 95.66 NOMURA 2,320,000.00 3135G04Z3FANNIE MAE NOTES DTD 06/19/2020 0.500% 06/17/2025

5.18 0.97
(110,267.24)(113,223.60) 2,410,506.00 95.66 WELLS_F 2,520,000.00 3135G04Z3FANNIE MAE NOTES DTD 06/19/2020 0.500% 06/17/2025

5.18 0.97
(159,721.66)(153,519.80) 3,548,800.50 95.66 NOMURA 3,710,000.00 3135G04Z3FANNIE MAE NOTES DTD 06/19/2020 0.500% 06/17/2025

5.18 0.97
(107,360.05)(98,539.78) 2,135,280.12 95.11 WELLS_F 2,245,000.00 3137EAEU9FREDDIE MAC NOTES DTD 07/23/2020 0.375% 07/21/2025

5.18 1.06
(28,694.98)(27,389.45) 520,900.05 94.71 CITIGRP 550,000.00 3135G05X7FANNIE MAE NOTES DTD 08/27/2020 0.375% 08/25/2025

5.16 1.15
(123,876.97)(115,267.31) 2,263,547.49 94.71 BARCLAY 2,390,000.00 3135G05X7FANNIE MAE NOTES DTD 08/27/2020 0.375% 08/25/2025

5.16 1.15
(187,115.54)(179,310.00) 3,250,335.60 94.49 CITIGRP 3,440,000.00 3137EAEX3FREDDIE MAC NOTES DTD 09/25/2020 0.375% 09/23/2025

5.05 1.23
(23,637.82)(23,524.57) 386,319.63 94.22 NOMURA 410,000.00 3135G06G3FANNIE MAE NOTES DTD 11/12/2020 0.500% 11/07/2025

4.97 1.35
(127,484.16)(121,627.36) 2,115,335.54 94.22 BARCLAY 2,245,000.00 3135G06G3FANNIE MAE NOTES DTD 11/12/2020 0.500% 11/07/2025

4.97 1.35
(1,390,170.90) 5.17 (1,419,042.64) 32,602,341.05 34,030,000.00 Security Type Sub-Total 0.95 Corporate Note
(33,279.50) 5,191.88 1,832,923.13 97.76 STIFEL 1,875,000.00 24422EVY2JOHN DEERE CAPITAL CORP CORPORATE NOTES
DTD 01/10/2022 1.250% 01/10/2025

5.62 0.53
Account 90420000 Page 20
09/24/2024 D1 30 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
Corporate Note
(43,333.95)(157,450.76) 1,834,387.89 98.36 11/12/24GOLDMAN 1,865,000.00 594918BB9MICROSOFT CORP (CALLABLE) NOTES DTD 02/12/2015 2.700% 02/12/2025

5.44 0.37
(18,026.05)(24,600.82) 757,970.93 97.80 CITIGRP 775,000.00 89236TGT6TOYOTA MOTOR CREDIT CORP CORP NOTES
DTD 02/13/2020 1.800% 02/13/2025

5.45 0.62
(24,654.99)(33,647.58) 1,036,708.62 97.80 CITIGRP 1,060,000.00 89236TGT6TOYOTA MOTOR CREDIT CORP CORP NOTES
DTD 02/13/2020 1.800% 02/13/2025

5.45 0.62
(54,078.95)(121,560.37) 1,873,103.63 97.81 02/03/25US_BANC 1,915,000.00 57636QAN4MASTERCARD INC CORP NOTES (CALLABLE)
DTD 12/03/2019 2.000% 03/03/2025

5.34 0.59
(54,368.60)(72,813.87) 1,778,377.53 97.18 02/12/25CITIGRP 1,830,000.00 882508BH6TEXAS INSTRUMENTS INC CORP NOTES (CALLAB
DTD 03/12/2020 1.375% 03/12/2025

5.54 0.62
(42,606.96)(39,863.12) 2,291,424.23 98.13 JPM_CHA 2,335,000.00 023135CE4AMAZON.COM INC CORPORATE NOTES DTD 04/13/2022 3.000% 04/13/2025

5.45 0.78
(44,239.61)(9,520.00) 2,443,230.00 97.73 03/15/25CITIGRP 2,500,000.00 88579YBM23M COMPANY (CALLABLE) CORPORATE NOTES
DTD 03/27/2020 2.650% 04/15/2025

5.62 0.71
(57,386.70)(218,133.52) 1,608,455.78 98.38 02/22/25MORGAN_ 1,635,000.00 38148LAE6GOLDMAN SACHS GROUP INC CORPORATE NOTES
DTD 05/22/2015 3.750% 05/22/2025

5.63 0.64
(7,688.08)(7,688.08) 1,352,311.92 99.43 08/09/24JPM_CHA 1,360,000.00 46647PCM6JPMORGAN CHASE & CO CORP NOTES (CALLABLE
DTD 08/10/2021 0.768% 08/09/2025

1.28 0.12
(44,438.18)(39,046.91) 739,124.53 94.04 10/13/25CITIGRP 786,000.00 110122DN5BRISTOL-MYERS SQUIBB CO CORPORATE NOTES
DTD 11/13/2020 0.750% 11/13/2025

5.32 1.29
(204,421.77)(203,713.38) 2,855,246.22 93.31 12/28/25BMO 3,060,000.00 06406RAQ0BANK OF NY MELLON CORP (CALLABLE) CORPOR
DTD 01/28/2021 0.750% 01/28/2026

5.22 1.49
(8,637.50)(8,637.50) 346,362.50 97.57 02/26/25GOLDMAN 355,000.00 857477BR3STATE STREET CORP (CALLABLE)

CORPORATE N
DTD 02/07/2022 1.746% 02/06/2026

3.32 0.66
Account 90420000 Page 21
09/24/2024 D1 31 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
Corporate Note
(30,640.47)(30,640.47) 1,739,359.53 98.27 04/02/25MERRILL 1,770,000.00 06051GKM0BANK OF AMERICA CORP NOTES (CALLABLE)
DTD 03/22/2022 3.384% 04/02/2026

4.42 0.75
11,488.94 11,488.94 1,846,488.94 100.63 MERRILL 1,835,000.00 06428CAA2BANK OF AMERICA NA CORPORATE NOTES DTD 08/18/2023 5.526% 08/18/2026

5.21 2.01
(22,099.76)(21,833.60) 297,622.40 93.01 12/15/26CITIGRP 320,000.00 87612EBM7TARGET CORP CORP NOTES (CALLABLE) DTD 01/24/2022 1.950% 01/15/2027

4.91 2.39
(99,016.97)(94,764.40) 1,376,503.60 93.01 12/15/26CITIGRP 1,480,000.00 87612EBM7TARGET CORP CORP NOTES (CALLABLE) DTD 01/24/2022 1.950% 01/15/2027

4.91 2.39
(28,579.59)(11,738.50) 1,640,474.50 96.50 11/06/26CITIGRP 1,700,000.00 594918BY9MICROSOFT CORP CORP NOTES (CALLABLE)
DTD 02/06/2017 3.300% 02/06/2027

4.75 2.25
(66,492.27)(9,289.10) 1,766,621.90 92.98 03/02/26JPM_CHA 1,900,000.00 89788MAD4TRUIST FINANCIAL CORP NOTES (CALLABLE)
DTD 03/02/2021 1.267% 03/02/2027

4.07 1.66
(64,584.49)(22,003.45) 2,289,792.05 93.46 06/14/27CITIGRP 2,450,000.00 437076BT8HOME DEPOT INC CORP NOTES (CALLABLE)
DTD 09/14/2017 2.800% 09/14/2027

5.03 2.83
(37,467.36) 10,330.32 2,498,477.52 94.64 08/13/27CSFB 2,640,000.00 037833DK3APPLE INC CORPORATE NOTES (CALLABLE) DTD 11/13/2017 3.000% 11/13/2027

4.74 2.99
(51,638.89)(64,688.00) 1,981,252.00 99.06 BARCLAY 2,000,000.00 69371RS31PACCAR FINANCIAL CORP CORPORATE NOTES
DTD 01/10/2023 4.600% 01/10/2028

4.89 3.23
11,904.69 35,494.43 1,457,339.78 93.72 02/24/27MERRILL 1,555,000.00 46647PCW4JPMORGAN CHASE CORP NOTES (CALLABLE)
DTD 02/24/2022 2.947% 02/24/2028

4.84 2.54
9,808.65 9,047.48 1,216,965.38 102.70 08/29/28CITIGRP 1,185,000.00 17325FBB3CITIBANK NA CORP NOTES (CALLABLE) DTD 09/29/2023 5.803% 09/29/2028

5.09 3.72
60,424.00 60,424.00 2,300,424.00 102.70 08/29/28CITIGRP 2,240,000.00 17325FBB3CITIBANK NA CORP NOTES (CALLABLE) DTD 09/29/2023 5.803% 09/29/2028

5.09 3.72
(724.23)(702.67) 223,890.08 99.51 02/14/29CITIGRP 225,000.00 09290DAA9BLACKROCK FUNDING INC CORPORATE

NOTES (C
DTD 03/14/2024 4.700% 03/14/2029

4.82 4.16
Account 90420000 Page 22
09/24/2024 D1 32 of 51

NOTES (C
DTD 03/14/2024 4.700% 03/14/2029

4.82 4.16
(5,065.57)(5,096.70) 895,560.30 99.51 02/14/29JSEB 900,000.00 09290DAA9BLACKROCK FUNDING INC CORPORATE

NOTES (C
DTD 03/14/2024 4.700% 03/14/2029

4.82 4.16
2,201.72 2,259.99 815,898.94 100.11 03/04/29GOLDMAN 815,000.00 00724PAF6ADOBE INC CORP NOTES (CALLABLE) DTD 04/04/2024 4.800% 04/04/2029

4.77 4.20
2,516.56 2,580.04 996,097.49 100.11 03/04/29MERRILL 995,000.00 00724PAF6ADOBE INC CORP NOTES (CALLABLE) DTD 04/04/2024 4.800% 04/04/2029

4.77 4.20
2,099.88 2,420.00 1,839,720.00 91.99 03/01/29CITIGRP 2,000,000.00 57636QAM6MASTERCARD INC CORP NOTES (CALLABLE)
DTD 05/31/2019 2.950% 06/01/2029

4.80 4.37
(1,058,381.78) 4.97 (943,329.58) 46,563,982.86 47,996,000.00 Security Type Sub-Total 1.95 Certificate of Deposit
(8,918.40)(8,918.40) 2,391,081.60 99.63 RABOBAN 2,400,000.00 21684LGS5COOPERAT RABOBANK UA/NY CERT DEPOS DTD 07/20/2023 5.080% 07/17/2026

5.27 1.93
(8,918.40) 5.27 (8,918.40) 2,391,081.60 2,400,000.00 Security Type Sub-Total 1.93 Bank Note
6,001.00 6,001.00 856,001.00 100.71 05/26/27MORGAN_ 850,000.00 61690U8B9MORGAN STANLEY BANK NA BANK NOTES (CALLA
DTD 05/30/2024 5.504% 05/26/2028

5.30 2.72
8,258.27 8,167.50 1,661,649.00 100.71 05/26/27MORGAN_ 1,650,000.00 61690U8B9MORGAN STANLEY BANK NA BANK NOTES (CALLA
DTD 05/30/2024 5.504% 05/26/2028

5.30 2.72
14,168.50 5.30 14,259.27 2,517,650.00 2,500,000.00 Security Type Sub-Total 2.72 Asset-Backed Security
Account 90420000 Page 23
09/24/2024 D1 33 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
Asset-Backed Security
(41.25)(39.99) 16,526.73 99.75 BARCLAY 16,568.46 44933LAC7HART 2021-A A3 DTD 04/28/2021 0.380% 09/15/2025

0.59 0.04
(184.07)(179.90) 29,895.55 99.38 MITSU 30,081.40 14316NAC3CARMX 2021-1 A3 DTD 01/27/2021 0.340% 12/15/2025

0.77 0.10
(4,304.82)(4,291.33) 259,419.00 98.36 BARCLAY 263,731.35 89239BAC5TAOT 2021-C A3 DTD 09/27/2021 0.430% 01/15/2026

1.50 0.27
(1,418.89)(1,400.20) 129,602.66 98.91 MERRILL 131,031.10 14314QAC8CARMX 2021-2 A3 DTD 04/21/2021 0.520% 02/17/2026

1.20 0.18
(2,644.47)(2,624.53) 150,435.50 98.26 SMBC 153,094.20 44935FAD6HART 2021-C A3 DTD 11/17/2021 0.740% 05/15/2026

1.68 0.32
(7,162.35)(7,081.45) 672,772.96 98.94 CITIGRP 680,000.00 254683CP8DCENT 2021-A1 A1 DTD 09/27/2021 0.580% 09/15/2026

1.07 0.21
(516.99)(508.71) 519,426.08 99.89 CITIGRP 520,000.00 17305EGW9CCCIT 2023-A1 A1 DTD 12/11/2023 5.230% 12/08/2027

5.27 1.36
892.37 924.20 605,771.38 100.13 JPM_CHA 605,000.00 500945AC4KCOT 2023-2A A3 DTD 07/26/2023 5.280% 01/18/2028

5.24 1.79
2,150.76 2,210.53 1,516,898.14 100.13 MERRILL 1,515,000.00 43815QAC1HAROT 2023-3 A3 DTD 08/22/2023 5.410% 02/18/2028

5.37 1.48
(1,359.45)(1,339.46) 468,554.23 99.69 BNP_PAR 470,000.00 89231FAD2TAOT 2023-C A3 DTD 08/15/2023 5.160% 04/17/2028

5.25 1.51
11,644.63 11,648.58 1,846,615.37 100.63 MERRILL 1,835,000.00 06054YAC1BAAT 2023-2A A3 DTD 11/21/2023 5.740% 06/15/2028

5.56 1.60
3,912.65 3,918.76 483,867.02 100.81 JPM_CHA 480,000.00 89239FAD4TAOT 2023-D A3 DTD 11/14/2023 5.540% 08/15/2028

5.32 1.84
3,531.39 3,548.99 1,653,446.69 100.21 JPM_CHA 1,650,000.00 31680EAD3FITAT 2023-1 A3 DTD 08/23/2023 5.530% 08/15/2028

5.47 1.59
4,584.29 4,594.84 709,502.13 100.64 BNP_PAR 705,000.00 44918CAD4HART 2023-C A3 DTD 11/13/2023 5.540% 10/16/2028

5.37 1.86
(1,218.52)(1,207.09) 853,678.08 99.85 MERRILL 855,000.00 05522RDH8BACCT 2023-A2 A2 DTD 12/14/2023 4.980% 11/15/2028

5.02 2.18
(2,059.15)(2,055.31) 227,898.44 99.09 BARCLAY 230,000.00 36268GAD7GMCAR 2024-1 A3 DTD 01/17/2024 4.850% 12/18/2028

5.08 1.97
6,117.93 4.85 5,806.13 10,144,309.96 10,139,506.51 Security Type Sub-Total 1.49 Account 90420000 Page 24
09/24/2024 D1 34 of 51

For the Month Ending June 30, 2024Managed Account Fair Market Value & Analytics CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Value On Cost Amort CostCUSIPBrokerDate PriceDated Date/Coupon/Maturity Par at Mkt Market Unreal G/L Unreal G/LNext Call MarketSecurity Type/Description YTMEffective Duration
253,457,937.62 243,352,264.18 (6,022,580.01) (7,393,722.41) 4.89 Managed Account Sub-Total 2.20 Total Investments $244,431,105.59
$1,078,841.41
$243,352,264.18
Accrued Interest
Securities Sub-Total $253,457,937.62 ($6,022,580.01) ($7,393,722.41) 4.89% 2.20 Account 90420000 Page 25
09/24/2024 D1 35 of 51

For the Month Ending June 30, 2024Managed Account Security Transactions & Interest CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Transaction Type
Trade CUSIPSecurity DescriptionSettle Par Proceeds
Principal Accrued
Interest Total Cost
Realized G/L Realized G/L Sale
Amort Cost Method
BUY
06/13/24 FHMS K522 A2
DTD 06/01/2024 4.803% 05/01/2029
3137HDJJ0 (2,399,992.80)(3,842.40)(2,403,835.20) 2,400,000.00 06/05/24 06/07/24 US TREASURY BILL
DTD 06/15/2023 0.000% 06/13/2024
912797FS1 (1,158,988.38) 0.00 (1,158,988.38) 1,160,000.00 06/06/24 06/11/24 US TREASURY BILL
DTD 06/15/2023 0.000% 06/13/2024
912797FS1 (1,519,559.41) 0.00 (1,519,559.41) 1,520,000.00 06/10/24 06/27/24 MASTERCARD INC CORP NOTES
(CALLABLE)
DTD 05/31/2019 2.950% 06/01/2029
57636QAM6 (1,837,300.00)(4,261.11)(1,841,561.11) 2,000,000.00 06/26/24 06/28/24 US TREASURY N/B NOTES
DTD 05/31/2024 4.500% 05/31/2029
91282CKT7 (978,828.52)(3,339.34)(982,167.86) 970,000.00 06/27/24 (11,442.85) (7,906,111.96)(7,894,669.11) 8,050,000.00 Transaction Type Sub-Total

INTEREST
06/25/24 FHMS K513 A2
DTD 01/01/2024 4.724% 12/01/2028
3137HBFY5 0.00 5,412.92 5,412.92 1,375,000.00 06/01/24 06/25/24 FHMS K512 A2
DTD 12/01/2023 5.000% 11/01/2028
3137HBCF9 0.00 5,062.50 5,062.50 1,215,000.00 06/01/24 06/25/24 FHMS K061 A2
DTD 01/30/2017 3.347% 11/01/2026
3137BTUM1 0.00 4,632.93 4,632.93 1,661,045.54 06/01/24 06/25/24 FHMS K516 A2
DTD 03/01/2024 5.477% 01/01/2029
3137HBPM0 0.00 10,725.79 10,725.79 2,350,000.00 06/01/24 06/25/24 FHMS K517 A2
DTD 03/01/2024 5.355% 01/01/2029
3137HC2C5 0.00 9,393.56 9,393.56 2,105,000.00 06/01/24 06/25/24 FHMS K507 A2
DTD 09/01/2023 4.800% 09/01/2028
3137HAMS2 0.00 9,400.00 9,400.00 2,350,000.00 06/01/24 06/25/24 FHMS K505 A2
DTD 07/01/2023 4.819% 06/01/2028
3137HACX2 0.00 9,638.00 9,638.00 2,400,000.00 06/01/24 06/25/24 FHMS KJ46 A1
DTD 07/01/2023 4.777% 06/01/2028
3137HAD45 0.00 7,639.76 7,639.76 1,919,137.04 06/01/24 06/25/24 FHMS K520 A2
DTD 04/01/2024 5.180% 03/01/2029
3137HCKV3 0.00 5,741.17 5,741.17 1,330,000.00 06/01/24 06/25/24 FHMS K064 A2
DTD 05/15/2017 3.224% 03/01/2027
3137BXQY1 0.00 6,716.67 6,716.67 2,500,000.00 06/01/24 Account 90420000 Page 26
09/24/2024 D1 36 of 51

INTEREST
06/25/24 FHLMC MULTIFAMILY STRUCTURED P
DTD 07/01/2017 3.243% 04/01/2027
3137F1G44 0.00 3,837.55 3,837.55 1,420,000.00 06/01/24 06/25/24 FHMS K515 A2
DTD 02/01/2024 5.400% 01/01/2029
3137HBPD0 0.00 10,575.00 10,575.00 2,350,000.00 06/01/24 06/25/24 FHMS K514 A2
DTD 02/01/2024 4.572% 12/01/2028
3137HBLV4 0.00 5,276.85 5,276.85 1,385,000.00 06/01/24 06/25/24 FNA 2023-M6 A2
DTD 07/01/2023 4.190% 07/01/2028
3136BQDE6 0.00 8,380.00 8,380.00 2,400,000.00 06/01/24 06/25/24 FHMS K511 A2
DTD 12/01/2023 4.860% 10/01/2028
3137HB3G7 0.00 5,427.00 5,427.00 1,340,000.00 06/01/24 06/25/24 FHMS K518 A2
DTD 03/01/2024 5.400% 01/01/2029
3137HC2L5 0.00 7,650.00 7,650.00 1,700,000.00 06/01/24 06/25/24 FHMS K508 A2
DTD 10/01/2023 4.740% 08/01/2028
3137HAQ74 0.00 9,480.00 9,480.00 2,400,000.00 06/01/24 06/25/24 FHMS K506 A2
DTD 09/01/2023 4.650% 08/01/2028
3137HAMH6 0.00 8,951.25 8,951.25 2,310,000.00 06/01/24 06/25/24 FHMS K506 A1
DTD 09/01/2023 4.650% 05/01/2028
3137HAMG8 0.00 4,445.91 4,445.91 1,147,332.66 06/01/24 06/25/24 FHMS K510 A2
DTD 11/01/2023 5.069% 10/01/2028
3137HB3D4 0.00 3,886.23 3,886.23 920,000.00 06/01/24 06/25/24 FHMS K509 A2
DTD 10/01/2023 4.850% 09/01/2028
3137HAST4 0.00 7,335.63 7,335.63 1,815,000.00 06/01/24 06/04/24 MONEY MARKET FUND MONEY0002 0.00 752.30 752.30 0.00 06/04/24 06/08/24 CCCIT 2023-A1 A1
DTD 12/11/2023 5.230% 12/08/2027
17305EGW9 0.00 13,371.37 13,371.37 520,000.00 06/08/24 06/15/24 HART 2021-A A3
DTD 04/28/2021 0.380% 09/15/2025
44933LAC7 0.00 11.92 11.92 37,641.03 06/15/24
06/15/24 TAOT 2023-C A3
DTD 08/15/2023 5.160% 04/17/2028
89231FAD2 0.00 2,021.00 2,021.00 470,000.00 06/15/24 06/15/24 HART 2023-C A3
DTD 11/13/2023 5.540% 10/16/2028
44918CAD4 0.00 3,254.75 3,254.75 705,000.00 06/15/24 06/15/24 TAOT 2021-C A3
DTD 09/27/2021 0.430% 01/15/2026
89239BAC5 0.00 108.15 108.15 301,809.41 06/15/24
Account 90420000 Page 27
09/24/2024 D1 37 of 51

INTEREST
06/15/24 BACCT 2023-A2 A2
DTD 12/14/2023 4.980% 11/15/2028
05522RDH8 0.00 3,548.25 3,548.25 855,000.00 06/15/24 06/15/24 KCOT 2023-2A A3
DTD 07/26/2023 5.280% 01/18/2028
500945AC4 0.00 2,662.00 2,662.00 605,000.00 06/15/24 06/15/24 TAOT 2023-D A3
DTD 11/14/2023 5.540% 08/15/2028
89239FAD4 0.00 2,216.00 2,216.00 480,000.00 06/15/24 06/15/24 CARMX 2021-1 A3
DTD 01/27/2021 0.340% 12/15/2025
14316NAC3 0.00 12.06 12.06 42,547.34 06/15/24
06/15/24 DCENT 2021-A1 A1
DTD 09/27/2021 0.580% 09/15/2026
254683CP8 0.00 328.67 328.67 680,000.00 06/15/24
06/15/24 CARMX 2021-2 A3
DTD 04/21/2021 0.520% 02/17/2026
14314QAC8 0.00 68.99 68.99 159,215.55 06/15/24
06/15/24 BAAT 2023-2A A3
DTD 11/21/2023 5.740% 06/15/2028
06054YAC1 0.00 8,777.42 8,777.42 1,835,000.00 06/15/24 06/15/24 FITAT 2023-1 A3
DTD 08/23/2023 5.530% 08/15/2028
31680EAD3 0.00 7,603.75 7,603.75 1,650,000.00 06/15/24 06/15/24 HART 2021-C A3
DTD 11/17/2021 0.740% 05/15/2026
44935FAD6 0.00 106.84 106.84 173,255.19 06/15/24
06/16/24 GMCAR 2024-1 A3
DTD 01/17/2024 4.850% 12/18/2028
36268GAD7 0.00 929.58 929.58 230,000.00 06/16/24
06/17/24 FANNIE MAE NOTES
DTD 06/19/2020 0.500% 06/17/2025
3135G04Z3 0.00 21,375.00 21,375.00 8,550,000.00 06/17/24 06/18/24 HAROT 2023-3 A3
DTD 08/22/2023 5.410% 02/18/2028
43815QAC1 0.00 6,830.13 6,830.13 1,515,000.00 06/18/24 06/21/24 HAROT 2021-1 A3
DTD 02/24/2021 0.270% 04/21/2025
43813GAC5 0.00 0.29 0.29 1,308.29 06/21/24
06/30/24 US TREASURY NOTES
DTD 06/30/2020 0.500% 06/30/2027
912828ZV5 0.00 5,912.50 5,912.50 2,365,000.00 06/30/24 06/30/24 US TREASURY NOTES
DTD 12/31/2022 3.875% 12/31/2027
91282CGC9 0.00 62,484.38 62,484.38 3,225,000.00 06/30/24 06/30/24 US TREASURY NOTES
DTD 06/30/2023 4.000% 06/30/2028
91282CHK0 0.00 17,200.00 17,200.00 860,000.00 06/30/24 06/30/24 US TREASURY NOTES
DTD 12/31/2020 0.375% 12/31/2025
91282CBC4 0.00 12,375.00 12,375.00 6,600,000.00 06/30/24 Account 90420000 Page 28
09/24/2024 D1 38 of 51

MATURITY
06/11/24 WI TREASURY SEC. BILLS
DTD 02/13/2024 0.000% 06/11/2024
912797KE6 1,520,000.00 0.00 1,520,000.00 5,544.30 0.00 1,520,000.00 06/11/24 06/13/24 US TREASURY BILL
DTD 06/15/2023 0.000% 06/13/2024
912797FS1 1,520,000.00 0.00 1,520,000.00 440.59 0.00 1,520,000.00 06/13/24 06/13/24 US TREASURY BILL
DTD 06/15/2023 0.000% 06/13/2024
912797FS1 1,160,000.00 0.00 1,160,000.00 1,011.62 0.00 1,160,000.00 06/13/24

0.00 0.00 6,996.51 4,200,000.00 4,200,000.00 4,200,000.00 Transaction Type Sub-Total

PAYDOWNS
06/25/24 FHMS K506 A1
DTD 09/01/2023 4.650% 05/01/2028
3137HAMG8 894.65 0.00 894.65 13.38 0.00 894.65 06/01/24 06/25/24 FHMS K061 A2
DTD 01/30/2017 3.347% 11/01/2026
3137BTUM1 3,168.04 0.00 3,168.04 97.52 0.00 3,168.04 06/01/24 06/25/24 FHMS KJ46 A1
DTD 07/01/2023 4.777% 06/01/2028
3137HAD45 1,021.44 0.00 1,021.44 0.03 0.00 1,021.44 06/01/24 06/15/24 TAOT 2021-C A3
DTD 09/27/2021 0.430% 01/15/2026
89239BAC5 38,078.06 0.00 38,078.06 3.04 0.00 38,078.06 06/15/24 06/15/24 CARMX 2021-1 A3
DTD 01/27/2021 0.340% 12/15/2025
14316NAC3 12,465.94 0.00 12,465.94 2.46 0.00 12,465.94 06/15/24 06/15/24 CARMX 2021-2 A3
DTD 04/21/2021 0.520% 02/17/2026
14314QAC8 28,184.45 0.00 28,184.45 6.07 0.00 28,184.45 06/15/24 06/15/24 HART 2021-C A3
DTD 11/17/2021 0.740% 05/15/2026
44935FAD6 20,160.99 0.00 20,160.99 4.50 0.00 20,160.99 06/15/24 06/15/24 HART 2021-A A3
DTD 04/28/2021 0.380% 09/15/2025
44933LAC7 21,072.57 0.00 21,072.57 2.22 0.00 21,072.57 06/15/24 06/21/24 HAROT 2021-1 A3
DTD 02/24/2021 0.270% 04/21/2025
43813GAC5 1,308.29 0.00 1,308.29 0.02 0.00 1,308.29 06/21/24

0.00 0.00 129.24 126,354.43 126,354.43 126,354.43 Transaction Type Sub-Total SELL
06/06/24 LOS ANGELES CCD, CA TXBL GO BONDS
DTD 11/10/2020 0.773% 08/01/2025
54438CYK2 896,478.00 2,489.48 898,967.48 (38,522.00)(38,522.00)FIFO 935,000.00 06/06/24 Account 90420000 Page 29
09/24/2024 D1 39 of 51

For the Month Ending June 30, 2024Managed Account Security Transactions & Interest CITY OF VISTA INVESTMENT PORTFOLIO - 90420000
Transaction Type
Trade CUSIPSecurity DescriptionSettle Par Proceeds
Principal Accrued
Interest Total Cost
Realized G/L Realized G/L Sale
Amort Cost Method
SELL
06/27/24 US TREASURY N/B NOTES
DTD 04/30/2024 4.625% 04/30/2029
91282CKP5 1,422,178.32 10,241.61 1,432,419.93 13,940.23 14,026.94 FIFO 1,405,000.00 06/26/24 06/28/24 US TREASURY NOTES
DTD 01/31/2020 1.375% 01/31/2025
912828Z52 977,382.81 5,628.43 983,011.24 (63,085.94)(28,550.78)FIFO 1,000,000.00 06/27/24 18,359.52 (53,045.84)(87,667.71) 3,314,398.65 3,296,039.13 3,340,000.00 Transaction Type Sub-Total (272,275.55) 328,475.74 56,200.19 (80,541.96) (53,045.84)Managed Account Sub-Total Total Security Transactions ($80,541.96)$56,200.19 $328,475.74 ($272,275.55)($53,045.84) Account 90420000 Page 30
09/24/2024 D1 40 of 51

CITY OF VISTA

ACCOUNT STATEMENT
For the Month Ending
June 30, 2024
Customer Service
PO Box 11813
Harrisburg, PA 17108-1813
Contents
Cover/Disclosures
Summary Statement
Individual Accounts

CITY OF VISTA
MR. MIKE SYLVIA
200 CIVIC CENTER DRIVE
VISTA, CA 92084
Client Management Team
Accounts included in Statement
54578499 CITY OF VISTA 115 TRUST
https://www.pfmam.comOnline Access 1-717-232-2723Customer Service Sarah L. Latch Hart
Senior Managing Consultant
213 Market Street
Harrisburg, PA 17101
717-231-6237
[email protected]

Richard Babbe, CCM
Senior Managing Consultant
633 W 5th St., 25th Floor
Los Angeles, CA 90071
949-230-6896
[email protected]

09/24/2024 D1 41 of 51

Unsettled Trade A trade which has been executed however the final consummation of the security transaction and payment has not yet taken place.

Proxy Voting PFMAM does not normally receive proxies to vote on behalf of its clients.

Many custodians use a settlement date basis which may result in the need to reconcile due to a timing difference.

Financial Situation In order to better serve you, PFMAM should be promptly notified of any material change in your investment objective or financial situation.

Callable Securities Securities subject to redemption prior to maturity may be redeemed in whole or in part before maturity, which could affect the yield represented.

Rating Information provided for ratings is based upon a good faith inquiry of selected sources, but its accuracy and completeness cannot be guaranteed.

For the Month Ending June 30, 2024Managed Account Summary Statement CITY OF VISTA 115 TRUST - 54578499
Total Cash Basis Earnings
Plus Net Realized Gains/Losses
Less Purchased Interest Related to Interest/Coupons
Interest/Dividends/Coupons Received
Earnings Reconciliation (Cash Basis) - Managed Account
Less Beginning Accrued Interest
Less Beginning Amortized Value of Securities
Less Cost of New Purchases
Plus Coupons/Dividends Received
Plus Proceeds of Maturities/Calls/Principal Payments
Plus Proceeds from Sales
Ending Accrued Interest
Ending Amortized Value of Securities
Earnings Reconciliation (Accrual Basis)
$21,081,897.67

0.00 (215,327.95)
269,121.71

0.00 208,515.45
$21,344,206.88
61,027.20

0.00 0.00
$61,027.20
Total
19,575,799.57

0.00 215,327.95

0.00 61,027.20
(269,121.71)
(19,522,005.81)

0.00 Total Accrual Basis Earnings $61,027.20
Closing Market Value
Change in Current Value
Unsettled Trades
Principal Acquisitions
Principal Dispositions
Maturities/Calls
Opening Market Value
Transaction Summary - Managed Account
_________________
_________________
_______________________________________________ _______________________________________________Reconciling Transactions Net Cash Contribution
Security Purchases
Principal Payments
Coupon/Interest/Dividend Income
Sale Proceeds
Maturities/Calls
Cash Transactions Summary - Managed Account

0.00 215,327.95
61,027.20

0.00 (269,121.71)
(7,233.44)

0.00 Cash Balance
$0.00 Closing Cash Balance
Account 54578499 Page 1
09/24/2024 D1 43 of 51

For the Month Ending June 30, 2024Portfolio Summary and Statistics CITY OF VISTA 115 TRUST - 54578499
Account Summary
Percent Par Value Market ValueDescription
Mutual Fund - Equity 45,193.45 1,026,489.81 4.81
Mutual Fund - Bond 833,490.23 7,958,890.99 37.29
Money Market Mutual Fund 89,538.45 89,538.45 0.42
Exchange-Traded Fund - Equity 70,763.00 9,697,864.75 45.43 Exchange-Traded Fund - Bond 31,263.00 2,571,422.88 12.05 Managed Account Sub-Total 1,070,248.13 21,344,206.88 100.00% Accrued Interest 0.00
Total Portfolio 1,070,248.13 21,344,206.88
Unsettled Trades 0.00 0.00
Sector Allocation

12.05%
Exchange-Traded
Fund - Bond

45.43%
Exchange-Traded
Fund - Equity

0.42%
Mny Mkt Fund

37.29%
Mutual Fund - Bond

4.81%
Mutual Fund -
Equity
Account 54578499 Page 2
09/24/2024 D1 44 of 51

For the Month Ending June 30, 2024Detail of Securities Held & Market Analytics CITY OF VISTA 115 TRUST - 54578499
Dated Date/Coupon/Maturity
Security Type/Description
CUSIP Shares Cost Value
MarketOriginal
on Cost
Unreal G/L
Price
Market
Ticker Cost/Share
Average
Percentage
Exchange-Traded Fund - Bond
ISHARES CORE U.S. AGGREGATE 464287226 (221.40) 39,798.70 97.07 40,020.10 410.00 AGG 97.61 0.19 ISHARES CORE U.S. AGGREGATE 464287226 (5,036.70) 237,336.15 97.07 242,372.85 2,445.00 AGG 99.13 1.11 ISHARES CORE U.S. AGGREGATE 464287226 1,439.46 211,709.67 97.07 210,270.21 2,181.00 AGG 96.41 0.99 ISHARES CORE U.S. AGGREGATE 464287226 20,029.87 452,152.06 97.07 432,122.19 4,658.00 AGG 92.77 2.12 ISHARES CORE U.S. AGGREGATE 464287226 (10,882.05) 1,112,033.92 97.07 1,122,915.97 11,456.00 AGG 98.02 5.21 ISHARES INTERMEDIATE-TERM CO 464288638 (1,541.74) 50,337.32 51.26 51,879.06 982.00 IGIB 52.83 0.24 ISHARES INTERMEDIATE-TERM CO 464288638 (360.99) 3,229.38 51.26 3,590.37 63.00 IGIB 56.99 0.02 ISHARES INTERMEDIATE-TERM CO 464288638 (10,016.92) 78,068.98 51.26 88,085.90 1,523.00 IGIB 57.84 0.37 ISHARES INTERMEDIATE-TERM CO 464288638 394.20 33,677.82 51.26 33,283.62 657.00 IGIB 50.66 0.16 ISHARES INTERMEDIATE-TERM CO 464288638 (2,743.86) 14,250.28 51.26 16,994.14 278.00 IGIB 61.13 0.07 ISHARES INTERMEDIATE-TERM CO 464288638 (106.92) 24,912.36 51.26 25,019.28 486.00 IGIB 51.48 0.12 ISHARES INTERMEDIATE-TERM CO 464288638 4,738.35 261,169.70 51.26 256,431.35 5,095.00 IGIB 50.33 1.22 ISHARES INTERMEDIATE-TERM CO 464288638 (336.66) 3,178.12 51.26 3,514.78 62.00 IGIB 56.69 0.01 ISHARES INTERMEDIATE-TERM CO 464288638 (1,803.75) 9,483.10 51.26 11,286.85 185.00 IGIB 61.01 0.04 ISHARES INTERMEDIATE-TERM CO 464288638 (53.62) 19,632.58 51.26 19,686.20 383.00 IGIB 51.40 0.09 ISHARES INTERMEDIATE-TERM CO 464288638 27.93 20,452.74 51.26 20,424.81 399.00 IGIB 51.19 0.10 Security Type Sub-Total 31,263.00 2,577,897.68 1,049.21 (6,474.80) 2,571,422.88 12.06 Exchange-Traded Fund - Equity
VANGUARD FTSE DEVELOPED MARKETS ETF 921943858 7,898.84 53,917.22 49.42 46,018.38 1,091.00 VEA 42.18 0.25 VANGUARD FTSE DEVELOPED MARKETS ETF 921943858 2,599.94 18,730.18 49.42 16,130.24 379.00 VEA 42.56 0.09 VANGUARD FTSE DEVELOPED MARKETS ETF 921943858 28,607.04 133,878.78 49.42 105,271.74 2,709.00 VEA 38.86 0.63 VANGUARD FTSE DEVELOPED MARKETS ETF 921943858 23,035.10 116,878.30 49.42 93,843.20 2,365.00 VEA 39.68 0.55 VANGUARD FTSE DEVELOPED MARKETS ETF 921943858 10,290.76 38,152.24 49.42 27,861.48 772.00 VEA 36.09 0.18 VANGUARD FTSE DEVELOPED MARKETS ETF 921943858 (471.12) 59,699.36 49.42 60,170.48 1,208.00 VEA 49.81 0.28 VANGUARD TOTAL INTL STOCK 921909768 6,428.76 61,144.20 60.30 54,715.44 1,014.00 VXUS 53.96 0.29 VANGUARD TOTAL INTL STOCK 921909768 386.10 5,427.00 60.30 5,040.90 90.00 VXUS 56.01 0.03 VANGUARD TOTAL INTL STOCK 921909768 7,958.41 58,310.10 60.30 50,351.69 967.00 VXUS 52.07 0.27 VANGUARD TOTAL INTL STOCK 921909768 51,845.47 331,107.30 60.30 279,261.83 5,491.00 VXUS 50.86 1.55 VANGUARD TOTAL INTL STOCK 921909768 25,802.82 231,190.20 60.30 205,387.38 3,834.00 VXUS 53.57 1.08 Account 54578499 Page 3
09/24/2024 D1 45 of 51

For the Month Ending June 30, 2024Detail of Securities Held & Market Analytics CITY OF VISTA 115 TRUST - 54578499
Dated Date/Coupon/Maturity
Security Type/Description
CUSIP Shares Cost Value
MarketOriginal
on Cost
Unreal G/L
Price
Market
Ticker Cost/Share
Average
Percentage
Exchange-Traded Fund - Equity
VANGUARD TOTAL INTL STOCK 921909768 4,444.83 71,093.70 60.30 66,648.87 1,179.00 VXUS 56.53 0.33 VANGUARD TOTAL INTL STOCK 921909768 40,743.22 243,973.80 60.30 203,230.58 4,046.00 VXUS 50.23 1.14 VANGUARD TOTAL INTL STOCK 921909768 6,033.23 65,787.30 60.30 59,754.07 1,091.00 VXUS 54.77 0.31 VANGUARD TOTAL INTL STOCK 921909768 9.28 27,979.20 60.30 27,969.92 464.00 VXUS 60.28 0.13 VANGUARD TOTAL INTL STOCK 921909768 17,706.45 125,906.40 60.30 108,199.95 2,088.00 VXUS 51.82 0.59 VANGUARD TOTAL INTL STOCK 921909768 12,121.92 49,928.40 60.30 37,806.48 828.00 VXUS 45.66 0.23 VANGUARD TOTAL INTL STOCK 921909768 4,829.80 71,033.40 60.30 66,203.60 1,178.00 VXUS 56.20 0.33 VANGUARD TOTAL INTL STOCK 921909768 (3,260.22) 146,709.90 60.30 149,970.12 2,433.00 VXUS 61.64 0.69 VANGUARD TOTAL INTL STOCK 921909768 95,352.06 462,561.30 60.30 367,209.24 7,671.00 VXUS 47.87 2.17 VANGUARD TOTAL INTL STOCK 921909768 2,116.17 121,263.30 60.30 119,147.13 2,011.00 VXUS 59.25 0.57 VANGUARD TOTAL INTL STOCK 921909768 104.52 8,080.20 60.30 7,975.68 134.00 VXUS 59.52 0.04 VANGUARD TOTAL INTL STOCK 921909768 (5,389.41) 64,098.90 60.30 69,488.31 1,063.00 VXUS 65.37 0.30 VANGUARD TOTAL STOCK MKT ETF 922908769 58,377.12 370,233.84 267.51 311,856.72 1,384.00 VTI 225.33 1.73 VANGUARD TOTAL STOCK MKT ETF 922908769 33,935.22 105,398.94 267.51 71,463.72 394.00 VTI 181.38 0.49 VANGUARD TOTAL STOCK MKT ETF 922908769 179,858.24 793,434.66 267.51 613,576.42 2,966.00 VTI 206.87 3.71 VANGUARD TOTAL STOCK MKT ETF 922908769 651,709.96 2,746,792.68 267.51 2,095,082.72 10,268.00 VTI 204.04 12.87 VANGUARD TOTAL STOCK MKT ETF 922908769 60,916.05 214,275.51 267.51 153,359.46 801.00 VTI 191.46 1.00 VANGUARD TOTAL STOCK MKT ETF 922908769 5,625.36 20,865.78 267.51 15,240.42 78.00 VTI 195.39 0.10 VANGUARD TOTAL STOCK MKT ETF 922908769 16,133.30 60,992.28 267.51 44,858.98 228.00 VTI 196.75 0.29 VANGUARD TOTAL STOCK MKT ETF 922908769 257,229.06 861,649.71 267.51 604,420.65 3,221.00 VTI 187.65 4.04 VANGUARD TOTAL STOCK MKT ETF 922908769 442,769.25 1,650,804.21 267.51 1,208,034.96 6,171.00 VTI 195.76 7.73 VANGUARD TOTAL STOCK MKT ETF 922908769 6,520.74 306,566.46 267.51 300,045.72 1,146.00 VTI 261.82 1.44 Security Type Sub-Total 70,763.00 7,645,596.48 3,996.72 2,052,268.27 9,697,864.75 45.43 Money Market Mutual Fund

ALLSPRING GOVERNMENT MONEY MARKET
FUND I
VP4560000 0.00 89,538.45 1.00 89,538.45 89,538.45 WAGMM 1.00 0.42 Security Type Sub-Total 89,538.45 89,538.45 1.00 0.00 89,538.45 0.42 Mutual Fund - Bond
Account 54578499 Page 4
09/24/2024 D1 46 of 51

GOLDMAN SACHS GQG PTNRS INTL OPPS
INSTL
38147N293 64,735.85 361,629.50 23.18 296,893.65 15,600.93 GSIMX 19.03 1.69

HARDING LOEVNER INTERNATIONAL EQUITY
POR
412295107 27,906.16 250,648.40 26.36 222,742.24 9,508.66 HLMIX 23.43 1.17 HRTFRD SCHR EM MRKT EQ-SDR 41665H789 18,529.50 167,852.72 17.08 149,323.22 9,827.44 SEMTX 15.19 0.79 JENSEN QUALITY GROWTH-Y 476313408 0.00 0.17 62.16 0.17 0.00 JENYX 62.96 0.00 JOHCM INTERNATIONAL SELECT I 46653M849 32,443.31 246,359.02 24.02 213,915.71 10,256.41 JOHIX 20.86 1.15 Security Type Sub-Total 45,193.45 882,874.99 152.80 143,614.82 1,026,489.81 4.80 Managed Account Sub-Total 1,070,248.13 19,575,799.57 5,244.44 1,768,407.31 21,344,206.88 100.01 Securities Sub-Total
Accrued Interest
Total Investments
$0.00
$21,344,206.88
$1,070,248.13 $19,575,799.57 $5,244.44 $1,768,407.31 $21,344,206.88 100.01% Account 54578499 Page 5
09/24/2024 D1 47 of 51

For the Month Ending June 30, 2024Security Transactions & Dividends CITY OF VISTA 115 TRUST - 54578499
Trade Settle Security Description CUSIP Shares Amount
Transaction
Interest/ Dividend Cost
Realized G/L
Method
SaleTransaction Type
PriceTicker
BUY

ALLSPRING GOVERNMENT MONEY

MARKET FUND I

85.21 VP4560000 0.00 (85.21)06/04/24 06/04/24 1.00 WAGMM

ALLSPRING GOVERNMENT MONEY

MARKET FUND I
8,084.63 VP4560000 0.00 (8,084.63)06/07/24 06/07/24 1.00 WAGMM

ALLSPRING GOVERNMENT MONEY

MARKET FUND I
20,906.56 VP4560000 0.00 (20,906.56)06/25/24 06/25/24 1.00 WAGMM BAIRD CORE PLUS BOND - INST 937.35 057071870 0.00 (9,429.77)06/26/24 06/26/24 10.06 BCOIX BAIRD CORE PLUS BOND - INST 997.01 057071870 0.00 (10,000.00)06/27/24 06/28/24 10.03 BCOIX VOYA INTERMEDIATE BOND R6 5,760.37 92913L569 0.00 (50,000.00)06/27/24 06/28/24 8.68 IIBZX ISHARES CORE U.S. AGGREGATE 410.00 464287226 0.00 (40,020.10)06/27/24 06/28/24 97.60 AGG

HARDING LOEVNER INTERNATIONAL

EQUITY POR
568.18 412295107 0.00 (15,000.00)06/27/24 06/28/24 26.40 HLMIX DOUBLELINE CORE FIXED INCOME I 1,633.99 258620301 0.00 (15,000.00)06/27/24 06/28/24 9.18 DBLFX

MAINSTAY MACKAY HIGH YIELD CORP
BD R6
4,844.96 56063N881 0.00 (25,000.00)06/27/24 06/28/24 5.16 MHYSX ISHARES INTERMEDIATE-TERM CO 486.00 464288638 0.00 (25,019.28)06/27/24 06/28/24 51.47 IGIB VANGUARD TOTAL INTL STOCK 464.00 921909768 0.00 (27,969.92)06/27/24 06/28/24 60.27 VXUS

MAINSTAY MACKAY HIGH YIELD CORP
BD R6
450.08 56063N881 0.00 (2,313.40)06/28/24 06/28/24 5.14 MHYSX

ALLSPRING GOVERNMENT MONEY

MARKET FUND I
1,120.79 VP4560000 0.00 (1,120.79)06/28/24 06/28/24 1.00 WAGMM DOUBLELINE CORE FIXED INCOME I 567.16 258620301 0.00 (5,161.18)06/28/24 06/28/24 9.10 DBLFX VOYA INTERMEDIATE BOND R6 539.51 92913L569 0.00 (4,661.38)06/28/24 06/28/24 8.64 IIBZX PRUDENTIAL TOTAL RETRN BND-Q 789.65 74440B884 0.00 (9,349.49)06/28/24 06/28/24 11.84 PTRQX Transaction Type Sub-Total 48,645.45 (269,121.71) 0.00

INTEREST, DIVIDENDS & CAPITAL GAINS DISTRIBUTIONS
ISHARES INTERMEDIATE-TERM CO 0.00 464288638 1,825.24 0.00 06/07/24 06/07/24 IGIB ISHARES CORE U.S. AGGREGATE 0.00 464287226 6,259.39 0.00 06/07/24 06/07/24 AGG

VANGUARD FTSE DEVELOPED

MARKETS ETF

0.00 921943858 3,927.01 0.00 06/25/24 06/25/24 VEA
VANGUARD TOTAL INTL STOCK 0.00 921909768 16,979.55 0.00 06/25/24 06/25/24 VXUS Account 54578499 Page 6
09/24/2024 D1 48 of 51

INTEREST, DIVIDENDS & CAPITAL GAINS DISTRIBUTIONS
BAIRD CORE PLUS BOND - INST 0.00 057071870 9,429.77 0.00 06/26/24 06/26/24 BCOIX

MAINSTAY MACKAY HIGH YIELD CORP
BD R6

0.00 56063N881 2,313.40 0.00 06/28/24 06/28/24 MHYSX

ALLSPRING GOVERNMENT MONEY

MARKET FUND I

0.00 VP4560000 1,120.79 0.00 06/28/24 06/28/24 WAGMM
PRUDENTIAL TOTAL RETRN BND-Q 0.00 74440B884 9,349.49 0.00 06/28/24 06/28/24 PTRQX DOUBLELINE CORE FIXED INCOME I 0.00 258620301 5,161.18 0.00 06/28/24 06/28/24 DBLFX VOYA INTERMEDIATE BOND R6 0.00 92913L569 4,661.38 0.00 06/28/24 06/28/24 IIBZX Transaction Type Sub-Total 0.00 0.00 61,027.20
SELL

ALLSPRING GOVERNMENT MONEY

MARKET FUND I
666.67 VP4560000 0.00 0.00 FIFO 666.67 06/20/24 06/20/24 1.00 WAGMM

ALLSPRING GOVERNMENT MONEY

MARKET FUND I
6,651.98 VP4560000 0.00 0.00 FIFO 6,651.98 06/27/24 06/27/24 1.00 WAGMM

ALLSPRING GOVERNMENT MONEY

MARKET FUND I
25,019.28 VP4560000 0.00 0.00 FIFO 25,019.28 06/28/24 06/28/24 1.00 WAGMM

ALLSPRING GOVERNMENT MONEY

MARKET FUND I
182,990.02 VP4560000 0.00 0.00 FIFO 182,990.02 06/28/24 06/28/24 1.00 WAGMM Transaction Type Sub-Total 215,327.95 215,327.95 0.00 0.00 Managed Account Sub-Total (53,793.76) 61,027.20 0.00
Total Security Transactions ($53,793.76) $61,027.20 $0.00 Account 54578499 Page 7
09/24/2024 D1 49 of 51

FUND FUND NAME CASH &

INVESTMENTS
001 GENERAL FUND 133,080,038.13$
002 GENERAL FUND CIP 21,017,615.56$
102 PARK DEVELOPMENT 12,467,080.67$
103 COMM DEVELOPMENT BLOCK GRANT (309,292.42)$
106 GAS TAX 1,246,740.08$
107 SENIOR CITIZEN NUTRITION PROGRAM (415,118.27)$
108 1972 LIGHTING & LANDSCAPE MAINTENANCE 1,979,468.06$ 109 PLANNED LOCAL DRAINAGE 824,408.20$
110 DEVELOPMENT 10,527,369.12$
111 PROPOSITION "A" SALES TAX 558,094.85$
113 SOUTH MELROSE LANDSCAPE MD 19,560.41$
114 LA MIRADA CANYON MAINT DIST 355,615.72$
117 GRANTS 2,355,422.04$
120 1982 ACT STREET MAINTENANCE 457,879.27$
122 VISTA HOUSING AUTHORITY 7,774,871.56$
123 HOUSING AUTH BOND FUNDS -$
124 HOME PARTNERSHIP PROGRAM 2,297,216.56$
125 STATE COPS GRANT 375,285.46$
126 CALHOME PROGRAM 796,121.56$
128 DEFERRED STREET CONSTRUCTION 4,666,563.83$
129 GAS TAX CIP 1,963,905.62$
151 ARPA GRANT 16,348,707.17$
301 VIST REDEVELOPMENT AGENCY 11,315,191.68$
305 PASEO SANTA FE FACILITIES PROJ 9,377,174.46$
310 REDEVELOPMENT SCHOOL SAFETY -$
423 JPFA 2015 (7,019,045.93)$
501 CITY SEWER O&M 26,367,952.09$
502 CITY CAPITAL EXPANSION -$
503 CITY CAPITAL REPAIRS AND REPLACEMENT 28,189,275.19$ 504 BUENA SEWER O&M 8,792,634.48$
505 BUENA CAPITAL EXPANSION -$
506 BUENA CAPITAL REPAIRS AND REPLACEMENT 31,691,591.17$ 507 WAVE WATERPARK 706,836.98$
509 CITY SEWER CAPITAL FACILITY 1,215,588.09$
510 BUENA SEWER CAPITAL FACILITY 693,295.91$
511 CAL TRASH CLEANUP 6,722,749.84$
601 RISK MANAGEMENT (1,431,561.37)$
602 BUILDING AND FACILITIES MAINT 1,646,495.51$
603 VEHICLE MAINTENANCE 7,576,004.49$
604 INFORMATION TECHNOLOGY 3,710,183.43$
701 TRUST DEPOSITS 1,807,882.03$
704 CFD 1993 "A" NORTH CO. SQUARE 278,404.96$
709 RSWA -$
710 RETIREE HEALTH 731,144.47$
711 SECTION 115 TRUST 6,456.00$
TOTAL 350,765,806.66$

CITY OF VISTA

CASH AND INVESTMENTS BY FUND PER GENERAL LEDGER
(EXCLUDING FUNDS MANAGED BY FISCAL AGENTS)
June 30, 2024
09/24/2024 D1 50 of 51

DESCRIPTION MARKET VALUE
FUNDS HELD BY FISCAL AGENTS - MANAGED BY U.S. BANK:
2005 Hidden Valley (Vista Redevelopment Project) 2.40
2010 CDC Tax Allocation Bonds (Vista Redevelopment Project) 1 1,141,023.94 2011 CDC Tax Allocation Bonds (Vista Redevelopment Project) 3 1,569,515.62 2015 Subordinate Tax Allocation Refunding Bonds Series A, B-1, B-2 6.83 2015 JPFA Refunding Lease Revenue Bonds 9.66
TOTAL FUNDS MANAGED BY FISCAL AGENTS 2,710,558.45$
1 Majority of balance held as bond reserve
3 Majority of balance held as bond reserve and principal for next interest payment due

DESCRIPTION MARKET VALUE
FUNDS HELD IN TRUST - MANAGED BY PFM ASSET MANAGEMENT:

SECTION 115 PENSION TRUST 21,344,206.88$
TOTAL FUNDS HELD IN TRUST 21,344,206.88$

CITY OF VISTA

FUNDS MANAGED BY FISCAL AGENTS AND HELD IN TRUST
June 30, 2024
09/24/2024 D1 51 of 51

Vista City CouncilSeptember 24, 2024

Vista City Council
September 24, 2024