HomeMy WebLinkAboutAgenda_GEDCO_06.20.2022Notice of Meeting for the
Georgetown E conomic Dev elopment Corporation
of the City of Georgetown
June 20, 2022 at 4:00 P M
at Georgetown City Hall Community Room, 808 Martin L uther K ing Jr. St.
T he C ity of G eorgetown is committed to compliance with the Americans with Disabilities Act (ADA). If you
require as s is tance in partic ipating at a public meeting due to a disability, as defined under the ADA, reas onable
as s is tance, adaptations , or ac commodations will be provided upon request. P leas e c ontact the C ity S ec retary's
O ffic e, at leas t three (3) days prior to the sc heduled meeting date, at (512) 930-3652 or C ity Hall at 808 Martin
Luther King Jr. S treet, G eorgetown, T X 78626 for additional information; T T Y users route through R elay
Texas at 711.
Regular Session
(T his R egular S es s ion may, at any time, be rec es s ed to c onvene an Exec utive S es s ion for any purpose
authorized by the O pen Meetings Act, Texas G overnment C ode 551.)
A C all to order - K evin C ummins, B oard P resident
B C ons ideration and approval of the May 16, 2022 G EDC O minutes - S haron P arker, Board Liais on.
C C ons ideration and presentation on F Y2022 G EDC O s econd quarter financial report - Nathan P arras,
Assistant F inanc e Direc tor, C ity of G eorgetown
D Disc ussion regarding the S taff R eport - David Morgan, G eorgetown C ity Manager
E Ac tion out of Executive S ession
E xecutiv e Session
In c omplianc e with the O pen Meetings Ac t, C hapter 551, G overnment C ode, Vernon's Texas C odes,
Annotated, the items listed below will be dis cus s ed in c los ed session and are s ubjec t to action in the regular
s es s ion.
F Section 551.087. D E LIB E R AT ION R E G AR D IN G E C ON O MIC D E VE LOP ME N T
N E G O T IAT IO N S.
Deliberation regarding commerc ial or financial information that the c orporation has rec eived from a
bus iness pros pect that the G eorgetown Economic Development C orporation seeks to have locate, s tay,
or expand in or near the territory of the C ity of G eorgetown and with whic h the C orporation is c onducting
ec onomic development negotiations ; and/or deliberation regarding the offer of a financial or other inc entive
to a busines s prospec t that the C orporation s eeks to have loc ate, stay, or expand in or near the territory of
the C ity of G eorgetown.
P rojec t S pur
Adjournment
Ce rtificate of Posting
Page 1 of 42
I, R obyn Densmore, C ity S ecretary for the C ity of G eorgetown, Texas, do hereby c ertify that this Notic e of
Meeting was posted at C ity Hall, 808 Martin Luther King Jr. S treet, G eorgetown, T X 78626, a plac e readily
acc es s ible to the general public as required by law, on the _____ day of _________________, 2022, at
__________, and remained s o posted for at leas t 72 c ontinuous hours prec eding the s cheduled time of said
meeting.
__________________________________
R obyn Dens more, C ity S ec retary
Page 2 of 42
City of Georgetown, Texas
Georgetown Economic Development Corporation
June 20, 2022
S UB J E C T:
C onsideration and approval of the May 16, 2022 G EDC O minutes - S haron P arker, Board Liaison.
IT E M S UMMARY:
F IN AN C IAL IMPAC T:
N/A
S UB MIT T E D B Y:
S haron P arker
AT TAC H ME N T S:
Description Type
Minutes Backup Material
Page 3 of 42
GEDCO Minutes
May 17, 2022
Page 1 of 1
Minutes of the Meeting of the
Georgetown Economic Development Corporation
City of Georgetown, Texas
May 17, 2022
The Georgetown Economic Development Corporation of the City of Georgetown, TX, met on Monday, May 17, 2022 at
4:00 PM at City Hall, 808 Martin Luther King Jr Street, Georgetown, Texas
Members
Present: Hugh Brown, Ron Garland, Robert Hilton, and Shawn Hood
Members
Absent: Barrie Laing and Kevin Cummins
Staff
Present:
David Morgan, City Manager, Laurie Brewer, Assistant City Manager, Nick Woolery, Assistant City
Manager, Michaela Dollar, Director of Economic Development, Kim McAuliffe, Downtown
Development Manager, Conchita Gusman, Business Retention & Expansion Program Manager and
Sharon Parker, Board Liaison.
Guest
Present:
MINUTES
Meeting called to Order at 4:00 pm
A. Call to Order – Robert Hilton, Board Vice President
Meeting was called to order at 4:00 pm.
B. Consideration and approval of the April 18, 2022 GEDCO Minutes— Sharon Parker, Board Liaison
Motion to approve by Ron Garland , 2nd by Hugh Brown . Approved 4-0 Barrie Laing and
Kevin Cummins absent.
C. Discussion regarding the Staff Report -David Morgan, City Manager
• Performance Agreement Report
• Activity Report
• Other Staff Items
Michaela and Conchita presented the staff report. No action needed.
----GEDCO entered into Executive Session at 4:16 pm and returned to Regular Session at 4:27 pm-----
D. Action out of Executive Session.
Motion to approve Project Element as discussed in executive session by Shawn Hood 2nd by
Hugh Brown Approved 4-0 Barrie Laing and Kevin Cummins absent.
Motion to adjourn by Shawn Hood, 2nd by Hugh Brown
Meeting adjourned at 4:28 pm
Barrie Lang, Secretary Kevin Cummins, President
Page 4 of 42
City of Georgetown, Texas
Georgetown Economic Development Corporation
June 20, 2022
S UB J E C T:
C onsideration and pres entation on F Y2022 G EDC O sec ond quarter financ ial report - Nathan P arras ,
As s is tant F inance Director, C ity of G eorgetown
IT E M S UMMARY:
T he corporate bylaws require the F inanc e Manager to present quarterly financial reports to the Board.
Included in these reports will be:
• F inancial reports
• S ales Tax revenues
• Monthly expenditures
• Any other relevant financial information
S ales tax revenue is two months in arrears ; therefore the revenues reflect only the amount rec eived, not
actually earned, as of the report date.
F IN AN C IAL IMPAC T:
N/A
S UB MIT T E D B Y:
S haron P arker
AT TAC H ME N T S:
Description Type
Narrative Backup Material
Pres entation Pres entation
Page 5 of 42
F
GEDCO
Operating revenue has a total budget of $2,806,251 in FY2022 and
is comprised of sales tax and allocated interest. The budget for sales
tax collections for GEDCO is $2,781,251. Year-to-date sales tax
revenue totals $1,027,297, or 36.94% of budget. Through this
period, sales tax collections are up $201,683, or 24.43% over year-
to-date collections from the prior fiscal year. There is a two-month
lag in sales tax collections/reporting. The City continues to see and
monitor the strong performance in sales tax.
Non-Operating revenue, which typically includes bond proceeds, is
not part of the FY2022 budget. Currently, staff does not anticipate
the need to issue debt in this fiscal year.
GEDCO
Quarterly Comparison: Q2 FY22 Budget FY2021 FY2022
FY2022 Year-to-date: Budget
Vs. Actuals Quarterly Comparison
FY2022 YTD Actuals:
Q2 FY21
YTD Actuals:
Q2 FY22 Variance % Variance Variance % Variance
Operating Revenue
40002:Sales Taxes 2,781,251 825,614 1,027,297 (1,753,954) 36.94% 201,683 24.43%
42001:Interest Income 25,000 21,010 4,481 (20,519) 17.92% (16,530) -78.67%
Operating Revenue Total 2,806,251 846,624 1,031,778 (1,774,473) 36.77% 185,154 21.87%
Non-Operating Revenue
Revenue Total 2,806,251 846,624 1,031,778 (1,774,473) 36.77% 185,154 21.87%
Operating expenses have a total budget of $884,873 for FY2022. Year-to-date operational expenses incurred total
$304,968, or 34.46% of budget. Operating expenses include administrative expenses, marketing costs, contractual
services, subscriptions, and operating transfers to other City funds. Administrative expenses include the allocation for City
staff to support the GEDCO fund. Year-to-date administrative expense total $173,802, or 50.00% of budget. The GEDCO
fund has dedicated funding to market the City for potential economic development.
Year-to-date marketing efforts total $20,111, or 13.41% of budget. Contractual services include $130,000 budgeted for
consulting in FY2022. GEDCO will transfer out $202,769 in FY2022. The transfer out is to the Water fund to repay GEDCO’s
portion of loan from the Water fund.
K
200K
400K
600K
800K
1.0M
Q1 Q2
SALES TAX REVENUE
FY2020 FY2021 FY2022
Page 6 of 42
F
Non-Operating expense budget totals $1,168,048. Year-to-date non-operating expenses total $2,840,000, or 243.14% of
budget through the period. Non-Operating expenses include funding for strategic partnerships and GEDCO’s debt service
payment. GEDCO has a budget of $976,000 for economic development agreements in FY2022. Year-to-date expenses for
economic development agreements total $2,840,000 for Titan North Park and Champion Site Prep. Staff anticipates
paying approximately $5.9M in economic development agreements during the fiscal year. Staff will include GEDCO as
part of the year-end budget amendment to increase appropriation for the upcoming economic development agreements.
Additionally, non-operating expense is where GEDCO’s budgets for the funds debt service payment. The debt service
payment includes principal reduction of $74,511, and an interest expense of $17,537. The debt service payment will be
reflected in the Q3 report as it aligns with the City’s annual debt payment.
GEDCO
Quarterly Comparison: Q2
FY22 Budget FY2021
FY2022
FY2022 Year-to-date: Budget Vs.
Actuals Quarterly Comparison
FY2022 YTD Actuals: Q2
FY21
YTD Actuals: Q2
FY22 Variance % Variance Variance % Variance
Operating Expense
Operations 682,104 227,997 266,084 416,020 39.01% (38,087) -16.70%
Transfers 202,769 1,040,084 38,884 163,885 19.18% (1,001,200) -96.26%
Operating Expense Total 884,873 1,268,082 304,968 579,905 34.46% 963,113 75.95%
Non-Operating Expense
Operations 1,076,000 400,000 2,840,000 (1,764,000) 263.94% (2,440,000) -610.00%
Debt Service 92,048 - - 92,048 0.00% - 0.00%
Operating Expense Total 1,168,048 400,000 2,840,000 (1,671,952) 243.14% 2,440,000 610.00%
Expense Total 2,052,921 1,668,082 3,144,968 (1,092,047) 153.19% (1,476,887) 189%
Ending fund balance for FY2022 is anticipated to be $1,746,055. After accounting for the contingency reserve of $665,371,
and the debt service reserve of $204,019, this fund is budgeted to have an available fund balance of $876,665.
0
100,000
200,000
300,000
400,000
51001:Administrative
Expense
51003:Marketing &
Promotional
51004:Contractual Services 51006:Subscriptions 51010:Legal Services 80001:Transfers Out
OPERATING EXPENSE BY LEDGER
YTD Actuals W /Encumbrances FY2022 Budget
Page 7 of 42
F
Fund Schedule:
GEDCO
Period: Mar-22 Budget Current Period Year-to-date FY2022 Year-to-date: Budget Vs. Actuals
FY2022 Mar-22 YTD Actuals
W/Encumbrances Variance % of Budget
Beginning Fund Balance 992,725 992,725 - 100.00%
Operating Revenue
40002:Sales Taxes 2,781,251 243,095 1,027,297 (1,753,954) 36.94%
42001:Interest Income 25,000 840 4,481 (20,519) 17.92%
Operating Revenue Total 2,806,251 243,934 1,031,778 (1,774,473) 36.77%
Operating Expense
Operations 682,104 31,728 266,084 416,020 39.01%
Transfers 202,769 - 38,884 163,885 19.18%
Operating Expense Total 884,873 31,728 304,968 579,905 34.46%
Net Operations Total 1,921,378 212,207 726,809 1,194,569 37.83%
Non-Operating Revenue
Non-Operating Expense
Operations 1,076,000 500,000 2,840,000 1,764,000 263.94%
Debt Service 92,048 - - (92,048) 0.00%
Non-Operating Expense Total 1,168,048 500,000 2,840,000 1,671,952 243.14%
Excess (Deficiency) of Total Revenue
over Total Requirements 753,330 (287,793) (2,113,191) (2,866,521) -280.51%
Ending Fund Balance 1,746,055 1,719,534 (26,521) 98.48%
Reserves
AFR Adjustment - - - - 0.00%
Contingency Reserve 665,371 - 665,371 - 100.00%
Debt Service Reserve 204,019 - 204,019 - 100.00%
Reserves Total 869,390 - 869,390 - 100.00%
Available Fund Balance 876,665 - 850,144 (26,521) 96.97%
Page 8 of 42
GEDCO
QUARTERLY FINANCIAL REPORT
Page 9 of 42
2
QUARTERLY FINANCIAL REPORT
GEDCO
•Revenue Budget Sources
•Operating Revenue totals $2.8M
•Sales tax is budgeted at $2.7M
•Interest income budgeted at $25K
Page 10 of 42
3
QUARTERLY FINANCIAL REPORT
GEDCO
GEDCO
Quarterly Comparison: Q2 FY22 Budget
FY2022 YTD Actuals: Q2
FY21
YTD Actuals:
Q2 FY22 Variance % Variance Variance % Variance
Operating Revenue
40002:Sales Taxes 2,781,251 825,614 1,027,297 (1,753,954) 36.94%201,683 24.43%
42001:Interest Income 25,000 21,010 4,481 (20,519) 17.92%(16,530) -78.67%
Operating Revenue Total 2,806,251 846,624 1,031,778 (1,774,473) 36.77%185,154 21.87%
Non-Operating Revenue
Revenue Total 2,806,251 846,624 1,031,778 (1,774,473) 36.77%185,154 21.87%
FY2021 FY2022
FY2022 Year-to-date:
Budget Vs. Actuals Quarterly Comparison
Page 11 of 42
4
QUARTERLY FINANCIAL REPORT
GEDCO
•Sales Tax
•Year-to-date sales tax revenue totals $1
million, or 37% of budget
•FY2022 year-to-date collections are
24% more than FY2021 year-to-date
collections
•There is a two-month lag on sales tax
collections
•Sales tax is budgeted at $2.7M
24.43% 1,027,297
SALES TAX
K
100K
200K
300K
400K
500K
600K
700K
800K
Q1 Q2
FY2021 FY2022
Page 12 of 42
5
QUARTERLY FINANCIAL REPORT
GEDCO
•Operating Expense Budget Sources
•Administrative Expense –support
from City Staff
•Transfers Out –GEDCO’s
repayment to the Water Fund
•Marketing and Promotional
•Contractual Services
•Subscriptions
Page 13 of 42
6
QUARTERLY FINANCIAL REPORT
GEDCO
•Non-Operating Expense Budget Sources
•Economic Development Agreements
•Strategic Partnerships
•GEDCO debt service payment –
principal reduction and interest
expense
Page 14 of 42
7
QUARTERLY FINANCIAL REPORT
GEDCO
GEDCO
Quarterly Comparison: Q2 FY22 Budget
FY2022 YTD Actuals: Q2 FY21 YTD Actuals: Q2 FY22 Variance % Variance Variance % Variance
Operating Expense
Operations 682,104 227,997 266,084 416,020 39.01%(38,087) -16.70%
Transfers 202,769 1,040,084 38,884 163,885 19.18%(1,001,200) -96.26%
Operating Expense Total 884,873 1,268,082 304,968 579,905 34.46%963,113 75.95%
Non-Operating Expense
Operations 1,076,000 400,000 2,840,000 (1,764,000) 263.94%(2,440,000) -610.00%
Debt Service 92,048 - - 92,048 0.00%- 0.00%
Operating Expense Total 1,168,048 400,000 2,840,000 (1,671,952) 243.14%2,440,000 610.00%
Expense Total 2,052,921 1,668,082 3,144,968 (1,092,047) 153.19%(1,476,887) 189%
FY2021 FY2022
FY2022 Year-to-date:
Budget Vs. Actuals Quarterly Comparison
Page 15 of 42
City of Georgetown, Texas
Georgetown Economic Development Corporation
June 20, 2022
S UB J E C T:
Dis cus s ion regarding the S taff R eport - David Morgan, G eorgetown C ity Manager
IT E M S UMMARY:
T he G EDC O Board has requested that staff provide a project progres s and status report at eac h meeting
on all of the ac tive projec ts dis cus s ed by the Board.
Activity R eport
P erformanc e Agreement R eport
O ther S taff Items
F IN AN C IAL IMPAC T:
N/A
S UB MIT T E D B Y:
S haron P arker
AT TAC H ME N T S:
Description Type
Active Project Report Backup Material
Activity Report Pres entation
Page 16 of 42
Name Description Start Date
(Council
Approved)
End Date Estimated
4871 Williams Dr., LLC (Sedro Crossing)Infrastructure reimbursement grant of
$250,000 to assist with improvements
(utilities and access points) for construction
of 89,500 square feet of commercial building
space.
3/26/2019 12/31/2023 $ 250,000
Atmos Gas Natural gas extension to NorthPark35 upon
confirmation of a signed user
6/8/2021 6/8/2024 $ 1,400,000
CelLink Infrastructure Reimbursement - Must invest
a minimum of $80,000,000 and remain in
Georgetown for 15 years
2/22/2022 2/22/2027 $ 2,500,000
CelLink Job Creation Grant - $3K for each job with an
average salary of $90K+, $2K for each job
with an average salary of $70K-$89K
2/22/2022 2/22/2027 $ 525,000
Champion Site Prep Infrastructure reimbursement grant
associated with the development of 30,000
SF headquarters facility representing a $13M
capital investment where the company shall
remain for at least 5 years.
1/28/2020 12/21/2026
(within 5 years
of the certificate
of occupancy
date
$ 500,000
Cockrum Commercial (Sedro Crossing)Infrastructure reimbursement grant of
$250,000 to assist with improvements
(utilities and access points) for construction
of 60,000 square feet of new professional
office space on Williams Dr.
3/26/2019 12/31/2023 $ 250,000
KJ Scientific Retention/expansion grant of the equipment
obtained in the TLCC brand acquisition to KJ
Scientific valued at $50K
2/27/2018 12/31/2022 $ 50,000.00
GEDCO - AGREEMENTS STATUS REPORT
Page 17 of 42
Name Description Start Date
(Council
Approved)
End Date Estimated
GEDCO - AGREEMENTS STATUS REPORT
Loram (GREX)$500,000 infrastructure reimbursement and
job retention/creation grant of $1K per job,
up to $300K; must invest a minimum of
$12M and minimum average wages of $50K
2/23/2021 Five years from
CO
$ 800,000
Texas Speed & Performance Job creation grant of $2K per job up to 100
jobs in 5 years.
11/12/2019 9/30/2031
11/12/2024
$ 200,000
Texas Outdoor Power Equipment Infrastructure reimbursement grant totaling
up to $500K for construction of 2 buildings in
2 phases (1-headquarters; 2-spec) and to be
paid in two equal installments upon
completion of each phase of construction.
Company agrees to dedicate right-of-way for
1/15/2021 date of second
installment
payment
$ 500,000
Titan NorthPark35, LLC Infrastructure reimbursement grant for
electric infrastructure costs related to the
speculative development of a master
planned industrial business park located at
11/17/2020 Certificate of
Occupancy date
$1,900,000
Titan NorthPark35, LLC
(Assigned from Motion Commercial
Properties)
Infrastructure reimbursement grant in
connection with the construction of 2 bldgs,
each $500K
9/30/2021
(Certificate of
occupancy date)
10 year
anniversary of
start date
$ 1,000,000
WBW Development Infrastructure reimbursement grant of
$200,000 for qualified expenditures and a
$120,000 job creation grant for the creation
of 30 jobs over 6 years related to the
development of their headquarters location
in Downtown Georgetown. (*First
Amendment effective 11/9/2021 establishes
Certificate of Occupancy issue date as
11/9/2021)
3/8/2019 11/9/2027
(within 6 years of
the certificate of
occupancy date.
CofO date=
11/9/2021)
$ 320,000
Page 18 of 42
Economic Development
Activity Report
June 2022
Page 19 of 42
Strategic Goal 1
Support existing businesses and industries
Page 20 of 42
33
Business Retention Activity
0
10
20
30
40
50
60
Ju
n
-
2
1
Ju
l
-
2
1
Au
g
-
2
1
Se
p
-
2
1
Oc
t
-
2
1
No
v
-
2
1
De
c
-
2
1
Ja
n
-
2
2
Fe
b
-
2
2
Ma
r
-
2
2
Ap
r
-
2
2
Ma
y
-
2
2
Visits Touches
Page 21 of 42
4
•Filmed heavy metal sector videos at Champion Site Prep and Holt
Additional Business Retention
Activity
Page 22 of 42
Strategic Goal 2
Enhance targeted recruitment of identified industries
Page 23 of 42
6
Leads Received
0
5
10
15
20
25
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
FY20 FY 21 FY22 Rolling 12-Month Average
Page 24 of 42
7
Qualified Leads
0
2
4
6
8
10
12
14
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
FY20 FY21 FY22 Rolling 12-Month Average
Page 25 of 42
8
Site Visits
0
1
2
3
4
5
6
7
8
9
10
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
FY20 FY 21 FY22 Rolling 12-Month Average
Page 26 of 42
9
Active Projects by Stage
15
23
9
Hot Warm Cool
Page 27 of 42
10
Active Projects by Type
15
22
8
2
Development Recruitment Expansion/Retention Downtown
Page 28 of 42
11
Recruitment Activity
•GAMA Distribution Groundbreaking
•ONX Homes Groundbreaking
Page 29 of 42
Strategic Goal 3
Diversify workforce development and recruitment initiatives
Page 30 of 42
13
Workforce Development Activity
•Job Fair & Business Expo 7/21
•Local businesses employ 19 GISD teacher externs this summer
Page 31 of 42
Strategic Goal 4
Encourage speculative development
Page 32 of 42
15
•Continued working with landowners and developers on sites
including:
•Gateway35 Commerce
•CrossPoint (Jackson Shaw)
•Molto (Longhorn Junction)
•NorthPark35
•Portman Industrial (Longhorn Junction)
•Stonelake
•Woodgate
Speculative Development Activity
Page 33 of 42
Overarching Goal
Tell our story to a broader local audience
Page 34 of 42
17
Other Activity
•Hired an administrative assistant for Wilco EDP
•Scheduled to attend Opportunity Austin Chicago Marketing Trip
Page 35 of 42
Economic Indicators
Page 36 of 42
1919
Unemployment Rate
0.0%
1.0%
2.0%
3.0%
4.0%
5.0%
6.0%
7.0%
Ma
y
2
1
Ju
n
e
2
1
Ju
l
y
2
1
Au
g
2
1
Se
p
t
2
1
Oc
t
2
1
No
v
2
1
De
c
2
1
Ja
n
2
2
Fe
b
2
2
Ma
r
2
2
Ap
r
i
l
2
2
Unemployment Rate Rolling 12-Month Average
Page 37 of 42
2020
Sales Tax Collections
$-
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$5,000,000
$6,000,000
Oct Nov Dec Jan Feb Mar Apr May Jun Jul Aug Sep
FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022
Page 38 of 42
2121
Hotel Occupancy Tax Collections
$0
$20,000
$40,000
$60,000
$80,000
$100,000
$120,000
$140,000
$160,000
$180,000
$200,000
Oct Nov Dec Jan Feb Mar April May Jun Jul Aug Sep
FY17 FY18 FY19 FY20 FY21 FY22
Page 39 of 42
2222
Construction Permit Applications
0
200
400
600
800
1000
1200
1400
1600
Jun 21 Jul 21 Aug 21 Sept 21 Oct 21 Nov 21 Dec 21 Jan 22 Feb 22 Mar 22 Apr 22 May 22
# of Permits Valuation
(in millions)
Page 40 of 42
2323
Certificates of Occupancy Issued
0
1
2
3
4
5
6
7
8
Ju
n
2
1
Ju
l
2
1
Au
g
2
1
Se
p
t
2
1
Oc
t
2
1
No
v
2
1
De
c
2
1
Ja
n
2
2
Fe
b
2
2
Ma
r
2
2
Ap
r
i
2
2
Ma
y
2
2
COs Issued Rolling 12-Month Average
Page 41 of 42
2424
Average Wage
$0
$10,000
$20,000
$30,000
$40,000
$50,000
$60,000
$70,000
2018Q4 2019Q1 2019Q2 2019Q3 2019Q4 2020Q1 2020Q2 2020Q3 2020Q4 2021Q1 2021Q2 2021Q3 2021Q4
Page 42 of 42