| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Thomas R McDonald CPA PA | 28,000 | 26,600 | 1,400 |
| Category | Amount |
|---|---|
| Not applicable |
| Identifier | Return Reference | Explanation |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 1st Union Natl Bank Jacksonville 6.18% 12/15/2036 | 258,029 | 273,788 |
| Alabama Power 4.85% 12/15/2012 | 191,030 | 203,971 |
| Bank New York Inc 4.95% 11/01/2012 | 247,532 | 239,879 |
| Bank of America 5.65% 05/01/2018 | 234,823 | 237,247 |
| Barclays Bank PLC 5.20% 07/10/2014 | 239,737 | 258,403 |
| Bell South Telecom 7.00% 12/01/2095 | 218,992 | 223,934 |
| Boeing Co 7.50% 05/15/2042 | 156,660 | 186,794 |
| Carolina Power and Light 5.15% 04/01/2015 | 201,463 | 209,887 |
| Citigroup Inc 4.59% 12/15/2015 | 96,879 | 98,864 |
| Citigroup Inc 5.00% 09/15/2014 | ||
| Citigroup Inc 6.50% 08/01/2013 | ||
| Comcast 6.40% 03/01/2040 | 82,605 | 88,695 |
| Comcast 6.45% 03/15/2037 | 83,520 | 84,165 |
| Dominion Resources Inc 8.88% 01/15/2019 | 216,086 | 232,124 |
| General Electric Capital 5.45% 01/15/2013 | ||
| General Electric Capital 5.63% 09/15/2017 | ||
| General Electric Capital 5.88% 01/14/2038 | 253,894 | 274,959 |
| Goldman Sachs 7.50% 02/15/2019 | 108,409 | 107,664 |
| HSBC Financial Corp 5.50% 08/09/2011 | 248,640 | 279,392 |
| IBM Corp 5.60% 11/30/2036 | ||
| JP Morgan Chase Co 5.38% 04/15/2014 | ||
| JP Morgan Chase Co 6.00% 01/15/2018 | 227,033 | 234,188 |
| Merck Co 4.00% 06/30/2015 | ||
| MidAmerican Energy Co 5.65% 07/15/2012 | 254,890 | 272,406 |
| Morgan Stanley 4.75% 04/01/2014 | ||
| Morgan Stanley 6.00% 05/13/2014 | 251,698 | 258,468 |
| Nasdaq OMX 5.55% 01/15/2020 | 147,270 | 149,343 |
| News Amer Inc 7.90% 12/01/2095 | 166,119 | 218,472 |
| Norfolk Southern 6.00% 03/15/3005 | 192,591 | 175,693 |
| Oracle Corp 4.95% 04/15/2013 | ||
| Proctor Gamble Co 8.00% 09/01/2024 | 283,825 | 297,685 |
| Quebec Province 7.30% 07/22/2026 | 203,768 | 223,001 |
| Simon Properties Group 4.38% 03/01/2021 | 293,835 | 291,363 |
| Simon Properties Group 6.75% 05/15/2014 | ||
| Time Warner Cable 6.75% 07/01/2018 | ||
| Time Warner Cable 8.75% 02/14/2019 | 150,061 | 154,119 |
| Time Warner Inc 6.75% 07/01/2018 | ||
| Tyco Intl Finance 8.50% 01/15/2019 | 193,149 | 230,341 |
| Union Pacific Co 7.00% 02/01/2016 | 177,926 | 182,852 |
| Valero Energy 6.13% 02/02/2020 | 147,532 | 157,169 |
| Verizon Comm Inc 5.50% 02/15/2018 | 131,664 | 138,762 |
| Westar Energy 8.63% 12/01/2018 | 224,575 | 254,252 |
| Wells Fargo 3.00% 12/09/2011 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2370 shares of A S M L Holding NV | 76,607 | 90,866 |
| 1960 shares of ABB LTD ADR | 36,373 | 44,002 |
| 510 shares of Alcon Inc | 81,825 | 83,334 |
| 2000 shares of American Electric Power | ||
| 2500 shares of Bank of New York Mellon | 62,789 | 75,500 |
| 600 shares of Becton Dickinson Co | ||
| 2000 shares of Berry Pete Co | 68,389 | 87,400 |
| 1087 shares of BHP Billiton ADR | 68,955 | 87,503 |
| 1300 shares of Cephalon Inc | ||
| 6000 shares of China Gerui Advanced Materials Grp Inc | ||
| 1240 shares of China Life Ins Co | 83,331 | 75,851 |
| 2300 shares of Chiquita Brands Intl Inc | ||
| 3100 shares of Coeur D Alene Min | 86,182 | 84,692 |
| 3500 shares of Cooper Tire and Rubber | 67,109 | 82,530 |
| 4000 shares of Corning Inc | ||
| 1680 shares of Credit Suisse Group | 77,447 | 67,889 |
| 2700 shares of Dana Holding Corp | 18,367 | 46,467 |
| 4775 shares of Delta Airlines Inc | 57,536 | 60,165 |
| 1100 shares of Diageo PLC | 73,670 | 81,763 |
| 6000 shares of Dole Foods Inc | 56,391 | 81,060 |
| 2000 shares of Empire Dist Electric | 40,571 | 44,400 |
| 8950 shares of Flextronics International | 39,443 | 70,257 |
| 700 shares of FMC Corp | ||
| 4300 shares of Force Protection Inc | ||
| 1450 shares of Fresenius Med Car | 72,648 | 83,650 |
| 3000 shares of Globe Specialty Metals Inc | ||
| 7000 shares of Health Management | 50,789 | 66,780 |
| 750 shares of Hess Corporation | 51,979 | 57,405 |
| 1100 shares of Hewlett Packard Co | ||
| 740 shares of HSBC Holdings PLC | 40,233 | 37,770 |
| 1630 shares of Icici Bank Ltd ADR | 55,206 | 82,543 |
| 4500 shares of Ingram Micro Inc | 82,662 | 85,905 |
| 850 shares of Kimberly Clark Corp | 53,602 | 53,584 |
| 2000 shares of Kroger Co | 44,545 | 44,720 |
| 550 shares of L-3 Communications | ||
| 3000 shares of Lincoln Natl Corp | 75,535 | 83,430 |
| 2 shares of Lyford Cay Club | 1,000 | 1,000 |
| 2800 shares of Macys Inc | 43,352 | 70,840 |
| 1050 shares of Medlife Inc | ||
| 1120 shares of Mindray Med Intl | 39,587 | 29,568 |
| 1950 shares of Morgan Stanley | ||
| 780 shares of Nestles A Reg B ADR | 37,342 | 45,816 |
| 1400 shares of Noble Corp | ||
| 3700 shares of Nokia Corp | ||
| 1 shares of Orange Bowl | 3 | 3 |
| 1350 shares of Ownes Illinois Inc | ||
| 3000 shares of Pfizer Inc | 52,714 | 52,530 |
| 4540 shares of Qiagen N V F | 95,369 | 88,757 |
| 16000 shares of Quantum Corp | 53,608 | 59,520 |
| 3800 shares of Reckitt Benckiser ADR | 39,533 | 41,944 |
| 17875 shares of RF Micro Devices | 84,755 | 131,381 |
| 2170 shares of Roche Holding Ltd | 89,325 | 79,737 |
| 820 shares of S A P Aktiengesell ADR | 37,210 | 41,500 |
| 2570 shares of Sabmiller PLC | 70,608 | 90,795 |
| 5000 shares of Sanmina Sci Corp | 60,500 | 57,400 |
| 5700 shares of Seacube Container | 66,458 | 80,142 |
| 4500 shares of Seagate Technology | 68,728 | 67,635 |
| 5525 shares of SGA SA ADR | 69,770 | 93,002 |
| 1900 shares of Skyworks Solutions Inc | ||
| 3700 shares of Sprott Physical | 37,891 | 52,059 |
| 5300 shares of Standard Motor Products | 41,786 | 72,610 |
| 2350 shares of Steel Dymanics | ||
| 3425 shares of Tal International Group | ||
| 490 shares of Telefonica Spon Adr | 35,335 | 33,526 |
| 1730 shares of Tencent Holdings ADR | 39,498 | 37,940 |
| 1600 shares of Teva Pharmaceutical | 90,343 | 83,408 |
| 2200 shares of Tutor Perini Corp | ||
| 4000 shares of Valero Energy Corp | 76,830 | 92,480 |
| 1510 shares of Veolia Environ Adr | 48,281 | 44,334 |
| 500 shares of Vestas Wind Systems | 8,921 | 5,265 |
| 3500 shares of Vodafone Group | 77,584 | 92,540 |
| 875 shares of Wal-mart Stores | ||
| 16251 shares of Western Union Co | 56,879 | 64,995 |
| 1025 shares of Whiting Petroleum Corp | ||
| 2400 shares of Xyratex Ltd | 38,803 | 39,144 |
| 2300 shares of Zions Bancorp | 51,806 | 55,729 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Greenwich Capital 5.12 4/10/37 | AT COST | 134,857 | 135,520 |
| GS Mortgage Securities 5.48 11/10/39 | AT COST | 280,693 | 281,094 |
| Merrill Lynch Co 5.44 2/12/39 | AT COST | 299,245 | 322,587 |
| Morgan Stanley 4.88 8/13/42 | AT COST | 328,058 | 347,831 |
| World Omni Auto 1.02 12/15/14 | AT COST | 114,470 | 114,474 |
| FHLMC 1B-3221 01/01/37 | AT COST | 135,598 | 131,029 |
| FHLMC 1G-1662 04/01/37 | AT COST | 78,757 | 72,714 |
| FHLMC 1J-1614 05/01/37 | AT COST | 443,627 | 420,148 |
| FNMA PL 9675055 03/01/38 | AT COST | 158,486 | 154,772 |
| SBA 4.450 08/01/29 | AT COST | 203,611 | 203,611 |
| SBA 4.950 06/01/29 | AT COST | 309,957 | 328,996 |
| SBA 5.170 01/01/28 | AT COST | 336,148 | 345,822 |
| SBA 5.360 11/01/25 | AT COST | 217,652 | 219,707 |
| SBA 5.520 06/01/24 | AT COST | 150,007 | 154,241 |
| SBA 4.310 04/01/29 | AT COST | 204,647 | 215,531 |
| IShares Trust SP 500 | AT COST | 4,699,532 | 5,218,922 |
| Powershares DB Multi Sector Comm Tr | AT COST | 16,088 | 19,410 |
| SPDR Gold Trust Gold Shs | AT COST | 1,336,495 | 1,754,947 |
| Eaton Vance Str Em Mkts Cl Inst | AT COST | 2,001,254 | 2,325,355 |
| First Eagle Overseas Fund Cl Inst | AT COST | 1,056,434 | 1,209,453 |
| Loomis Sayles Bond Cl Inst | AT COST | 1,003,106 | 1,175,601 |
| Pimco Comm RR Str Cl inst | AT COST | 719,009 | 860,335 |
| Pimco Devl Local Mkts Fd CL Inst | AT COST | 2,026,905 | 2,209,456 |
| Absolute Return Capital Partners Ltd | AT COST | 1,000,000 | 1,066,551 |
| Anchorage Capital Partners Ltd | AT COST | 1,500,000 | 1,695,869 |
| Aurora Offshore Fund II Ltd | AT COST | 1,500,000 | 1,748,340 |
| Canyon Value Realization Fund Cayman Ltd | AT COST | 1,175,000 | 1,345,911 |
| Chilton Natural Resources Intl Ltd | AT COST | 1,500,000 | 1,906,349 |
| CMS Barlow Long Short Equity Fund LLC | AT COST | 3,562,930 | 3,860,332 |
| Fir Tree Capital Opportunity Fund Ltd | AT COST | 1,000,000 | 1,233,374 |
| Metropolitan Real Estate Ptnrs Global III LP | AT COST | 252,856 | 275,926 |
| Och-Ziff Overseas Fund Ltd | AT COST | 1,000,000 | 1,083,266 |
| Pine Grove Offshore Fund Ltd | AT COST | 3,375,000 | 3,884,446 |
| Sanderson International Value Fund | AT COST | 2,097,156 | 2,431,585 |
| SEG Partners Offshore Ltd | AT COST | 1,350,000 | 1,535,877 |
| Taconic Opportunitiy Fund Ltd | AT COST | 1,125,000 | 1,211,657 |
| Universal Black Swan III LP | AT COST | 12,130 | 12,130 |
| Whitebox Combined Fund Ltd | AT COST | 2,150,000 | 2,695,943 |
| Zephyr Aurora Fund Ltd | AT COST | 1,000,000 | 1,293,651 |
| FHLMC 1B-4645 3/1/40 | AT COST | 252,108 | 245,145 |
| FHLMC 1G-3620 5/1/37 | AT COST | 343,566 | 328,988 |
| FNMA PL 995269 7/1/35 | AT COST | 406,711 | 405,039 |
| GNMA 2.021 10/1650 | AT COST | 266,005 | 266,004 |
| GNMA 2.351 6/16/50 | AT COST | 239,453 | 239,431 |
| GNMA 2.629 9/16/33 | AT COST | 284,840 | 284,000 |
| Amgen Inc 0.125 2/1/11 | AT COST | 274,874 | 276,149 |
| Boston Properties LTD 2.875 2/15/37 | AT COST | 195,510 | 198,769 |
| Medtronic Inc 1.5 4/15/11 | AT COST | 197,967 | 199,312 |
| Fed Natl Mortgage 3.819 6/25/20 | AT COST | 376,875 | 402,281 |
| Fed Natl Mortgage 4.332 3/25/20 | AT COST | 120,067 | 115,000 |
| Chase Issuance 4.55 3/15/13 | AT COST | 183,916 | 180,216 |
| Chase Issuance FLT 2014 4/15/14 | AT COST | 260,826 | 258,943 |
| Citibank Credit FLT 2014 3/15/14 | AT COST | 107,580 | 106,903 |
| General Electric Cap Credit 4/15/15 | AT COST | 102,773 | 102,114 |
| GS Mortgage Securities 5.506 4/10/38 | AT COST | 277,261 | 288,145 |
| Nissan Auto Lease 2.92 5/15/15 | AT COST | 299,381 | 293,800 |
| Pimco Emerging Local Bond Fund | AT COST | 1,100,489 | 1,042,574 |
| T Rowe Price Inst Intl Bond Fund | AT COST | 1,451,959 | 1,466,832 |
| Third Ave Real Estate Value Fund | AT COST | 1,386,046 | 1,391,308 |
| Government Properties Inc Tr REIT | AT COST | 51,628 | 58,938 |
| Wndermere Jupiter Non US Focused | AT COST | 3,512,599 | 4,032,001 |
| Windermere Jupiter US Focused | AT COST | 3,495,770 | 3,962,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Arnold Porter LLP | 4,766 | 4,766 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Root Capital Loan Fund - Program related investment | 50,000 | 50,000 | 50,000 |
| Description | Amount |
|---|---|
| Rounding | 2 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Memberships | 3,010 | 3,010 | ||
| Computer supply and expense | 11,689 | 11,689 | ||
| Subscriptions | 420 | 155 | 265 | |
| Gifts | 3,403 | 3,403 | ||
| Bank services charges | 430 | 430 | ||
| Office supply | 3,305 | 3,305 | ||
| Postage | 1,264 | 1,264 | ||
| Voice of the Valley Program expense | 15,049 | 15,049 | ||
| Other Program expenses | 16,322 | 16,322 | ||
| Investment expenses per K1s | 93,292 | 93,292 | ||
| Nondeductible expenses per K1s | 91 | |||
| Investment fees per K1s | 187,383 | 187,383 | ||
| Investment interest expense per K1s | 70,996 | 70,996 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Stock settlements | 22,311 | 22,311 | |
| Root Capital Program Related Income | 1,000 | 1,000 | |
| Royalties from K-1s | 9 | 9 | |
| Ordinary income from K-1s | 16,259 | 16,259 | |
| Ordinary rental loss from K-1s | -1,609 | -1,609 | |
| Other portfolio income loss from K-1s | -64,927 | -64,927 | |
| Municipal income per K-1s | 305 | 305 | |
| Debt cancellation per K-1s | 1 | 1 | |
| Rounding | 2 | 2 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| Subscriptions payable - investments | 29,503 | |
| Reimbursement due for paid expenses | 17,045 | 169 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Pershing Advisor Solutions - Pilot Advisors | 16,328 | 16,328 | ||
| Johnston Asset Managers | 8,188 | 8,188 | ||
| Rockfeller Philantrophy Advisors | 21,717 | 21,717 | ||
| Charles Schwab Institutional | 5,019 | 5,019 | ||
| Convergent Wealth Advisors | 250,000 | 250,000 | ||
| Income Research and Managment | 66,936 | 66,936 | ||
| Clearview Stratagies | 2,449 | 2,449 | ||
| Lee Nellis | 10,000 | 10,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Tax on investment income | 3,518 | 3,518 | 0 | 0 |
| Wyoming registration fee | 34 | 0 | 0 | 34 |
| Tax on investment income per K1s | 9,241 | 9,241 | 0 | 0 |