| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SCHIMEL, BORENSTEIN & MAZZEI | 6,641 | 0 | 0 | 6,641 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| PAGE 7 PART X MINIMUM INVESTMENT RTN- CASH LINE 1B- AVERAGE OF MONTHLY CASH BALANCES MONTH MONTHLY AMOUNT 7/11 $247,274.06 8/11 $233,688.34 9/11 $359,109.08 10/11 $343,319.85 11/11 $201,540.97 12/11 $199,015.82 1/12 $187,730.09 2/12 $177,239.66 3/12 $169,130.24 4/12 $152,221.18 5/12 $151,383.26 6/12 $141,186.21 AVERAGE ($2,562,838.76/12) $213,569.90PAGE 7 PART X MINIMUM INVESTMENT RETURN-SECURITIES LINE 1A- AVERAGE MONTHLY FAIR MARKET VALUE OF SECURITIES MONTH MONTHLY AMOUNT 7/11 $3,660,911.42 8/11 $3,500,684.57 9/11 $3,136,700.11 10/11 $3,404,988.43 11/11 $3,514,611.48 12/11 $3,518,620.95 1/12 $3,658,929.93 2/12 $3,805,447.01 3/12 $3,902,579.24 4/12 $3,888,566.62 5/12 $3,671,793.08 6/12 $3,747,952.79 AVERAGE ($43,411,785.63/12) $3,617,648.80 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 841 LIQUIDITY SERVICES INC COM | 24,509 | 43,042 |
| 682 COCA COLA ENTERPRISES INC NEW COM | 17,293 | 19,123 |
| 265 INTERNATIONAL BUSINESS | 34,135 | 51,829 |
| 532 FOOT LOCKER INC COM | 15,980 | 16,269 |
| 13369.243 FIDELITY ADVISOR INVESTMENT GR | 100,000 | 105,350 |
| 13646.288 FEDERATED ULTRASHORT BOND FD | 125,000 | 125,273 |
| 10250.383 LEGG MASON CLEARBRIDGE MID CAP | 249,699 | 241,807 |
| 271 WHOLE GOODS MARKET INC COM | 18,556 | 25,832 |
| 191 WESCO INTERNATIONAL INC COM | 12,651 | 10,992 |
| 412 VODAFONE GROUP PLC NEW SPONSORED AD | 11,259 | 11,610 |
| 289 VMWARE INC CL A COM | 25,834 | 26,311 |
| 186 UNION PAC CORP COM | 20,177 | 22,192 |
| 891 US BANCORP DEL COM NEW | 21,079 | 28,655 |
| 876 TJX COS INC NEW COM | 25,304 | 37,607 |
| 718 SMITHFIELD FOOD INC COM | 17,729 | 15,530 |
| 261 SIMON PPTY GROUP INC NEW COM | 30,467 | 40,627 |
| 363 SHAW GROUP IN COM | 11,222 | 9,914 |
| 719 RESMED INC COM | 22,568 | 22,433 |
| 40 PRICELINE COM INC COM NEW | 19,232 | 26,581 |
| 486 PLAINS EXPL & PRODTN CO COM | 16,788 | 17,097 |
| 607 PHILLIPS 66 COM | 19,461 | 20,177 |
| 470 PHILIP MORRIS INTL INC COM | 30,197 | 41,012 |
| 379 PERKINELMER INC COM | 10,460 | 9,778 |
| 243 NUCOR CORP COM | 9,160 | 9,210 |
| 343 NORTHROP GRUMMAN CORP COM | 17,820 | 21,880 |
| 223 NOBLE ENERGY INC COM | 15,928 | 18,915 |
| 524 NEXTERA ENERGY INC COM | 28,430 | 36,056 |
| 336 NATIONAL OILWELL INC COM | 17,884 | 21,652 |
| 277 MOTOROLA SOLUTIONS INC COM NEW | 13,589 | 13,326 |
| 456 MONSTER BEVERAGE CORP COM | 20,451 | 32,467 |
| 446 MOLYCORP INC DEL COM | 13,400 | 9,611 |
| 703 METLIFE INC COM | 19,707 | 21,688 |
| 67 MASTERCARD INC CL A | 23,105 | 28,817 |
| 632 MACYS INC COM | 17,063 | 21,709 |
| 156 LINKEDIN CORP COM CL A | 13,831 | 16,578 |
| 420 LINCOLN ELEC HLDG | 19,010 | 18,392 |
| 143 LIBERTY MEDIA CORP LIB CAP | 10,861 | 12,571 |
| 168 KLA TENCOR CORP COM | 9,007 | 8,274 |
| 297 JARDEN CORP COM | 11,981 | 12,480 |
| 240 JABIL CIRCUIT INC COM | 4,917 | 4,879 |
| 340 ITRON INC COM | 14,353 | 14,022 |
| 359 INTUIT COM | 21,073 | 21,307 |
| 43 INTUITIVE SURGICAL INC COM NEW | 18,578 | 23,813 |
| 231 INTERNATIONAL PAPER CO COM | 5,837 | 6,678 |
| 958 INTEL CORP COM | 23,896 | 25,531 |
| 279 HUMANA INC COM | 23,091 | 21,606 |
| 700 HILL ROM HLDGS COM | 20,905 | 21,595 |
| 661 HELIX ENERGY SOLUTIONS GROUP INC COM | 12,569 | 10,847 |
| 568 HSN INC COM | 19,831 | 22,919 |
| 111 GOLDMAN SACHS GROUP INC COM | 12,687 | 10,640 |
| 293 FREEPORT-MCMORAN COPPER & GOLD INC | 9,568 | 9,983 |
| 90 F5 NETWORKS INC COM | 11,309 | 8,960 |
| 2965 EXELIS INC COM | 30,359 | 29,235 |
| 696 EAST WEST BANCORP INC COM | 11,858 | 16,328 |
| 732 DIRECTV COM CL A | 33,830 | 35,736 |
| 1545 DISCOVER FINL SVCS COM | 39,441 | 53,426 |
| 290 COSTCO WHSL CORP NEW COM | 24,298 | 27,550 |
| 303 COCA COLA CO COM | 23,319 | 23,692 |
| 291 COACH INC COM | 22,138 | 17,018 |
| 220 CINTAS CORP COM | 8,348 | 8,494 |
| 89 CHIPOTLE MEXICAN GRILL INC CL A | 28,809 | 33,816 |
| 598 CARDINAL HEALTH INC COM | 25,665 | 25,116 |
| 861 CADENCE DESIGN SYSTEM INC COM | 10,106 | 9,462 |
| 252 CF INDS HLDGS INC COM | 39,661 | 48,822 |
| 366 BLYTH INC COM NEW | 15,764 | 12,649 |
| 412 BB & T CORP COM | 12,915 | 12,710 |
| 259 APPLE INC COM | 103,095 | 151,256 |
| 466 AMERISOURCEBERGEN CORP COM | 17,925 | 18,337 |
| 1035 ALLSTATE CORP COM | 34,128 | 36,318 |
| 519 ALASKA AIR GROUP INC COM | 15,208 | 18,632 |
| 578 ACI WORLDWIDE INC COM | 20,495 | 25,553 |
| 345 AVAGO TECHNOLOGIES LTD | 11,599 | 13,175 |
| 488 HERBALIFE LTD COM USD | 27,989 | 23,585 |
| 1914 ASSURED GUARANTY LTD COM | 19,350 | 26,987 |
| 13386.881 FIDELITY BOND FUND | ||
| 1600.854 VANGUARD SMALL CAP GRO | 30,000 | 37,652 |
| 7286.996 THORNBURG INTL VALUE | 195,000 | 183,705 |
| 13511.869 FIDELITY FUND CL A | ||
| 250 PRICE T ROWE | ||
| 264 YUM BRANDS INC COM | 18,652 | 17,007 |
| 506 WATSON PHARMACEUTICAL | ||
| 400 WALMART STORES | ||
| 267 TUPPERWARE BRANDS CORP | 12,510 | 14,621 |
| 250 SPECTOR ENERGY | ||
| 457 SANDISK CORP | ||
| 524 QUALCOM INC | 26,641 | 29,176 |
| 68 PUBLIC STORAGE | 9,420 | 9,820 |
| 500 NEWSCORP | ||
| 185 NAVISTAR INTERNATIONAL | ||
| 500 JUNIPER NETWORKS | ||
| 200SH JOHNSON CONTROLS | ||
| 893 ISHARES TR RUSSELL 2000 VAL | 54,902 | 62,858 |
| 500 HOME DEPOT | ||
| 100 BLACKROCK INC | ||
| 250 DU PONT E DE NEMOURS | ||
| 125 DEERE AND CO | ||
| 517 CHEVRON CORP NEW COM | 48,504 | 54,544 |
| 650 CVS PHARMA | ||
| 300 AUTO DESK | ||
| 500 ACTIVISION | ||
| 200 TE CONNECTIVITY | ||
| 500 X1 GROUP PLC | ||
| 500 ARCH CAPITAL | ||
| 1391 WELLS FARGO & CO NEW | 33,754 | 46,515 |
| 500 TRAVELERS | ||
| 100SH FRANKLIN RESOURCES | ||
| 1500 ADVANCED MICRO DEVICES | ||
| 300 MORGAN STANLEY | ||
| 500 WORTHINGTON | ||
| 2000 SPRINT | ||
| 900 QLOGIC | ||
| 500 OWENS III | ||
| 900 NOKIA | ||
| 300 MOSAIC CO COM | ||
| 150 IBM | ||
| 400 ILLINOIS TOOL WORKS | ||
| 178 GRAINGER WW | 14,016 | 34,041 |
| 500 EXPRESS SCRIPTS | ||
| 1803 DUKE ENERGY | 32,320 | 41,577 |
| 400 DOVER CORP | ||
| 200 COSOLIDATED ED | ||
| 200 CLOROX | ||
| 600 BRIGGS & STRATTON | ||
| 137 BIOGEN | 6,283 | 19,780 |
| 200 AVON INC | ||
| 586 ARCHER DANIELS MIDLAND | 18,843 | 17,299 |
| 200 APPACE CORP | 16,857 | 16,875 |
| 324 ABBOTT LAB | 20,103 | 20,888 |
| 500 ACCENTURE | ||
| 300 3M CO | ||
| 475 TEVA PHARMA | ||
| 250 SUNOCO | ||
| 225 SEMPRA ENERGY | 14,942 | 15,498 |
| 300 PPG INDUSTRIES | ||
| 300 MANPOWER | ||
| 500 HEALTHNET | ||
| 400 HAWAIIAN ELECTRIC | ||
| 301 GENUINE PARTS | 9,033 | 18,135 |
| 500 EL PASO | ||
| 250 DOW CHEM | ||
| 250 BARD CR INC | ||
| 300 APOLLO GROUP | ||
| 600 ALTERA CORP | ||
| 484 AETNA | 15,891 | 18,765 |
| 500 VALERO | ||
| 500 ALCOA | ||
| 800 MCDONALDS | ||
| 2000 SCHWAB | ||
| 500 POTLATCH | ||
| 1250 APPLIED MATERIALS | ||
| 1976 PFIZER | 43,135 | 45,448 |
| 500 J & J | ||
| 1000 LINCOLN INTL | ||
| 2000SH CISCO | ||
| 393SH GILEAD SCIENCES | 18,195 | 20,153 |
| 3500 EMC | ||
| SH HONEYWELL | 16,341 | 16,473 |
| 146SH CATERPILAR | 12,045 | 12,397 |
| 500 UNITED TECHNOLOGIES | ||
| 350 BEMIS INC | ||
| 500 AMGEN | ||
| 400 ACE LTD | ||
| 500 DISNEY | ||
| 992 JP MORGAN | 37,428 | 35,444 |
| 750SH ORACLE | ||
| 1000 SH AMEX | ||
| 1500 SH PSEG | ||
| 693 SH VERIZON | 17,645 | 30,797 |
| 827SH ATT | 27,541 | 29,491 |
| 600SH LEXMARK INTL | ||
| 668SH GENERAL ELECTRIC | 3,044 | 13,921 |
| 957SH EXXON MOBIL | 36,422 | 81,890 |
| 1500SH PEPSICO | ||
| 1000 SH P & G |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Buildings | 769,311 | 769,311 | 769,311 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PERSONAL PROPERTY | 415,317 | 415,317 | |
| 415,317 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| UTILITIES | 25,485 | 25,485 | ||
| SUNDRY | 1,624 | 1,624 | ||
| REPAIRS & MAINTENANCE | 39,556 | 39,556 | ||
| REAL ESTATE FEES | 6,474 | 6,474 | ||
| INSURANCE | 5,373 | 5,373 | ||
| FOOD & SUPPLIES | 2,632 | 2,632 | ||
| BANK CHARGES | 164 | 164 | ||
| AUTO EXPENSE | 1,276 | 1,276 |
| Description | Amount |
|---|---|
| ROUNDING | 1 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 11,361 | 11,361 | ||
| PAYROLL TAXES/OTHER PAYROLL EXPENSES | 5,935 | 5,935 | ||
| FOREIGN TAX CREDIT | 16 | 16 |