| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 5,920 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| ALCOA INC | 2013-05-23 | 262,040 | 2,093 | 1,396 | 1,396 | 3,489 |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| TARGET CORP (30,000) | 2014-09 | PURCHASE | 2015-04 | 32,692 | 32,543 | 149 | ||||
| DEVRY EDUCATION GROUP INC. (13,000) | 2015-05 | PURCHASE | 364,319 | 408,665 | -44,346 | |||||
| NOBLE ENERGY (4,450) | 2015-03 | PURCHASE | 2015-09 | 138,444 | 200,544 | -62,100 | ||||
| PIER 1 IMPORTS INC DEL (16,125) | 2015-03 | PURCHASE | 2015-12 | 75,231 | 214,740 | -139,509 | ||||
| TERRAFORM PWR INC SHS CL A (10,200) | 2015-11 | PURCHASE | 2015-12 | 89,701 | 189,800 | -100,099 | ||||
| APPLE INC (250) | 2012-12 | PURCHASE | 2015-02 | 30,987 | 18,229 | 12,758 | ||||
| BROCADE COMMUNICATIONS SYS (19,690) | 2013-04 | PURCHASE | 2015-05 | 226,766 | 111,642 | 115,124 | ||||
| CORNING INC (8,910) | PURCHASE | 2015-05 | 190,581 | 108,872 | 81,709 | |||||
| DEVON ENERGY CORP NEW (2.050) | PURCHASE | 2015-09 | 84,458 | 125,024 | -40,566 | |||||
| GRAHAM HOLDINGS CO SHS (425) | 2012-10 | PURCHASE | 2015-01 | 373,906 | 152,443 | 221,463 | ||||
| L-3 COMMNCTNS HLDS (400) | 2012-09 | PURCHASE | 2015-08 | 45,618 | 28,895 | 16,723 | ||||
| MOLSON COOR BREW CO CL B (2,500) | PURCHASE | 2015-01 | 187,899 | 106,462 | 81,437 | |||||
| NATIONAL-OILWELL VARCO (2440) | 2013-03 | PURCHASE | 2015-03 | 118,027 | 148,622 | -30,595 | ||||
| PEOPLES UNITED FNL INC (11,000) | 2012-10 | PURCHASE | 2015-11 | 183,429 | 134,748 | 48,681 | ||||
| STAPLES INC (9,660) | PURCHASE | 2015-02 | 180,224 | 128,899 | 51,325 | |||||
| TRIUMPH GROUP INC NEW (2,880) | 2014-01 | PURCHASE | 2015-02 | 171,510 | 197,657 | -26,147 | ||||
| ZIMMER HOLDINGS INC COM (1,785) | PURCHASE | 2015-01 | 213,878 | 112,576 | 101,302 | |||||
| XCEL ENERGY INC (2,115) | 2011-06 | PURCHASE | 2015-06 | 68,190 | 50,919 | 17,271 | ||||
| HEWLETT PACKARD CO (300,000) | PURCHASE | 2015-10 | 300,717 | 299,064 | 1,653 | |||||
| USD SIMON PROP GROUP (300,000) | PURCHASE | 2015-06 | 300,000 | 300,000 | ||||||
| US TREASURY NOTE (500,000) | PURCHASE | 2015-11 | 500,000 | 486,172 | 13,828 | |||||
| US TREASURY NOTE (40,000) | 2012-03 | PURCHASE | 2015-11 | 40,000 | 40,000 | |||||
| FEDERAL NATL MTG ASSOC (400,000) | 2012-09 | PURCHASE | 2015-10 | 400,000 | 400,000 | |||||
| ARCHER DANIELS MIDLD (2500) | 2008-10 | PURCHASE | 2015-06 | 127,798 | 50,115 | 77,683 | ||||
| DEVON ENERGY CORP NEW (1750) | PURCHASE | 2015-09 | 72,098 | 90,111 | -18,013 | |||||
| L-3 COMMNCTNS HLDGS (2410) | PURCHASE | 2015-08 | 274,848 | 161,267 | 113,581 | |||||
| MOLSON COOR BREW CO CL B (856) | PURCHASE | 2015-01 | 64,337 | 33,475 | 30,862 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 300,000 APPLE INC 2.85% | 307,230 | 307,230 |
| 250,000 GENERAL ELEC CAP CORP 5.625% | 272,650 | 272,650 |
| 250,000 XEROX CORP GLB 6.350% | 267,275 | 267,275 |
| 75,000 XEROX CORP ORIGINAL UNIT | 80,183 | 80,183 |
| 250,000 JP MORGAN CHASE & CO 4.250% | 265,210 | 265,210 |
| 250,000 ALCOA INC 5.400% | 243,125 | 243,125 |
| 300,000 APPLIED MATERIALS INC 4.300% | 320,151 | 320,151 |
| 250,000 AT&T INC 5.500% | 267,248 | 267,248 |
| 250,000 BOTTLING GROUP LLC 5.500% | 252,810 | 252,810 |
| 300,000 CATERPILLAR INC 1.500% | 300,519 | 300,519 |
| 300,000 CHEVRON CORP 2.355% | 286,467 | 286,467 |
| 300,000 CELGENE CORP 3.25% | 297,621 | 297,621 |
| 250,000 UNITEDHEALTH GROUP INC 2.875 | 249,680 | 249,680 |
| 300,000 DEERE & COMPANY | 323,826 | 323,826 |
| 300,000 GOLDMAN SACHS GROUP | 300,762 | 300,762 |
| 300,000 INTERNATIONAL BUSINESS | 370,962 | 370,962 |
| 330,000 TARGET CORP | 316,713 | 316,713 |
| 300,000 USD VODAFONE GROUP | 297,117 | 297,117 |
| 300,000 HEWLETT PACKARD CO 2.600% | ||
| 300,000 USD SIMON PROP GROUP 5.100% |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 3,375 SH 3M CO | 508,410 | 508,410 |
| 3,405 SH AETNA INC COM | 368,149 | 368,149 |
| 460 SH ALLEGHENY CORP | 219,848 | 219,848 |
| 3,400 SH ALLSTATE CORP COM | 211,106 | 211,106 |
| 4,754 AMDOCS LIMITED | 259,426 | 259,426 |
| 2,385 SH AMGEN INC COM | 387,157 | 387,157 |
| 4,270 SH APPLE INC | 423,142 | 423,142 |
| 10,265 SH ARCHER DANIELS MIDLAND | 284,820 | 284,820 |
| 7,540 SH AT&T INC | 259,451 | 259,451 |
| 6,630 SH AVNET INC | 284,029 | 284,029 |
| 14,170 SH BG GROUP PLC | 205,748 | 205,748 |
| 6,260 SH BWX TECHNOLOGIES | 198,880 | 198,880 |
| 3,130 SH BABCOCK (THE) AND WILCOX C | 65,323 | 65,323 |
| 2,610 SH BECTON DICKINSON & COMPANY | 402,175 | 402,175 |
| 5,950 SH BED BATH & BEYOND | 287,088 | 287,088 |
| 629 SH BLACKROCK INC | 214,187 | 214,187 |
| 2,265 SH BUNGE LIMITED | 154,652 | 154,652 |
| 2,074 SH CHEVRON CORP | 186,577 | 186,577 |
| 2,515 SH CONOCOPHILLIPS | 117,425 | 117,425 |
| 6,275 SH CSX CORP | 162,836 | 162,836 |
| 13,290 SH DISCOVERY COMM | 335,174 | 335,174 |
| 14,640 SH EMC CORPORATION MASS | 375,955 | 375,955 |
| 3,805 SH EMERSON ELEC CO COM | 181,993 | 181,993 |
| 7,575 SH EPIQ SYSTEMS INC. | 99,005 | 99,005 |
| 2,455 EXXON MOBIL CORP | 191,367 | 191,367 |
| 6,000 SH FIRST INTERSTATE BANCSYSTEM | 174,420 | 174,420 |
| 15,870 SH GENERAL ELEC CO COM | 494,351 | 494,351 |
| 8,260 SH GLOBAL PMTS INC GEORGIA | 532,853 | 532,853 |
| 5,194 SH IAC INTERACTIVE CORP | 311,900 | 311,900 |
| 12,885 SH INTEL CORP COM | 443,888 | 443,888 |
| 6,455 SH JOHNSON CONTROLS INC | 254,908 | 254,908 |
| 7,530 SH JP MORGAN CHASE & CO | 497,206 | 497,206 |
| 22,575 SH KEYCORP NEW COM | 297,764 | 297,764 |
| 1,865 SH MCKESSON CORP | 367,834 | 367,834 |
| 4,035 SH MCDONALDS CORP | 476,695 | 476,695 |
| 7,975 SH MERCK & CO INC COM | 421,240 | 421,240 |
| 12,775 SH MICROSOFT CORP COM | 708,757 | 708,757 |
| 9,200 SH MORGAN STANLEY | 292,652 | 292,652 |
| 8,000 SH PACIFIC CONTINENTAL CORP | 119,040 | 119,040 |
| 1,907 SH PHILLIPS 66 | 155,993 | 155,993 |
| 13,060 SH PFIZER INC | 421,577 | 421,577 |
| 4,685 SH PNC BK CORP COM | 446,527 | 446,527 |
| 2,515 SH RAYTHEON COMPANY | 313,193 | 313,193 |
| 3,445 SH ROYAL DUTCH SHELL PLC ADR A | 157,747 | 157,747 |
| 5,010 QUALCOMM INC | 250,425 | 250,425 |
| 840 SH SCHLUMBERGER LTD COM | 58,590 | 58,590 |
| 13,710 SH SOUTHWEST AIRLINES | 590,353 | 590,353 |
| 20,920 SH STAPLES INC | 106,632 | 106,632 |
| 4,220 SH STATE STREET CORP | 280,039 | 280,039 |
| 9,325 SH TRIMBLE NAV LTD | 200,021 | 200,021 |
| 6,275 SH TE CONNECTIVITY LTD | 405,428 | 405,428 |
| 2,275 SH THE HOWARD HUGHES CORP | 257,439 | 257,439 |
| 2,500 SH TIME WARNER INC | 161,675 | 161,675 |
| 6,310 SH URBAN OUTFITTERS | 208,618 | 208,618 |
| 6,245 SH US BANCORP | 266,474 | 266,474 |
| 3,800 SH WAL MART STORES INC COM | 434,617 | 434,617 |
| 16,800 SH WESTERN UNION CO | 300,888 | 300,888 |
| 19,690 SH BROCADE COMMUNICATIONS | ||
| 8,910 SH CORNING INC | ||
| 3,800 SH DEVON ENERGY CORP | ||
| 425 SH GRAHAM HOLDINGS CO | ||
| 2,810 SH L-3 COMMUNICATIONS HLDS | ||
| 3,356 SH MOLSON COORS BREWING-B | ||
| 2,440 SH NATIONAL-OILWELL VARCO INC | ||
| 11,000 SH PEOPLES UNITED FINANCIAL | ||
| 2,880 SH TRIUMPH GROUP INC | ||
| 2,115 SH XCEL ENERGY INC | ||
| 1,785 SH ZIMMER HOLDINGS INC |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 6,621 SH VANGUARD MSCI EUROPEAN | FMV | 330,255 | 330,255 |
| 3,319 ISHARES TR RUSSELL 2000 | FMV | 373,786 | 373,786 |
| 3,590 SH ISHARES INC CORE MSCI | FMV | 141,410 | 141,410 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,238 |
| Description | Amount |
|---|---|
| UNREALIZED (LOSS) ON INVESTMENTS | 1,821,799 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| BANK SERVICE CHARGE | 204 | |||
| LICENSES AND PERMITS | 50 | |||
| BROKERAGE FEE | 355 | 355 | ||
| WEB HOSTING | 288 | |||
| MEALS AND ENTERTAINMENT | 1,850 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEE | 117,446 | 117,446 | ||
| ADMINISTRATIVE FEE | 3,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN DIVIDEND TAX | 2,195 | 2,195 | ||
| STATE TAXES | 1,200 | |||
| FEDERAL INCOME TAX | 18,735 |