| |
|
| Home
> Products
and Services > Sample
Reports> Appraisal |
|
StateTrust
Capital, LLC
FIXED INCOME PORTFOLIO
Sample Account
12/31/03 |
Quantity |
Security |
Unit
Cost |
Total
Cost |
Price |
Market
Value |
Accrued
Interest |
Market
Value
+Accr.Int. |
Pct.
Assets |
Yield
To Mat. |
Duration |
|
| CORPORATE
BONDS |
| Basic
Materials |
|
| 20000 |
GENL
ELEC
CO NTS |
105.04 |
21008.8 |
105.63 |
21125.2 |
422.22 |
21547.42 |
1.9 |
4.4 |
7.8 |
| |
5.000%
Due 02-01-13 |
|
| |
|
| |
Basic
Materials Total |
21008.8 |
|
21125.2 |
422.22 |
21547.42 |
1.9 |
4.4 |
7.8 |
| |
| Consumer-Cyclical |
|
| 30000 |
CARNIVAL
CORP CL A NTS |
104.86 |
31458.55 |
110.32 |
33096.3 |
384.37 |
33480.67 |
2.9 |
5.1 |
4.8 |
| |
6.150%
Due 04-15-08 |
|
| 30000 |
SEARS
ROEBUCK
ACCEP CORP |
106.27 |
31880 |
112.86 |
33856.8 |
418.75 |
34275.55 |
3 |
5.8 |
6.6 |
| |
6.700%
Due 04-15-12 |
|
| 30000 |
FORD
MOTOR
CO COM |
99.44 |
29831 |
101.77 |
30531.3 |
1223.75 |
31755.05 |
2.8 |
9 |
10 |
| |
8.900%
Due 01-15-32 |
|
| |
|
| |
Consumer-Cyclical
Total |
93169.55 |
|
97484.4 |
2026.87 |
99511.27 |
8.7 |
6.5 |
7.1 |
| |
| Consumer
Staples |
|
| 15000 |
AMER
HOME
PRODS CORP |
108.41 |
16261.25 |
109.75 |
16462.2 |
444.37 |
16906.57 |
1.5 |
5.2 |
3 |
| |
7.900%
Due 02-15-05 |
|
| 50000 |
KRAFT
FOODS
INC NTS |
106.01 |
53005 |
106.21 |
53104 |
378.99 |
53482.99 |
4.7 |
2.8 |
3.2 |
| |
4.625%
Due 11-01-06 |
|
| 40000 |
ALBERTSONS
INC SR NTS |
116.14 |
46455 |
125.42 |
50169.6 |
547.39 |
50716.99 |
4.4 |
5.7 |
6.5 |
| |
8.350%
Due 05-01-10 |
|
| 20000 |
HEINZ
(H.J.)
CO MW@+15BP |
110.77 |
22155 |
113.94 |
22787.2 |
350 |
23137.2 |
2 |
4.5 |
6.9 |
| |
6.000%
Due 03-15-12 |
|
| 30000 |
SAFEWAY
INC MW + 25BP |
109.55 |
32864 |
107.23 |
32169.3 |
652.5 |
32821.8 |
2.9 |
4.5 |
7 |
| |
5.800%
Due 08-15-12 |
|
| |
|
| |
Consumer
Staples Total |
170740.3 |
|
174692.3 |
2373.26 |
177065.6 |
15.4 |
4.4 |
5.3 |
| |
| Energy |
|
| 20000 |
TEPPCO
PARTNERS
L.P. NTS |
104.02 |
20805 |
111.05 |
22209.4 |
510.42 |
22719.82 |
2 |
5.6 |
7.4 |
| |
6.125%
Due 02-01-13 |
|
| |
|
| |
Energy
Total |
20805 |
|
22209.4 |
510.42 |
22719.82 |
2 |
5.6 |
7.4 |
| |
| Financials |
|
| 15000 |
CITICORP
SER C |
100.95 |
15142.5 |
116.22 |
17432.55 |
522.08 |
17954.63 |
1.6 |
6.8 |
5 |
| |
7.000%
Due 07-01-07 |
|
| 20000 |
CATERPILLR
FIN SRVC CRP |
103.65 |
20730 |
103.25 |
20651 |
179.17 |
20830.17 |
1.8 |
3.4 |
3.8 |
| |
4.300%
Due 07-15-07 |
|
| 20000 |
GMAC
SMARTNOTES |
104.52 |
20905 |
105.21 |
21042.2 |
55.21 |
21097.41 |
1.8 |
5.6 |
4.2 |
| |
6.625%
Due 09-15-07 |
|
| 20000 |
WASH
MUTUAL
INC NTS |
105.08 |
21016 |
105.83 |
21165.2 |
520.14 |
21685.34 |
1.9 |
3.2 |
4.2 |
| |
4.375%
Due 01-15-08 |
|
| 30000 |
FORTUNE
BRANDS INC |
109.17 |
32750 |
111.13 |
33340.2 |
463.54 |
33803.74 |
2.9 |
4.4 |
4.7 |
| |
6.250%
Due 04-01-08 |
|
| 20000 |
TRW
INC MED
TERM SR NTS |
108.27 |
21654 |
110.02 |
22004.4 |
157.5 |
22161.9 |
1.9 |
4.5 |
4.4 |
| |
6.300%
Due 05-15-08 |
|
| 30000 |
SUNTRUST
BANKS INC SR |
96.85 |
29055.3 |
115.67 |
34700.1 |
151.04 |
34851.14 |
3 |
6.8 |
5.8 |
| |
6.250%
Due 06-01-08 |
|
| 15000 |
MORGAN
JP &
CO INC |
95.28 |
14292 |
112.19 |
16829.25 |
412.5 |
17241.75 |
1.5 |
6.8 |
6.1 |
| |
6.000%
Due 01-15-09 |
|
| 20000 |
DIAGEO
CAPITAL
PLC |
121.27 |
24255 |
121.81 |
24362.8 |
237.64 |
24600.44 |
2.1 |
3.5 |
5.3 |
| |
7.250%
Due 11-01-09 |
|
| 15000 |
KROGER
CO NTS |
108.81 |
16322.25 |
120.53 |
18079.5 |
499.77 |
18579.27 |
1.6 |
6.7 |
6.3 |
| |
8.050%
Due 02-01-10 |
|
| 15000 |
FIRST
UNION
NATL BANK |
105.01 |
15751.95 |
122.5 |
18375.3 |
442.97 |
18818.27 |
1.6 |
7.1 |
6.4 |
| |
7.875%
Due 02-15-10 |
|
| 25000 |
UNILEVER
CAPITAL CORP |
107.33 |
26832.5 |
121.16 |
30289.25 |
291.93 |
30581.18 |
2.7 |
6.1 |
7 |
| |
7.125%
Due 11-01-10 |
|
| 25000 |
GENL
ELEC
CAP CORP NTS |
105.74 |
26435 |
119.54 |
29886.25 |
214.84 |
30101.09 |
2.6 |
6.1 |
7.1 |
| |
6.875%
Due 11-15-10 |
|
| 30000 |
CITIGROUP
INC NTS |
109.02 |
32705 |
110.17 |
33052.2 |
576.56 |
33628.76 |
2.9 |
4.4 |
7.3 |
| |
5.625%
Due 08-27-12 |
|
| 20000 |
J
P MORGAN
CHASE & CO |
104.58 |
20916 |
109.33 |
21865.6 |
686.81 |
22552.41 |
2 |
5.2 |
7.5 |
| |
5.750%
Due 01-02-13 |
|
| 50000 |
GENL
ELEC
CAP CORP |
105.48 |
52741 |
108.31 |
54157 |
1544.17 |
55701.17 |
4.9 |
4.7 |
7.6 |
| |
5.450%
Due 01-15-13 |
|
| 20000 |
BANK
ONE CORP
NTS |
107.67 |
21534.6 |
107.89 |
21577.4 |
437.5 |
22014.9 |
1.9 |
4.3 |
7.7 |
| |
5.250%
Due 01-30-13 |
|
| 25000 |
BANQUE
PARIBAS
NY |
99.09 |
24772.5 |
121.34 |
30336.25 |
762.57 |
31098.82 |
2.7 |
7.1 |
8.2 |
| |
6.950%
Due 07-22-13 |
|
| 20000 |
BANK
OF AMER
CORP |
106.21 |
21241.2 |
106.6 |
21320.8 |
128.12 |
21448.92 |
1.9 |
4.4 |
8.7 |
| |
5.125%
Due 11-15-14 |
|
| |
|
| |
Financials
Total |
459051.8 |
|
490467.3 |
8284.06 |
498751.3 |
43.5 |
5.3 |
6.3 |
| |
| Capital
Goods |
|
| 20000 |
LENNAR
CORP
CALL @ MW |
103.02 |
20605 |
109.45 |
21889.4 |
479.31 |
22368.71 |
1.9 |
5.6 |
7.5 |
| |
5.950%
Due 03-01-13 |
|
| |
|
| |
Capital
Goods Total |
20605 |
|
21889.4 |
479.31 |
22368.71 |
1.9 |
5.6 |
7.5 |
| |
| Technology |
|
| 15000 |
HEWLETT
PACKARD CO NTS |
103.86 |
15579.3 |
110.58 |
16587.15 |
44.69 |
16631.84 |
1.4 |
6.2 |
3.8 |
| |
7.150%
Due 06-15-05 |
|
| |
|
| |
Technology
Total |
15579.3 |
|
16587.15 |
44.69 |
16631.84 |
1.4 |
6.2 |
3.8 |
| |
| Communication
Services |
|
| 15000 |
MOTOROLA
INC |
104.26 |
15639 |
112.5 |
16875 |
566.83 |
17441.83 |
1.5 |
6.7 |
4.7 |
| |
7.600%
Due 01-01-07 |
|
| 15000 |
GTE
CORP
NTS |
105.93 |
15889.2 |
119.9 |
17985.15 |
278.5 |
18263.65 |
1.6 |
6.6 |
6.1 |
| |
7.510%
Due 04-01-09 |
|
| 20000 |
DEUTSCHE
TEL FIN DEUT BE |
106.44 |
21288 |
122.84 |
24567.6 |
70.83 |
24638.43 |
2.1 |
7.5 |
6.4 |
| |
8.500%
Due 06-15-10 |
|
| 15000 |
BRITISH
TELECOMMUNICTNS |
104.78 |
15716.55 |
126.47 |
18970.2 |
52.34 |
19022.54 |
1.7 |
7.7 |
6.8 |
| |
8.375%
Due 12-15-10 |
|
| |
|
| |
Communication
Services Total |
68532.75 |
|
78397.95 |
968.51 |
79366.46 |
6.9 |
7.2 |
6 |
| |
| Utilities |
|
| 15000 |
FPL
GROUP
CAPITAL INC |
105.29 |
15794.25 |
120.3 |
18045.15 |
89.11 |
18134.26 |
1.6 |
6.5 |
6.3 |
| |
7.375%
Due 06-01-09 |
|
| |
|
| |
Utilities
Total |
15794.25 |
|
18045.15 |
89.11 |
18134.26 |
1.6 |
6.5 |
6.3 |
| |
| |
CORPORATE
BONDS Total |
885286.7 |
|
940898.2 |
15198.44 |
956096.6 |
83.3 |
5.4 |
6.2 |
| |
| FHLMC |
|
| |
|
| 40000 |
FHLB
CALLABLE |
100.51 |
40205 |
99.5 |
39800 |
537.91 |
40337.91 |
3.5 |
5.5 |
11 |
| |
5.500%
Due 01-02-13 |
|
| 40000 |
FHLB
FLOAT
CALLABLE |
100.51 |
40205 |
99.5 |
39800 |
319.57 |
40119.57 |
3.5 |
6 |
15 |
| |
6.000%
Due 02-12-18 |
|
| |
|
| |
FHLMC
Total |
80410 |
|
79600 |
857.48 |
80457.48 |
7 |
5.7 |
13 |
| |
| FOREIGN
BONDS |
|
| |
|
| 40000 |
IBM
CORP
MED TERM NTS |
118.38 |
47352.6 |
124.88 |
49950.8 |
537.5 |
50488.3 |
4.4 |
-3.8 |
1.9 |
| |
5.375%
Due 03-31-05 |
|
| 20000 |
NESTLE
FIN FRANCE |
114.47 |
22895 |
117.53 |
23505.6 |
270.28 |
23775.88 |
2.1 |
0.4 |
4.4 |
| |
3.500%
Due 02-11-08 |
|
| 28000 |
UNITED
MEXICAN
STATES |
114.64 |
32100 |
128.25 |
35910 |
1144.4 |
37054.4 |
3.2 |
7.3 |
5.2 |
| |
9.875%
Due 02-01-10 |
|
| |
|
| |
FOREIGN
BONDS Total |
102347.6 |
|
109366.4 |
1952.18 |
111318.6 |
9.7 |
4.2 |
3.5 |
| |
| TOTAL
PORTFOLIO |
|
1068044 |
|
1129865 |
18008.1 |
1147873 |
100 |
5.3 |
6.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|