Integrity Fixed Income Management, LLC

Similar documents
Integrity Fixed Income Management, LLC

Comparative Revenues and Revenue Forecasts Prepared By: Bureau of Legislative Research Fiscal Services Division State of Arkansas

American Jobs Act - Preventing Teacher Layoffs Estimated Jobs Impact by State

NCSL Midwest States Fiscal Leaders Forum. March 10, 2017

Age of Insured Discount

IMPORTANT TAX INFORMATION

STATE TAX WITHHOLDING GUIDELINES

LIFE AND ACCIDENT AND HEALTH

36 Million Without Health Insurance in 2014; Decreases in Uninsurance Between 2013 and 2014 Varied by State

ACORD Forms Updated in AMS R1

medicaid a n d t h e How will the Medicaid Expansion for Adults Impact Eligibility and Coverage? Key Findings in Brief

Final Paycheck Laws by State

Merrill Lynch Mortgage Investors Trust Mortgage Loan Asset-Backed Certificates Series 2006-HE3 DISTRIBUTION PACKAGE. Issuance Parties.

Int. Maturity. Mdy/ Security Description YTM (2) Yield (1) Call price Price CUSIP.

FORM G-37. Name of Regulated Entity: J.P. Morgan Securities LLC. Report Period: Fourth Quarter of 2016

Non-Financial Change Form

First Trust Municipal High Income ETF (FMHI) Portfolio of Investments October 31, 2018 (Unaudited) Stated. Principal.

Insufficient and Negative Equity

DC Contributions to the DC College Savings Plan of up to $4,000 per year by an individual, and up to $8,000 per year by married taxpayers who each mak

FORM G-37. Name of Regulated Entity: Citigroup Global Markets Inc. Report Period: Second Quarter of 2018

New York State Sample Holdings for Western Asset Current Market Muni Portfolios (Must be accompanied by Western Asset Current Market Muni Fact Card)

State, Local and Net Tuition Revenue Supporting General Operating Expenses of Higher Education, U.S., Fiscal Year 2010, Current (unadjusted) Dollars

Health Insurance Price Index for October-December February 2014

Household Income for States: 2010 and 2011

ACORD Forms in ebixasp (03/2004)

Goals-Based Municipal Bond Portfolio Management. An Investment Program for the Financial Planning Community

Installment Loans CHARTS. No cap other than unconscionability:

Financing Unemployment Benefits in Today s Tough Economic Times

50-State Property Tax Comparison Study: For Taxes Paid in Executive Summary

State Tax Chart Results

Update: 50-State Survey of Retiree Health Care Liabilities Most recent data show changes to benefits, funding policies could help manage rising costs

Required Minimum Distribution Election Form for IRA s, 403(b)/TSA and other Qualified Plans

Eaton Vance Laddered Investing

FORM G-37. Name of Regulated Entity: Loop Capital Markets, L.L.C. Report Period: Third Quarter of 2017

Data Note: What if Per Enrollee Medicaid Spending Growth Had Been Limited to CPI-M from ?

Aetna Individual Direct Pay Commissions Schedule

NASRA Issue Brief: Employee Contributions to Public Pension Plans

Committee on Ways and Means Democrats

Systematic Distribution Form

American Memorial Contract

Credit Suisse First Boston Mortgage Securities Corp. Home Equity Mortgage Pass-Through Certificates, HEMT Series

FORM G-37. Name of Regulated Entity: Citigroup Global Markets Inc. Report Period: Fourth Quarter of 2017

I. CONTRIBUTIONS made to issuer officials (listed by state)

State Retiree Health Care Liabilities: An Update Increased obligations in 2015 mirrored rise in overall health care costs

Percent Corporate Dividend Received Deduction. Per Share Long-Term Capital Gain Distribution

NASRA Issue Brief: Public Pension Plan Investment Return Assumptions

Aviva Announcing Changes to Products and Annuity Rates

2017 WORKBOOK. Mandatory LTC Training

BY THE NUMBERS 2016: Another Lackluster Year for State Tax Revenue

Long-Term Care Partnership Overview & Training Requirements Guide

Cavanal Hill Cash Management Fund

Citizens Investment Summary Report Appendix. April 2018

Offer Sheet. March 22, Issue Coupon Maturity YTW YTM Price

Eaton Vance Open-End Funds

First Trust California Municipal High Income ETF (FCAL) Portfolio of Investments October 31, 2017 (Unaudited) Principal. Stated Coupon.

kaiser medicaid and the uninsured commission on The Cost and Coverage Implications of the ACA Medicaid Expansion: National and State-by-State Analysis

Financial Transaction Form for IRA and Non-Qualified Contracts Only

Long-Term Care Partnership Overview & Training Requirements Guide

Taxing Investment Income in the States New Hampshire Fiscal Policy Institute 2 nd Annual Budget and Policy Conference Concord, NH January 23, 2015

Housing Market Update. September 23, 2013

ASSETS DETAILS OF WRITE-INS

The following portfolio data for the Franklin Templeton funds is made available to the public under our Portfolio

PRODUCER ANNUITY SUITABILITY TRAINING REQUIREMENTS BY STATE As of September 11, 2017

UTILIZATION OF CAPTIVES TODAY

NORTH EAST I.S.D. ANNUAL INVESTMENT REPORT

THE GLENMEDE PORTFOLIOS. Muni Intermediate Portfolio SCHEDULE OF PORTFOLIO INVESTMENTS January 31, 2017 (Unaudited)

THE GLENMEDE PORTFOLIOS. Muni Intermediate Portfolio SCHEDULE OF PORTFOLIO INVESTMENTS July 31, (Unaudited)

EMBARGOED UNTIL 12:01AM Thursday, July 24, 2014

State Postal Abbreviation Codes

Highlights. Percent of States with a Decrease in MH Expenditures from Prior Year: FY2001 to 2010

Hot Topics. David Provost, Deputy Commissioner of Captive Insurance - Vermont. Robert H. Myers, Jr., Partner - Morris, Manning & Martin, LLP

Citizens Investment Summary Report Appendix. July 2017

NASRA Issue Brief: Public Pension Plan Investment Return Assumptions

Cavanal Hill Cash Management Fund

FISCAL YEAR 2016 AT A GLANCE Number of Authorized Firms

First Investors Funds

MUNICIPAL BOND CREDIT REPORT Second Quarter 2017 RESEARCH REPORT

STATE MOTOR FUEL TAX INCREASES:

THE GLENMEDE PORTFOLIOS. Muni Intermediate Portfolio SCHEDULE OF PORTFOLIO INVESTMENTS July 31, (Unaudited)

Electronic Supplementary Material for the Article: The Impact of Internet Diffusion on Marriage Rates: Evidence from the Broadband Market

UNIFORM SALES & USE TAX CERTIFICATE

University of Wisconsin System SFS Business Process AP /1042s/Tax Bolt-On

MINIMUM WAGE INCREASE GUIDE

Franklin Arizona Tax-Free Income Fund

Municipal Market Update

Auto Insurance Task Force. HCR 47/SCR 55 of the 2018 Regular Session

MINIMUM WAGE INCREASE GUIDE

Monthly Complaint Report

New Agent Welcome Kit

MUNICIPAL BOND CREDIT REPORT First Quarter 2017 RESEARCH REPORT

2Q/16 IFTA-101 (page 1)

FUND SECTOR ALLOCATION FUND MARKET CAP ALLOCATION TOP 10 COMPANY HOLDINGS

CoreLogic Equity Report

Frequency and Severity Results by State

Health and Health Coverage in the South: A Data Update

Annual Compliance Questionnaire. Sample

Indiana / Illinois Week of June 4, 2018 Municipal Bonds. Market Update. Spotlight Bond of the Week

McGuireWoods State Death Tax Chart. Revised January 3, 2012

NOTICE to CERTIFICATEHOLDERS

Percent Corporate Dividend Received Deduction. Per Share Long-Term Capital Gain Distribution

Transcription:

Integrity Fixed Income Management, LLC Presents: The City of Sanibel Operating, Reserve, Surplus & Restricted Funds As of December 31, 2012

Investment Summary as of 12/31/2012 Total Portfolio Market Value of $16,382,683 Total Portfolio Market Value Increase 1: Fiscal Year to Date $39,713, or 0.25% Total Portfolio Yield to Maturity 2 of 1.7% as of December 31, 2012 1) Principal and Income Returns, Gross of Investment Management and Custody Fees. Figure is inclusive of Realized and Unrealized gains or losses, interest received, and the change in accrued interest from the beginning gof the measurement period. Figure does not include cash contributions or withdrawals to or from the portfolios. Past performance does not guarantee future results. 2) Yield to maturity on cost basis. Portfolio cost basis was $16,050,379.98 as of December 31, 2012. 12/31/2012 The City of Sanibel 2

Sanibel Investment Program Summary 9/30/2012 12/31/2012 Beginning Principal Value $17,016,789.25 Beginning g Accrued Interest 126,181.50 Beginning Market Value $17,142,970.75 Contributions/Transfers 0.00 Withdrawals (800,000.00) Realized Gains/(Losses) (3,657.91) Unrealized Gains/(Losses) (71,989.56) Interest 109,622.87 Change in Accrued Interest 5,737.26 Ending Principal Value 16,250,764.65 Ending Accrued Interest 131,918.76 Ending Market Value $16,382,683.41 12/31/2012 The City of Sanibel 3

Projected Annual Income as of 12/31/12 Portfolio Principal Cost Value * Yield to Maturity on Projected Annual Income Amortized Cost (Gross of Fees) Operating (0 1 Yr) $2,548,144.04 0.7% $17,837 Reserves (0 2 Yr) $6,381,870.78 1.1% $70,201 Surplus (3 5 Yr) $5,184,554.15 1.9% $98,507 Restricted (10 15 Yr) $1,935,811.01 4.4% $85,176 Total $16,050,379.98 1.7% $271,720 Less Projected dcustody and Mgmt Fees @ 0.175% of Market Value ($28,670) Projected Net Relationship Annual Income $243,050 * Principal Cost Value is calculated by taking the Total Portfolio Cost Value from the custodial statement and subtracting accrued income. 12/31/2012 The City of Sanibel 4

Operating Portfolio Performance Gross of Fees 3 Months Fiscal Year to Date 1 Year 3 Years Inception to Date City of Sanibel Operating Fund 0.24% 0.24% 0.94% NA 0.84% Merrill Lynch 0-3 Month Treasury Bills Index 0.03% 0.03% 0.08% NA 0.08% Relative Performance 0.21% 0.21% 0.86% NA 0.76% Inception Date is June 9, 2010 Returns Reflect Principal and Income Returns Returns Periods Longer Than One Year are Annualized 12/31/2012 The City of Sanibel 5

Operating Portfolio Summary 9/30/2012 12/31/2012 Beginning Principal Value $2,749,364.65 Beginning g Accrued Interest 16,078.23 Beginning Market Value 2,765,442.88 Contributions/Transfers 0.00 Withdrawals (225,000.00) Realized Gains/(Losses) (1,054.45) Unrealized Gains/(Losses) (10,659.20) Interest 3,931.09 Change in Accrued Interest es 13,516.54 5 Ending Principal Value 2,516,582.09 Ending Accrued Interest 29,594.77 Ending Market Vl Value $2,546,176.86 12/31/2012 The City of Sanibel 6

Operating Portfolio Characteristics Portfolio Index Avg. Quality AA AAA Yield to Amortized Cost 0.7% 0.0% Avg. Maturity 0.2 0.2 Effective Duration 0.2 0.2 12/31/2012 The City of Sanibel 7

Operating Portfolio Sector Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% TSY/AGY Corporate Municipal Cash Portfolio Benchmark 12/31/2012 The City of Sanibel 8

Operating Portfolio Maturity Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% 0 1 Month 1 3 Months 3 6 Months 6 12 Months Portfolio Benchmark 12/31/2012 The City of Sanibel 9

Operating Portfolio Quality Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% AAA AA A Portfolio Benchmark 12/31/2012 The City of Sanibel 10

Operating Portfolio Holdings Issuer Coupon Maturity S&P Rating Moody's Rating Par Value Market Value Yield to Maturity % of Portfolio CORPORATE BONDS AMER EXPRESS CREDIT CO 5.88 5/2/2013 A- A2 100,000 $101,806 0.5% 4.0% GOLDMAN SACHS GROUP INC 5.25 10/15/2013 A- A3 50,000 $51,751 0.8% 2.0% JPMORGAN CHASE & CO 5.75 1/2/2013 A- WR 65,000 $65,000 0.9% 2.6% PROTECTIVE LIFE SECD TR 4.50 3/15/2013 AA- A2 25,000 $25,158 0.8% 1.0% PUBLIC SERVICE COLORADO 4.88 3/1/2013 A A2 65,000 $65,465 0.8% 2.6% Subtotal $309,180 TAXABLE MU NICIPAL BONDS ALABAMA ST UNIV REVENUE 2.00 3/1/2013 AA- Aa3 205,000 $205,338 0.9% 8.1% CLARKE CNTY GA HOSP AUTH 3.00 1/1/2013 AA Aa1 50,000 $50,000 0.5% 2.0% GEORGIA ST MUNI ELEC AUTH 1.64 1/1/2013 A+ A1 255,000 $255,000 1.0% 10.0% HENRY CNTY & HENRY CNTY W 2.00 2/1/2013 NA Aa2 85,000 $85,106-0.9% 3.3% INDEPENDENCE MO SCH DIST 4.63 3/1/2013 AA- Aa3 5,000 $5,020 2.2% 0.2% INDIANAPOLIS IN LOCAL PUBL 5.59 1/1/2013 A A1 320,000 $320,000 0.8% 12.6% JACKSON CNTY IN BLDG CORP 1.50 1/1/2013 A+ NA 175,000 $175,000 0.7% 6.9% KENTUCKY ST ASSET/LIABILITY 2.21 4/1/2013 A+ Aa3 25,000 $25,072 0.4% 1.0% NORTH CAROLINA ST ESTRN M 5.60 1/1/2013 AA- Aa3 200,000 $200,000 0.6% 7.9% N TX TOLLWAY AUTH REVENUE 2.44 9/1/2013 SP-1+ NA 50,000 $50,650 0.3% 2.0% OLATHE KS 2.40 10/1/2013 AA+ Aa1 100,000 $101,442 0.5% 4.0% PERTH AMBOY NJ 2.00 3/15/2013 AA- Aa3 225,000 $225,655 0.7% 8.9% SCOTTSBORO AL INDL DEV BRD 0.95 12/1/2013 A+ NA 190,000 $190,074 0.9% 7.5% TEXAS ST AFFORDABLE HSG CO 4.10 3/1/2013 NA Aaa 115,000 $115,362 1.2% 4.5% TOLEDO OH 2.00 12/1/2013 NA NA 150,000 $151,721 0.6% 6.0% Subtotal $2,155,440 CASH AND CASH EQUIVALENTS FEDERATED PRIME OBLIGATIONS FUND 51,932 $51,932 0.1% 2.0% CASH 30 $30 0.0% Portfolio Accrued Income $29,595 1.2% Total Portfolio Value $2,546,177 12/31/2012 The City of Sanibel 11

Reserves Portfolio Performance Gross of Fees 3 Months Fiscal Year to Date 1 Year 3 Years Inception to Date City of Sanibel Reserves Fund 0.25% 0.25% 1.10% NA 1.13% Merrill Lynch 0-1 Year Treasury Bills Index 0.06% 0.06% 0.18% NA 0.27% Relative Performance 0.19% 019% 0.19% 0.92% NA 0.86% Inception Date is June 9, 2010 Returns Reflect Principal and Income Returns Returns Longer Than One Year are Annualized 12/31/2012 The City of Sanibel 12

Reserves Portfolio Summary 9/30/2012 12/31/2012 Beginning Principal Value $6,839,103.81 Beginning Accrued Interest 52,769.09 Beginning Market Value 6,891,872.90 Contributions/Transfers 0.00 Withdrawals (550,000.00) Realized Gains/(Losses) (2,940.40) Unrealized Gains/(Losses) (20,054.80) 054 Interest 52,952.92 Change in Accrued Interest (14,507.92) Ending Principal Value 6,319,061.53 Ending Accrued Interest 38,261.17 Ending Market Value $6,357,322.70 322 70 12/31/2012 The City of Sanibel 13

Reserves Portfolio Characteristics Portfolio Index Avg. Quality AA AAA Yield to Amortized Cost 1.1% 0.2% Avg. Maturity 0.8 0.5 Effective Duration 0.8 0.5 12/31/2012 The City of Sanibel 14

Reserves Portfolio Sector Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% TSY/AGY Corporate Municipal Cash Portfolio Benchmark 12/31/2012 The City of Sanibel 15

Reserves Portfolio Maturity Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% 0 6 Months 6 12 Months 12 18 Months 18 24 Months Portfolio Benchmark 12/31/2012 The City of Sanibel 16

Reserves Portfolio Quality Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% AAA AA A Portfolio Benchmark 12/31/2012 The City of Sanibel 17

Reserves Portfolio Holdings Issuer Coupon Maturity S&P Rating Moodyʹs Rating Par Value Market Value Yield to Maturity % of P ortfolio CORPORATE BONDS BEAR STEARNS COS LLC 5.70 11/15/2014 A A2 85,000 $92,367 1.0% 1.5% GOLDMAN SACHS GROUP INC 5.00 10/1/2014 A- A3 86,000 $91,606 1.2% 1.4% PHILIP MORRIS INTL INC 4.88 5/16/2013 A A2 100,000 $101,619 0.3% 1.6% Subtotal $285,592 TAXABLE MU NICIPAL BONDS BACON CNTY GA HOSP AUTH 1.50 3/1/2013 NA Aa3 260,000 $260,244 0.8% 4.1% BROWARD CNTY FL PORT FACS RE 1.48 9/1/2013 AA- Aa3 500,000 $500,310 1.3% 7.9% BUFFALO NY MUNI HSG AUTH SR H 1.30 12/1/2013 NA Aaa 70,000 $70,225 1.1% 1.1% CONNECTICUT ST 1.72 5/15/2013 AA Aa3 250,000 $251,273 0.4% 4.0% COVENTRY RI 2.00 11/1/2013 NA Aa3 500,000 $505,335 0.6% 7.9% FULTON CNTY GA DEV AUTH 3.00 2/1/2014 A NA 245,000 $249,121 0.8% 3.9% GEORGIA ST MUNI GAS AUTH 1.77 10/1/2013 AA- A1 100,000 $100,397 0.9% 1.6% GEORGIA ST MUNI ELEC AUTH 1.64 1/1/2013 A+ A1 100,000 $100,000 1.0% 1.6% HAMDEN CT 3.00 8/15/2014 A A2 205,000000 $211,146146 0.8% 3.3% 3% INDIANA ST BOND BANK REVENU 4.63 7/15/2013 AA+ WR 250,000 $255,220 0.8% 4.0% INDIANAPOLIS IN LOCAL PUBLIC I 4.61 1/15/2014 AAA Aaa 140,000 $145,907 1.7% 2.3% INDIANAPOLIS IN LOCAL PUBLIC I 4.00 6/1/2013 A A1 500,000 $507,355 0.5% 8.0% KENOSHA CNTY WI 3.10 12/1/2014 AA Aa1 65,000 $67,800 1.0% 1.1% LEHIGH CNTY PA GEN PURPOSE A 3.00 11/1/2014 A NA 100,000 $102,780 1.5% 1.6% MET GOVT NASHVILLE & DAVIDS 1.14 7/1/2013 AA- Aa2 225,000 $225,432 1.3% 3.5% MILWAUKEE WI 3.00 5/15/2013 AA Aa2 200,000 $201,954 0.4% 3.2% NEBRASKA ST PUBLIC PWR DIST R 5.14 1/1/2014 AA- Aa3 25,000 $26,026 0.5% 0.4% NEVADA ST SYS OF HGR EDU UNIV 2.00 7/1/2013 AA- Aa2 200,000 $201,452 0.7% 3.2% N LITTLE ROCK AR HLTH FACS BR 1.00 7/1/2013 A+ NA 100,000 $100,088 1.0% 1.6% PHOENIX AZ CIVIC IMPT CORP EX 1.72 7/1/2013 AA Aa3 250,000000 $251,233233 0.7% 4.0% 12/31/2012 The City of Sanibel 18

Reserves Portfolio Holdings continued Issuer Coupon Maturity S&P Rating Moodyʹs Rating Par Value Market Value Yield to Maturity % of P ortfolio PORT BELLINGHAM WA REVENUE 2.35 12/1/2013 NA NA 465,000 $467,292 0.7% 7.4% SCOTTSBORO AL INDL DEV BRD IN 1.10 12/1/2014 A+ NA 200,000 $200,154 1.1% 3.1% SOUTH CAROLINA ST PUBLIC SVC A 6.81 1/1/2014 NA Aa1 30,000 $31,823 6.4% 0.5% TAMPA FL REVENUE 1.24 10/1/2013 NA Aa2 100,000 $100,104 1.2% 1.6% THOMSON & MCDUFFIE CNTY GA 1.00 7/1/2014 NA A2 100,000 $100,000 1.0% 1.6% TOLEDO OH 2.00 12/1/2014 NA A2 150,000 $153,000 2.0% 2.4% TUCSON AZ WTR SYS REVENUE 0.91 7/1/2013 AA- Aa2 450,000 $450,212 0.9% 7.1% UNIV OF NORTH CAROLINA NC AT 2.05 1/1/2014 NA NA 80,000 $80,826 2.0% 1.3% UNIV OF OKLAHOMA OK 1.18 7/1/2013 AA- NA 100,000 $100,371 1.2% 1.6% Subtotal $6,017,080, CASH & CASH EQUIVALENTS FEDERATED PRIME OBLIGATIONS FUND 16,353 $16,353 0.1% 0.3% CASH 36 $36 0.0% Accrued Income $38,261, Total Portfolio Value $6,357,323 12/31/2012 The City of Sanibel 19

Surplus Portfolio Performance Gross of Fees 3 Months Fiscal Year to Date 1 Year 3 Years Inception to Date City of Sanibel Surplus Fund 0.22% 0.22% 2.64% NA 2.96% Merrill Lynch 3-5 Year Treasury Index 0.01% 0.01% 1.58% NA 3.87% Rl Relative Performance 021% 0.21% 0.21% 1.06% NA -0.91% Inception Date is June 9, 2010 Returns Reflect Principal and Income Returns Returns Longer Than One Year are Annualized 12/31/2012 The City of Sanibel 20

Surplus Portfolio Summary 9/30/2012 12/31/2012 Beginning Principal Value 5,208,478.00 Beginning g Accrued Interest 45,177.43 Beginning Market Value 5,253,655.43 Contributions/Transfers 0.00 Withdrawals (25,000.00) Realized Gains/(Losses) 336.94 Unrealized Gains/(Losses) (24,997.26) Interest 46,323.09 Change in Accrued Interest es (10,298.12) (0,98 Ending Principal Value 5,205,140.77 Ending Accrued Interest 34,879.31 Ending Market Vl Value $5,240,020.08 020 08 12/31/2012 The City of Sanibel 21

Surplus Portfolio Characteristics Portfolio Index Avg. Quality AA AAA Yield to Amortized Cost 1.9% 0.5% Avg. Maturity 2.4 3.9 Effective Duration 2.3 3.8 12/31/2012 The City of Sanibel 22

Surplus Portfolio Sector Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% TSY/AGY Corporate Municipal Cash Portfolio Benchmark 12/31/2012 The City of Sanibel 23

Surplus Portfolio Maturity Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% 0 1 Year 1 3 Years 3 5 Years Portfolio Benchmark 12/31/2012 The City of Sanibel 24

Surplus Portfolio Quality Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% AAA AA A Portfolio Benchmark 12/31/2012 The City of Sanibel 25

Surplus Portfolio Holdings Issuer Coupon Maturity S&P Rating Moodyʹs Rating Par Value Market Value Yield to Maturity % of Portfolio CORPORATE BONDS CME GROUP INC 5.75 2/15/2014 AA- Aa3 72,000 $76,036 0.7% 1.5% GENERAL ELEC CAP CORP 3.75 11/14/2014 AA+ A1 100,000 $100,174 0.9% 1.9% HERSHEY COMPANY 5.45 9/1/2016 A A2 95,000 $103,604 1.0% 2.0% US BANCORP 2.20 11/15/2016 A+ A1 90,000 $52,096 1.2% 1.0% Subtotal $331,910 TAXABLE MU NICIPAL BONDS AUSTIN TX CMNTY CLG DIST 1.71 2/1/2014 AA- Aa3 100,000 $100,768 1.0% 1.9% EFFINGHAM CNTY GA INDL DEV A 1.50 4/1/2014 NA Aa2 555,000 $558,413 0.8% 10.7% FAIRFAX CNTY VA 3.70 10/1/2016 AAA Aaa 445,000 $491,778 1.1% 9.4% FLORIDA ST GOVTL UTILITY AUTH 3.14 10/1/2014 NA A2 100,000 $102,895 1.6% 2.0% FULTON CNTY GA DEV AUTH 3.00 2/1/2014 A NA 250,000 $254,205 0.8% 4.9% FULTON CNTY GA DEV AUTH 3.00 2/1/2015 A NA 175,000 $180,066 1.5% 3.4% GAHANNA-JEFFERSON OH CITY SC 3.59 12/1/2014 NA Aa2 85,000 $88,678 0.9% 1.7% GRAND FORKS ND PUBLIC SCH DI 2.50 8/1/2015 NA Aa2 275,000 $286,963 0.8% 5.5% MOBILE CNTY AL 3.50 6/1/2015 AA- Aa2 185,000 $195,419 1.7% 3.7% MORRIS CNTY NJ IMPT AUTH LEA 3.02 8/15/2014 NA Aaa 400,000 $414,092 1.1% 7.9% NEW ORLEANS LA 1.82 9/1/2016 A A3 275,000 $275,580 1.6% 5.3% NORTH CAROLINA ST ESTRN MUN 2.44 1/1/2017 A- Baa1 50,000 $50,629 2.6% 1.0% N FORT BEND TX WTR AUTH WTR 3.00 12/15/2015 AA- Aa3 500,000 $527,920 1.2% 10.1% SAINT LOUIS MO SPL ADMIN BRD 3.00 4/1/2014 AA+ NA 300,000 $308,109 0.7% 5.9% TAMPA FL REVENUE 2.35 10/1/2016 NA Aa2 580,000 $591,826 1.7% 11.3% UNIV OF OKLAHOMA OK 1.66 7/1/2014 AA- NA 200,000 $203,624 0.8% 3.9% WATERBURY CT 4.17 12/1/2014 AA- Aa3 200,000 $208,264 1.7% 4.0% Subtotal $4,839,229 CASH & CASH EQUIVALENTS FEDERATED PRIME OBLIGATIONS FUND $34,000 0.1% 0.6% Cash $3 0.0% Portfolio Accrued Inome $34,879 0.7% Total Portfolio Value $5,240,020 12/31/2012 The City of Sanibel 26

Restricted Portfolio Performance Gross of Fees 3 Months Fiscal Year to Date 1 Year 3 Years Inception to Date City of Sanibel Restricted Fund 0.34% 0.34% 7.68% NA 10.07% Merrill Lynch 10-15 Year Treasury Index (0.15%) (0.15%) 4.37% NA 9.76% Relative Performance 0.49% 0.49% 3.31% NA 0.31% Inception Date is June 9, 2010 Returns Reflect Principal and Income Returns Returns Longer Than One Year are Annualized 12/31/2012 The City of Sanibel 27

Restricted Portfolio Summary 9/30/2012 12/31/2012 Beginning Principal Value $2,219,842.79 Beginning g Accrued Interest 12,156.75 Beginning Market Value 2,231,999.54 Contributions/Transfers 0.00 Withdrawals 0.00 Realized Gains/(Losses) 0.00 Unrealized Gains/(Losses) (16,278.30) Interest 6,415.77 Change in Accrued Interest es 17,026.76 6 Ending Principal Value 2,209,980.26 Ending Accrued Interest 29,183.51 Ending Market Vl Value $2,239,163.77239 12/31/2012 The City of Sanibel 28

Restricted Portfolio Characteristics Portfolio Index Avg. Quality AA AAA Yield to Amortized Cost 4.4% 1.9% Avg. Maturity 9.9 12.5 Effective Duration 8.0 9.5 12/31/2012 The City of Sanibel 29

Restricted Portfolio Sector Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% TSY/AGY Corporate Municipal Cash Portfolio Benchmark 12/31/2012 The City of Sanibel 30

Restricted Portfolio Maturity Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% 0 1 Year 5 10 Years 10 15 Years Portfolio Benchmark 12/31/2012 The City of Sanibel 31

Restricted Portfolio Quality Distribution 100.0% 90.0% 80.0% 70.0% 60.0% 50.0% 40.0% 30.0% 20.0% 10.0% 0.0% AAA AA A Portfolio Benchmark 12/31/2012 The City of Sanibel 32

Restricted Portfolio Holdings Issuer Coupon Maturity S&P Rating Moodyʹs Rating Par Value Market Value Yield to Maturity % of P ortfolio CORPORATE BONDS MISSISSIPPI POWER CO 5.55 3/1/2019 A A3 25,000 $29,522 2.0% 1.3% ELI LILLY & CO 7.13 6/1/2025 AA- A2 20,000 $28,327 3.4% 1.3% PROCTER & GAMBLE CO/THE 8.00 9/1/2024 AA- Aa3 25,000 $37,392 3.0% 1.7% APACHE CORP 7.95 4/15/2026 A- A3 20,000 $28,344 3.7% 1.3% GENERAL ELEC CAP CORP 3.50 6/29/2015 AA+ A1 30,000 $35,511 1.0% 1.6% Subtotal $159,095 TAXABLE MU NICIPAL BONDS ARIZONA BRD OF RGTS UNIV ARIZ 5.21 8/1/2019 AA- Aa3 400,000000 $478,012 2.6% 21.3% VIRGINIA ST CLG BLDG AUTH EDU 5.00 9/1/2025 AA Aa1 15,000 $17,657 3.7% 0.8% UNIV OF TEXAS TX 4.28 8/15/2026 AAA Aaa 30,000 $34,913 3.2% 1.6% PHILADELPHIA PA AUTH FOR IND 6.35 4/15/2028 AA- Aa3 10,000 $10,998 5.5% 0.5% FRANKLIN CNTY OH 4.59 12/1/2021 AAA Aaa 200,000 $232,904 2.7% 10.4% Subtotal $774,483 GOVERNMENT SECURITIES FEDERAL FARM CREDIT BANK 5.24 9/5/2023 AA+ Aaa 1,000,000 $1,269,980 2.6% 56.7% Subtotal $1,269,980 CASH & CASH EQUIVALENTS FEDERATED PRIME OBLIGATIONS FUND $6,421 0.1% 0.3% CASH $1 0.0% Portfolio Accrued Income $29,184 1.3% Total Portfolio Value $2,239,164 12/31/2012 The City of Sanibel 33