Fixed Income Analytics Report

Similar documents
May 2017 Security Investment Report City of Lawrence, Kansas

Sample Institution Memphis, TN

CITY OF MESQUITE Quarterly Investment Report Overview Quarter Ending June 30, 2018

PENNSYLVANIA COMPENSATION RATING BUREAU F CLASS FILING INTERNAL RATE OF RETURN MODEL

DELAWARE COMPENSATION RATING BUREAU, INC. Internal Rate Of Return Model

CITY OF MESQUITE Quarterly Investment Report Overview Quarter Ending September 30, 2018

Distribution Date: 26-Dec-07

Distribution Date: 27-Aug-07

BOSELE NATIONAL PROVIDENT FUND JM BUSHA BONDPLUS

GS Mortgage Securities Corporation II Trust Pass-Through Certificates Series 2005-ROCK

In Centre, Online Classroom Live and Online Classroom Programme Prices

Lakeland Court MHP Norton Rd Lakeland, FL 33809

Sunshine City 47-Sp MHP

Cash Flow Illustration

2006 Supplemental Tax Information for JennisonDryden and Strategic Partners Funds

Rebate Report. $15,990,000 Public Finance Authority Charter School Revenue Bonds (Voyager Foundation, Inc. Project) Series 2012A

Sensitivity to Market Risk Consolidated Examples

Principal Liquid Assets Separate Account As of June 30, 2017

SECURITIES AND EXCHANGE COMMISSION FORM 10-D. Filing Date: Period of Report: SEC Accession No

Wage and Income Transcript. Form 1099-B Proceeds From Broker and Barter Exchange Transactions

SECURITIES AND EXCHANGE COMMISSION FORM 8-K. Current report filing

KC-Treasury. Begin Date 3/1/2012 End Date 3/31/2012

Beginning, _ M-UJ Income Income Average Daily Month End Balance Contabutoons Withdrawals Eame(J amed Ba ance Ba ance YTD

Prudential Global Absolute Return Fund Fixed Income Data Sheet Benchmark: BofA Merrill Lynch US Dollar 3-Month LIBOR CM Index

Effective Gross Revenue 3,335,005 3,130,591 3,320,552 3,338,276 3,467,475 3,606,962 3,509,653 3,981,103 3,984,065 4,147,197 4,300,790

Sample Financial Analysis - Strategy 1: Bad Logic

MACRO-PRUDENTIAL RULES AND REGULATION (2015): DISCLOSURE REQUIREMENTS ANNEXURE I: FORMAT FOR ANNUAL DISCLOSURES DRUK PNB BANK LTD.

Theoretical questions and problems to practice Advanced Mathematics and Statistics (MSc course)

Asset Backed Securities Corporation Home Equity Loan Trust Series, 2004-HE1

Lecture Prepared By: Mohammad Kamrul Arefin Lecturer, School of Business, North South University

Jan-16 Balance February Net Feb-16 Balance Market Avg Rate DEBT SERVICE FUND

U.S. Retail/Restaurants Sector: Historical Performance And Current Risks

PRINCETON INVESTMENTS NoteSmith Software 1001 E Harmony Road, Suite A-110 Fort Collins, CO (888) First Time Orders

KC-Treasury. Begin Date 4/1/2012 End Date 4/30/2012

Penarth Master Issuer plc - Monthly Report November 2012 Combined Series Report For IPD Ending: 18 December 2012

Argo Mortgages 2 S.r.l

GAMINGRE 8/1/ of 7

Name of Bank BASEL III LEVERAGE RATIO REPORT As of 30 Sep 2018

Monthly Investor Report 31 October Fastnet Securities 5 Limited

~njamin Siegel, Executive Director

Product Overview EXPLORE. Scholars Choice 529 plan INVESTMENT PRODUCTS: NOT FDIC INSURED NO BANK GUARANTEE MAY LOSE VALUE

Argo Mortgages 2 S.r.l

Monthly Trading Report Trading Date: Dec Monthly Trading Report December 2017

Record date Payment date PID element Non-PID element. 08 Sep Oct p p. 01 Dec Jan p 9.85p

INCOME BEFORE CONTRIBUTIONS 32,373 Net Operating Gain/(Loss) (97,940) 70, ,619 32,373 Net Total Gain/(Loss) (97,940) 71, ,306

Alpine Funds 2016 Tax Guide

Average 175, , , , , , ,046 YTD Total 1,098,649 1,509,593 1,868,795 1,418, ,169 1,977,225 2,065,321

Average 175, , , , , , ,940 YTD Total 944,460 1,284,944 1,635,177 1,183, ,954 1,744,134 1,565,640

Penarth Master Issuer plc - Monthly Report October 2012 Combined Series Report For IPD Ending: 19 November 2012

Swan Trust Series

FINANCIAL STATEMENTS OCTOBER 2018

INDEX FINANCIAL AND MISCELLANEOUS BRIEFS CHARTS BANK RECONCILIATION CONSOLIDATED INVESTMENT PORTFOLIO FUND POSITION REPORT

Lecture Prepared By: Mohammad Kamrul Arefin Lecturer, School of Business, North South University

2019 Settlement Calendar for ASX Cash Market Products. ASX Settlement

$690,440,549 Freddie Mac. Multiclass Certificates, Series 3450

Kenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242

Swan Trust Series

Term Insurance vs. Indexed Universal Life

Published by ASX Settlement Pty Limited A.B.N Settlement Calendar for ASX Cash Market Products

Dates and Prices ICAEW - Manchester In Centre Programme Prices

2017 Settlement Calendar for ASX Cash Market Products ASX SETTLEMENT

Colorado PUC E-Filings System

Swan Trust Series

Fort Bend Independent School District. Investment Report

RBC Covered Bond Programme Monthly Investor Report Calculation Date: 1/31/2019

12/07/2016 Jeremy E. Machanic Receipt collections Rent/Lease Income - July ,987.16

Monthly Trading Report July 2018

Federated Strategic Value Dividend Fund (FSVF) vs. Dow Jones Select Dividend Index (Benchmark) 6/30/2017-9/29/2017 Sector Summary

Principal Liquid Assets Separate Account As of September 30, 2017

Cash Ledger With Amounts as Debits and Credits

FINANCIAL STATEMENTS JUNE 2018

Table 01A. End of Period End of Period End of Period Period Average Period Average Period Average

HOW TO USE THE SBDC FINANCIAL TEMPLATE

AMUNDI-ACBA ASSET MANAGEMENT CJSC Balanced Pension Fund ANNUAL FINANCIAL STATEMENTS DECEMBER 31, 2015

Colorado PUC E-Filings System

Rating Transitions and Defaults Conditional on Rating Outlooks Revisited:

INDEX FINANCIAL AND MISCELLANEOUS BRIEFS CHARTS BANK RECONCILIATION CONSOLIDATED INVESTMENT PORTFOLIO FUND POSITION REPORT

A DISCOUNT MINI STORAGE

How to Calculate Form Line 15

Monthly Investor Report 31st January Fastnet Securities 12 DAC

Chapter Management Awards

NSP Electric - Minnesota Annual Report Peak Demand and Annual Electric Consumption Forecast

RBC Covered Bond Programme Monthly Investor Report Calculation Date: 2/28/2019

Case No.: U Workpapers Supporting 2014 Historic Test Year Page: 1 of 120. Michigan Gas Utilities Corporation

Case No.: U Workpapers Supporting 2016 Projected Test Year Page: 1 of 120. Michigan Gas Utilities Corporation

Alpine Funds 2017 Tax Guide

City of San Juan Capistrano Agenda ~~~~t

Federated Kaufmann Small Cap Fund (FKSCF) vs. Russell 2000 Growth Index (Benchmark) 12/29/2017-3/30/2018 Sector Summary

Høgskoleni Østfold EXAMINATION. Course code: Course: SFB Global Markets and Institutions. Permitted sources: Lecturer:

Irwin Home Equity Loan Trust Home Equity Loan-Backed Variable Funding Notes, Series

U.S. Consumer Products And Retail/Restaurants Sector: Historical Performance And Current Risks

J.S. Vaughan Professional Business Support Services 3251 Prices Fork Blvd. Apt. 108 Suffolk VA

Tierra Catalina ( ) Page 1

Financial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association.

REPORT ON LABOUR FORECASTING FOR CONSTRUCTION

Summary of Main Checking Account

ACCA Interactive Timetable

Default & Recovery Rates of Corporate Bond Issuers

The World Bank Haiti Business Development and Investment Project (P123974)

ACCA Interactive Timetable

Transcription:

Fixed Income Analytics Report Prepared For: John Q Customer Presented By: Sample Report December 21, 2016 632880.1.0 Page 1 of 18

Disclaimer Individual bonds subject to price change and availability. Yields, credit ratings & market value may fluctuate so that your bond investment, if sold prior to maturity, may be worth more or less than original cost. Diversification does not guarantee against a loss. As with all of your investments through Fidelity you must evaluate and confirm that your investments are consistent with your investment objectives, level of risk tolerance and financial situation. Fidelity and/or Fidelity Capital Markets is not recommending or endorsing any of these securities by making them available to its customers. Please note that the bond prices contained in this report, which are obtained from a third party evaluator, may be different from those prices that appear on your Fidelity statement or in your account on Fidelity.com. Clearing, custody or other brokerage services may be provided by National Financial Services LLC (''NFS''), or Fidelity Brokerage Services LLC (''FBS''), Members NYSE and SIPC. Fidelity Capital Markets is a division of NFS. Data and evaluations provided by Interactive Data Corp Securities Evaluations, Inc. IDC Securities Evaluations, Inc. is an independent company not affiliated with Fidelity Investments. 632880.1.0 Page 2 of 18

Portfolio Summary Total Portfolio Summary Total Par Value $530,000.00 Total Accrued Interest $4,366.25 Total Market Value $567,349.40 No. of Items represented 24 Total Annual Income $20,265.00 Total Cash $6,009.46 Bonds held out of State 100% Bond below Investment Grade 0.00% Total Portfolio Averages Average Coupon 3.82% Average Maturity 6.26 Yrs Average Duration 5.11 Yrs Average Yield To Maturity 2.77% Average Yield To Worst 2.67% Average Price $107.047 Average Rating(Moody's/S&P) AA3/A+ Securities not included in Portfolio Totals Total Par Value $0.00 Items Represented 0 Average Ratings only include rated securities. All averages are Par weighted. 632880.1.0 Page 3 of 18

Portfolio Summary Portfolio Totals - Tax-Exempt Total Par Value $65,000.00 Total Accrued Interest $1,173.44 Total Market Value $69,875.15 No. of Items represented 4 Total Annual Income $2,718.75 Portfolio Averages - Tax-Exempt Average Coupon 4.18% Average Maturity 6.26 Yrs Average Duration 3.47 Yrs Average Yield To Maturity 2.79% Average Yield To Worst 2.04% Average Price $107.500 Average Rating (Moody's/ S&P) AA2/AA Portfolio Totals - Taxable Total Par Value $465,000.00 Total Accrued Interest $3,192.82 Total Market Value $497,474.25 No. of Items represented 20 Total Annual Income $17,546.25 Portfolio Averages - Taxable Average Coupon 3.77% Average Maturity 6.26 Yrs Average Duration 5.33 Yrs Average Yield To Maturity 2.77% Average Yield To Worst 2.76% Average Price $106.984 Average Rating (Moody's/ S&P) AA3/A+ Average Ratings only include rated securities. All averages are Par weighted. 632880.1.0 Page 4 of 18

Holdings By Security Type Report Holdings By Security Type Position Market Value Par Value % of Total Par Corporates 13 $354,006.05 $320,000.00 60.38% Agencies 0 $0.00 $0.00 0.00% Treasury 3 $63,908.60 $65,000.00 12.26% CDs 4 $79,559.60 $80,000.00 15.09% Muni-Tax Exempt 4 $69,875.15 $65,000.00 12.26% Muni-Taxable 0 $0.00 $0.00 0.00% Others 0 $0.00 $0.00 0.00% Totals 24 $567,349.40 $530,000.00 100.00% Holdings By Security Type ( 12.26%) - Muni-Tax Exempt ( 15.09%) - CDs ( 60.38%) - Corporates ( 12.26%) - Treasury 632880.1.0 Page 5 of 18

Credit Ratings Credit Rating Analysis Rating Moody's Par Value S&P Par Value TSY 12.26% $65,000.00 12.26% $65,000.00 AGY 0.00% $0.00 0.00% $0.00 CD 15.09% $80,000.00 15.09% $80,000.00 AAA/Aaa 2.83% $15,000.00 0.00% $0.00 AA/Aa 17.92% $95,000.00 31.13% $165,000.00 A/A 49.06% $260,000.00 41.51% $220,000.00 BAA/BBB 0.00% $0.00 0.00% $0.00 Ba or lower/bb or lower 0.00% $0.00 0.00% $0.00 NA/NR 2.83% $15,000.00 0.00% $0.00 Average Rating AA3. A+. Moody's Rating S&P Rating (2.83%) - NA/NR (12.26%) - TSY (12.26%) - TSY (15.09%) - CD (41.51%) - A/A (15.09%) - CD (49.06%) - A/A (2.83%) - AAA/Aaa (17.92%) - AA/Aa (31.13%) - AA/Aa 632880.1.0 Page 6 of 18

Portfolio Listing - Detailed Listing Client Portfolio - All Fixed Income Cusip Description Par State Moody's S&P Coupon Maturity Current Call Date/ YTW **YTM Current Duration Est Total Annual Acquisition Adjusted Gain/ Value Rating Rating Rate Date Market Call Price Yield Market Cash Date/Yield Cost Loss ($000s) H/U H/U % Price % % % Yrs Value Flow Basis Tax-Exempt Listing 567505LE0 MARICOPA CNTY ARIZ UN 20 AZ AA2/ AA2 AA 3.00 07/01/2019 103.447 Non-Callable 1.57 1.57 2.900 2.39 20,689 600 0 0 HIGH SCH DIST NO 23410NBD6 DAKOTA CNTY MINN CMNTY 15 MN AAA/ AA+ 4.00 01/01/2022 106.905 01/01/2020/ 1.64 2.52 3.740 2.80 16,036 600 0 0 DEV AGY AAA 100.000 717813LW7 PHILADELPHIA PA GO BDS 15 PA A2/ A2 AA/ A+ 5.13 08/01/2025 108.124 08/01/2019/ 1.90 4.00 4.740 2.40 16,219 768 0 0 SER. 2009A 100.000 235219LT7 DALLAS TEX GO REF AND 15 TX AA 5.00 02/15/2027 112.796 02/15/2025/ 3.20 3.49 4.430 6.66 16,919 750 0 0 IMPT BDS 100.000 Tax-Exempt Listing Total 65 4.18 107.500 2.04 2.790 3.870 3.470 69,863 2,718 0 0 Taxable Listing CDs 38147JA85 GOLDMAN SACHS BK USA 20 2.00 05/21/2019 101.321 Non-Callable 1.90 1.90 2.000 2.33 20,264 400 0 0 NY CD 38148JD65 GOLDMAN SACHS BK USA 20 2.55 08/19/2021 100.652 Non-Callable 2.40 2.40 2.530 4.32 20,130 510 0 0 NY CD 38147JL26 GOLDMAN SACHS BK USA 20 3.30 06/25/2024 101.630 Non-Callable 3.06 3.06 3.250 6.61 20,326 660 0 0 NY CD 87165ELD7 SYNCHRONY BK RETAIL CD 20 2.40 12/02/2026 95.285 Non-Callable 2.95 2.95 2.520 8.72 19,057 480 0 0 Corporates 24422ESF7 DEERE JOHN CAP CORP 25 A2 A 1.95 12/13/2018 100.106 Non-Callable 1.90 1.90 1.950 1.91 25,027 488 0 0 MTNS BE 06367TPX2 BANK OF MONTREAL NOTE 25 AA3 A+ 2.10 12/12/2019 99.861 Non-Callable 2.15 2.15 2.100 2.85 24,965 526 0 0 29365PAQ5 ENTERGY GULF STS LA LLC 20 A2 A 3.95 10/01/2020 104.554 07/01/2020/ 2.58 2.67 3.780 3.25 20,911 790 0 0 BOND 100.000 718172AL3 PHILIP MORRIS INTL INC 25 A2 A 2.90 11/15/2021 100.899 Callable 2.70 2.70 2.870 4.51 25,225 726 0 0 NOTE 828807CG0 SIMON PROPERTY GROUP 25 A2 A 4.13 12/01/2021 106.412 09/01/2021/ 2.66 2.73 3.880 4.25 26,603 1,032 0 0 LP NOTE BOND 100.000 002824BA7 ABBOTT LABS NOTE CALL 25 A2 A+ 2.55 03/15/2022 97.358 Callable 3.10 3.10 2.620 4.80 24,340 638 0 0 MAKE WHOLE 36966R6E1 GE CAPITAL INTERNOTES 25 A1 AA- 5.40 04/15/2023 112.150 Non-Callable 3.25 3.25 4.810 5.34 28,038 1,350 0 0 68389XBL8 ORACLE CORP NOTE CALL 25 A1 AA- 2.40 09/15/2023 96.137 07/15/2023/ 3.04 3.04 2.500 6.07 24,034 713 0 0 MAKE WHOLE 100.000 097023AH8 BOEING CO BOND 25 A2 A 7.95 08/15/2024 131.437 Callable 3.26 3.26 6.050 5.90 32,859 1,988 0 0 822582BD3 SHELL INTERNATIONAL FIN 25 AA2 A 3.25 05/11/2025 99.238 Callable 3.35 3.35 3.270 7.24 24,810 812 0 0 BV NOTE 459200AM3 INTERNATIONAL BUSINESS 25 AA3 AA- 7.00 10/30/2025 128.030 Callable 3.32 3.32 5.470 6.85 32,008 1,750 0 0 MACHS BOND 893939AE8 TRAVELERS PPTY CAS 25 A2 A 7.75 04/15/2026 132.600 Non-Callable 3.59 3.59 5.840 6.96 33,150 1,938 0 0 CORP 71713UAT9 PHARMACIA CORP BOND 25 A1 AA 6.75 12/15/2027 128.153 Non-Callable 3.62 3.62 5.270 8.16 32,038 1,688 0 0 ** Yields are based on current Market Yield. Bold - Hypothetical position Italics + Highlighted background color - More than 5% of holdings 632880.1.0 Page 7 of 18

Portfolio Listing - Detailed Listing Client Portfolio - All Fixed Income Cusip Description Par State Moody's S&P Coupon Maturity Current Call Date/ YTW **YTM Current Duration Est Total Annual Acquisition Adjusted Gain/ Value Rating Rating Rate Date Market Call Price Yield Market Cash Date/Yield Cost Loss ($000s) H/U H/U % Price % % % Yrs Value Flow Basis Treasury 912828N22 UNITED STATES TREAS 20 AAA 1.25 12/15/2018 100.035 Callable 1.23 1.23 1.250 1.95 20,007 250 0 0 NOTE 912828G87 UNITED STATES TREAS NTS 20 AAA 2.13 12/31/2021 100.328 Non-Callable 2.06 2.05 2.120 4.69 20,066 426 0 0 NOTE 912828U24 UNITED STATES TREAS NTS 25 AAA 2.00 11/15/2026 95.344 Non-Callable 2.53 2.54 2.100 8.87 23,836 500 0 0 NOTE Taxable Listing Total 465 3.77 106.984 2.76 2.770 3.370 5.330 497,692 17,665 0 0 Total 530 3.82 107.047 2.68 2.770 3.430 5.110 567,555 20,383 0 0 ** Yields are based on current Market Yield. Bold - Hypothetical position Italics + Highlighted background color - More than 5% of holdings 632880.1.0 Page 8 of 18

Cash Flow Summary Income Distribution Graph $3,200 $2,800 $2,400 Cash Flow $2,000 $1,600 $1,200 $800 $400 $0 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Month * Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Total Tax-Exempt $600 $759 $0 $0 $0 $0 $600 $759 $0 $0 $0 $0 $2,718 Taxable $0 $1,251 $732 $2,914 $1,217 $2,772 $0 $1,247 $619 $2,914 $1,220 $2,775 $17,661 Total $600 $2,010 $732 $2,914 $1,217 $2,772 $600 $2,006 $619 $2,914 $1,220 $2,775 $20,379 Upcoming Cash Flow Table Payment Date Coupon Payment Principal Payment Total Cumulative 01/01/2017 $600.00 $0.00 $600.00 $600.00 02/01/2017 $2,010.00 $0.00 $2,010.00 $2,610.00 03/01/2017 $732.00 $0.00 $732.00 $3,342.00 04/01/2017 $2,914.00 $0.00 $2,914.00 $6,256.00 05/01/2017 $1,217.00 $0.00 $1,217.00 $7,473.00 06/01/2017 $2,772.00 $0.00 $2,772.00 $10,245.00 07/01/2017 $600.00 $0.00 $600.00 $10,845.00 08/01/2017 $2,006.00 $0.00 $2,006.00 $12,851.00 09/01/2017 $619.00 $0.00 $619.00 $13,470.00 10/01/2017 $2,914.00 $0.00 $2,914.00 $16,384.00 11/01/2017 $1,220.00 $0.00 $1,220.00 $17,604.00 12/01/2017 $2,775.00 $0.00 $2,775.00 $20,379.00 Graphical representation of interest payments, assuming semi annual payments. The report may or may not take into consideration an initial long or shortfirst coupon payment. The cash flows displayed above are only estimates. Your actual income and principal payments may be higher or lower than theseestimates. Estimates of income and principal payments should not be relied upon for making investment, trading or tax decisions 632880.1.0 Page 9 of 18

Cash Flow Summary Cash Flow Detailed Listing Cusip Par Value Description Coupon Maturity Jan 2017 Feb 2017 Mar 2017 Apr 2017 May 2017 Jun 2017 Jul 2017 Aug 2017 Sep 2017 Oct 2017 Nov 2017 Dec 2017 Tax-Exempt Listing 23410NBD6 15,000 DAKOTA CNTY MINN 4.000 01/01/2022 300.00 0.00 0.00 0.00 0.00 0.00 300.00 0.00 0.00 0.00 0.00 0.00 CMNTY DEV AGY 235219LT7 15,000 DALLAS TEX GO REF 5.000 02/15/2027 0.00 375.00 0.00 0.00 0.00 0.00 0.00 375.00 0.00 0.00 0.00 0.00 AND IMPT BDS 567505LE0 20,000 MARICOPA CNTY ARIZ 3.000 07/01/2019 300.00 0.00 0.00 0.00 0.00 0.00 300.00 0.00 0.00 0.00 0.00 0.00 UN HIGH SCH 717813LW7 15,000 PHILADELPHIA PA GO 5.130 08/01/2025 0.00 384.00 0.00 0.00 0.00 0.00 0.00 384.00 0.00 0.00 0.00 0.00 BDS SER. 20 Total Tax-Exempt Monthly Income: 600.00 759.00 0.00 0.00 0.00 0.00 600.00 759.00 0.00 0.00 0.00 0.00 CDs Taxable Listing 38147JA85 20,000 GOLDMAN SACHS BK 2.000 05/21/2019 0.00 0.00 0.00 0.00 198.00 0.00 0.00 0.00 0.00 0.00 202.00 0.00 USA NY CD 38147JL26 20,000 GOLDMAN SACHS BK 3.300 06/25/2024 0.00 0.00 0.00 0.00 0.00 329.00 0.00 0.00 0.00 0.00 0.00 331.00 USA NY CD 38148JD65 20,000 GOLDMAN SACHS BK 2.550 08/19/2021 0.00 257.00 0.00 0.00 0.00 0.00 0.00 253.00 0.00 0.00 0.00 0.00 USA NY CD 87165ELD7 20,000 SYNCHRONY BK 2.400 12/02/2026 0.00 0.00 0.00 0.00 0.00 239.00 0.00 0.00 0.00 0.00 0.00 241.00 Corporates RETAIL CD 002824BA7 25,000 ABBOTT LABS NOTE 2.550 03/15/2022 0.00 0.00 319.00 0.00 0.00 0.00 0.00 0.00 319.00 0.00 0.00 0.00 CALL MAKE WHO 06367TPX2 25,000 BANK OF MONTREAL 2.100 12/12/2019 0.00 0.00 0.00 0.00 0.00 263.00 0.00 0.00 0.00 0.00 0.00 263.00 NOTE 097023AH8 25,000 BOEING CO BOND 7.950 08/15/2024 0.00 994.00 0.00 0.00 0.00 0.00 0.00 994.00 0.00 0.00 0.00 0.00 24422ESF7 25,000 DEERE JOHN CAP 1.950 12/13/2018 0.00 0.00 0.00 0.00 0.00 244.00 0.00 0.00 0.00 0.00 0.00 244.00 CORP MTNS BE 29365PAQ5 20,000 ENTERGY GULF STS LA 3.950 10/01/2020 0.00 0.00 0.00 395.00 0.00 0.00 0.00 0.00 0.00 395.00 0.00 0.00 LLC BOND 36966R6E1 25,000 GE CAPITAL 5.400 04/15/2023 0.00 0.00 0.00 675.00 0.00 0.00 0.00 0.00 0.00 675.00 0.00 0.00 INTERNOTES 459200AM3 25,000 INTERNATIONAL 7.000 10/30/2025 0.00 0.00 0.00 875.00 0.00 0.00 0.00 0.00 0.00 875.00 0.00 0.00 BUSINESS MACHS B 68389XBL8 25,000 ORACLE CORP NOTE 2.400 09/15/2023 0.00 0.00 413.00 0.00 0.00 0.00 0.00 0.00 300.00 0.00 0.00 0.00 CALL MAKE WHO 71713UAT9 25,000 PHARMACIA CORP 6.750 12/15/2027 0.00 0.00 0.00 0.00 0.00 844.00 0.00 0.00 0.00 0.00 0.00 844.00 BOND 632880.1.0 Page 10 of 18

Cash Flow Summary Cash Flow Detailed Listing Cusip Par Value Description Coupon Maturity Jan 2017 Feb 2017 Mar 2017 Apr 2017 May 2017 Jun 2017 Jul 2017 Aug 2017 Sep 2017 Oct 2017 Nov 2017 Dec 2017 718172AL3 25,000 PHILIP MORRIS INTL 2.900 11/15/2021 0.00 0.00 0.00 0.00 363.00 0.00 0.00 0.00 0.00 0.00 363.00 0.00 INC NOTE 822582BD3 25,000 SHELL INTERNATIONAL 3.250 05/11/2025 0.00 0.00 0.00 0.00 406.00 0.00 0.00 0.00 0.00 0.00 406.00 0.00 FIN BV NOT 828807CG0 25,000 SIMON PROPERTY 4.130 12/01/2021 0.00 0.00 0.00 0.00 0.00 516.00 0.00 0.00 0.00 0.00 0.00 516.00 GROUP LP NOTE B 893939AE8 25,000 TRAVELERS PPTY CAS 7.750 04/15/2026 0.00 0.00 0.00 969.00 0.00 0.00 0.00 0.00 0.00 969.00 0.00 0.00 Treasury CORP 912828G87 20,000 UNITED STATES TREAS 2.130 12/31/2021 0.00 0.00 0.00 0.00 0.00 213.00 0.00 0.00 0.00 0.00 0.00 213.00 NTS NOTE 912828N22 20,000 UNITED STATES TREAS 1.250 12/15/2018 0.00 0.00 0.00 0.00 0.00 125.00 0.00 0.00 0.00 0.00 0.00 125.00 NOTE 912828U24 25,000 UNITED STATES TREAS 2.000 11/15/2026 0.00 0.00 0.00 0.00 250.00 0.00 0.00 0.00 0.00 0.00 250.00 0.00 NTS NOTE Total Taxable Monthly Income: 0.00 1,251.00 732.00 2,914.00 1,217.00 2,773.00 0.00 1,247.00 619.00 2,914.00 1,221.00 2,777.00 Total Monthly Income: 600.00 2,010.00 732.00 2,914.00 1,217.00 2,773.00 600.00 2,006.00 619.00 2,914.00 1,221.00 2,777.00 632880.1.0 Page 11 of 18

Maturity Schedule Average Maturity for Tax-Exempt 6.26 Average Maturity for Taxable 6.26 Average Maturity for the Total Portfolio 6.26 $100,000 $80,000 Par Amount $60,000 $40,000 $20,000 $0 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Year * 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 Totals Tax-Exempt $0 $20,000 $0 $0 $15,000 $0 $0 $15,000 $0 $15,000 $65,000 Taxable $45,000 $45,000 $20,000 $90,000 $25,000 $50,000 $45,000 $50,000 $70,000 $25,000 $465,000 Total $45,000 $65,000 $20,000 $90,000 $40,000 $50,000 $45,000 $65,000 $70,000 $40,000 $530,000 MUNICIPAL TAXABLE Upcoming Maturing Bonds Cusip Description Quantity Date 24422ESF7 DEERE JOHN CAP CORP MTNS BE 25 12/13/2018 912828N22 UNITED STATES TREAS NOTE 20 12/15/2018 38147JA85 GOLDMAN SACHS BK USA NY CD 20 05/21/2019 567505LE0 MARICOPA CNTY ARIZ UN HIGH SCH 20 07/01/2019 06367TPX2 BANK OF MONTREAL NOTE 25 12/12/2019 29365PAQ5 ENTERGY GULF STS LA LLC BOND 20 10/01/2020 38148JD65 GOLDMAN SACHS BK USA NY CD 20 08/19/2021 718172AL3 PHILIP MORRIS INTL INC NOTE 25 11/15/2021 828807CG0 SIMON PROPERTY GROUP LP NOTE B 25 12/01/2021 912828G87 UNITED STATES TREAS NTS NOTE 20 12/31/2021 The principal maturity schedule reflects the effective maturity date and par value amount of each security in the portfolio, displayed on a yearly basis. 632880.1.0 Page 12 of 18

Duration Profile Average Duration for Tax-Exempt 3.47 Average Duration for Taxable 5.33 Average Duration for the Total Portfolio 5.11 24 20 % of Par Value 16 12 8 4 0 0-1 1-2 2-3 3-4 4-5 5-6 6-7 7-8 8-9 Year MUNICIPAL TAXABLE * 0-1 1-2 2-3 3-4 4-5 5-6 6-7 7-8 8-9 Tax-Exempt 0 0 9 0 0 0 3 0 0 Taxable 0 8 8 4 22 9 18 5 13 632880.1.0 Page 13 of 18

Municipal Statistics - Pie Graphs State Exposure Municipal Issue Type 23.08% - MN 23.08% - PA 23.08% - TX 30.77% - AZ 23.08% - REVENUE BONDS 76.92% - GENERAL OBLIGATION UNLTD Municipal Source Insurer 23.08% - LIFECARE/RETIREMENT CENTERS 30.77% - PRIMARY/SECONDARY EDUCATION 46.15% - GENERAL PURPOSE/PUBLIC IMPT 23.08% - ASSD GUAR CORP 76.92% - NA 632880.1.0 Page 14 of 18

Federal Alternative Minimum Tax Federal Alternative Minimum Tax 100.00% - NON-AMT 632880.1.0 Page 15 of 18

Corporate Statistics Industry Sector Collateral Type 6.25% - ELECTRIC SERVICES 7.81% - AIRLINES 7.81% - FINANCE (BANK) 7.81% - OTHER INDUSTRIALS 7.81% - PETROLEUM 7.81% - TOBACCO 15.62% - BUSINESS MACHINES 100.00% - Senior 15.62% - CHEMICAL 23.45% - FINANCE (NON BANK) 632880.1.0 Page 16 of 18

Report Glossary Par Weighted Averages on Position Summary and Graphs, weighted by par amount of securities in portfolio. Portfolio Listing- Detailed Listing Par Value The face value of the security. Ratings Displays the rating or enhanced rating for the security. For Municipal and Corporate securities an underlying rating will be displayed if one exists. Description ETM -escrowed to maturity, P/R - Pre-refunded, C/R - cross-refunded, AMT - Alternative Minimum Tax, bond insurance. YTM/YTC Yield to Maturity and Yield to the Effective Call. Current Yield Percentage ratio of the annual coupon payment divided by the current market price. Est Tot Mkt Value Par Value of security multiplied by current market price. Cash Flow The months in which interest payments are paid. Assumes full annual payments of interest. This does not take into account long or short interest payments and maturing securities. Acquisition Date & Yield The purchase date and yield the security was originally acquired. Portfolio Summary Total Par Value The face value of the bonds in the portfolio. Total Market Value The sum of each security's market value multiplied by par value of the portfolio. Does not include accrued interest. Total Annual Income The sum of each security's coupon rate multiplied by its par value. Maturity Adj Cost Basis Adjusted Cost Basis is the purchase value of the bond using the constant yield method per the IRS code. Duration Duration estimates how much a bond's price fluctuates with changes in comparable interest rates. If rates rise 1.00%, for example, a bond or fund with a 5-year duration is likely to lose about 5.00% of its value. For a bond with known cash flows, duration is computed using all cash flows until the bond's maturity. The effective maturity date which reflects put dates, refunding dates for prerefunded securities, or the actual stated maturity date. Ratings Analysis The percentage of par or market weighted value of the Moody's and S&P rating for each security. Includes Mortgage Backed Securities. The Average Rating excludes Non-rated securities. State Exposure Percentage The percentage of par or market weighted value of the portfolio's state exposure. Current Market Yield Represents the minimum return to the investor assuming the ''price to date'' that produces the lowest calculated yield or ''yield to worst''. Other call features may exist which may also affect yield. Coupon Rate The percentage of par or market weighted value of the portfolio's coupon rates. Includes Mortgage Backed Securities. 632880.1.0 Page 17 of 18

Report Glossary Coupon A bond's interest rate expressed as a percentage of its face value. Total Gain (Loss) The difference between total market value and the adjusted cost basis of all individual securities. Cash Reported uninvested current dollars. Graphical Summary Federal Alternative Minimum Tax The percentage par or market weighted value of the portfolio that is AMT and non- AMT. Upcoming Cash Flow Table A one-year actual cash flow including maturing principal and interest of each security. This text graph shows the current forward 12 months and will include any short or long coupon payments. Holdings by Security type Lists the product type in Par Value and Market Value by dollar and percentage amount of the total portfolio in text and graph format. Holdings by Security Type Others - Includes :Mortgage backs, Commercial paper, CDIPS, Structured CDs, CMOs, Fixed Rate Capitals, TBA, ABS, Muni VRDN, Structured Rate Products, International Bonds, Auction Rate securities,) Maturity Schedule The percentage of par or market weighted value of the portfolio reflecting the effective Less than Investment grade equals to Bonds less than BBB-/Baa3 maturity of each security. Cash Flow Summary A one-year expected cash flow from January to December without adjusting for long or short interest payments and any securities that may be called or that may be maturing during the one year time period. Annual Income The sum of each security's coupon rate multiplied by its par value for the current forward 12 months. Will include any short or long coupon payments. Duration Profile The percentage of par or market weighted value in duration years. Includes Mortgage Backed Securities. *Negative duration may occur on an MBS selling above par. The reason is that as interest rates decline, the prepayment rate of the underlying pool of mortgages accelerates, driving the price of the MBS towards par. 632880.1.0 Page 18 of 18