BROOKFIELD TOTAL RETURN FUND INC.
|
|||||||||||||
Schedule of Investments (Unaudited)
|
|||||||||||||
December 31, 2014
|
|||||||||||||
Principal
|
|||||||||||||
Interest
|
Amount
|
||||||||||||
Rate
|
Maturity
|
(000s | ) |
Value
|
|||||||||
U.S. GOVERNMENT & AGENCY OBLIGATIONS - 5.1%
|
|||||||||||||
U.S. Government Agency Collateralized Mortgage Obligations - 0.1%
|
|||||||||||||
Federal National Mortgage Association REMICS
|
|||||||||||||
Series 1997-79, Class PL 1
|
6.85 | % |
12/18/27
|
$ | 224 | $ | 256,722 | ||||||
Total U.S. Government Agency Collateralized Mortgage Obligations
|
256,722 | ||||||||||||
U.S. Government Agency Pass-Through Certificates - 5.0%
|
|||||||||||||
Federal Home Loan Mortgage Corporation
|
|||||||||||||
Federal Home Loan Mortgage Corporation
|
4.00 |
TBA
|
2,000 | 2,131,875 | |||||||||
Pool Q03049
|
4.50 |
08/01/41
|
2,414 | 2,642,753 | |||||||||
Pool C69047 1
|
7.00 |
06/01/32
|
351 | 401,370 | |||||||||
Pool C53494 1
|
7.50 |
06/01/31
|
44 | 44,797 | |||||||||
Pool C56878 1
|
8.00 |
08/01/31
|
49 | 50,141 | |||||||||
Pool C58516 1
|
8.00 |
09/01/31
|
40 | 40,427 | |||||||||
Pool C59641 1
|
8.00 |
10/01/31
|
212 | 247,995 | |||||||||
Pool C55166 1
|
8.50 |
07/01/31
|
102 | 110,420 | |||||||||
Pool C55167 1
|
8.50 |
07/01/31
|
65 | 67,381 | |||||||||
Pool C55169 1
|
8.50 |
07/01/31
|
61 | 63,803 | |||||||||
Pool G01466 1
|
9.50 |
12/01/22
|
333 | 366,018 | |||||||||
Pool 555538 1
|
10.00 |
03/01/21
|
105 | 112,242 | |||||||||
Pool 555559 1
|
10.00 |
03/01/21
|
72 | 77,313 | |||||||||
Federal National Mortgage Association
|
|||||||||||||
Federal National Mortgage Association
|
4.00 |
TBA
|
2,000 | 2,134,508 | |||||||||
Pool 753914 1
|
5.50 |
12/01/33
|
1,008 | 1,134,677 | |||||||||
Pool 761836 1
|
6.00 |
06/01/33
|
562 | 640,251 | |||||||||
Pool 948362 1
|
6.50 |
08/01/37
|
203 | 231,720 | |||||||||
Pool 555933
|
7.00 |
06/01/32
|
1,644 | 1,941,149 | |||||||||
Pool 645912 1
|
7.00 |
06/01/32
|
340 | 387,108 | |||||||||
Pool 645913 1
|
7.00 |
06/01/32
|
487 | 547,547 | |||||||||
Pool 650131 1
|
7.00 |
07/01/32
|
453 | 520,263 | |||||||||
Pool 789284 1
|
7.50 |
05/01/17
|
19 | 19,116 | |||||||||
Pool 827853 1
|
7.50 |
10/01/29
|
33 | 33,807 | |||||||||
Pool 545990
|
7.50 |
04/01/31
|
607 | 718,133 | |||||||||
Pool 255053 1
|
7.50 |
12/01/33
|
121 | 137,160 | |||||||||
Pool 735576 1
|
7.50 |
11/01/34
|
733 | 862,306 | |||||||||
Pool 896391 1
|
7.50 |
06/01/36
|
330 | 385,166 | |||||||||
Pool 735800 1
|
8.00 |
01/01/35
|
460 | 561,093 | |||||||||
Pool 636449 1
|
8.50 |
04/01/32
|
400 | 483,158 | |||||||||
Pool 458132 1
|
8.96 |
03/15/31
|
687 | 800,315 | |||||||||
Pool 852865
|
9.00 |
07/01/20
|
420 | 464,044 | |||||||||
Pool 545436 1
|
9.00 |
10/01/31
|
307 | 382,779 | |||||||||
Total U.S. Government Agency Pass-Through Certificates
|
18,740,835 | ||||||||||||
TOTAL U.S. GOVERNMENT & AGENCY OBLIGATIONS
|
|||||||||||||
(Cost $17,696,377)
|
18,997,557 | ||||||||||||
ASSET-BACKED SECURITIES - 4.7%
|
|||||||||||||
Housing Related Asset-Backed Securities - 4.7%
|
|||||||||||||
ACE Securities Corporation Manufactured Housing Trust
|
|||||||||||||
Series 2003-MH1, Class A4 2
|
6.50 |
08/15/30
|
1,590 | 1,760,369 | |||||||||
Bayview Opportunity Master Fund IIA Trust
|
|||||||||||||
Series 2012-4NR2, Class A 2,3
|
3.95 |
01/28/34
|
1,553 | 1,560,910 | |||||||||
Conseco Finance Securitizations Corp.
|
|||||||||||||
Series 2001-4, Class A4
|
7.36 |
08/01/32
|
259 | 284,491 | |||||||||
Conseco Financial Corp.
|
|||||||||||||
Series 1998-3, Class A6
|
6.76 |
03/01/30
|
1,040 | 1,114,864 | |||||||||
Series 1997-7, Class A7
|
6.96 |
07/15/28
|
854 | 884,544 | |||||||||
Series 1997-2, Class A6
|
7.24 |
06/15/28
|
98 | 101,212 | |||||||||
Series 1997-6, Class A9
|
7.55 |
01/15/29
|
806 | 841,431 | |||||||||
Lehman ABS Manufactured Housing Contract Trust
|
|||||||||||||
Series 2001-B, Class A5
|
5.87 |
04/15/40
|
193 | 207,979 |
BROOKFIELD TOTAL RETURN FUND INC.
|
|||||||||||||
Schedule of Investments (Unaudited) (continued)
|
|||||||||||||
December 31, 2014
|
|||||||||||||
Principal
|
|||||||||||||
Interest
|
Amount
|
||||||||||||
Rate
|
Maturity
|
(000s | ) |
Value
|
|||||||||
ASSET-BACKED SECURITIES (continued)
|
|||||||||||||
Series 2001-B, Class A6
|
6.47 | % |
04/15/40
|
$ | 167 | $ | 182,058 | ||||||
Mid-State Capital Corp.
|
|||||||||||||
Series 2004-1, Class M1
|
6.50 |
08/15/37
|
4,378 | 4,693,102 | |||||||||
Series 2004-1, Class M2 4
|
|||||||||||||
(Acquired 07/01/04, Cost $3,811,812, 1.1%)
|
8.11 |
08/15/37
|
3,608 | 4,156,868 | |||||||||
Origen Manufactured Housing Contract Trust
|
|||||||||||||
Series 2005-B, Class A4
|
5.91 |
01/15/37
|
1,668 | 1,758,279 | |||||||||
Total Housing Related Asset-Backed Securities
|
17,546,107 | ||||||||||||
TOTAL ASSET-BACKED SECURITIES
|
|||||||||||||
(Cost $17,115,256)
|
17,546,107 | ||||||||||||
RESIDENTIAL MORTGAGE RELATED HOLDINGS - 53.7%
|
|||||||||||||
Non-Agency Mortgage-Backed Securities - 53.7%
|
|||||||||||||
Alternative Loan Trust
|
|||||||||||||
Series 2007-OA3, Class 1A1 3,5
|
0.31 |
04/25/47
|
7,156 | 6,115,826 | |||||||||
Series 2006-OA10, Class 3A1 3,5
|
0.36 |
08/25/46
|
7,445 | 5,732,287 | |||||||||
Series 2005-51, Class 4A1 3,5
|
0.49 |
11/20/35
|
5,557 | 4,475,031 | |||||||||
Series 2007-2CB, Class 1A15
|
5.75 |
03/25/37
|
984 | 874,593 | |||||||||
Series 2007-12T1, Class A22
|
5.75 |
06/25/37
|
4,124 | 3,452,713 | |||||||||
Series 2006-29T1, Class 2A5
|
6.00 |
10/25/36
|
3,598 | 3,215,134 | |||||||||
Series 2006-41CB, Class 2A17
|
6.00 |
01/25/37
|
1,593 | 1,374,341 | |||||||||
Series 2006-29T1, Class 3A3 5,6
|
76.68 |
10/25/36
|
1,029 | 3,417,291 | |||||||||
Asset-Backed Securities Corporation Home Equity Loan Trust
|
|||||||||||||
Series 2007-HE1, Class A4 3,5
|
0.31 |
12/25/36
|
2,346 | 1,883,951 | |||||||||
Banc of America Funding Trust
|
|||||||||||||
Series 2003-3, Class B4 4
|
|||||||||||||
(Acquired 01/28/04, Cost $180,957, 0.0%)
|
5.48 |
10/25/33
|
201 | 68,519 | |||||||||
Series 2003-3, Class B5 4
|
|||||||||||||
(Acquired 01/28/04, Cost $107,108, 0.0%)
|
5.48 |
10/25/33
|
142 | 32,675 | |||||||||
Series 2006-G, Class 3A2 5
|
5.75 |
07/20/36
|
6,073 | 6,105,296 | |||||||||
BCAP LLC Trust
|
|||||||||||||
Series 2012-RR4, Class 5A6 2,5
|
2.36 |
05/26/36
|
4,586 | 3,256,014 | |||||||||
BNC Mortgage Loan Trust
|
|||||||||||||
Series 2007-2, Class A5 3,5
|
0.48 |
05/25/37
|
6,232 | 4,505,660 | |||||||||
Carefree Portfolio Trust
|
|||||||||||||
Series 2014-CARE, Class F 2,3,5
|
2.75 |
11/15/29
|
4,980 | 4,440,666 | |||||||||
Citicorp Mortgage Securities Trust
|
|||||||||||||
Series 2006-3, Class 1A4
|
6.00 |
06/25/36
|
2,065 | 2,141,690 | |||||||||
Citigroup Mortgage Loan Trust
|
|||||||||||||
Series 2009-11, Class 8A2 2,5
|
2.16 |
04/25/45
|
3,244 | 2,727,672 | |||||||||
Countrywide Home Loan Mortgage Pass-Through Trust
|
|||||||||||||
Series 2003-J13, Class B3 4
|
|||||||||||||
(Acquired 09/13/07, Cost $63,785, 0.0%)
|
5.24 |
01/25/34
|
282 | 36,226 | |||||||||
Series 2007-5, Class A29
|
5.50 |
05/25/37
|
784 | 748,327 | |||||||||
Series 2006-21, Class A11
|
5.75 |
02/25/37
|
2,558 | 2,409,737 | |||||||||
Series 2004-21, Class A10
|
6.00 |
11/25/34
|
342 | 361,156 | |||||||||
Series 2007-18, Class 1A1
|
6.00 |
11/25/37
|
827 | 750,486 | |||||||||
Series 2006-14, Class A4
|
6.25 |
09/25/36
|
5,149 | 4,782,142 | |||||||||
CSMC
|
|||||||||||||
Series 2010-19R, Class 5A4 2
|
3.25 |
08/27/36
|
7,280 | 6,962,461 | |||||||||
DSLA Mortgage Loan Trust
|
|||||||||||||
Series 2007-AR1, Class 2A1A 3,5
|
0.30 |
04/19/47
|
4,898 | 4,018,492 | |||||||||
First Republic Bank Mortgage Pass-Through Certificates Trust
|
|||||||||||||
Series 2000-FRB1, Class B3 4,5
|
|||||||||||||
(Acquired 08/30/01, Cost $79,166, 0.0%)
|
0.67 |
06/25/30
|
82 | 52,797 | |||||||||
GMAC Mortgage Loan Trust
|
|||||||||||||
Series 2004-J5, Class M1
|
5.46 |
01/25/35
|
1,517 | 1,200,654 |
BROOKFIELD TOTAL RETURN FUND INC.
|
|||||||||||||
Schedule of Investments (Unaudited) (continued)
|
|||||||||||||
December 31, 2014
|
|||||||||||||
Principal
|
|||||||||||||
Interest
|
Amount
|
||||||||||||
Rate
|
Maturity
|
(000s | ) |
Value
|
|||||||||
RESIDENTIAL MORTGAGE RELATED HOLDINGS (continued)
|
|||||||||||||
GSAMP Trust
|
|||||||||||||
Series 2006-HE5, Class A2C 3,5
|
0.32 | % |
08/25/36
|
$ | 4,731 | $ | 3,986,471 | ||||||
Series 2006-HE8, Class A2C 3,5
|
0.34 |
01/25/37
|
6,277 | 4,996,448 | |||||||||
GSR Mortgage Loan Trust
|
|||||||||||||
Series 2005-6F, Class 1A6
|
5.25 |
07/25/35
|
905 | 934,231 | |||||||||
IndyMac INDX Mortgage Loan Trust
|
|||||||||||||
Series 2006-FLX1, Class A1 3,5
|
0.38 |
11/25/36
|
6,015 | 5,251,781 | |||||||||
IXIS Real Estate Capital Trust
|
|||||||||||||
Series 2006-HE3, Class A2 3,5
|
0.27 |
01/25/37
|
1,012 | 523,698 | |||||||||
Series 2006-HE2, Class A3 3,5
|
0.33 |
08/25/36
|
9,846 | 4,585,019 | |||||||||
Series 2006-HE3, Class A4 3,5
|
0.40 |
01/25/37
|
781 | 420,908 | |||||||||
JP Morgan Mortgage Trust
|
|||||||||||||
Series 2003-A1, Class B4 4,5
|
|||||||||||||
(Acquired 10/29/04, Cost $192,759, 0.0%)
|
2.12 |
10/25/33
|
225 | 86,498 | |||||||||
Series 2003-A2, Class B4 1,4,5
|
|||||||||||||
(Acquired 10/29/04, Cost $132,445, 0.0%)
|
2.33 |
11/25/33
|
154 | 40,383 | |||||||||
Master Asset Backed Securities Trust
|
|||||||||||||
Series 2006-NC3, Class A3 3,5
|
0.27 |
10/25/36
|
2,685 | 1,673,273 | |||||||||
Series 2006-NC2, Class A4 3,5
|
0.32 |
08/25/36
|
1,728 | 932,798 | |||||||||
Series 2006-NC3, Class A4 3,5
|
0.33 |
10/25/36
|
2,868 | 1,804,764 | |||||||||
Series 2006-HE5, Class A3 3,5
|
0.33 |
11/25/36
|
5,565 | 3,757,174 | |||||||||
Series 2006-NC3, Class A5 3,5
|
0.38 |
10/25/36
|
4,421 | 2,805,182 | |||||||||
Series 2006-HE5, Class A4 3,5
|
0.39 |
11/25/36
|
1,878 | 1,279,276 | |||||||||
Series 2006-NC2, Class A5 3,5
|
0.41 |
08/25/36
|
642 | 352,370 | |||||||||
Series 2005-NC2, Class A4 3,5
|
0.52 |
11/25/35
|
7,265 | 4,765,718 | |||||||||
Mid-State Capital Corp.
|
|||||||||||||
Series 2004-1, Class B
|
8.90 |
08/15/37
|
364 | 405,432 | |||||||||
Mid-State Trust IV
|
|||||||||||||
Series 4, Class A
|
8.33 |
04/01/30
|
5,748 | 6,082,412 | |||||||||
Mid-State Trust X
|
|||||||||||||
Series 10, Class B 4
|
|||||||||||||
(Acquired 01/05/04, Cost $1,640,788, 0.5%)
|
7.54 |
02/15/36
|
1,723 | 1,828,884 | |||||||||
Nationstar Home Equity Loan Trust
|
|||||||||||||
Series 2006-B, Class AV4 3,5
|
0.45 |
09/25/36
|
7,795 | 7,060,391 | |||||||||
Nomura Resecuritization Trust
|
|||||||||||||
Series 2014-1R, Class 2A11 2,5
|
0.29 |
02/26/37
|
15,119 | 7,817,490 | |||||||||
Series 2013-1R, Class 3A12 2,3,5
|
0.31 |
10/26/36
|
14,656 | 11,622,311 | |||||||||
Series 2014-6R, Class 5A7 2,5
|
2.53 |
04/26/37
|
4,605 | 3,013,952 | |||||||||
Oakwood Mortgage Investors, Inc.
|
|||||||||||||
Series 2001-E, Class A4
|
6.81 |
12/15/31
|
8,836 | 8,847,773 | |||||||||
Series 2001-D, Class A4
|
6.93 |
09/15/31
|
1,175 | 1,077,754 | |||||||||
RAAC
|
|||||||||||||
Series 2005-SP1, Class M3 4
|
|||||||||||||
(Acquired 08/02/07, Cost $26,082, 0.0%)
|
5.47 |
09/25/34
|
113 | 1 | |||||||||
RALI Trust
|
|||||||||||||
Series 2006-QO1, Class 2A1 3,5
|
0.44 |
02/25/46
|
4,253 | 2,490,552 | |||||||||
Series 2006-QO7, Class 2A1 5
|
0.96 |
09/25/46
|
12,039 | 8,425,219 | |||||||||
Series 2007-QS6, Class A2 5,6
|
54.17 |
04/25/37
|
319 | 723,413 | |||||||||
Series 2006-QS14, Class A30 5,6
|
79.05 |
11/25/36
|
201 | 586,830 | |||||||||
Resix Finance Limited Credit-Linked Notes
|
|||||||||||||
Series 2003-CB1, Class B8 2,4,5
|
|||||||||||||
(Acquired 12/22/04, Cost $997,353, 0.1%)
|
6.91 |
06/01/35
|
1,124 | 393,593 | |||||||||
Series 2004-B, Class B9 2,4,5
|
|||||||||||||
(Acquired 05/21/04, Cost $300,394, 0.0%)
|
8.41 |
02/10/36
|
300 | 175,000 | |||||||||
Series 2004-A, Class B10 2,4,5
|
|||||||||||||
(Acquired 03/09/04, Cost $144,701, 0.0%)
|
11.66 |
02/10/36
|
145 | 2,532 |
BROOKFIELD TOTAL RETURN FUND INC.
|
|||||||||||||
Schedule of Investments (Unaudited) (continued)
|
|||||||||||||
December 31, 2014
|
|||||||||||||
Principal
|
|||||||||||||
Interest
|
Amount
|
||||||||||||
Rate
|
Maturity
|
(000s | ) |
Value
|
|||||||||
RESIDENTIAL MORTGAGE RELATED HOLDINGS (continued)
|
|||||||||||||
RFMSI Trust
|
|||||||||||||
Series 2004-S1, Class B1
|
5.25 | % |
02/25/34
|
$ | 179 | $ | 89,819 | ||||||
Series 2004-S1, Class B2
|
5.25 |
02/25/34
|
90 | 5,232 | |||||||||
Series 2003-S7, Class B2
|
5.50 |
05/25/33
|
115 | 1 | |||||||||
Saxon Asset Securities Trust
|
|||||||||||||
Series 2006-2, Class A3C 3,5
|
0.32 |
09/25/36
|
2,422 | 2,255,734 | |||||||||
Securitized Asset Backed Receivables LLC Trust
|
|||||||||||||
Series 2007-NC1, Class A2B 3,5
|
0.32 |
12/25/36
|
6,293 | 3,628,152 | |||||||||
Series 2007-BR2, Class A2 3,5
|
0.40 |
02/25/37
|
4,071 | 2,423,175 | |||||||||
Thornburg Mortgage Securities Trust
|
|||||||||||||
Series 2007-1, Class A2B 5
|
1.47 |
03/25/37
|
5,146 | 4,662,059 | |||||||||
Washington Mutual Mortgage Pass-Through Certificates Trust
|
|||||||||||||
Series 2007-HY5, Class 3A1 5
|
4.59 |
05/25/37
|
1,637 | 1,558,755 | |||||||||
Series 2003-S1, Class B4 2,4
|
|||||||||||||
(Acquired 10/25/07, Cost $16,475, 0.0%)
|
5.50 |
04/25/33
|
111 | 1 | |||||||||
Series 2007-5, Class A11 5,6
|
38.46 |
06/25/37
|
109 | 212,795 | |||||||||
Series 2005-6, Class 2A3 5,6
|
49.29 |
08/25/35
|
163 | 288,761 | |||||||||
Wells Fargo Mortgage Backed Securities Trust
|
|||||||||||||
Series 2004-6, Class B4 4
|
|||||||||||||
(Acquired 04/13/05, Cost $507,825, 0.0%)
|
5.50 |
06/25/34
|
609 | 57,238 | |||||||||
Series 2006-9, Class 1A19
|
6.00 |
08/25/36
|
7,146 | 7,116,548 | |||||||||
Series 2007-8, Class 1A22
|
6.00 |
07/25/37
|
489 | 483,428 | |||||||||
Series 2007-8, Class 2A2
|
6.00 |
07/25/37
|
1,030 | 1,018,005 | |||||||||
Series 2007-13, Class A7
|
6.00 |
09/25/37
|
379 | 380,409 | |||||||||
Series 2005-18, Class 2A10 5,6
|
22.11 |
01/25/36
|
217 | 272,776 | |||||||||
Total Non-Agency Mortgage-Backed Securities
|
198,344,256 | ||||||||||||
TOTAL RESIDENTIAL MORTGAGE RELATED HOLDINGS
|
|||||||||||||
(Cost $188,536,648)
|
198,344,256 | ||||||||||||
COMMERCIAL MORTGAGE RELATED HOLDINGS - 56.1%
|
|||||||||||||
Commercial Mortgage-Backed Securities - 54.2%
|
|||||||||||||
A10 Term Asset Financing LLC
|
|||||||||||||
Series 2014-1, Class B 2
|
3.87 |
04/15/33
|
2,112 | 2,116,585 | |||||||||
Series 2013-2, Class B 2
|
4.38 |
11/15/27
|
2,927 | 2,977,632 | |||||||||
Series 2014-1, Class C 2
|
4.57 |
04/15/33
|
1,171 | 1,177,664 | |||||||||
Series 2014-1, Class D 2
|
5.08 |
04/15/33
|
328 | 330,041 | |||||||||
Series 2013-2, Class C 2
|
5.12 |
11/15/27
|
2,000 | 2,051,910 | |||||||||
Series 2013-2, Class D 2
|
6.23 |
11/15/27
|
501 | 524,805 | |||||||||
ACRE Commercial Mortgage Trust
|
|||||||||||||
Series 2013-FL1, Class D 1,2,5
|
4.56 |
06/15/30
|
5,000 | 5,035,065 | |||||||||
Banc of America Commercial Mortgage Trust
|
|||||||||||||
Series 2006-6, Class AJ
|
5.42 |
10/10/45
|
13,150 | 13,563,699 | |||||||||
Series 2007-3, Class AJ 1
|
5.55 |
06/10/49
|
14,670 | 15,164,555 | |||||||||
Series 2007-2, Class A4 1
|
5.61 |
04/10/49
|
4,850 | 5,189,374 | |||||||||
Bear Stearns Commercial Mortgage Securities Trust
|
|||||||||||||
Series 2006-PW11, Class H 2,4
|
|||||||||||||
(Acquired 03/08/06, Cost $1,698,878, 0.0%)
|
5.43 |
03/11/39
|
1,726 | 29,336 | |||||||||
Series 2007-PW16, Class B 2,4
|
|||||||||||||
(Acquired 09/22/10 - 03/03/11, Cost $4,381,124, 1.6%)
|
5.71 |
06/11/40
|
6,000 | 5,891,550 | |||||||||
Commercial Mortgage Lease-Backed Certificates
|
|||||||||||||
Series 2001-CMLB, Class A1 2,7
|
6.75 |
06/20/31
|
118 | 118,572 | |||||||||
Commercial Mortgage Trust
|
|||||||||||||
Series 2007-C9, Class AJFL 1,2,5
|
0.85 |
12/10/49
|
9,277 | 8,875,798 | |||||||||
Series 2006-GG7, Class AJ 1
|
5.82 |
07/10/38
|
3,830 | 3,930,162 | |||||||||
Series 2007-GG11, Class AJ 1
|
6.05 |
12/10/49
|
10,330 | 10,807,876 | |||||||||
Series 2007-GG11, Class B
|
6.15 |
12/10/49
|
3,568 | 3,285,357 | |||||||||
Series 2007-GG11, Class C
|
6.15 |
12/10/49
|
8,400 | 6,709,920 |
BROOKFIELD TOTAL RETURN FUND INC.
|
|||||||||||||
Schedule of Investments (Unaudited) (continued)
|
|||||||||||||
December 31, 2014
|
|||||||||||||
Principal
|
|||||||||||||
Interest
|
Amount
|
||||||||||||
Rate
|
Maturity
|
(000s | ) |
Value
|
|||||||||
COMMERCIAL MORTGAGE RELATED HOLDINGS (continued)
|
|||||||||||||
Credit Suisse Commercial Mortgage Trust
|
|||||||||||||
Series 2007-C2, Class AMFL 1,5
|
0.39 | % |
01/15/49
|
$ | 7,000 | $ | 6,675,956 | ||||||
Series 2006-C1, Class K 1,2,4
|
|||||||||||||
(Acquired 03/07/06, Cost $6,915,239, 0.2%)
|
5.47 |
02/15/39
|
7,073 | 799,977 | |||||||||
Series 2007-C2, Class A3 1
|
5.54 |
01/15/49
|
6,024 | 6,453,108 | |||||||||
Credit Suisse First Boston Mortgage Securities Corp.
|
|||||||||||||
Series 2005-C2, Class AMFX
|
4.88 |
04/15/37
|
10,800 | 10,827,356 | |||||||||
GMAC Commercial Mortgage Securities, Inc. Trust
|
|||||||||||||
Series 2004-C3, Class B 4
|
|||||||||||||
(Acquired 12/07/10, Cost $1,154,269, 0.3%)
|
4.97 |
12/10/41
|
1,200 | 1,226,063 | |||||||||
JP Morgan Chase Commercial Mortgage Securities Trust
|
|||||||||||||
Series 2003-LN1, Class G 2,4
|
|||||||||||||
(Acquired 09/24/03, Cost $6,757, 0.0%)
|
5.38 |
10/15/37
|
7 | 6,757 | |||||||||
Series 2007-CB20, Class AM 1
|
5.88 |
02/12/51
|
1,180 | 1,293,186 | |||||||||
Series 2009-IWST, Class D 2,4
|
|||||||||||||
(Acquired 06/28/07, Cost $7,694,056, 2.3%)
|
7.45 |
12/05/27
|
7,000 | 8,407,210 | |||||||||
LB-UBS Commercial Mortgage Trust
|
|||||||||||||
Series 2007-C1, Class AJ
|
5.48 |
02/15/40
|
7,460 | 7,754,819 | |||||||||
Series 2007-C1, Class C 4
|
|||||||||||||
(Acquired 02/10/11, Cost $2,990,654, 0.9%)
|
5.53 |
02/15/40
|
3,260 | 3,250,748 | |||||||||
Series 2007-C1, Class D
|
5.56 |
02/15/40
|
3,600 | 3,513,892 | |||||||||
Series 2007-C7, Class AJ
|
6.25 |
09/15/45
|
10,000 | 10,523,490 | |||||||||
LNR CDO V Ltd.
|
|||||||||||||
Series 2007-1A, Class F 2,4,5
|
|||||||||||||
(Acquired 02/27/07, Cost $3,750,000, 0.0%)
|
1.62 |
12/26/49
|
3,750 | – | |||||||||
Morgan Stanley Capital I Trust
|
|||||||||||||
Series 2006-IQ11, Class J 1,2,4
|
|||||||||||||
(Acquired 05/24/06, Cost $5,170, 0.0%)
|
5.53 |
10/15/42
|
174 | 3,486 | |||||||||
Series 2007-HQ13, Class A3 1
|
5.57 |
12/15/44
|
6,108 | 6,558,422 | |||||||||
Series 2007-T25, Class AJ 1
|
5.57 |
11/12/49
|
12,500 | 12,830,187 | |||||||||
Series 2007-T27, Class AJ
|
5.65 |
06/11/42
|
3,757 | 4,046,650 | |||||||||
Series 2007-IQ14, Class A4 1
|
5.69 |
04/15/49
|
6,690 | 7,203,243 | |||||||||
Wachovia Bank Commercial Mortgage Trust
|
|||||||||||||
Series 2007-C31, Class L 2,4
|
|||||||||||||
(Acquired 05/11/07, Cost $0, 0.0%)
|
5.13 |
04/17/47
|
1,788 | 358 | |||||||||
Series 2005-C20, Class F 2,4
|
|||||||||||||
(Acquired 10/15/10, Cost $3,158,025, 1.1%)
|
5.26 |
07/15/42
|
4,000 | 3,886,288 | |||||||||
Series 2007-C30, Class AJ
|
5.41 |
12/15/43
|
6,500 | 6,623,032 | |||||||||
Series 2007-C33, Class AJ
|
5.94 |
02/15/51
|
10,000 | 10,477,740 | |||||||||
Total Commercial Mortgage-Backed Securities
|
200,141,869 | ||||||||||||
Mezzanine Loan - 1.9%
|
|||||||||||||
BOCA Mezzanine
|
8.16 |
08/15/15
|
7,107 | 7,106,803 | |||||||||
Total Mezzanine Loan
|
7,106,803 | ||||||||||||
TOTAL COMMERCIAL MORTGAGE RELATED HOLDINGS
|
|||||||||||||
(Cost $200,889,850)
|
207,248,672 | ||||||||||||
INTEREST-ONLY SECURITIES - 4.6%
|
|||||||||||||
Commercial Mortgage Trust
|
|||||||||||||
Series 2001-J2A, Class EIO 2,5,8
|
3.85 |
07/16/34
|
10,000 | 623,120 | |||||||||
Federal National Mortgage Association REMICS
|
|||||||||||||
Series 2012-125, Class MI 8
|
3.50 |
11/25/42
|
4,404 | 750,641 | |||||||||
Series 2013-32, Class IG 8
|
3.50 |
04/25/33
|
7,419 | 1,147,249 | |||||||||
Series 2011-46, Class BI 8
|
4.50 |
04/25/37
|
4,700 | 506,730 | |||||||||
GMAC Commercial Mortgage Securities, Inc. Trust
|
|||||||||||||
Series 2003-C1, Class X1 2,5,8
|
1.25 |
05/10/36
|
1,482 | 38,248 | |||||||||
Government National Mortgage Association
|
|||||||||||||
Series 2005-76, Class IO 5,8
|
0.59 |
09/16/45
|
20,715 | 638,281 | |||||||||
Series 2012-100, Class IO 5,8
|
0.83 |
08/16/52
|
32,750 | 2,066,288 |
BROOKFIELD TOTAL RETURN FUND INC.
|
|||||||||||||
Schedule of Investments (Unaudited) (continued)
|
|||||||||||||
December 31, 2014
|
|||||||||||||
Principal
|
|||||||||||||
Interest
|
Amount
|
||||||||||||
Rate
|
Maturity
|
(000s | ) |
Value
|
|||||||||
INTEREST-ONLY SECURITIES (continued)
|
|||||||||||||
Series 2012-70, Class IO 5,8
|
0.96 | % |
08/16/52
|
$ | 42,858 | $ | 2,539,135 | ||||||
Series 2012-95, Class IO 5,8
|
0.97 |
02/16/53
|
10,707 | 769,779 | |||||||||
Series 2010-132, Class IO 5,8
|
1.04 |
11/16/52
|
10,117 | 530,639 | |||||||||
Series 2012-78, Class IO 1,5,8
|
1.05 |
06/16/52
|
33,720 | 2,239,762 | |||||||||
Series 2013-40, Class IO 5,8
|
1.08 |
06/16/54
|
19,436 | 1,278,957 | |||||||||
Series 2012-132, Class IO 1,5,8
|
1.13 |
06/16/54
|
23,409 | 1,603,597 | |||||||||
Series 2012-89, Class IO 1,5,8
|
1.27 |
12/16/53
|
34,642 | 2,180,015 | |||||||||
Vendee Mortgage Trust
|
|||||||||||||
Series 1997-2, Class IO 5,8
|
0.03 |
06/15/27
|
11,831 | 11,039 | |||||||||
Wachovia Bank Commercial Mortgage Trust
|
|||||||||||||
Series 2002-C2, Class IO1 2,5,8
|
1.55 |
11/15/34
|
2,230 | 2,865 | |||||||||
TOTAL INTEREST-ONLY SECURITIES
|
|||||||||||||
(Cost $17,607,099)
|
16,926,345 | ||||||||||||
CORPORATE BONDS - 12.3%
|
|||||||||||||
Automotive - 0.5%
|
|||||||||||||
American Axle & Manufacturing, Inc. 1
|
6.63 |
10/15/22
|
300 | 318,000 | |||||||||
American Axle & Manufacturing, Inc. 1
|
7.75 |
11/15/19
|
350 | 392,000 | |||||||||
Chrysler Group LLC 1
|
8.25 |
06/15/21
|
750 | 830,625 | |||||||||
Jaguar Land Rover Automotive PLC 1,2,9
|
8.13 |
05/15/21
|
400 | 438,000 | |||||||||
Total Automotive
|
1,978,625 | ||||||||||||
Basic Industry - 1.9%
|
|||||||||||||
Alpha Natural Resources, Inc. 1
|
6.25 |
06/01/21
|
775 | 217,000 | |||||||||
Arch Coal, Inc. 1
|
7.25 |
06/15/21
|
925 | 269,406 | |||||||||
Associated Materials LLC 1
|
9.13 |
11/01/17
|
500 | 412,500 | |||||||||
Cascades, Inc. 1,9
|
7.88 |
01/15/20
|
500 | 520,000 | |||||||||
FMG Resources August 2006 Property Ltd. 1,2,9
|
6.88 |
04/01/22
|
525 | 437,062 | |||||||||
Hexion US Finance Corp. 1
|
9.00 |
11/15/20
|
600 | 429,000 | |||||||||
Ineos Finance PLC 1,2,9
|
7.50 |
05/01/20
|
425 | 446,250 | |||||||||
Masonite International Corp. 1,2,9
|
8.25 |
04/15/21
|
600 | 640,500 | |||||||||
Polymer Group, Inc. 1
|
7.75 |
02/01/19
|
450 | 466,313 | |||||||||
PulteGroup, Inc. 1
|
6.38 |
05/15/33
|
550 | 550,000 | |||||||||
Standard Pacific Corp. 1
|
8.38 |
05/15/18
|
300 | 339,000 | |||||||||
Standard Pacific Corp. 1
|
8.38 |
01/15/21
|
450 | 509,625 | |||||||||
Steel Dynamics, Inc. 1
|
7.63 |
03/15/20
|
300 | 312,750 | |||||||||
Trinseo Materials Operating SCA 1,9
|
8.75 |
02/01/19
|
517 | 524,109 | |||||||||
United States Steel Corp. 1
|
7.00 |
02/01/18
|
325 | 344,500 | |||||||||
Xerium Technologies, Inc. 1
|
8.88 |
06/15/18
|
525 | 551,578 | |||||||||
Total Basic Industry
|
6,969,593 | ||||||||||||
Capital Goods - 0.6%
|
|||||||||||||
AAR Corp. 1
|
7.25 |
01/15/22
|
500 | 540,000 | |||||||||
Crown Cork & Seal Company, Inc. 1
|
7.38 |
12/15/26
|
350 | 386,750 | |||||||||
Reynolds Group Issuer, Inc. 1
|
7.88 |
08/15/19
|
750 | 790,312 | |||||||||
Terex Corp. 1
|
6.50 |
04/01/20
|
600 | 621,000 | |||||||||
Total Capital Goods
|
2,338,062 | ||||||||||||
Consumer Goods - 0.6%
|
|||||||||||||
ACCO Brands Corp. 1
|
6.75 |
04/30/20
|
600 | 627,900 | |||||||||
Bumble Bee Holdings, Inc. 1,2
|
9.00 |
12/15/17
|
516 | 541,284 | |||||||||
Jarden Corp. 1
|
7.50 |
05/01/17
|
300 | 328,500 | |||||||||
Post Holdings, Inc. 1
|
7.38 |
02/15/22
|
500 | 500,000 | |||||||||
Total Consumer Goods
|
1,997,684 | ||||||||||||
Energy - 2.0%
|
|||||||||||||
Atlas Pipeline Partners LP 1
|
5.88 |
08/01/23
|
600 | 594,000 | |||||||||
Basic Energy Services, Inc. 1
|
7.75 |
02/15/19
|
550 | 423,500 | |||||||||
BreitBurn Energy Partners LP 1
|
7.88 |
04/15/22
|
675 | 521,438 | |||||||||
Calfrac Holdings LP 1,2
|
7.50 |
12/01/20
|
600 | 507,000 | |||||||||
Crestwood Midstream Partners LP 1
|
6.00 |
12/15/20
|
600 | 574,500 | |||||||||
EV Energy Partners LP 1
|
8.00 |
04/15/19
|
800 | 680,000 |
BROOKFIELD TOTAL RETURN FUND INC.
|
|||||||||||||
Schedule of Investments (Unaudited) (continued)
|
|||||||||||||
December 31, 2014
|
|||||||||||||
Principal
|
|||||||||||||
Interest
|
Amount
|
||||||||||||
Rate
|
Maturity
|
(000s | ) |
Value
|
|||||||||
CORPORATE BONDS (continued)
|
|||||||||||||
Ferrellgas Partners LP 1
|
8.63 | % |
06/15/20
|
$ | 500 | $ | 501,250 | ||||||
Global Partners LP 2
|
6.25 |
07/15/22
|
400 | 388,000 | |||||||||
Hilcorp Energy I LP 1,2
|
8.00 |
02/15/20
|
600 | 612,000 | |||||||||
ION Geophysical Corp. 1
|
8.13 |
05/15/18
|
300 | 252,000 | |||||||||
Key Energy Services, Inc. 1
|
6.75 |
03/01/21
|
600 | 372,000 | |||||||||
Linn Energy LLC 1
|
7.75 |
02/01/21
|
300 | 252,750 | |||||||||
Linn Energy LLC 1
|
8.63 |
04/15/20
|
300 | 261,000 | |||||||||
Precision Drilling Corp. 1,9
|
6.63 |
11/15/20
|
300 | 270,000 | |||||||||
RKI Exploration & Production LLC 1,2
|
8.50 |
08/01/21
|
350 | 282,625 | |||||||||
Trinidad Drilling Ltd. 1,2,9
|
7.88 |
01/15/19
|
600 | 558,000 | |||||||||
W&T Offshore, Inc. 1
|
8.50 |
06/15/19
|
600 | 393,000 | |||||||||
Total Energy
|
7,443,063 | ||||||||||||
Healthcare - 1.1%
|
|||||||||||||
CHS / Community Health Systems, Inc. 1
|
7.13 |
07/15/20
|
700 | 746,375 | |||||||||
Fresenius Medical Care U.S. Finance II, Inc. 1,2
|
5.88 |
01/31/22
|
300 | 325,500 | |||||||||
HCA, Inc. 1
|
5.88 |
05/01/23
|
150 | 158,063 | |||||||||
HCA, Inc. 1
|
8.00 |
10/01/18
|
600 | 687,000 | |||||||||
Jaguar Holding Company II 1,2
|
9.50 |
12/01/19
|
600 | 643,500 | |||||||||
Kindred Healthcare, Inc. 1,2
|
6.38 |
04/15/22
|
700 | 666,750 | |||||||||
Service Corporation International 1
|
6.75 |
04/01/16
|
400 | 417,000 | |||||||||
Service Corporation International 1
|
8.00 |
11/15/21
|
450 | 520,875 | |||||||||
Total Healthcare
|
4,165,063 | ||||||||||||
Leisure - 1.2%
|
|||||||||||||
Boyd Gaming Corp. 1
|
9.00 |
07/01/20
|
600 | 615,000 | |||||||||
Cedar Fair LP 1
|
5.25 |
03/15/21
|
200 | 201,000 | |||||||||
Chester Downs & Marina LLC 1,2
|
9.25 |
02/01/20
|
825 | 602,250 | |||||||||
Isle of Capri Casinos, Inc. 1
|
7.75 |
03/15/19
|
600 | 621,000 | |||||||||
MGM Resorts International 1
|
7.63 |
01/15/17
|
350 | 377,125 | |||||||||
MGM Resorts International 1
|
7.75 |
03/15/22
|
125 | 138,438 | |||||||||
MGM Resorts International 1
|
8.63 |
02/01/19
|
275 | 311,781 | |||||||||
MTR Gaming Group, Inc. 1
|
11.50 |
08/01/19
|
621 | 672,180 | |||||||||
Palace Entertainment Holdings LLC 1,2
|
8.88 |
04/15/17
|
525 | 532,875 | |||||||||
Scientific Games Corp. 1
|
8.13 |
09/15/18
|
450 | 382,500 | |||||||||
Total Leisure
|
4,454,149 | ||||||||||||
Media - 1.3%
|
|||||||||||||
Cablevision Systems Corp. 1
|
5.88 |
09/15/22
|
100 | 101,250 | |||||||||
Cablevision Systems Corp. 1
|
8.63 |
09/15/17
|
500 | 556,250 | |||||||||
CCO Holdings LLC 1
|
5.75 |
01/15/24
|
250 | 252,500 | |||||||||
CCO Holdings LLC 1
|
6.63 |
01/31/22
|
300 | 318,750 | |||||||||
Clear Channel Worldwide Holdings, Inc. 1
|
7.63 |
03/15/20
|
750 | 789,375 | |||||||||
Gannett Company, Inc. 1
|
6.38 |
10/15/23
|
500 | 530,000 | |||||||||
Lamar Media Corp. 1
|
5.38 |
01/15/24
|
550 | 566,500 | |||||||||
Mediacom Broadband LLC 1
|
6.38 |
04/01/23
|
550 | 563,750 | |||||||||
National CineMedia LLC 1
|
6.00 |
04/15/22
|
525 | 525,000 | |||||||||
Numericable-SFR 2,9
|
6.00 |
05/15/22
|
500 | 502,750 | |||||||||
Total Media
|
4,706,125 | ||||||||||||
Retail - 0.4%
|
|||||||||||||
L Brands, Inc. 1
|
7.60 |
07/15/37
|
500 | 547,500 | |||||||||
Levi Strauss & Co. 1
|
7.63 |
05/15/20
|
600 | 630,000 | |||||||||
Roundy's Supermarkets, Inc. 1,2
|
10.25 |
12/15/20
|
500 | 435,000 | |||||||||
Total Retail
|
1,612,500 | ||||||||||||
Services - 1.1%
|
|||||||||||||
Avis Budget Car Rental LLC 1
|
5.50 |
04/01/23
|
550 | 561,000 | |||||||||
Casella Waste Systems, Inc. 1
|
7.75 |
02/15/19
|
500 | 507,500 | |||||||||
H&E Equipment Services, Inc. 1
|
7.00 |
09/01/22
|
600 | 617,250 | |||||||||
Iron Mountain, Inc. 1
|
6.00 |
08/15/23
|
250 | 260,000 | |||||||||
Iron Mountain, Inc. 1
|
8.38 |
08/15/21
|
18 | 18,765 |
BROOKFIELD TOTAL RETURN FUND INC.
|
|||||||||||||
Schedule of Investments (Unaudited) (continued)
|
|||||||||||||
December 31, 2014
|
|||||||||||||
Principal
|
|||||||||||||
Interest
|
Amount
|
||||||||||||
Rate
|
Maturity
|
(000s | ) |
Value
|
|||||||||
CORPORATE BONDS (continued)
|
|||||||||||||
Jurassic Holdings III, Inc. 1,2
|
6.88 | % |
02/15/21
|
$ | 100 | $ | 93,000 | ||||||
The ADT Corp. 1
|
6.25 |
10/15/21
|
525 | 539,438 | |||||||||
The Hertz Corp. 1
|
6.25 |
10/15/22
|
600 | 606,000 | |||||||||
The Hertz Corp. 1
|
7.50 |
10/15/18
|
300 | 311,250 | |||||||||
United Rentals North America, Inc. 1
|
7.63 |
04/15/22
|
450 | 494,775 | |||||||||
Total Services
|
4,008,978 | ||||||||||||
Technology & Electronics - 0.2%
|
|||||||||||||
First Data Corp. 1,2
|
7.38 |
06/15/19
|
750 | 789,375 | |||||||||
Total Technology & Electronics
|
789,375 | ||||||||||||
Telecommunications - 1.4%
|
|||||||||||||
CenturyLink, Inc. 1
|
7.65 |
03/15/42
|
300 | 298,500 | |||||||||
Cincinnati Bell, Inc. 1
|
8.38 |
10/15/20
|
414 | 434,700 | |||||||||
Cincinnati Bell, Inc. 1
|
8.75 |
03/15/18
|
132 | 135,630 | |||||||||
FairPoint Communications, Inc. 1,2
|
8.75 |
08/15/19
|
600 | 603,000 | |||||||||
Frontier Communications Corp. 1
|
7.13 |
03/15/19
|
600 | 657,000 | |||||||||
Intelsat Jackson Holdings SA 1,9
|
5.50 |
08/01/23
|
600 | 596,340 | |||||||||
Level 3 Financing, Inc. 1
|
8.63 |
07/15/20
|
525 | 566,344 | |||||||||
Qwest Capital Funding, Inc. 1
|
6.88 |
07/15/28
|
350 | 350,000 | |||||||||
T-Mobile USA, Inc. 1
|
6.63 |
04/01/23
|
550 | 563,200 | |||||||||
Wind Acquisition Finance SA 2,9
|
7.38 |
04/23/21
|
250 | 235,950 | |||||||||
Windstream Corp. 1
|
7.50 |
06/01/22
|
525 | 523,687 | |||||||||
Total Telecommunications
|
4,964,351 | ||||||||||||
TOTAL CORPORATE BONDS
|
|||||||||||||
(Cost $47,744,541)
|
45,427,568 | ||||||||||||
Shares
|
Value
|
||||||||||||
PREFERRED STOCKS - 2.5%
|
|||||||||||||
Finance & Investment - 2.5%
|
|||||||||||||
Ally Financial, Inc., 7.00% 2
|
5,000 | $ | 5,022,969 | ||||||||||
Public Storage, 6.00%
|
160,000 | 4,041,600 | |||||||||||
Total Finance & Investment
|
9,064,569 | ||||||||||||
TOTAL PREFERRED STOCKS
|
|||||||||||||
(Cost $9,031,250)
|
9,064,569 | ||||||||||||
Total Investments - 139.0%
|
|||||||||||||
(Cost $498,621,021)
|
513,555,074 | ||||||||||||
Liabilities in Excess of Other Assets - (39.0)%
|
(144,169,079 | ) | |||||||||||
TOTAL NET ASSETS - 100.0%
|
$ | 369,385,995 |
The following notes should be read in conjunction with the accompanying Schedule of Investments.
|
||||||||
1
|
- Portion or entire principal amount delivered as collateral for reverse repurchase agreements.
|
|||||||
2
|
- Security exempt from registration under Rule 144A of the Securities Act of 1933. These securities may only be resold in transactions exempt from registration, normally to qualified institutional buyers. As of December 31, 2014, the total value of all such securities was $101,933,878 or 27.6% of net assets.
|
|||||||
3
|
- Security is a “step up” bond where the coupon increases or steps up at a predetermined date.
|
|||||||
4
|
- Restricted Illiquid Securities - Securities that the Adviser has deemed illiquid pursuant to procedures adopted by the Fund's Board of Directors. The values in the parenthesis represents the acquisition date, cost and the percentage of net assets, respectively. As of December 31, 2014 the total value of all such securities was $30,432,988 or 8.2% of net assets.
|
|||||||
5
|
- Variable rate security - interest rate shown is the rate in effect as of December 31, 2014.
|
|||||||
6
|
- Security is an inverse floating rate bond.
|
|||||||
7
|
- Security is fair valued in good faith pursuant to the fair value procedures adopted by the Board of Directors. As of December 31, 2014, the total value of all such securities was $118,572 or 0.00% of net assets.
|
|||||||
8
|
- Interest rate is based on the notional amount of the underlying mortgage pools.
|
|||||||
9
|
- Foreign security or a U.S. security of a foreign company.
|
• Level 1 -
|
quoted prices in active markets for identical assets or liabilities |
• Level 2 -
|
quoted prices in markets that are not active or other significant observable inputs (including, but not limited to: quoted prices for similar assets or liabilities, quoted prices based on recently executed transactions, interest rates, prepayment speeds, credit risk, etc.)
|
• Level 3 -
|
significant unobservable inputs (including each Fund’s own assumptions in determining the fair value of assets or liabilities)
|
Valuation Inputs
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
U.S. Government & Agency Obligations
|
$ | - | $ | 18,997,557 | $ | - | $ | 18,997,557 | ||||||||
Asset-Backed Securities
|
- | 15,985,197 | 1,560,910 | 17,546,107 | ||||||||||||
Residential Mortgage Related Holdings
|
- | 15,415,857 | 182,928,399 | 198,344,256 | ||||||||||||
Commercial Mortgage Related Holdings
|
- | - | 207,248,672 | 207,248,672 | ||||||||||||
Interest-Only Securities
|
- | - | 16,926,345 | 16,926,345 | ||||||||||||
Corporate Bonds
|
- | 45,427,568 | - | 45,427,568 | ||||||||||||
Preferred Stocks
|
4,041,600 | 5,022,969 | - | 9,064,569 | ||||||||||||
Total
|
$ | 4,041,600 | $ | 100,849,148 | $ | 408,664,326 | $ | 513,555,074 |
Quantitative Information about Level 3 Fair Value Measurements(1)
|
||||||||||
Assets
|
Value as of December 31,
2014
|
Valuation
Methodology
|
Significant
Unobservable
Input
|
Price
|
||||||
Commercial Mortgage Related Holdings
|
$ | 118,572 |
Discounted
|
Implied
|
$ | 100.90 | ||||
Cash Flow
|
Spread to
|
|||||||||
Index
|
||||||||||
(1) The table above does not include Level 3 securities that are valued by brokers and pricing services. At December 31, 2014, the value of these securities was approximately $408,545,754. The inputs for these securities are not readily available or cannot be reasonably estimated and are generally those inputs described in the Valuation of Investments Note. The appropriateness of fair values for these securities is monitored on an ongoing basis which may include results of back testing, unchanged price review, results of broker and vendor due diligence and consideration of macro or security specific events.
|
Investments in Securities
|
Asset-
Backed
Securities
|
Residential Mortgage
Related
Holdings
|
Commercial Mortgage
Related
Holdings
|
Interest-Only
Securities
|
Total
|
|||||||||||||||
Balance as of September 30, 2014
|
$ | 1,773,069 | $ | 171,344,876 | $ | 222,025,425 | $ | 18,358,034 | $ | 413,501,404 | ||||||||||
Accrued Discounts (Premiums)
|
- | 633,587 | 1,578,241 | (541,557 | ) | 1,670,271 | ||||||||||||||
Realized Gain (Loss)
|
- | 2,237,852 | 1,675,819 | 9,686,407 | 13,600,078 | |||||||||||||||
Change in Unrealized Appreciation (Depreciation)
|
(1,079 | ) | (2,096,471 | ) | (3,999,236 | ) | (277,353 | ) | (6,374,139 | ) | ||||||||||
Purchases at cost
|
- | 28,881,939 | - | - | 28,881,939 | |||||||||||||||
Sales proceeds
|
(211,080 | ) | (18,073,384 | ) | (14,031,577 | ) | (10,299,186 | ) | (42,615,227 | ) | ||||||||||
Balance as of December 31, 2014
|
$ | 1,560,910 | $ | 182,928,399 | $ | 207,248,672 | $ | 16,926,345 | $ | 408,664,326 | ||||||||||
Change in unrealized gains or losses relating to assets still held at reporting date
|
$ | (1,079 | ) | $ | (1,134,563 | ) | $ | (1,954,615 | ) | $ | (277,353 | ) | $ | (3,367,610 | ) |
Face Value
|
Description
|
Maturity
Amount
|
|||||
$ | 686,000 |
Credit Suisse, 0.39%, dated 11/05/14, maturity 02/05/15
|
$ | 686,684 | |||
8,071,000 |
Goldman Sachs, 0.40%, dated 11/05/14, maturity 02/03/15
|
8,079,071 | |||||
5,759,000 |
JP Morgan Chase, 0.34%, dated 10/06/14, maturity 01/05/15
|
5,763,950 | |||||
2,231,000 |
JP Morgan Chase, 1.02%, dated 12/30/14, maturity 01/29/15
|
2,232,895 | |||||
944,900 |
JP Morgan Chase, 1.03%, dated 10/14/14, maturity 01/12/15
|
947,333 | |||||
5,277,000 |
JP Morgan Chase, 1.06%, dated 12/08/14, maturity 01/07/15
|
5,281,669 | |||||
11,827,000 |
JP Morgan Chase, 1.08%, dated 10/14/14, maturity 01/12/15
|
11,858,933 | |||||
2,492,000 |
JP Morgan Chase, 1.13%, dated 10/14/14, maturity 01/12/15
|
2,499,040 | |||||
1,804,000 |
JP Morgan Chase, 1.13%, dated 10/21/14, maturity 01/20/15
|
1,809,163 | |||||
6,737,000 |
JP Morgan Chase, 1.58%, dated 10/27/14, maturity 01/26/15
|
6,763,951 | |||||
29,809,000 |
RBC Capital Markets, 0.86%, dated 10/01/14, maturity 01/02/15
|
29,875,233 | |||||
448,000 |
RBC Capital Markets, 0.86%, dated 12/23/14, maturity 01/02/15
|
448,107 | |||||
16,000 |
RBC Capital Markets, 0.86%, dated 12/30/14, maturity 01/02/15
|
16,001 | |||||
2,726,000 |
RBC Capital Markets, 0.93%, dated 07/01/14, maturity 01/02/15
|
2,738,983 | |||||
477,000 |
RBC Capital Markets, 0.93%, dated 07/14/14, maturity 01/02/15
|
479,112 | |||||
483,000 |
RBC Capital Markets, 0.93%, dated 10/06/14, maturity 01/02/15
|
484,094 | |||||
448,000 |
RBC Capital Markets, 0.93%, dated 10/16/14, maturity 01/02/15
|
448,900 |
4,765,000 |
RBC Capital Markets, 0.93%, dated 10/16/14, maturity 01/16/15
|
4,776,314 | |||||
390,000 |
RBC Capital Markets, 0.93%, dated 12/10/14, maturity 01/02/15
|
390,231 | |||||
2,794,000 |
RBC Capital Markets, 0.95%, dated 09/11/14, maturity 03/12/15
|
2,807,481 | |||||
5,801,000 |
RBC Capital Markets, 0.98%, dated 10/16/14, maturity 01/16/15
|
5,815,515 | |||||
16,374,000 |
RBC Capital Markets, 1.48%, dated 10/16/14, maturity 01/16/15
|
16,435,892 | |||||
4,047,000 |
RBC Capital Markets, 1.58%, dated 12/03/14, maturity 06/03/15
|
4,079,305 | |||||
43,043,000 |
RBC Capital Markets, 1.59%, dated 12/12/14, maturity 06/12/15
|
43,388,493 | |||||
3,262,000 |
RBC Capital Markets, 1.68%, dated 08/26/14, maturity 02/26/15
|
3,289,993 | |||||
3,061,000 |
RBC Capital Markets, 1.88%, dated 10/02/14, maturity 10/02/15
|
3,119,303 | |||||
2,768,000 |
RBC Capital Markets, 1.93%, dated 10/02/14, maturity 10/02/15
|
2,822,125 | |||||
1,217,000 |
Wells Fargo Advisors, 1.66%, dated 12/01/14, maturity 01/05/15
|
1,218,958 | |||||
$ | 167,757,900 |
Maturity Amount, Including Interest Payable
|
$ | 168,556,729 | |||
Market Value of Assets Pledged as Collateral for the Reverse Repurchase Agreements
|
$ | 198,238,819 | |||||
Weighted Average Interest Rate
|
1.21 | % |
Security Name
|
Interest Rate
|
Principal
Amount
|
Current
Payable
|
||
Federal Home Loan Mortgage Corporation
|
4.00%
|
$2,000,000
|
$2,126,639
|
||
Federal National Mortgage Association
|
4.00
|
2,000,000
|
2,128,826
|
||
$4,255,465 |
Cost of Investments
|
Gross
Unrealized Appreciation
|
Gross
Unrealized Depreciation
|
Net
Unrealized Appreciation
|
$498,621,021
|
$35,225,441
|
$(20,291,388)
|
$14,934,053
|