Capital Creation Pty Ltd
|
Portfolio Appraisal
|
Mr.S Sample & Mrs.S Sample
|
Sample Family Super Fund
|
ASX Code
|
Security
|
Quantity
|
Unit Cost
|
Total Cost
|
Price
|
Market Value
|
Pct. Assets
|
Cash
|
Cash
|
Cash Account
|
|
|
15,000.00
|
|
15,000.00
|
2.3
|
Fixed Interest
|
cbapb
|
Commonwealth Bank PERLS
|
250
|
200.00
|
50,000.00
|
200.00
|
50,000.00
|
7.7
|
crohb
|
Crown Ltd 9.5% Notes 15 Aug 05
|
393
|
101.49
|
39,885.20
|
108.00
|
42,444.00
|
6.5
|
ergg
|
ERG Limited 7.5% Conv Notes
|
2,000
|
10.82
|
21,635.40
|
10.50
|
21,000.00
|
3.2
|
|
|
|
|
|
|
|
|
|
|
|
111,520.60
|
|
113,444.00
|
17.4
|
Equities
|
agl
|
Australian Gas Light
|
3,000
|
11.51
|
34.530.00
|
11.26
|
33,771.00
|
5.2
|
all
|
Aristocrat Leisure
|
7,320
|
4.15
|
30,357.00
|
6.40
|
46,848.00
|
7.2
|
anz
|
Australia & NZ Bank
|
2,550
|
5.31
|
13,541.00
|
14.46
|
36,873.00
|
5.7
|
bhp
|
Broken Hill Pty Company Ltd
|
1,650
|
18.39
|
30,338.60
|
20.23
|
33,379.50
|
5.1
|
cba
|
Commonwealth Bank
|
2,450
|
20.14
|
49,341.00
|
29.29
|
71,760.50
|
11.0
|
cms
|
CommSecure Ltd
|
37,500
|
0.76
|
28,449.00
|
0.10
|
3,750.00
|
0.6
|
cwo
|
Cable & Wireless
|
8,600
|
3.89
|
33,491.00
|
3.67
|
31,562.00
|
4.9
|
phy
|
Pacific Hydro Limited
|
18,180
|
1.10
|
20,000.00
|
3.59
|
65,266.20
|
10.0
|
sgb
|
St George Bank
|
1,861
|
10.72
|
19,942.00
|
13.76
|
25,607.36
|
3.9
|
snx
|
SecureNet Ltd
|
10,000
|
1.18
|
11,812.00
|
2.13
|
21,300.00
|
3.3
|
tls
|
Telstra Corp Ltd
|
6,500
|
7.40
|
48.100.00
|
6.45
|
41,925.00
|
6.4
|
wpl
|
Woodside Petroleum
|
2,200
|
9.99
|
21,986.00
|
13.70
|
30,140.00
|
4.6
|
|
|
|
|
|
|
|
|
341,887.60
|
|
442,182.56
|
68.0
|
Overseas Shares
|
ip
|
International Paper
|
310
|
63.87
|
19,800.00
|
53.23
|
16,501.30
|
2.5
|
Managed Funds
|
eqi0022a
|
Challenger-
ImputationLink Trust
|
31,665.000
|
1.20
|
38,000.00
|
1.41
|
44,688.81
|
6.9
|
Property
|
iof
|
ING Office Trust
|
17,200
|
1.18
|
20,375.66
|
1.09
|
18,748.00
|
2.9
|
Total Portfolio
|
|
546,583.86
|
650,564.67
|
100.0
|
|