| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 3,050 | 0 | 3,050 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| SP500 CLIRN ISSUER HSBC CAP 14.01% DUE 08/27/21 | 13,710 | 14,611 |
| SP500 ARN ISSUER BARC CAP 18.78% DUE 05/28/21 | 46,400 | 53,314 |
| SP500 ARNS ISSUER BNS CAP 14.58% DUE 07/30/21 | 117,380 | 125,679 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ISHARES IBOXX INVT GRADE CORP BD | AT COST | 18,723 | 22,101 |
| ISHARES TIPS BOND ETF | AT COST | 7,481 | 8,297 |
| VANGUARD SMALL CAP VALUE ETF | AT COST | 9,150 | 11,803 |
| VANGUARD SMALL CAP GROWTH ETF | AT COST | 9,829 | 17,398 |
| VANGUARD VALUE ETF | AT COST | 76,925 | 114,915 |
| VANGUARD GROWTH ETF | AT COST | 68,522 | 113,243 |
| ISHARES MBS ETF | AT COST | 43,790 | 44,713 |
| VANGUARD INTERMEDIATE TERM BOND ETF | AT COST | 15,112 | 16,342 |
| INVESCO EMERGING MARKETS SOVEREIGN DEBT ETF | AT COST | 5,132 | 5,191 |
| INVESCO PREFERRED ETF | AT COST | 3,311 | 3,495 |
| ISHARES INC CORE MSCI EMERGING MARKETS ETF | AT COST | 13,414 | 16,751 |
| ISHARES TR CORE MSCI EAF ETF | AT COST | 68,269 | 72,959 |
| VANGUARD SHORT-TERM CORPORATE BOND | AT COST | 20,923 | 21,895 |
| VANGUARD INTERMEDIATE TERM CORP. BOND | AT COST | 11,851 | 12,920 |
| XTRACKERS USD HI YLD CORP BOND ETF | AT COST | 2,572 | 2,655 |
| ISHARES 20+ YEAR TREASURY BOND ETF CUR YLD 1.49% | AT COST | 7,267 | 8,044 |
| SCHWAB SHORT-TERM U.S. TREASURY ETF | AT COST | 7,463 | 7,554 |
| VANECK VECTORS FALLEN ANGEL HIGH YIELD B | AT COST | 2,478 | 2,696 |
| SPDR BLOOMBERG BARCLAYS 1-3 MONTH T-BILL ETF | AT COST | 9,893 | 9,884 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANNUAL CUSTODIAL FEE | 150 | 150 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISOR FEES | 8,850 | 8,850 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 160 | 160 | 0 | |
| FRANCHISE TAX BOARD | 10 | 0 | 10 |