| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIRST TRUST GLOBAL TACTICAL COMMODITY STRATEGY FUND (FTGC) 920.000 QTY | FMV | 22,016 | 22,016 |
| INVESCO OPTIMUM YLD DIVERSIFIED COMMODITY STRATEGY ETF (PDBC) 1,750.000 QTY | FMV | 22,733 | 22,733 |
| ISHARES CORE MSCI EMERGING MARKETS ETF (IEMG) 703.000 QTY | FMV | 36,710 | 36,710 |
| ISHARES CORE MSCI ETF EAFE (IEFA) 830.000 QTY | FMV | 58,332 | 58,332 |
| ISHARES CORE S&P 500 INDEX FUND ETF (IVV) 155.000 QTY | FMV | 91,245 | 91,245 |
| ISHARES CORE S&P MID ETF (IJH) 625.000 QTY | FMV | 38,944 | 38,944 |
| ISHARES CORE S&P TOTAL US STOCK MARKET ETF (ITOT) 1,110.000 QTY | FMV | 142,768 | 142,768 |
| ISHARES CORE TOTAL US BOND MARKET ETF (IUSB) 350.000 QTY | FMV | 15,820 | 15,820 |
| ISHARES CORE U.S. AGGREGATE BOND ETF (AGG) 669.000 QTY | FMV | 64,826 | 64,826 |
| ISHARES RUSSELL 2000 ETF (IWM) 196.000 QTY | FMV | 43,308 | 43,308 |
| ISHARES S&P 500 GROWTH ETF (IVW) 1,036.000 QTY | FMV | 105,185 | 105,185 |
| ISHARES S&P 500 VALUE ETF (IVE) 398.000 QTY | FMV | 75,970 | 75,970 |
| ISHARES TR BROAD US HIGH YIELD CORPORATE BD ETF (USHY) 750.000 QTY | FMV | 27,593 | 27,593 |
| VANGUARD FTSE DEVELOPED MARKETS ETF (VEA) 1,779.000 QTY | FMV | 85,072 | 85,072 |
| VANGUARD INTL EQUITY INDEX FDS ETF (VWO) 1,700.000 QTY | FMV | 74,868 | 74,868 |
| VANGUARD MID CAP ETF (VO) 392.000 QTY | FMV | 103,539 | 103,539 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 11,296 | 0 | 11,296 |
| Description | Amount |
|---|---|
| TO CORRECT OPENING NET ASSET BALANCE TO AGREE TO FAIR MARKET VALUE | 3,249 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OFFICE AND ADMINISTRATIVE EXPENSES | 658 | 0 | 658 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 103,549 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 5,188 | 5,188 | 0 |