| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 4,100 | 4,100 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FIDELITY ADVISOR TOTAL BOND CL Z | AT COST | 1,042,621 | 1,022,764 |
| VANGUARD INDEX FDS VANGUARD GROWTH ETF | AT COST | 405,660 | 727,300 |
| ISHARES CORE S&P US VALUE ETF | AT COST | 527,211 | 685,073 |
| SCHWAB FUNDAMENTAL US LARGE COMPANY | AT COST | 413,934 | 591,976 |
| SCHWAB US LARGE-CAP GROWTH ETF | AT COST | 442,559 | 790,728 |
| BOFA FIN LLC INDEX-LINKED SER A MTN ZERO | AT COST | 500,000 | 529,850 |
| GUGGENHEIN TOTAL RETURN BOND FD INSTL | AT COST | 1,018,977 | 1,027,329 |
| JOHN HANCOCK BOND FUND CLASS I | AT COST | 1,020,784 | 1,017,177 |
| ISHARES TR MSCI USA QLT FCT | AT COST | 542,482 | 736,539 |
| SCHWAB STRATEGIC TR FUNDAMENTAL INTL | AT COST | 376,423 | 369,196 |
| VANGUARD WHITEHALL FDS INTL DVD ETF | AT COST | 357,840 | 376,673 |
| JANUS DETROIT ST TR HENDERSON MTG | AT COST | 602,238 | 588,213 |
| JANUS HENDERSON MULTI-SECTOR INCME I | AT COST | 299,844 | 297,408 |
| JOHN HANCOCK EMERG MARKETS DEBET CL I | AT COST | 285,781 | 297,229 |
| FIDELITY EMERG MKTS MLTFT | AT COST | 284,903 | 277,530 |
| FIDELITY ENHANCED LARGE CAP GROWTH ETF | AT COST | 595,533 | 631,494 |
| FIDELITY ENHANCED SMALL CAP ETF | AT COST | 298,452 | 301,081 |
| FIDELITY HIGH DIVIDEND ETF | AT COST | 508,838 | 587,993 |
| FRANKLIN TEMPLETON ETF TR INTL COR DIV | AT COST | 402,500 | 378,006 |
| ISHARES MSCI EMR MRK EX CHINA | AT COST | 275,966 | 272,758 |
| ISHARES TR EAFE GRWTH ETF | AT COST | 394,167 | 374,151 |
| ISHARES TR MSCI USA MMENTM | AT COST | 289,120 | 280,584 |
| ISHARES U.S. EQUITY FACTOR ROTATION | AT COST | 824,766 | 884,780 |
| ISHARES US TECHNOLOGY ETF | AT COST | 210,937 | 309,150 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 5,987 | 5,987 | 0 | |
| POSTAGE | 222 | 222 | 0 | |
| OFFICE EXPENSE | 1,152 | 1,152 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNT FEES | 51,640 | 51,640 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 15,000 | 0 | 0 |