| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD TOTAL BOND MKT INDEX | AT COST | 2,597,282 | 2,715,314 |
| VANGUARD 500 INDEX FD ADMIRAL SH | AT COST | 2,086,688 | 5,391,142 |
| WASATCH INTL GROWTH FD | AT COST | 1,256,043 | 1,523,473 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 868,386 | 1,274,050 |
| VANGUARD FTSE ETF DEVELOPED MARKETS | AT COST | 3,738,022 | 5,229,808 |
| VANGUARD REIT | AT COST | 862,603 | 1,432,809 |
| SPDR S&P 500 ETF | AT COST | 1,061,426 | 1,929,174 |
| BROOKFIELD INFRA PTN LP | AT COST | 370,160 | 781,044 |
| FLEXSHARES UPSTREAM | AT COST | 5,813 | 6,139 |
| VANGUARD TOTAL BOND MKT ETF | AT COST | 3,732,149 | 3,689,149 |
| BROOKFIELD RENEWABLE LP | AT COST | 340,021 | 496,300 |
| RESIDENCES AT 1550 SOLDIERS FIELD ROAD LP | AT COST | 250,000 | 250,000 |
| POWER INNOVATION FUND LP | AT COST | 372,978 | 372,978 |
| TCG OAKLAND PARK LP | AT COST | 219,112 | 219,112 |
| Description | Amount |
|---|---|
| MISCELLANEOUS BASIS ADJUSTMENT | 127,875 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 5,851 | 0 | 0 | |
| MEMBERSHIPS & DUES | 5,860 | 0 | 0 | |
| MASSACHUSETTS FORM PC ANNUAL FEE | 125 | 0 | 0 | |
| PAYROLL PROCESSING FEES | 910 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES - LAKE STREET ADVISORS | 136,651 | 136,651 | 0 | |
| CONSULTING FEES | 1,500 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAXES | 7,516 | 0 | 0 | |
| FORM 990-PF | 8,406 | 0 | 0 | |
| FOREIGN TAXES PAID | 1,167 | 0 | 0 |