| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 21,800 | 10,900 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MARKETABLE SECURITIES | FMV | 109,128,631 | 114,460,891 |
| REAL ESTATE ENTITIES | FMV | 0 | 13,926,652 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OPERATIONAL COSTS | 12,991 | 12,991 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ACADEMY ASSOC LLC | 31,420 | 31,420 | 31,420 |
| ADAMS VILLAGE | 327,587 | 327,587 | 327,587 |
| BTO ONSHORE FEEDER FUND | -18,340 | -18,340 | -18,340 |
| ALCENTRA GLOBAL CREDIT ALT. | -52,231 | -52,231 | -52,231 |
| CTP ONSHORE FF LP | 7,523 | 7,523 | 7,523 |
| FUGIO FUND PE XI LP | -14,672 | -14,672 | -14,672 |
| FUGIO FUND XI LC PP | -15,325 | -15,325 | -15,325 |
| FUGIO FUND XII PE LP | -10,469 | -10,469 | -10,469 |
| FUGIO FUND XII VC LP | -6,316 | -6,316 | -6,316 |
| FUGIO IMPACT FUND LP | -9,821 | -9,821 | -9,821 |
| FUGIO PRIVATE EQUITY FUND IX LP | -28,656 | -28,656 | -28,656 |
| FUGIO PRIVATE EQUITY FUND VC XI LP | -15,325 | -15,325 | -15,325 |
| FUGIO PRIVATE EQUITY FUND VII | -31,002 | -31,002 | -31,002 |
| FUGIO PRIVATE EQUITY FUND VIII | -27,775 | -27,775 | -27,775 |
| FUGIO PRIVATE EQUITY FUND X LP | -40,563 | -40,563 | -40,563 |
| HUNTERS RUN LLP | 16,052 | 16,052 | 16,052 |
| ISHARES S&P GSCI COMMODITY LP | 128,086 | 128,086 | 128,086 |
| JMC HOLDINGS, LLC | -31,577 | -31,577 | -31,577 |
| NEWHALL HOLDINGS LLC | -51,297 | -51,297 | -51,297 |
| PRIVATE EQUITY OPP PPV ONSHORE FF | -18,434 | -18,434 | -18,434 |
| SAUGUS COMMONS | 866,775 | 866,775 | 866,775 |
| SHREWSBURY COMMONS | 375,966 | 375,966 | 375,966 |
| SHREWSBURY CONSERVATIVE | -3,006 | -3,006 | -3,006 |
| SIGULER GUFF DISTRESSED OPPORTUNITIES FUND | 14,040 | 14,040 | 14,040 |
| WEYMOUTH COMMONS | 148,412 | 148,412 | 148,412 |
| OTHER INCOME - ALTERNATIVE | 14,222 | 14,222 | 14,222 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NEGATIVE TAX BASIS REAL ESTATE INVESTMENTS | 12,599,912 | 12,692,298 |
| DEFERRED FEDERAL EXCISE TAX | 653,000 | 496,835 |
| ACCRUED FEDERAL AND STATE EXCISE AND UBT | 31,830 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 331,599 | 331,599 | 0 | |
| REVIEW AND TAX | 11,800 | 5,900 | 0 | |
| PHILANTHROPIC SERVICES | 535,572 | 0 | 535,572 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA PC FEES | 500 | 500 | 0 | |
| FEDERAL EXCISE AND UBTI TAX | 28,738 | 0 | 0 |