| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 27,400 | 13,700 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MARKETABLE SECURITIES | FMV | 109,893,855 | 123,308,461 |
| REAL ESTATE ENTITIES | FMV | 0 | 13,929,985 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REFUNDABLE FEDERAL AND STATE TAXES | 0 | 62,500 | 62,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OPERATIONAL COSTS | 11,882 | 11,882 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| ACADEMY ASSOC LLC | -11,276 | -11,276 | -11,276 |
| ADAMS VILLAGE | 340,871 | 340,871 | 340,871 |
| BTO ONSHORE FEEDER FUND | -32,540 | -32,540 | -32,540 |
| ALCENTRA GLOBAL CREDIT ALT. | 9,019 | 9,019 | 9,019 |
| CTP ONSHORE FF LP | -1,477 | -1,477 | -1,477 |
| FUGIO FUND PE XI LP | -16,063 | -16,063 | -16,063 |
| FUGIO FUND XII PE LP | -13,480 | -13,480 | -13,480 |
| FUGIO FUND XII VC LP | -17,892 | -17,892 | -17,892 |
| FUGIO IMPACT FUND LP | -24,756 | -24,756 | -24,756 |
| FUGIO PRIVATE EQUITY FUND IX LP | -24,561 | -24,561 | -24,561 |
| FUGIO PRIVATE EQUITY FUND VC XI LP | -13,413 | -13,413 | -13,413 |
| FUGIO PRIVATE EQUITY FUND VII | -23,939 | -23,939 | -23,939 |
| FUGIO PRIVATE EQUITY FUND VIII | -16,359 | -16,359 | -16,359 |
| FUGIO PRIVATE EQUITY FUND X LP | -39,831 | -39,831 | -39,831 |
| HUNTERS RUN LLP | -89,108 | -89,108 | -89,108 |
| ISHARES S&P GSCI COMMODITY LP | -60,743 | -60,743 | -60,743 |
| JMC HOLDINGS, LLC | -44,353 | -44,353 | -44,353 |
| NEWHALL HOLDINGS LLC | -9,962 | -9,962 | -9,962 |
| PRIVATE EQUITY OPP PPV ONSHORE FF | -18,962 | -18,962 | -18,962 |
| SAUGUS COMMONS | 951,101 | 951,101 | 951,101 |
| SHREWSBURY COMMONS | 491,649 | 491,649 | 491,649 |
| SHREWSBURY CONSERVATIVE | -3,564 | -3,564 | -3,564 |
| SIGULER GUFF DISTRESSED OPPORTUNITIES FUND | 21,546 | 21,546 | 21,546 |
| WEYMOUTH COMMONS | 106,836 | 106,836 | 106,836 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NEGATIVE TAX BASIS REAL ESTATE INVESTMENTS | 12,692,298 | 11,897,352 |
| DEFERRED FEDERAL EXCISE TAX | 496,835 | 545,462 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 303,693 | 303,693 | 0 | |
| REVIEW AND TAX | 12,000 | 6,000 | 0 | |
| PHILANTHROPIC SERVICES | 484,956 | 0 | 484,956 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA PC FEES | 500 | 0 | 0 | |
| FEDERAL EXCISE TAX | 106,000 | 0 | 0 | |
| FOREIGN AND UBTI TAX AND STATE INCOME TAX | 43,444 | 43,444 | 0 | |
| DEFERRED FEDERAL EXCISE TAX | 48,627 | 0 | 0 |