| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING SERVICES | 28,100 | 14,050 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| MARKETABLE SECURITIES | FMV | 109,670,308 | 132,889,131 |
| REAL ESTATE ENTITIES | FMV | 0 | 13,942,985 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| REFUNDABLE FEDERAL AND STATE TAXES | 62,500 | 108,500 | 108,500 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OPERATIONAL COSTS | 11,859 | 11,859 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| FUGIO FUND XIII VC LP | -7,456 | -7,456 | -7,456 |
| ACADEMY ASSOC LLC | 52,007 | 52,007 | 52,007 |
| ADAMS VILLAGE | 360,752 | 360,752 | 360,752 |
| BTO ONSHORE FEEDER FUND | 1,449 | 1,449 | 1,449 |
| ALCENTRA GLOBAL CREDIT ALT. | -4,082 | -4,082 | -4,082 |
| CTP ONSHORE FF LP | 2,884 | 2,884 | 2,884 |
| FUGIO FUND PE XI LP | -12,224 | -12,224 | -12,224 |
| FUGIO FUND XII PE LP | -26,737 | -26,737 | -26,737 |
| FUGIO FUND XII VC LP | -34,706 | -34,706 | -34,706 |
| FUGIO IMPACT FUND LP | -14,427 | -14,427 | -14,427 |
| FUGIO PRIVATE EQUITY FUND IX LP | -10,871 | -10,871 | -10,871 |
| FUGIO PRIVATE EQUITY FUND VC XI LP | -13,853 | -13,853 | -13,853 |
| FUGIO PRIVATE EQUITY FUND VII, LP | -19,005 | -19,005 | -19,005 |
| FUGIO PRIVATE EQUITY FUND VIII, LP | -3,933 | -3,933 | -3,933 |
| FUGIO PRIVATE EQUITY FUND X LP | -35,933 | -35,933 | -35,933 |
| HUNTERS RUN LLP | -53,190 | -53,190 | -53,190 |
| JMC HOLDINGS, LLC | 6,297 | 6,297 | 6,297 |
| NEWHALL HOLDINGS LLC | 99,835 | 99,835 | 99,835 |
| PRIVATE EQUITY OPP PPV ONSHORE FF | -8,158 | -8,158 | -8,158 |
| SAUGUS COMMONS | 779,339 | 779,339 | 779,339 |
| SHREWSBURY COMMONS | 589,634 | 589,634 | 589,634 |
| SHREWSBURY CONSERVATIVE | -2,143 | -2,143 | -2,143 |
| SIGULER GUFF DISTRESSED OPPORTUNITIES FUND | 12,737 | 12,737 | 12,737 |
| WEYMOUTH COMMONS | 217,256 | 217,256 | 217,256 |
| FUGIO FUND XIII PE, LP | -6,572 | -6,572 | -6,572 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| NEGATIVE TAX BASIS REAL ESTATE INVESTMENTS | 11,897,352 | 11,792,839 |
| DEFERRED FEDERAL EXCISE TAX | 545,462 | 680,467 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT ADVISORY FEES | 332,205 | 332,205 | 0 | |
| REVIEW AND TAX | 12,200 | 6,100 | 0 | |
| PHILANTHROPIC SERVICES | 540,804 | 0 | 540,804 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MA PC FEES | 500 | 0 | 0 | |
| FEDERAL EXCISE TAX | 94,998 | 0 | 0 | |
| FOREIGN AND UBTI TAX AND STATE INCOME TAX | 32,262 | 32,262 | 0 | |
| DEFERRED FEDERAL EXCISE TAX | 135,005 | 0 | 0 |