﻿<?xml version="1.0" encoding="utf-8"?>
<Return xmlns="http://www.irs.gov/efile" xmlns:xsi="http://www.w3.org/2001/XMLSchema-instance" returnVersion="2010v3.2" xsi:schemaLocation="http://www.irs.gov/efile">
  <ReturnHeader binaryAttachmentCount="0">
    <Timestamp>2012-04-06T12:55:36-07:00</Timestamp>
    <TaxPeriodEndDate>2011-06-30</TaxPeriodEndDate>
    <PreparerFirm>
      <PreparerFirmBusinessName>
        <BusinessNameLine1>BERNARD JOHNSON &amp; COMPANY PC</BusinessNameLine1>
      </PreparerFirmBusinessName>
      <PreparerFirmUSAddress>
        <AddressLine1>15 MAIN STREET</AddressLine1>
        <City>TOPSFIELD</City>
        <State>MA</State>
        <ZIPCode>01983</ZIPCode>
      </PreparerFirmUSAddress>
    </PreparerFirm>
    <ReturnType>990</ReturnType>
    <TaxPeriodBeginDate>2010-07-01</TaxPeriodBeginDate>
    <Filer>
      <EIN>043419100</EIN>
      <Name>
        <BusinessNameLine1>WALNUT HILL PROPERTIES CORP</BusinessNameLine1>
      </Name>
      <NameControl>WALN</NameControl>
      <Phone>7813915300</Phone>
      <USAddress>
        <AddressLine1>PO BOX 53 TUFTS UNIVERSITY BRANCH</AddressLine1>
        <City>MEDFORD</City>
        <State>MA</State>
        <ZIPCode>02155</ZIPCode>
      </USAddress>
    </Filer>
    <Officer>
      <Name>BRUCE KETCHEN</Name>
      <Title>CLERK</Title>
      <Phone>7813915300</Phone>
      <DateSigned>2011-11-16</DateSigned>
    </Officer>
    <Preparer>
      <Name>RUSSELL A JOHNSON CPA</Name>
      <Phone>9788872220</Phone>
      <DatePrepared>2012-04-06</DatePrepared>
    </Preparer>
    <TaxYear>2010</TaxYear>
    <BuildTS>2016-02-24 21:20:13Z</BuildTS>
  </ReturnHeader>
  <ReturnData documentCount="6">
    <IRS990 documentId="00000001" referenceDocumentName="IRS990ScheduleO ReasonableCauseExplanation" softwareId="10000104">
      <NameOfPrincipalOfficerPerson>BRUCE KETCHEN</NameOfPrincipalOfficerPerson>
      <AddressPrincipalOfficerUS>
        <AddressLine1>47 WINTHROP STREET</AddressLine1>
        <City>MEDFORD</City>
        <State>MA</State>
        <ZIPCode>02155</ZIPCode>
      </AddressPrincipalOfficerUS>
      <GrossReceipts>3430836</GrossReceipts>
      <GroupReturnForAffiliates>false</GroupReturnForAffiliates>
      <Organization501c3>X</Organization501c3>
      <WebSite>N/A</WebSite>
      <TypeOfOrganizationCorporation>X</TypeOfOrganizationCorporation>
      <YearFormation>1998</YearFormation>
      <StateLegalDomicile>MA</StateLegalDomicile>
      <ActivityOrMissionDescription>TO ACQUIRE &amp; MANAGE RENTAL PROPERTY</ActivityOrMissionDescription>
      <NbrVotingMembersGoverningBody>3</NbrVotingMembersGoverningBody>
      <NbrIndependentVotingMembers>0</NbrIndependentVotingMembers>
      <TotalNbrEmployees>4</TotalNbrEmployees>
      <TotalNbrVolunteers>0</TotalNbrVolunteers>
      <TotalGrossUBI>0</TotalGrossUBI>
      <ContributionsGrantsCurrentYear>0</ContributionsGrantsCurrentYear>
      <ProgramServiceRevenuePriorYear>3344926</ProgramServiceRevenuePriorYear>
      <ProgramServiceRevenueCY>3415911</ProgramServiceRevenueCY>
      <InvestmentIncomePriorYear>1437</InvestmentIncomePriorYear>
      <InvestmentIncomeCurrentYear>393</InvestmentIncomeCurrentYear>
      <OtherRevenuePriorYear>9533</OtherRevenuePriorYear>
      <OtherRevenueCurrentYear>14532</OtherRevenueCurrentYear>
      <TotalRevenuePriorYear>3355896</TotalRevenuePriorYear>
      <TotalRevenueCurrentYear>3430836</TotalRevenueCurrentYear>
      <GrantsAndSimilarAmntsCY>0</GrantsAndSimilarAmntsCY>
      <BenefitsPaidToMembersCY>0</BenefitsPaidToMembersCY>
      <SalariesEtcPriorYear>166876</SalariesEtcPriorYear>
      <SalariesEtcCurrentYear>181787</SalariesEtcCurrentYear>
      <TotalProfFundrsngExpCY>0</TotalProfFundrsngExpCY>
      <TotalFundrsngExpCurrentYear>0</TotalFundrsngExpCurrentYear>
      <OtherExpensePriorYear>3035695</OtherExpensePriorYear>
      <OtherExpensesCurrentYear>3320124</OtherExpensesCurrentYear>
      <TotalExpensesPriorYear>3202571</TotalExpensesPriorYear>
      <TotalExpensesCurrentYear>3501911</TotalExpensesCurrentYear>
      <RevenuesLessExpensesPriorYear>153325</RevenuesLessExpensesPriorYear>
      <RevenuesLessExpensesCY>-71075</RevenuesLessExpensesCY>
      <TotalAssetsBOY>18509269</TotalAssetsBOY>
      <TotalAssetsEOY>18471496</TotalAssetsEOY>
      <TotalLiabilitiesBOY>14471510</TotalLiabilitiesBOY>
      <TotalLiabilitiesEOY>14504812</TotalLiabilitiesEOY>
      <NetAssetsOrFundBalancesBOY>4037759</NetAssetsOrFundBalancesBOY>
      <NetAssetsOrFundBalancesEOY>3966684</NetAssetsOrFundBalancesEOY>
      <MissionDescription>TO ACQUIRE &amp; MANAGE RENTAL PROPERTY</MissionDescription>
      <SignificantNewProgramServices>false</SignificantNewProgramServices>
      <SignificantChange>false</SignificantChange>
      <Expense>3261812</Expense>
      <Revenue>3412468</Revenue>
      <Description>ORGANIZATION IS ORGANIZED AND OPERATED EXCLUSIVELY FOR THE BENEFIT OF TUFTS UNIVERSITY AND IN THAT CONNECTION IT OWNS 60 REAL PROPERTIES WHICH ARE LEASED FOR RESIDENTIAL AND COMMERCIAL PURPOSES. RESIDENTIAL PROPERTIES ARE LEASED TO FACULTY AND STUDENTS OF TUFTS UNIV.</Description>
      <TotalProgramServiceExpense>3261812</TotalProgramServiceExpense>
      <DescribedIn501C3 referenceDocumentId="00000002" referenceDocumentName="IRS990ScheduleA">true</DescribedIn501C3>
      <ScheduleBRequired>false</ScheduleBRequired>
      <PoliticalActivities>false</PoliticalActivities>
      <LobbyingActivities>false</LobbyingActivities>
      <DonorAdvisedFunds>false</DonorAdvisedFunds>
      <ConservationEasements>false</ConservationEasements>
      <CollectionsOfArt>false</CollectionsOfArt>
      <CreditCounseling>false</CreditCounseling>
      <TermOrPermanentEndowments>false</TermOrPermanentEndowments>
      <ReportLandBldgEquip referenceDocumentId="00000003" referenceDocumentName="IRS990ScheduleD">true</ReportLandBldgEquip>
      <ReportInvestOthSecurities>false</ReportInvestOthSecurities>
      <ReportProgRelInvest>false</ReportProgRelInvest>
      <ReportOtherAssets>false</ReportOtherAssets>
      <ReportOtherLiabilities referenceDocumentId="00000003" referenceDocumentName="IRS990ScheduleD">true</ReportOtherLiabilities>
      <ReportFin48Footnote>false</ReportFin48Footnote>
      <IndependentAuditFinancialStmt referenceDocumentId="00000003" referenceDocumentName="IRS990ScheduleD">true</IndependentAuditFinancialStmt>
      <ConsolidatedAuditFinancialStmt referenceDocumentId="00000003" referenceDocumentName="IRS990ScheduleD">true</ConsolidatedAuditFinancialStmt>
      <School>false</School>
      <ForeignOffice>false</ForeignOffice>
      <ForeignActivities>false</ForeignActivities>
      <MoreThan5000KToOrganizations>false</MoreThan5000KToOrganizations>
      <MoreThan5000KToIndividuals>false</MoreThan5000KToIndividuals>
      <ProfessionalFundraising>false</ProfessionalFundraising>
      <FundraisingActivities>false</FundraisingActivities>
      <Gaming>false</Gaming>
      <Hospital>false</Hospital>
      <GrantsToOrganizations>false</GrantsToOrganizations>
      <GrantsToIndividuals>false</GrantsToIndividuals>
      <ScheduleJRequired referenceDocumentId="00000004" referenceDocumentName="IRS990ScheduleJ">true</ScheduleJRequired>
      <TaxExemptBonds>false</TaxExemptBonds>
      <ExcessBenefitTransaction>false</ExcessBenefitTransaction>
      <PriorExcessBenefitTransaction>false</PriorExcessBenefitTransaction>
      <LoanToOfficerOrDQP>false</LoanToOfficerOrDQP>
      <GrantToRelatedPerson>false</GrantToRelatedPerson>
      <BsnssRltnshpWithOrganization>false</BsnssRltnshpWithOrganization>
      <BsnssRltnshpThruFamilyMember>false</BsnssRltnshpThruFamilyMember>
      <OfficerEntityWithBsnssRltnshp>false</OfficerEntityWithBsnssRltnshp>
      <DeductibleNonCashContributions>false</DeductibleNonCashContributions>
      <DeductibleContributionsOfArt>false</DeductibleContributionsOfArt>
      <Terminated>false</Terminated>
      <PartialLiquidation>false</PartialLiquidation>
      <DisregardedEntity>false</DisregardedEntity>
      <RelatedEntity referenceDocumentId="00000006" referenceDocumentName="IRS990ScheduleR">true</RelatedEntity>
      <RelatedOrgControlledEntity>false</RelatedOrgControlledEntity>
      <TransactionRelatedEntity>false</TransactionRelatedEntity>
      <ActivitiesConductedPartnership>false</ActivitiesConductedPartnership>
      <ScheduleORequired>true</ScheduleORequired>
      <NumberFormsTransmittedWith1096>0</NumberFormsTransmittedWith1096>
      <NumberW2GIncluded>0</NumberW2GIncluded>
      <ComplianceWithBackupWitholding>true</ComplianceWithBackupWitholding>
      <NumberOfEmployees>4</NumberOfEmployees>
      <EmploymentTaxReturnsFiled>true</EmploymentTaxReturnsFiled>
      <UnrelatedBusinessIncome>false</UnrelatedBusinessIncome>
      <ForeignFinancialAccount>false</ForeignFinancialAccount>
      <ProhibitedTaxShelterTrans>false</ProhibitedTaxShelterTrans>
      <TaxablePartyNotification>false</TaxablePartyNotification>
      <NonDeductibleContributions>false</NonDeductibleContributions>
      <QuidProQuoContributions>false</QuidProQuoContributions>
      <Form8282PropertyDisposedOf>false</Form8282PropertyDisposedOf>
      <FundsToPayPremiums>false</FundsToPayPremiums>
      <PremiumsPaid>false</PremiumsPaid>
      <ExcessBusinessHoldings>false</ExcessBusinessHoldings>
      <TaxableDistributions>false</TaxableDistributions>
      <DistributionToDonor>false</DistributionToDonor>
      <IndoorTanningServices>false</IndoorTanningServices>
      <InfoInScheduleOPartVI>X</InfoInScheduleOPartVI>
      <NbrVotingGoverningBodyMembers>3</NbrVotingGoverningBodyMembers>
      <NumberIndependentVotingMembers>0</NumberIndependentVotingMembers>
      <FamilyOrBusinessRelationship>false</FamilyOrBusinessRelationship>
      <DelegationOfManagementDuties>false</DelegationOfManagementDuties>
      <ChangesToOrganizingDocs>false</ChangesToOrganizingDocs>
      <MaterialDiversionOrMisuse>false</MaterialDiversionOrMisuse>
      <MembersOrStockholders>false</MembersOrStockholders>
      <ElectionOfBoardMembers>false</ElectionOfBoardMembers>
      <DecisionsSubjectToApproval>false</DecisionsSubjectToApproval>
      <MinutesOfGoverningBody>true</MinutesOfGoverningBody>
      <MinutesOfCommittees>true</MinutesOfCommittees>
      <OfficerMailingAddress>false</OfficerMailingAddress>
      <LocalChapters>false</LocalChapters>
      <Form990ProvidedToGoverningBody>true</Form990ProvidedToGoverningBody>
      <ConflictOfInterestPolicy>true</ConflictOfInterestPolicy>
      <AnnualDisclosureCoveredPersons>true</AnnualDisclosureCoveredPersons>
      <RegularMonitoringEnforcement>true</RegularMonitoringEnforcement>
      <WhistleblowerPolicy>true</WhistleblowerPolicy>
      <DocumentRetentionPolicy>true</DocumentRetentionPolicy>
      <CompensationProcessCEO>true</CompensationProcessCEO>
      <CompensationProcessOther>true</CompensationProcessOther>
      <InvestmentInJointVenture>false</InvestmentInJointVenture>
      <StatesWhereCopyOfReturnIsFiled>MA</StatesWhereCopyOfReturnIsFiled>
      <UponRequest>X</UponRequest>
      <TheBooksAreInCareOf>
        <NamePerson>BRUCE KETCHEN</NamePerson>
        <TelephoneNumber>7813915300</TelephoneNumber>
        <AddressUS>
          <AddressLine1>47 WINTHROP STREET</AddressLine1>
          <City>MEDFORD</City>
          <State>MA</State>
          <ZIPCode>02155</ZIPCode>
        </AddressUS>
      </TheBooksAreInCareOf>
      <NoListedPersonsCompensated>X</NoListedPersonsCompensated>
      <Form990PartVIISectionA>
        <NamePerson>RICHARD W REYNOLDS</NamePerson>
        <Title>PRESIDENT</Title>
        <AverageHoursPerWeek>0.25</AverageHoursPerWeek>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>224250</ReportableCompFromRelatedOrgs>
        <OtherCompensation>28298</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>THOMAS MCGURTY</NamePerson>
        <Title>TREASURER</Title>
        <AverageHoursPerWeek>1.00</AverageHoursPerWeek>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>306429</ReportableCompFromRelatedOrgs>
        <OtherCompensation>58815</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>BRUCE KETCHEN</NamePerson>
        <Title>CLERK</Title>
        <AverageHoursPerWeek>40.00</AverageHoursPerWeek>
        <Officer>X</Officer>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>113471</ReportableCompFromRelatedOrgs>
        <OtherCompensation>29180</OtherCompensation>
      </Form990PartVIISectionA>
      <Form990PartVIISectionA>
        <NamePerson>JOHN M ROBERTO</NamePerson>
        <Title>PRESIDENT</Title>
        <AverageHoursPerWeek>0.25</AverageHoursPerWeek>
        <Former>X</Former>
        <ReportableCompFromOrganization>0</ReportableCompFromOrganization>
        <ReportableCompFromRelatedOrgs>116337</ReportableCompFromRelatedOrgs>
        <OtherCompensation>3694</OtherCompensation>
      </Form990PartVIISectionA>
      <TotalReportableCompFrmRltdOrgs>760487</TotalReportableCompFrmRltdOrgs>
      <TotalOtherCompensation>119987</TotalOtherCompensation>
      <FormersListed>true</FormersListed>
      <TotalCompGT150K>true</TotalCompGT150K>
      <CompensationFromOtherSources>false</CompensationFromOtherSources>
      <ProgramServiceRevenue>
        <Description>RESIDENTIAL RENTAL</Description>
        <BusinessCode>900099</BusinessCode>
        <TotalRevenueColumn>2480479</TotalRevenueColumn>
      </ProgramServiceRevenue>
      <ProgramServiceRevenue>
        <Description>COMMERCIAL RENTAL</Description>
        <BusinessCode>900099</BusinessCode>
        <TotalRevenueColumn>931989</TotalRevenueColumn>
      </ProgramServiceRevenue>
      <ProgramServiceRevenue>
        <Description>LAUNDRY</Description>
        <BusinessCode>900099</BusinessCode>
        <TotalRevenueColumn>3443</TotalRevenueColumn>
      </ProgramServiceRevenue>
      <TotalProgramServiceRevenue>3415911</TotalProgramServiceRevenue>
      <InvestmentIncome>
        <TotalRevenueColumn>393</TotalRevenueColumn>
        <ExclusionAmount>393</ExclusionAmount>
      </InvestmentIncome>
      <OtherRevenueMisc>
        <Description>Commercial rent reimbursements</Description>
        <BusinessCode>900099</BusinessCode>
        <TotalRevenueColumn>14532</TotalRevenueColumn>
        <RelatedOrExemptFunctionIncome>14532</RelatedOrExemptFunctionIncome>
      </OtherRevenueMisc>
      <TotalOtherRevenue>14532</TotalOtherRevenue>
      <TotalRevenue>
        <TotalRevenueColumn>3430836</TotalRevenueColumn>
        <RelatedOrExemptFunctionIncome>3430443</RelatedOrExemptFunctionIncome>
        <ExclusionAmount>393</ExclusionAmount>
      </TotalRevenue>
      <OtherSalariesAndWages>
        <Total>154620</Total>
        <ProgramServices>105220</ProgramServices>
        <ManagementAndGeneral>49400</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </OtherSalariesAndWages>
      <OtherEmployeeBenefits>
        <Total>15392</Total>
        <ProgramServices>10452</ProgramServices>
        <ManagementAndGeneral>4940</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </OtherEmployeeBenefits>
      <PayrollTaxes>
        <Total>11775</Total>
        <ProgramServices>8013</ProgramServices>
        <ManagementAndGeneral>3762</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </PayrollTaxes>
      <FeesForServicesAccounting>
        <Total>12040</Total>
        <ProgramServices>10836</ProgramServices>
        <ManagementAndGeneral>1204</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </FeesForServicesAccounting>
      <FeesForServicesOther>
        <Total>5222</Total>
        <ProgramServices>0</ProgramServices>
        <ManagementAndGeneral>5222</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </FeesForServicesOther>
      <OfficeExpenses>
        <Total>23767</Total>
        <ProgramServices>7640</ProgramServices>
        <ManagementAndGeneral>16127</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </OfficeExpenses>
      <Occupancy>
        <Total>841620</Total>
        <ProgramServices>841620</ProgramServices>
        <ManagementAndGeneral>0</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </Occupancy>
      <Interest>
        <Total>764281</Total>
        <ProgramServices>764281</ProgramServices>
        <ManagementAndGeneral>0</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </Interest>
      <DepreciationDepletion>
        <Total>711372</Total>
        <ProgramServices>711372</ProgramServices>
        <ManagementAndGeneral>0</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </DepreciationDepletion>
      <Insurance>
        <Total>11043</Total>
        <ProgramServices>11043</ProgramServices>
        <ManagementAndGeneral>0</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </Insurance>
      <OtherExpenses>
        <Description>MAINTENANCE</Description>
        <Total>630383</Total>
        <ProgramServices>630383</ProgramServices>
        <ManagementAndGeneral>0</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </OtherExpenses>
      <OtherExpenses>
        <Description>MANAGEMENT FEES</Description>
        <Total>159079</Total>
        <ProgramServices>0</ProgramServices>
        <ManagementAndGeneral>159079</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </OtherExpenses>
      <OtherExpenses>
        <Description>BAD DEBTS</Description>
        <Total>156020</Total>
        <ProgramServices>156020</ProgramServices>
        <ManagementAndGeneral>0</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </OtherExpenses>
      <OtherExpenses>
        <Description>INTEREST PD ON DEPOSITS</Description>
        <Total>1407</Total>
        <ProgramServices>1407</ProgramServices>
        <ManagementAndGeneral>0</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </OtherExpenses>
      <OtherExpenses>
        <Description>MISCELLANEOUS</Description>
        <Total>3077</Total>
        <ProgramServices>2712</ProgramServices>
        <ManagementAndGeneral>365</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </OtherExpenses>
      <AllOtherExpenses>
        <Total>813</Total>
        <ProgramServices>813</ProgramServices>
        <ManagementAndGeneral>0</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </AllOtherExpenses>
      <TotalFunctionalExpenses>
        <Total>3501911</Total>
        <ProgramServices>3261812</ProgramServices>
        <ManagementAndGeneral>240099</ManagementAndGeneral>
        <Fundraising>0</Fundraising>
      </TotalFunctionalExpenses>
      <CashNonInterestBearing>
        <BOY>692363</BOY>
        <EOY>485730</EOY>
      </CashNonInterestBearing>
      <SavingsAndTempCashInvestments>
        <BOY>55479</BOY>
        <EOY>55552</EOY>
      </SavingsAndTempCashInvestments>
      <AccountsReceivable>
        <BOY>124168</BOY>
        <EOY>113736</EOY>
      </AccountsReceivable>
      <LandBuildingsEquipmentBasis>28352123</LandBuildingsEquipmentBasis>
      <LandBldgEquipmentAccumDeprec>10573120</LandBldgEquipmentAccumDeprec>
      <LandBuildingsEquipmentBasisNet>
        <BOY>17592962</BOY>
        <EOY>17779003</EOY>
      </LandBuildingsEquipmentBasisNet>
      <OtherAssetsTotal>
        <BOY>44297</BOY>
        <EOY>37475</EOY>
      </OtherAssetsTotal>
      <TotalAssets>
        <BOY>18509269</BOY>
        <EOY>18471496</EOY>
      </TotalAssets>
      <AccountsPayableAccruedExpenses>
        <BOY>126599</BOY>
        <EOY>214079</EOY>
      </AccountsPayableAccruedExpenses>
      <DeferredRevenue>
        <BOY>16143</BOY>
        <EOY>19141</EOY>
      </DeferredRevenue>
      <UnsecuredNotesLoansPayable>
        <BOY>14231607</BOY>
        <EOY>14206179</EOY>
      </UnsecuredNotesLoansPayable>
      <OtherLiabilities>
        <BOY>97161</BOY>
        <EOY>65413</EOY>
      </OtherLiabilities>
      <TotalLiabilities>
        <BOY>14471510</BOY>
        <EOY>14504812</EOY>
      </TotalLiabilities>
      <FollowSFAS117>X</FollowSFAS117>
      <UnrestrictedNetAssets>
        <BOY>4037759</BOY>
        <EOY>3966684</EOY>
      </UnrestrictedNetAssets>
      <TotalNetAssetsFundBalances>
        <BOY>4037759</BOY>
        <EOY>3966684</EOY>
      </TotalNetAssetsFundBalances>
      <TotalLiabNetAssetsFundBalances>
        <BOY>18509269</BOY>
        <EOY>18471496</EOY>
      </TotalLiabNetAssetsFundBalances>
      <ReconcilationRevenueExpenses>-71075</ReconcilationRevenueExpenses>
      <MethodOfAccountingAccrual>X</MethodOfAccountingAccrual>
      <AccountantCompileOrReview>false</AccountantCompileOrReview>
      <FSAudited>true</FSAudited>
      <AuditCommittee>true</AuditCommittee>
      <FinancialStatementBoth>X</FinancialStatementBoth>
      <FederalGrantAuditRequired>false</FederalGrantAuditRequired>
    </IRS990>
    <IRS990ScheduleA documentId="00000002" softwareId="10000104">
      <SupportingOrganization509a3>X</SupportingOrganization509a3>
      <SupportingOrg509a3Type1>X</SupportingOrg509a3Type1>
      <SupportedOrgInformation>
        <Name>
          <BusinessNameLine1>TUFTS UNIVERSITY</BusinessNameLine1>
        </Name>
        <EIN>042103634</EIN>
        <TypeOfOrganization>A School</TypeOfOrganization>
        <ListedInGoverningDoc>true</ListedInGoverningDoc>
        <SupportedOrganizationNotified>false</SupportedOrganizationNotified>
        <OrganizedInUS>true</OrganizedInUS>
        <Amount>1</Amount>
      </SupportedOrgInformation>
      <TotalNumberOfSupportedOrgs>1</TotalNumberOfSupportedOrgs>
      <SumOfAmounts>1</SumOfAmounts>
      <PublicSupportTotal170>0</PublicSupportTotal170>
      <GrossInvestmentIncome170>
        <Total>0</Total>
      </GrossInvestmentIncome170>
      <PublicSupportPertcentage170>0</PublicSupportPertcentage170>
      <PublicSupportTotal509>0</PublicSupportTotal509>
      <PublicSupportPercentage509>0</PublicSupportPercentage509>
      <InvestmentIncomePercentage>0</InvestmentIncomePercentage>
    </IRS990ScheduleA>
    <IRS990ScheduleD documentId="00000003" softwareId="10000104">
      <Land>
        <InvestmentCostOrOtherBasis>3678873</InvestmentCostOrOtherBasis>
        <BookValue>3678873</BookValue>
      </Land>
      <Buildings>
        <InvestmentCostOrOtherBasis>24623221</InvestmentCostOrOtherBasis>
        <Depreciation>10534993</Depreciation>
        <BookValue>14088228</BookValue>
      </Buildings>
      <OtherLandBuildings>
        <InvestmentCostOrOtherBasis>50029</InvestmentCostOrOtherBasis>
        <Depreciation>38127</Depreciation>
        <BookValue>11902</BookValue>
      </OtherLandBuildings>
      <TotalOfBookValueLandBuildings>17779003</TotalOfBookValueLandBuildings>
      <OtherLiabilities>
        <Description>Rent Deposits</Description>
        <Amount>65413</Amount>
      </OtherLiabilities>
      <TotalOfAmounts>65413</TotalOfAmounts>
      <TotalRevenue>3430836</TotalRevenue>
      <TotalExpenses>3501911</TotalExpenses>
      <ExcessOrDeficitForYear>-71075</ExcessOrDeficitForYear>
      <ExcessOrDeficitPerFS>-71075</ExcessOrDeficitPerFS>
      <TotRevenueEtcAuditedFinclStmt>3430836</TotRevenueEtcAuditedFinclStmt>
      <RevenueSubtotal>3430836</RevenueSubtotal>
      <TotalRevenuePerForm990>3430836</TotalRevenuePerForm990>
      <TotExpensesEtcAuditedFinclStmt>3501911</TotExpensesEtcAuditedFinclStmt>
      <ExpensesSubtotal>3501911</ExpensesSubtotal>
      <TotalExpensesPerForm990>3501911</TotalExpensesPerForm990>
    </IRS990ScheduleD>
    <IRS990ScheduleJ documentId="00000004">
      <SeverancePayment>false</SeverancePayment>
      <SupplementalNonqualRetirePlan>false</SupplementalNonqualRetirePlan>
      <EquityBasedCompArrangement>false</EquityBasedCompArrangement>
      <CompBasedOnRevenueOfFilingOrg>false</CompBasedOnRevenueOfFilingOrg>
      <CompBasedOnRevenueRelatedOrgs>false</CompBasedOnRevenueRelatedOrgs>
      <CompBasedNetEarningsFilingOrg>false</CompBasedNetEarningsFilingOrg>
      <CompBasedNetEarningsRelateOrgs>false</CompBasedNetEarningsRelateOrgs>
      <AnyNonFixedPayments>false</AnyNonFixedPayments>
      <InitialContractException>false</InitialContractException>
      <Form990ScheduleJPartII>
        <NamePerson>RICHARD W REYNOLDS</NamePerson>
        <CompBasedOnRelatedOrgs>224250</CompBasedOnRelatedOrgs>
        <DeferredCompRelatedOrgs>28298</DeferredCompRelatedOrgs>
        <TotalCompensationRelatedOrgs>252548</TotalCompensationRelatedOrgs>
      </Form990ScheduleJPartII>
      <Form990ScheduleJPartII>
        <NamePerson>THOMAS MCGURTY</NamePerson>
        <CompBasedOnRelatedOrgs>306429</CompBasedOnRelatedOrgs>
        <DeferredCompRelatedOrgs>41235</DeferredCompRelatedOrgs>
        <NontaxableBenefitsRelatedOrgs>17580</NontaxableBenefitsRelatedOrgs>
        <TotalCompensationRelatedOrgs>365244</TotalCompensationRelatedOrgs>
      </Form990ScheduleJPartII>
      <Form990ScheduleJPartII>
        <NamePerson>JOHN M ROBERTO</NamePerson>
        <CompBasedOnRelatedOrgs>2703</CompBasedOnRelatedOrgs>
        <BonusRelatedOrgs>15163</BonusRelatedOrgs>
        <OtherCompensationRelatedOrgs>98471</OtherCompensationRelatedOrgs>
        <DeferredCompRelatedOrgs>2474</DeferredCompRelatedOrgs>
        <NontaxableBenefitsRelatedOrgs>1221</NontaxableBenefitsRelatedOrgs>
        <TotalCompensationRelatedOrgs>120032</TotalCompensationRelatedOrgs>
      </Form990ScheduleJPartII>
    </IRS990ScheduleJ>
    <IRS990ScheduleO documentId="00000005" softwareId="10000104">
      <GeneralExplanation>
        <Identifier>Pt VI-B, Line 11a</Identifier>
        <Explanation>THE ORGANIZATION HAS ENGAGED BERNARD, JOHNSON &amp; COMPANY, PC. TO</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>PREPARE AND SIGN THE TAX RETURN AS PAID PREPARER. A FINAL FORM</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>990 WAS REVIEWED BY SENIOR MANAGEMENT. ALSO, THE INTERNAL TAX</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>DEPARTMENT OF THE ORGANIZATIONS' PARENT COMPANY, TRUSTEES OF</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>TUFTS COLLEGE REVIEWED THE DOCUMENT. THEREAFTER, THE RETURN WAS</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>PROVIDED TO THE FULL GOVERNING BODY PRIOR TO FILING THE RETURN</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>WITH THE IRS.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>Pt VI-B, Line 12c</Identifier>
        <Explanation>THE WALNUT HILL PROPERTIES CORPORATION, BEING A WHOLLY OWNED</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>SUBSIDIARY OF TRUSTEES OF TUFTS COLLEGE, REQUIRES ALL EMPLOYEES</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>TO ADHERE TO THE POLICIES OF ITS PARENT COMPANY. AS A RESULT,</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>TRUSTEES OF TUFTS COLLEGE MAINTAINS AN ANNUAL STATEMENT OF COMPLIANCE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>AND DISCLOSURE FORM WHICH IS USED TO REVEAL CONFLICTS OF INTEREST</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>FOR OFFICERS, KEY EMPLOYEES AND GOVERNING BOARD MEMBERS. THIS DOCUMENT</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>IS SENT OUT AT OR NEAR YEAR-END BY THE CORPORATE SECRETARY'S OFFICE. AFTER</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>READING THE CONFLICT OF INTEREST POLICY, EACH MEMBER IS REQUIRED TO</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>DISCLOSE TO THE CORPORATE SECRETARY ANY POTENTIAL CONFLICTS IN</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>A STATEMENT THAT IS SIGNED AND DATED, ANNUALLY.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>Pt VI-B, Line 15</Identifier>
        <Explanation>WALNUT HILL PROPERTIES CORPORATION FOLLOWS COMPENSATION GUIDELINES AS</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>ESTABLISHED BY ITS PARENT COMPANY, TRUSTEES OF TUFTS COLLEGE. THE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>PROCESS FOR DETERMINING COMENSATION FOR EXECUTIVES, OFFICERS OR</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>KEY EMPLOYEES IS DONE SO BY THE TRUSTEES COMPENSATION COMMITTEE USING</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>A MULTITUDE OF RESOURCES AND INFORMATION. THE COMPENSATION COMMITTEE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>CONSISTS OF THE CHAIRMAN OF THE BOARD OF TRUSTEE'S, ALSO SERVING</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>AS THE CHAIR, ALONG WITH FOUR OTHER MEMBERS, EACH SERVING A TERM OF</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>3 YEARS. THESE INDIVIDUALS ARE CHOSEN FOR THEIR PARTICULAR EXPERTISE WITH</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>COMPENSATION ISSUES. THE COMMITTEE MEETS AT THE END OF EACH FISCAL YEAR</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>Form 990EZ, Part I, Line 8</Identifier>
        <Explanation>MISCELLANEOUS INC. GAIN DUE TO FIRE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>Form 990EZ, Part I, Line 16</Identifier>
        <Explanation>REAL ESTATE TAX MAINTENANCE UTILITIES BAD DEBTS BROKERAGE FEES INSURANCE INTEREST PD ON DEPOSITS MANAGEMENT FEES WATER OFFICE EXPENSE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>Form 990EZ, Part II, Line 24</Identifier>
        <Explanation>ACCOUNTS RECEIVABLE - NET OTHER RECEIVABLES PREPAIDS INVESTMENTS</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>Form 990EZ, Part II, Line 26</Identifier>
        <Explanation>ACCOUNTS PAYABLE &amp; ACCRUED EXPENSES DEFERRED REVENUE BONDS, MORTGAGES &amp; OTHER NOTES</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>Form 990, Part IX, Line 24f</Identifier>
        <Explanation>BROKERAGE FEES 813. 813. 0. 0.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>AND RELIES ON DATA AND MATERIALS PROVIDED FROM HUMAN RESOURCES WHICH</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>INCLUDE COMPARABLE LOCAL MARKET DATA AS WELL AS PEER INSTITUTIONS DATA</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>IN THE LARGER COMPETITIVE MARKETPLACE. ALSO, AN EXTERNAL CONSULTANT SURVEY</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>OF TOTAL EXECUTIVE COMPENSATION, BY TOWERS PERRIN, IS GATHERED AMONG</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>SELECT UNIVERSITIES OR, WHERE DATA IS NOT AVAILABLE, FROM THE CUPA</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>ADMINISTRATIVE COMPENSATION ANNUAL SURVEY. FURTHER, DATA FROM A</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>SUBSET OF SURVEY PARTICIPANTS, WHO HAVE BEEN IDENTIFIED AS A</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>COMPARABLE GROUP OF INSTITUTIONS IS USED. ADDITIONALLY, SALARY</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>RECOMMENDATIONS AND PERFORMANCE REVIEWS ARE PROVIDED TO THE COMPENSATION</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>COMMITTEE TO ASSIST THEM IN THE DECISION MAKING PROCESS. THE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>COMPENSATION COMMITTEE DELIBERATES AND DOCUMENTS ITS DECISIONS.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>LASTLY, ALL COMPENSATION FOR THE ORGANIZATIONS' KEY EMPLOYEE, BRUCE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>KETCHEN, DIRECTOR OF REAL PROPERTY SERVICES, IS PAID FOR BY</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>THE PARENT COMPANY, TRUSTEES OF TUFTS COLLEGE AND BILLED BACK</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>TO WALNUT HILL PROPERTIES CORPORATION AS AN OPERATING COST. AN</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>ANNUAL PERFORMANCE REVIEW WAS CONDUCTED IN JUNE, 2009 BY THE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>ORGANIZATIONS' PRESIDENT, WHO IS ALSO THE V.P. OF OPERATIONS OF</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>THE TRUSTEES OF TUFTS COLLEGE. ANY INCREASES IN COMPENSATION ARE</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>FORWARDED TO HUMAN RESOURCES.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Identifier>Pt VI-C, Line 19</Identifier>
        <Explanation>THE ORGANIZATION MAKES ITS GOVERNING DOCUMENTS, CONFLICT OF</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>INTEREST POLICY AND FINANCIAL STATEMENTS AVAILABLE TO THE PUBLIC.</Explanation>
      </GeneralExplanation>
      <GeneralExplanation>
        <Explanation>ALL ARE AVAILABLE UPON REQUEST.</Explanation>
      </GeneralExplanation>
    </IRS990ScheduleO>
    <IRS990ScheduleR documentId="00000006" softwareId="10000104">
      <Form990ScheduleRPartII>
        <NameOfDisregardedEntity>
          <BusinessNameLine1>TUFTS UNIVERSITY</BusinessNameLine1>
        </NameOfDisregardedEntity>
        <AddressUS>
          <AddressLine1>169 HOLLAND STREET</AddressLine1>
          <City>SOMERVILLE</City>
          <State>MA</State>
          <ZIPCode>02144</ZIPCode>
        </AddressUS>
        <EIN>042103634</EIN>
        <PrimaryActivities>EDUCATION</PrimaryActivities>
        <LegalDomicileState>MA</LegalDomicileState>
        <ExemptCodeSection>501(c)3</ExemptCodeSection>
        <PublicCharityStatus>2</PublicCharityStatus>
        <DirectControllingEntityName>
          <BusinessNameLine1>NA</BusinessNameLine1>
        </DirectControllingEntityName>
      </Form990ScheduleRPartII>
      <ReceiptOfIntAnnRentsRoyalties>false</ReceiptOfIntAnnRentsRoyalties>
      <GiftGrantOrCapContrToOtherOrg>false</GiftGrantOrCapContrToOtherOrg>
      <GiftGrantOrCapContrFrOtherOrg>false</GiftGrantOrCapContrFrOtherOrg>
      <LoansOrGuaranteesToOtherOrg>false</LoansOrGuaranteesToOtherOrg>
      <LoansOrGuaranteesFromOtherOrg>true</LoansOrGuaranteesFromOtherOrg>
      <SaleOfAssetsToOtherOrg>false</SaleOfAssetsToOtherOrg>
      <PurchaseOfAssetsFromOtherOrg>false</PurchaseOfAssetsFromOtherOrg>
      <ExchangeOfAssets>false</ExchangeOfAssets>
      <RentalOfFacilitiesToOtherOrgs>true</RentalOfFacilitiesToOtherOrgs>
      <RentalOfFacilitiesFrOtherOrgs>false</RentalOfFacilitiesFrOtherOrgs>
      <PerformOfServicesForOtherOrgs>false</PerformOfServicesForOtherOrgs>
      <PerformOfServicesByOtherOrgs>false</PerformOfServicesByOtherOrgs>
      <SharingOfFacilities>false</SharingOfFacilities>
      <SharingOfPaidEmployees>true</SharingOfPaidEmployees>
      <ReimbursementPaidToOtherOrg>true</ReimbursementPaidToOtherOrg>
      <ReimbursementPaidByOtherOrg>true</ReimbursementPaidByOtherOrg>
      <OtherTransferToOtherOrg>false</OtherTransferToOtherOrg>
      <OtherTransferFromOtherOrg>false</OtherTransferFromOtherOrg>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>TRUSTEES OF TUFTS COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>e</TransactionType>
        <AmountInvolved>12706179</AmountInvolved>
      </TransactionsRelatedOrgsTable>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>TRUSTEES OF TUFTS COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>i</TransactionType>
        <AmountInvolved>544538</AmountInvolved>
      </TransactionsRelatedOrgsTable>
      <TransactionsRelatedOrgsTable>
        <NameOfOtherOrganization>
          <BusinessNameLine1>TRUSTEES OF TUFTS COLLEGE</BusinessNameLine1>
        </NameOfOtherOrganization>
        <TransactionType>n</TransactionType>
        <AmountInvolved>159079</AmountInvolved>
      </TransactionsRelatedOrgsTable>
    </IRS990ScheduleR>
  </ReturnData>
</Return>