| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ERNST & YOUNG, LLP | 18,775 | 13,142 | 5,633 |
| Category | Amount |
|---|---|
| N/A |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 2,324 SHS APPLE INC | 15,307 | 412,673 |
| 312,008 SHS VANGUARD FTSE | ||
| SOCIAL INDEX INSTL CL | 5,275,559 | 10,433,550 |
| 336,039 SHS VANGUARD ESG | ||
| US STOCK ETF | 17,955,119 | 29,534,489 |
| 213,798 SHS VANGUARD ESG | ||
| INTL STOCK ETF | 10,870,832 | 13,259,804 |
| 90,921 SHS VANGUARD FTSE | ||
| DEVELOPED MKTS ETF | 0 | 0 |
| 41,650 SHS VANGUARD FTSE | ||
| MKTS ETF | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| THREE CAIRNS VENTURES LLC | AT COST | 19,327,050 | 4,522,690 |
| 2017 FIRST, LLC | AT COST | 18,094,684 | 23,970,486 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CT FILING FEES | 121 | 121 | ||
| BANK CHARGES | 20 | 20 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| INCOME THRU K1 | |||
| 2017 FIRST, LLC | 505,103 | 505,103 | |
| Three Cairns Ventures LLC | -1,405,550 | -1,405,347 | |
| Three Cairns Ventures LLC - UBTI | -185,251 |
| Description | Amount |
|---|---|
| EXCESS OF FMV OVER FOUNDATION'S COST | 1,231,980 |
| BASIS OF SECURITIES GIFTED TO | 0 |
| QUALIFYING CHARITY | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| LOANS PAYABLE | 2,414 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PY EXT PAYMENT | 10,000 | |||
| ES TAX PAYMENT | 120,000 | |||
| FOREIGN TAXES | 29,317 | 29,317 | ||
| FOREIGN TAXES THRU | ||||
| THREE CAIRNS VENTURES LLC | 5,322 | 5,322 |