| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Restricted Long-Term Investment Fund | AT COST | 492,109 | 488,053 |
| Vgd Total Stock Market Index Admiral Class & Vanguard Total International Stock Index Admiral Class | AT COST | 11,017,970 | 20,132,538 |
| Vanguard Intermediate-Term Investment Grade Admiral Class Fund | AT COST | 2,951,355 | 2,541,896 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees paid to Ivins Phillips & Barker | 3,000 | 1,500 | 0 | 1,489 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passed-through losses | -1,247 | -1,247 | 0 |
| Description | Amount |
|---|---|
| Adjustment for interest crediting by custodian | 43,969 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Consulting fees paid to Ben Francisco Maulbeck | 62,100 | 0 | 0 | 62,100 |
| Trust account custodian fees paid to Wilmington Trust Company | 6,415 | 6,415 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign taxes paid on dividends and interest | 17,063 | 17,063 | 0 | 0 |
| Estimated investment excise taxes with respect to CYE December 31 2024 | 8,924 | 0 | 0 | 0 |