| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Vanguard Intermediate-Term Investment Grade Admiral Class Fund | AT COST | 2,951,355 | 2,651,767 |
| Vanguard Total International Stock Index Admiral Class | AT COST | 6,187,081 | 8,776,705 |
| Restricted Long-Term Investment Fund | AT COST | 491,733 | 497,382 |
| Vgd Total Stock Market Index Admiral Class | AT COST | 4,830,888 | 15,356,192 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Legal fees paid to Ivins Phillips & Barker Chtd. | 3,453 | 1,727 | 0 | 1,726 |
| Description | Amount |
|---|---|
| Timing difference in trustee reported income | 9,647 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Passed-through losses | -376 | -376 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Trust account custodian fees paid to Wilmington Trust Company | 7,844 | 7,844 | 0 | 0 |
| Consulting fees paid to Benedict F. Maulbeck | 69,650 | 0 | 0 | 69,650 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Foreign taxes paid on dividends and interest | 19,635 | 19,635 | 0 | 0 |
| 2024 investment excise taxes | 1,495 | 0 | 0 | 0 |
| 2025 estimated investment excise taxes | 8,341 | 0 | 0 | 0 |