| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREPARATION FEE (NON-ALLOC | 1,150 | 1,150 |
| Person Name | Explanation |
|---|---|
| FRANDSEN BANK | TRUSTEE FEES |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| VANGUARD GNMA FUND | AT COST | 63,567 | 54,715 |
| JPMORGAN SHORT DURATION CORE P | AT COST | 110,015 | 105,712 |
| FIDELITY INTERMEDIATE TREAS BO | AT COST | 46,429 | 39,371 |
| FIDELITY ADVISOR HIGH INCOME A | AT COST | 43,583 | 46,215 |
| VANGUARD TOTAL INT'L STOCK IND | AT COST | 16,064 | 24,869 |
| COLUMBIA SMALL CAP INDEX FUND | AT COST | 14,837 | 16,177 |
| FIDELITY MID CAP INDEX FUND | AT COST | 14,270 | 22,002 |
| VANGUARD 500 INDEX - ADM | AT COST | 12,614 | 57,433 |
| T ROWE PRICE GROWTH STOCK FUND | AT COST | 10,067 | 14,652 |
| GRANDEUR PEAK INT'L STALWARTS | |||
| INVESCO CORPORATE BOND R6 | AT COST | 78,989 | 79,322 |
| VANGUARD VALUE INDEX ADM | AT COST | 3,938 | 13,507 |
| DRIEHAUS INTERNATIONAL SMALL C | AT COST | 15,153 | 13,842 |
| Description | Amount |
|---|---|
| DISTRIBUTION PD IN 2024, TAXABLE IN 2023 | 16,149 |
| INCOME REC'D IN 2025, TAXABLE IN 2024 | 946 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER NON-ALLOCABLE EXPENSE - | 25 | 0 | 25 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER REVENUE | 100 | 0 |
| Description | Amount |
|---|---|
| INCOME REC'D IN 2024, TAXABLE IN 2023 | 931 |
| DISTRIBUTION PD IN 2025, TAXABLE IN 2024 | 19,321 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMNT MNGMNT FEES (NON-DED | 2,383 | 2,383 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENT - PRIOR YE | 172 | 0 | 172 | |
| FOREIGN TAXES ON QUALIFIED FOR | 38 | 0 | 0 | |
| FOREIGN TAXES ON NONQUALIFIED | 24 | 0 | 0 |