| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 31,102 | 15,551 | 0 | 15,551 |
| 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 |
|---|---|---|
| VANGUARD GNMA FUND-ADM | 930,512 | 930,512 |
| BAIRD INTERMEDIATE BD-INSTL | 1,642,854 | 1,642,854 |
| VANGUARD EMERGING MKTS | 220,217 | 220,217 |
| WESTERN ASSET CORE BOND-S | 712,973 | 712,973 |
| BBH LIMITED DURATION-I | 463,838 | 463,838 |
| ISHARES 3-7 YEAR TREASURY BOND | 657,685 | 657,685 |
| AMERICAN BEACON | 1,592,392 | 1,592,392 |
| DODGE & COX STOCK FUND #145 | 1,496,255 | 1,496,255 |
| FED HER MDT SMALL CAP COR-IN | 419,886 | 419,886 |
| ISHARES CORE MSCI EAFE ETF | 207,392 | 207,392 |
| ISHARES CORE S&P 500 ET | 1,327,811 | 1,327,811 |
| ISHARES MSCI ACWI EX US | 615,645 | 615,645 |
| ISHRES MSCI EAFE VALUE ETF | 137,075 | 137,075 |
| ISHARES RUSSELL 1000 GROWTH | 1,227,839 | 1,227,839 |
| PRIMECAP ODYSSEY AGGR GRTH | 514,667 | 514,667 |
| PRINCIPAL MIDCAP FUND-INS | 516,557 | 516,557 |
| VANGUARD 500 INDEX FUND | 933,190 | 933,190 |
| ARTISAN FOCUS-INST | 1,060,304 | 1,060,304 |
| ARTISAN INTL VALUE FUND-ADV | 1,074,978 | 1,074,978 |
| BGF EMERGING MARKETS-K | 863,996 | 863,996 |
| GRANDEUR PEAK INTL STLWR-INS | 403,705 | 403,705 |
| MFS INTERNATIONAL GROWTH-R6 | 473,102 | 473,102 |
| FED HERM ULTRA SHRT BND-INST | 234,828 | 234,828 |
| VANGUARD GNMA FUND-ADM | 325,958 | 325,958 |
| EATON VANCE LOW DU GOV INC-I | 433,328 | 433,328 |
| BAIRD INTERMEDIATE BD-INSTL | 561,701 | 561,701 |
| VANGUARD EMERGING | 82,076 | 82,076 |
| WESTERN ASSET CORE BOND-S | 245,985 | 245,985 |
| BBH LIMITED DURATION-I | 159,913 | 159,913 |
| ISHARES 3-7 YEAR TREASURY BOND | 240,468 | 240,468 |
| AMERICAN BEACON LON INC E-IS | 553,429 | 553,429 |
| DODGE & COX STOCK FUND #145 | 525,337 | 525,337 |
| FED HER MDT SMALL CAP COR-IN | 145,915 | 145,915 |
| ISHARES CORE MSCI EAFE ETF | 98,209 | 98,209 |
| ISHARES CORE S&P 500 ETF | 789,045 | 789,045 |
| ISHARES MSCI ACQI EX US | 171,443 | 171,443 |
| ISHARES MSCI EAFE VALUE ETF | 64,812 | 64,812 |
| ISHARES RUSSELL 1000 GROWTH | 429,895 | 429,895 |
| PRIMECAP ODYSSEY AGGR GRTH | 178,776 | 178,776 |
| PRINCIPAL MIDCAP FUND-INS | 179,373 | 179,373 |
| ARTISAN INTL VALUE FUND-ADV | 363,229 | 363,229 |
| ARTISAN FOCUS-INST | 364,061 | 364,061 |
| BGF EMERGING MARKETS-K | 300,194 | 300,194 |
| GRANDEUR PEAK INTL STLWR-INS | 140,221 | 140,221 |
| MFS INTERNATIONAL GROWTH-R6 | 164,323 | 164,323 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| HORIZON 1982 INVESTMENT CO. | AT COST | 288,010 | 288,010 |
| COMBINED PARTNERS LTD PTNSP A | AT COST | 1,243,579 | 1,243,579 |
| COMBINED PARTNERS LTD PTNSP B | AT COST | 1,458,271 | 1,458,271 |
| CURELLE ASSOC LTD PARTNERSHIP | AT COST | 4,080,757 | 4,080,757 |
| JOHNSON FAMILY PARTNERSHIP | AT COST | 14,078,923 | 14,078,923 |
| SF&H PARTNERS LTD PTNSP B | AT COST | 2,173,430 | 2,173,430 |
| SAFISK ASSOCIATES LTD PTNSP A | AT COST | 1,768,480 | 1,768,480 |
| SAFISK ASSOCIATES LTD PTNSP B | AT COST | 2,075,434 | 2,075,434 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| RECEIVABLE - FEDERAL TAX | 13,465 | 5,567 | 5,567 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 1,328 | 1,328 | 0 |
| Other Partnership Income | 1,249,316 | -62,034 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 2,272,443 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TRUST ADMINISTRATION EXPENSE | 33,134 | 32,945 | 0 | 189 |
| OTHER PROFESSIONAL FEES | 20,735 | 20,735 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL EXCISE TAX | 32,898 | 0 | 0 | 0 |
| FOREIGN TAX | 7,774 | 7,774 | 0 | 0 |