| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 38,900 | 38,900 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR LEASE CORP SENIOR UNSECURED NOTE: 60000 UNITS | 56,851 | 62,930 |
| AMERICAN HONDA FINANCE SENIOR UNSECURED NOTE: 130000 UNITS | 129,990 | 127,919 |
| AMERICAN INTERNATIONAL GROUP SENIOR UNSECURED NOTE: 60000 UNITS | 59,792 | 64,201 |
| AMERIPRISE FINANCIAL INC SENIOR UNSECURED NOTE: 115000 UNITS | 114,220 | 122,754 |
| APACHE CORP SENIOR UNSECURED NOTE: 60000 UNITS | 66,926 | 67,800 |
| ARIZONA PUBLIC SERVICE SENIOR UNSECURED NOTE: 115000 UNITS | 117,146 | 119,710 |
| BANK OF AMERICA CORP SENIOR UNSECURED NOTE: 125000 UNITS | 125,000 | 133,669 |
| BELL CANADA SENIOR UNSECURED NOTE: 80000 UNITS | 79,962 | 79,176 |
| BERKSHIRE HATHAWAY FINANCE NOTE: 110000 UNITS | 108,682 | 154,535 |
| BLACK HILLS CORP SENIOR UNSECURED NOTE: 55000 UNITS | 54,742 | 57,754 |
| BLACKROCK INC SENIOR UNSECURED NOTE: 100000 UNITS | 99,666 | 105,678 |
| BORGWARNER INC SENIOR UNSECURED NOTE: 70000 UNITS | 75,915 | 73,743 |
| BOSTON SCIENTIFIC CORP SENIOR UNSECURED NOTE: 65000 UNITS | 64,782 | 72,181 |
| BRISTOL MYERS SQUIBB CO SENIOR UNSECURED NOTE: 115000 UNITS | 108,654 | 116,079 |
| BURLINGTON NORTHERN SANTA FE SENIOR UNSECURED NOTE: 100000 UNITS | 99,199 | 116,027 |
| CAMDEN PROPERTY TRUST SENIOR UNSECURED NOTE: 130000 UNITS | 138,756 | 135,194 |
| CAPITAL ONE FINANCIAL CORP SUBORDINATED NOTE: 60000 UNITS | 59,184 | 64,337 |
| CARLISLE COS INC SENIOR UNSECURED NOTE: 60000 UNITS | 56,205 | 64,747 |
| CELGENE CORP SENIOR UNSECURED NOTE: 60000 UNITS | 59,794 | 64,204 |
| CENTERPOINT ENERGY HOUSTON ELEC LLC SECURED NOTE: 100000 UNITS | 99,861 | 105,224 |
| CHARLES SCHWAB CORP SENIOR UNSECURED NOTE: 130000 UNITS | 140,733 | 138,509 |
| CITIGROUP INC SENIOR UNSECURED NOTE VARIA: 70000 UNITS | 70,000 | 69,917 |
| COMCAST CORP SENIOR UNSECURED NOTE: 130000 UNITS | 129,689 | 138,817 |
| COMMONWEALTH EDISON CO SECURED NOTE: 100000 UNITS | 99,981 | 116,803 |
| CUMMINS INC SENIOR UNSECURED NOTE: 140000 UNITS | 140,482 | 132,464 |
| ENERGY FL PROJECT FINANCE SECURED NOTE: 110000 UNITS | 104,454 | 113,227 |
| DUKE ENERGY INDIANA INC NOTE: 90000 UNITS | 120,198 | 129,038 |
| EMERSON ELECTRIC CO SENIOR UNSECURED NOTE: 140000 UNITS | 139,691 | 139,983 |
| ERP OPERATING LP SENIOR UNSECURED NOTE: 100000 UNITS | 99,076 | 108,591 |
| EXXON MOBIL CORPORATION SENIOR UNSECURED NOTE: 100000 UNITS | 100,000 | 105,790 |
| FIDELITY NATL INFO SERV SENIOR UNSECURED NOTE: 75000 UNITS | 74,956 | 73,830 |
| GENERAL MOTORS FINANCIAL CO SENIOR UNSECURED NOTE: 55000 UNITS | 54,907 | 57,873 |
| GOLDMAN SACHS GROUP INCORPORATED SUBORDINATED NOTE: 50000 UNITS | 62,303 | 70,895 |
| GONZAGA UNIVERSITY SECURED NOTE: 60000 UNITS | 60,000 | 67,089 |
| HSBC HOLDINGS PLC SUBORDINATED NOTE: 40000 UNITS | 50,738 | 53,377 |
| HUNTINGTON NATIONAL BANK SENIOR UNSECURED NOTE: 130000 UNITS | 133,683 | 131,305 |
| INTERCONTINENTAL EXCHANGE INC SENIOR UNSECURED NOTE: 135000 UNITS | 141,356 | 140,310 |
| JM SMUCKER CO SENIOR UNSECURED NOTE: 70000 UNITS | 69,680 | 67,699 |
| JOHN DEERE CAPITAL CORP SENIOR UNSECURED NOTE: 110000 UNITS | 109,868 | 112,713 |
| JPMORGAN CHASE & CO SENIOR UNSECURED NOTE: 140000 UNITS | 140,000 | 138,832 |
| KANSAS CITY SOUTHERN SENIOR UNSECURED NOTE: 65000 UNITS | 67,212 | 82,551 |
| KIMCO REALTY CORP SENIOR UNSECURED NOTE: 55000 UNITS | 54,597 | 56,367 |
| LABORATORY CORPORATION OF AMERICA SENIOR UNSECURED NOTE: 75000 UNITS | 74,950 | 74,139 |
| LOEWS CORP SENIOR UNSECURED NOTE: 120000 UNITS | 143,170 | 138,313 |
| LOUISIANA LAND & EXPLORATION CO NOTE: 85000 UNITS | 110,448 | 95,394 |
| MAGNA INTERNATIONAL INC SENIOR UNSECURED NOTE: 135000 UNITS | 142,641 | 141,985 |
| METLIFE INC JUNIOR SUBORDINATED NO: 35000 UNITS | 54,250 | 59,004 |
| MICROSOFT CORP SENIOR UNSECURED NOTE: 105000 UNITS | 104,236 | 109,286 |
| MID-AMERICA APARTMENTS SENIOR UNSECURED NOTE: 50000 UNITS | 52,539 | 54,022 |
| MITSUBISHI UFJ FIN GROUP SENIOR UNSECURED NOTE: 140000 UNITS | 140,000 | 138,053 |
| MORGAN STANLEY SUBORDINATED NOTE: 100000 UNITS | 105,553 | 104,153 |
| NEVADA POWER CO SECURED NOTE: 100000 UNITS | 121,789 | 128,770 |
| NORTHROP GRUMMAN CORP SENIOR UNSECURED NOTE: 55000 UNITS | 54,911 | 58,373 |
| ONEOK INC SENIOR UNSECURED NOTE: 65000 UNITS | 64,797 | 70,842 |
| ORACLE CORP SENIOR UNSECURED NOTE: 125000 UNITS | 124,488 | 129,794 |
| PACCAR FINANCIAL CORP SENIOR UNSECURED NOTE: 110000 UNITS | 109,927 | 111,252 |
| PFIZER INC SENIOR UNSECURED NOTE: 70000 UNITS | 83,820 | 85,240 |
| PNC FINANCIAL SERVICES SENIOR UNSECURED NOTE: 120000 UNITS | 116,399 | 129,320 |
| PRAXAIR INC SENIOR UNSECURED NOTE: 130000 UNITS | 137,912 | 134,980 |
| PRECISION CASTPARTS CORP SENIOR UNSECURED NOTE: 110000 UNITS | 110,961 | 116,612 |
| PROGRESSIVE CORP SENIOR UNSECURED NOTE: 110000 UNITS | 109,962 | 113,941 |
| PUBLIC STORAGE SENIOR UNSECURED NOTE: 140000 UNITS | 139,917 | 139,710 |
| REALTY INCOME CORP SENIOR UNSECURED NOTE: 60000 UNITS | 59,203 | 63,296 |
| REINSURANCE GROUP OF AMERICA SENIOR UNSECURED NOTE: 75000 UNITS | 74,816 | 82,010 |
| ROPER TECHNOLOGIES INC SENIOR UNSECURED NOTE: 75000 UNITS | 74,901 | 73,277 |
| SELECT INCOME REIT SENIOR UNSECURED NOTE: 50000 UNITS | 50,602 | 52,141 |
| SUNCOR ENERGY INC SENIOR UNSECURED NOTE: 75000 UNITS | 74,927 | 76,727 |
| TIMKEN CO SENIOR UNSECURED NOTE: 35000 UNITS | 41,269 | 42,729 |
| TRUIST FINANCIAL CORP SENIOR UNSECURED NOTE: 140000 UNITS | 139,775 | 135,457 |
| ELECTRONICS GROUP S SENIOR UNSECURED NOTE: 45000 UNITS | 61,287 | 68,165 |
| UNION PACIFIC RR CO 1ST LIEN PASS THRU CERTIFICATES: 91308.89 UNITS | 91,309 | 94,581 |
| VALERO ENERGY CORP SENIOR UNSECURED: 75000 UNITS | 79,322 | 77,690 |
| VERIZON COMMUNICATIONS SENIOR UNSECURED NOTE: 70000 UNITS | 70,000 | 70,958 |
| VODAFONE GROUP PLC SENIOR UNSECURED NOTE: 60000 UNITS | 59,594 | 63,164 |
| DISNEY COMPANY/THE SENIOR UNSECURED NOTE: 55000 UNITS | 77,503 | 77,587 |
| WEC ENERGY GROUP INC SENIOR UNSECURED NOTE: 70000 UNITS | 69,971 | 69,283 |
| WELLS FARGO & COMPANY SENIOR UNSECURED NOTE: 110000 UNITS | 103,400 | 143,771 |
| WISCONSIN POWER & LIGHT SENIOR UNSECURED NOTE: 100000 UNITS | 99,991 | 97,282 |
| BLACKROCK HIGH YIELD PORTFOLIO - K: 34401.647 UNITS | 260,632 | 269,709 |
| FIDELITY ADVISOR FLOATING RATE HIGH INCOME FUND - Z: 14199.787 UNITS | 133,478 | 134,472 |
| GOLDMAN SACHS HIGH YIELD FUND INS: 41712.052 UNITS | 265,420 | 267,791 |
| HARTFORD FLOATING RATE FUND-F: 15985.362 UNITS | 141,745 | 132,838 |
| VANGUARD HIGH YIELD CORPORATE FUND ADM: 45094.17 UNITS | 263,996 | 268,310 |
| COHEN & STEERS PREFERRED SECURITIES & INCOME FUND F: 9430.716 UNITS | 135,133 | 133,067 |
| FIDELITY NEW MARKETS INCOME FUND Z: 9336.759 UNITS | 158,981 | 132,955 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLAKOS INC: 1439 UNITS | 3,238 | 14,088 |
| ISHARES RUSSELL 3000 ETF: 49405 UNITS | 4,762,755 | 13,709,888 |
| VANGUARD MID CAP ETF: 9127 UNITS | 1,898,693 | 2,325,286 |
| VANGUARD S&P ETF: 24716 UNITS | 8,510,070 | 10,790,264 |
| VANGUARD SMALL-CAP ETF: 9619 UNITS | 1,898,800 | 2,173,990 |
| ISHARES MSCI ACWI INDEX FUND: 45806 UNITS | 1,775,198 | 2,546,814 |
| VANGUARD FTSE ALL WORLD EX US INDEX FUND ETF: 115271 UNITS | 6,441,086 | 7,063,807 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUND ETF: 5306 UNITS | 330,089 | 337,302 |
| ADOBE SYS INC COM: 146 UNITS | 32,352 | 82,743 |
| ADOBE SYS INC COM: 14 UNITS | 6,303 | 7,987 |
| ALIGN TECHNOLOGY INC COM: 44 UNITS | 9,095 | 28,387 |
| ALIGN TECHNOLOGY INC COM: 105 UNITS | 18,396 | 69,533 |
| AMAZON COM INC COM: 17 UNITS | 19,660 | 56,684 |
| AMERICAN TOWER REITCOM: 40 UNITS | 5,758 | 12,059 |
| AMERICAN TOWER REITCOM: 264 UNITS | 37,781 | 76,861 |
| CHIPOTLE MEXICAN GRILL INCCL A: 12 UNITS | 15,682 | 21,011 |
| CHIPOTLE MEXICAN GRILL INCCL A: 24 UNITS | 30,901 | 41,933 |
| CHIPOTLE MEXICAN GRILL INCCL A: 6 UNITS | 8,512 | 10,483 |
| CME GROUP INC COM: 292 UNITS | 44,406 | 66,700 |
| CME GROUP INC COM: 22 UNITS | 4,681 | 5,031 |
| CME GROUP INC COM: 28 UNITS | 6,206 | 6,402 |
| DANAHER CORP DEL COM: 156 UNITS | 35,464 | 51,388 |
| DANAHER CORP DEL COM: 115 UNITS | 26,142 | 37,774 |
| EQUINIX INC COM PAR $0.001 ISIN #US29444U7000 SEDOL #BVLZX12: 83 UNITS | 31,803 | 70,205 |
| IHS MARKIT LTD COM: 128 UNITS | 5,825 | 17,014 |
| ILLUMINA INC COM: 204 UNITS | 43,780 | 77,298 |
| ILLUMINA INC COM: 23 UNITS | 11,073 | 8,838 |
| ILLUMINA INC COM: 27 UNITS | 11,336 | 10,374 |
| ILLUMINA INC COM: 32 UNITS | 11,689 | 12,296 |
| INTUITCOM: 54 UNITS | 14,230 | 34,719 |
| INTUITCOM: 108 UNITS | 25,598 | 69,483 |
| INTUITIVE SURGICAL INC COM NEW: 243 UNITS | 31,004 | 87,310 |
| LAUDER ESTEE COS INCCL A: 100 UNITS | 15,260 | 37,377 |
| LAUDER ESTEE COS INCCL A: 125 UNITS | 15,715 | 45,918 |
| MATCH GROUP INC NEW COM: 196 UNITS | 31,498 | 25,580 |
| MATCH GROUP INC NEW COM: 86 UNITS | 13,228 | 11,455 |
| MATCH GROUP INC NEW COM: 38 UNITS | 5,383 | 5,062 |
| MATCH GROUP INC NEW COM: 63 UNITS | 8,615 | 8,392 |
| MATCH GROUP INC NEW COM: 64 UNITS | 9,803 | 8,525 |
| MATCH GROUP INC NEW COM: 47 UNITS | 6,757 | 6,260 |
| MATCH GROUP INC NEW COM: 61 UNITS | 9,762 | 8,125 |
| META PLATFORMS, INC: 186 UNITS | 31,019 | 61,841 |
| META PLATFORMS, INC: 90 UNITS | 14,010 | 30,992 |
| MICROSOFT CORP COM: 306 UNITS | 40,511 | 102,914 |
| NETFLIX INC COM: 97 UNITS | 17,930 | 57,993 |
| NETFLIX INC COM: 27 UNITS | 15,331 | 16,526 |
| NETFLIX INC COM: 19 UNITS | 9,703 | 11,630 |
| NIKE INCCL B: 487 UNITS | 29,481 | 81,168 |
| NVIDIA CORP COM: 364 UNITS | 14,113 | 107,056 |
| PAYPAL HOLDINGS INC COM: 391 UNITS | 28,699 | 73,398 |
| PAYPAL HOLDINGS INC COM: 102 UNITS | 21,062 | 19,572 |
| S&P GLOBAL INC COM: 181 UNITS | 30,622 | 85,419 |
| SNAP INC CL A: 185 UNITS | 3,455 | 6,683 |
| SNAP INC CL A: 1394 UNITS | 24,194 | 66,954 |
| SNAP INC CL A: 52 UNITS | 2,590 | 2,498 |
| SNAP INC CL A: 175 UNITS | 9,277 | 8,405 |
| SNAP INC CL A: 195 UNITS | 10,882 | 9,366 |
| SNAP INC CL A: 201 UNITS | 10,050 | 9,654 |
| VISA INC COM CL A: 435 UNITS | 48,232 | 94,126 |
| VISA INC COM CL A: 80 UNITS | 16,302 | 17,430 |
| VISA INC COM CL A: 42 UNITS | 9,749 | 9,151 |
| INTRA-CELLULAR THERAPIES INC COM: 538548 UNITS | 2,514,197 | 28,187,602 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| FEDERAL FARM CREDIT BANK UNSECURED NOTE: 130000 UNITS | AT COST | 129,847 | 127,997 |
| FEDERAL HOME LOAN BANK UNSECURED NOTE: 200000 UNITS | AT COST | 211,800 | 290,340 |
| FEDERAL NATIONAL MORTGAGE ASSOC UNSECURED NOTE: 100000 UNITS | AT COST | 114,995 | 132,898 |
| PARTNERSHIPS - BENNELONG ASIA PACIFIC SIDE POCKET SHARES | AT COST | 1,833 | 10,597 |
| PARTNERSHIPS - C3 CAPITAL PARTNERS III LP | AT COST | 387,400 | 850,426 |
| PARTNERSHIPS - CENTERVIEW CAPITAL LP | AT COST | 155,857 | 515,950 |
| PARTNERSHIPS - COMMONFUND PRIVATE EQUITY PTRS VII | AT COST | 262,939 | 692,582 |
| PARTNERSHIPS - EGERTON CAPITAL PARTNERS LP | AT COST | 1,579,872 | 2,056,554 |
| PARTNERSHIPS - FIVE ELMS III | AT COST | 273,319 | 596,077 |
| PARTNERSHIPS - FIVE ELMS IV | AT COST | 389,150 | 668,865 |
| PARTNERSHIPS - GEORGE K BAUM GROWTH EQUITY FUND | AT COST | 308,786 | 1,425,930 |
| PARTNERSHIPS - MAGMA GROWTH EQUITY I LP | AT COST | 477,585 | 655,222 |
| PARTNERSHIPS - MAGMA-HOLA CO INVESTMENT FUND | AT COST | 3,379 | 10,000 |
| PARTNERSHIPS - MAGMA VENTURE CAPITAL II LP - VALENS CO INVESTMENT | AT COST | 342,771 | 523,609 |
| PARTNERSHIPS - MAGMA VENTURE CAPITAL III LP | AT COST | 306,556 | 3,537,484 |
| PARTNERSHIPS - NORTHPOINT INDUSTRIAL IV | AT COST | 741,567 | 992,336 |
| PARTNERSHIPS - NORTHPOINT INDUSTRIAL V | AT COST | 599,929 | 600,000 |
| PARTNERSHIPS - PLAZA BELMONT III LLC | AT COST | 34,409 | 123,711 |
| PARTNERSHIPS - RELAY INVESTMENT II | AT COST | 413,133 | 281,333 |
| PARTNERSHIPS - RIVERFEST VENTURE FUND II LP | AT COST | 73,584 | 770,605 |
| PARTNERSHIPS - ROCKEFELLER ACCESS FUND | AT COST | 356,873 | 710,449 |
| PARTNERSHIPS - SAYBROOK COF LP | AT COST | 0 | 277,550 |
| PARTNERSHIPS - SECURITY FIRST CORP | AT COST | 0 | 133,333 |
| PARTNERSHIPS - TOPSPIN PARTNERS, LP | AT COST | 132,795 | 161,802 |
| PARTNERSHIPS - TOPSPIN PARTNERS LBO, LP | AT COST | 160,627 | 61,276 |
| PARTNERSHIPS - TOPSPIN SFC HOLDINGS | AT COST | 3 | 0 |
| PARTNERSHIPS - WINGATE PARTNERSHIP V LP | AT COST | 546,636 | 746,320 |
| PARTNERSHIPS - 10D FUND II | AT COST | 53,370 | 60,000 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| COMPUTER EQUIPMENT | 14,043 | 0 | 14,043 | 14,043 |
| SOFTWARE | 52,989 | 0 | 52,989 | 52,989 |
| LAND | 477,404 | 0 | 477,404 | 477,404 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 89 | 89 | 0 |
| Description | Amount |
|---|---|
| SECURITIES BASIS ADJUSTMENTS | 303,734 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS PORTFOLIO DEDUCTIONS - FROM PARTNERSHIPS | 668 | 668 | 0 | |
| OTHER DEDUCTIONS - FROM PARTNERSHIPS | 142,881 | 142,881 | 0 | |
| DUES | 11 | 0 | 11 | |
| PARKING | 1,813 | 0 | 1,813 | |
| SUPPLIES | 13,864 | 0 | 13,885 | |
| LAWN CARE | 687 | 687 | 0 | |
| POSTAGE | 24 | 0 | 24 | |
| SUBSCRIPTION | 218 | 0 | 218 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PARTNERSHIP INCOME (LOSS) | -46,742 | -33,004 | -46,742 |
| OTHER INCOME | 1,383 | 1,383 | 1,383 |
| ANNUITY INCOME | 269,441 | 269,441 | 269,441 |
| Description | Amount |
|---|---|
| TAX-EXEMPT INCOME FROM INVESTMENTS | 31,943 |
| PARTNERSHIP BASIS ADJUSTMENTS | 2,159,514 |
| BOOK/TAX DIFFERENCES - PASSTHROUGHS | 532,791 |
| NONTAXABLE DISTRIBUTIONS | 4,001 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 341,398 | 341,398 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 24,489 | 24,489 | 0 | |
| PAYROLL TAXES | 23,436 | 2,935 | 20,501 | |
| RE TAXES | 4,162 | 4,162 | 0 |