| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCTG FEES | 69,600 | 69,600 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AIR LEASE CORP SENIOR UNSECURED NOTE: 60000 UNITS | 56,855 | 56,739 |
| AMEREN ILLINOIS COMPANY FIRST LIEN NOTE: 120000 UNITS | 119,635 | 121,524 |
| AMERICAN HONDA FINANCE SENIOR UNSECURED NOTE: 130000 UNITS | 129,994 | 122,226 |
| AMERIPRISE FINANCIAL INC SENIOR UNSECURED NOTE: 115000 UNITS | 114,220 | 113,575 |
| AMGEN INC SENIOR UNSECURED NOTE: 65000 UNITS | 64,906 | 68,386 |
| APACHE CORP SENIOR UNSECURED NOTE: 60000 UNITS | 66,926 | 51,409 |
| ARIZONA PUBLIC SERVICE SENIOR UNSECURED NOTE: 115000 UNITS | 117,146 | 113,681 |
| BANK OF AMERICA CORP SENIOR UNSECURED NOTE: 125000 UNITS | 125,000 | 120,306 |
| BELL CANADA SENIOR UNSECURED NOTE: 80000 UNITS | 79,944 | 82,090 |
| BERKSHIRE HATHAWAY FINANCE NOTE: 110000 UNITS | 108,682 | 124,315 |
| BURLINGTON NORTHERN SANTA FE SENIOR UNSECURED NOTE: 100000 UNITS | 99,199 | 84,954 |
| CAMDEN PROPERTY TRUST SENIOR UNSECURED NOTE: 130000 UNITS | 138,756 | 116,250 |
| CANADIAN PACIFIC RAILWAY SENIOR UNSECURED NOTE: 65000 UNITS | 60,898 | 61,592 |
| CAPITAL ONE FINANCIAL CORP SUBORDINATED NOTE: 60000 UNITS | 59,184 | 57,460 |
| CARLISLE COS INC SENIOR UNSECURED NOTE: 60000 UNITS | 56,205 | 57,490 |
| CELGENE CORP SENIOR UNSECURED NOTE: 60000 UNITS | 59,794 | 57,155 |
| CENTERPOINT ENERGY HOUSTON ELEC LLC SECURED NOTE: 100000 UNITS | 99,861 | 95,141 |
| CHARLES SCHWAB CORP SENIOR UNSECURED NOTE: 130000 UNITS | 140,733 | 127,616 |
| CITIGROUP INC SENIOR UNSECURED NOTE: 70000 UNITS | 70,000 | 57,702 |
| COMCAST CORP SENIOR UNSECURED NOTE: 130000 UNITS | 129,689 | 99,783 |
| COMMONWEALTH EDISON CO SECURED NOTE: 100000 UNITS | 99,981 | 84,708 |
| CONOCOPHILLIPS COMPANY SENIOR UNSECURED NOTE: 85000 UNITS | 84,836 | 87,328 |
| CUMMINS INC SENIOR UNSECURED NOTE: 140000 UNITS | 140,482 | 116,750 |
| DUKE ENERGY FL PROJECT FINANCE SECURED NOTE: 94440.74 UNITS | 89,679 | 88,417 |
| DUKE ENERGY INDIANA INC NOTE: 90000 UNITS | 120,198 | 100,855 |
| EMERSON ELECTRIC CO SENIOR UNSECURED NOTE: 140000 UNITS | 139,691 | 125,461 |
| ENERGY TRANSFER PARTNERS SENIOR UNSECURED NOTE: 65000 UNITS | 61,390 | 63,979 |
| ERP OPERATING LP SENIOR UNSECURED NOTE: 100000 UNITS | 99,076 | 95,507 |
| EXXON MOBIL CORPORATION SENIOR UNSECURED NOTE: 100000 UNITS | 100,000 | 97,107 |
| FIDELITY NATIONAL INFO SERVICES SENIOR UNSECURED NOTE: 75000 UNITS | 74,881 | 74,995 |
| GENERAL MOTORS FINANCIAL COMPANY SENIOR UNSECURED NOTE: 55000 UNITS | 54,988 | 56,516 |
| GOLDMAN SACHS GROUP INCORPORATED SUBORDINATED NOTE: 50000 UNITS | 62,303 | 55,037 |
| GONZAGA UNIVERSITY SECURED NOTE: 60000 UNITS | 60,000 | 49,336 |
| JM SMUCKER CO SENIOR UNSECURED NOTE: 70000 UNITS | 69,680 | 56,511 |
| JOHN DEERE CAPITAL CORP SENIOR UNSECURED NOTE: 110000 UNITS | 109,937 | 101,551 |
| JPMORGAN CHASE & CO SENIOR UNSECURED NOTE: 140000 UNITS | 140,000 | 124,131 |
| KIMCO REALTY CORP SENIOR UNSECURED NOTE: 55000 UNITS | 54,687 | 53,055 |
| LABORATORY CORPORATION OF AMERICA SENIOR UNSECURED NOTE: 75000 UNITS | 74,950 | 69,300 |
| LOEWS CORP SENIOR UNSECURED NOTE: 120000 UNITS | 143,170 | 106,184 |
| MAGNA INTERNATIONAL INC SENIOR UNSECURED NOTE: 135000 UNITS | 142,641 | 133,718 |
| METLIFE INC JUNIOR SUBORDINATED NOTE: 35000 UNITS | 54,250 | 46,796 |
| MID-AMERICA APARTMENTS SENIOR UNSECURED NOTE: 120000 UNITS | 120,611 | 117,886 |
| MITSUBISHI UFJ FIN GROUP SENIOR UNSECURED NOTE: 140000 UNITS | 140,000 | 134,981 |
| MORGAN STANLEY SENIOR UNSECURED NOTE: 100000 UNITS | 92,834 | 97,398 |
| NATIONAL RURAL UTIL COOP SECURED NOTE: 130000 UNITS | 141,535 | 137,669 |
| NEVADA POWER CO SECURED NOTE: 100000 UNITS | 121,789 | 99,461 |
| NORTHROP GRUMMAN CORP SENIOR UNSECURED NOTE: 55000 UNITS | 54,911 | 52,902 |
| ONEOK INC SENIOR UNSECURED NOTE: 65000 UNITS | 64,797 | 63,168 |
| ORACLE CORP SENIOR UNSECURED NOTE: 125000 UNITS | 124,488 | 121,321 |
| PACCAR FINANCIAL CORP SENIOR UNSECURED NOTE: 110000 UNITS | 109,865 | 102,453 |
| PFIZER INC SENIOR UNSECURED NOTE: 70000 UNITS | 83,820 | 61,228 |
| PNC FINANCIAL SERVICES SENIOR UNSECURED NOTE: 120000 UNITS | 116,399 | 113,808 |
| PRAXAIR INC SENIOR UNSECURED NOTE: 130000 UNITS | 137,912 | 126,836 |
| PRECISION CASTPARTS CORP SENIOR UNSECURED NOTE: 110000 UNITS | 110,961 | 107,718 |
| PROGRESSIVE CORP SENIOR UNSECURED NOTE: 110000 UNITS | 109,962 | 103,168 |
| PRUDENTIAL FUNDING ASIA SENIOR UNSECURED NOTE: 130000 UNITS | 119,630 | 117,971 |
| PUBLIC STORAGE SENIOR UNSECURED NOTE: 140000 UNITS | 139,917 | 125,706 |
| REALTY INCOME CORP SENIOR UNSECURED NOTE: 60000 UNITS | 59,203 | 56,932 |
| REINSURANCE GROUP OF AMERICA SENIOR UNSECURED NOTE: 75000 UNITS | 74,816 | 71,342 |
| STATE STREET CORP SENIOR UNSECURED NOTE: 130000 UNITS | 130,000 | 126,400 |
| T MOBILE USA INC SENIOR UNSECURED NOTE: 65000 UNITS | 64,737 | 68,776 |
| TRAVELERS COS INC SENIOR UNSECURED NOTE: 120000 UNITS | 119,525 | 129,394 |
| TYCO ELECTRONICS GROUP S SENIOR UNSECURED NOTE: 45000 UNITS | 61,287 | 52,993 |
| UNION PACIFIC RR CO 1ST LIEN PASS THRU CERTIFICATES: 83411.93 UNITS | 83,412 | 78,202 |
| US BANCORP SENIOR UNSECURED NOTE: 150000 UNITS | 150,000 | 143,676 |
| VERIZON COMMUNICATIONS SENIOR UNSECURED NOTE: 90000 UNITS | 68,735 | 74,859 |
| WALT DISNEY COMPANY/THE SENIOR UNSECURED NOTE: 55000 UNITS | 77,503 | 64,217 |
| WELLS FARGO & COMPANY SENIOR UNSECURED NOTE: 110000 UNITS | 103,400 | 113,829 |
| WISCONSIN ELECTRIC POWER SENIOR UNSECURED NOTE: 70000 UNITS | 69,856 | 70,495 |
| WISCONSIN POWER & LIGHT SENIOR UNSECURED NOTE: 100000 UNITS | 99,991 | 81,184 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ALLAKOS INC: 1439 UNITS | 3,238 | 3,928 |
| ISHARES RUSSELL 3000 ETF: 48328 UNITS | 4,608,518 | 13,229,307 |
| VANGUARD MID CAP ETF: 9127 UNITS | 1,898,692 | 2,123,305 |
| VANGUARD S&P 500 ETF: 24037 UNITS | 8,260,598 | 10,499,362 |
| VANGUARD SMALL-CAP ETF: 9619 UNITS | 1,898,800 | 2,052,021 |
| VALENS SEMICONDUCTOR LTD ADR: 67646 UNITS | 339,542 | 165,733 |
| ISHARES MSCI ACWI INDEX FUND ETF: 45806 UNITS | 1,775,198 | 2,337,938 |
| VANGUARD FTSE ALL WORLD EX US INDEX FUND ETF: 115271 UNITS | 6,441,086 | 6,471,314 |
| VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUND ETF: 5306 UNITS | 330,087 | 307,536 |
| ADOBE INC: 162 SHRS | 39,460 | 96,649 |
| AIRBNB INC: 606 SHRS | 69,607 | 82,501 |
| ASML HOLDING NV: 113 SHRS | 70,057 | 85,532 |
| BLACKSTONE INC: 611 SHRS | 58,474 | 79,992 |
| CHIPOTLE MEXICAN GRILL: 35 SHRS | 45,277 | 80,044 |
| DANAHER CORP: 297 SHRS | 60,056 | 68,708 |
| ESTEE LAUDER CO INC: 403 SHRS | 66,221 | 58,939 |
| ILLUMINA INC COM: 332 SHRS | 64,242 | 46,228 |
| INTUIT INC: 173 SHRS | 44,685 | 108,130 |
| INTUITIVE SURGICAL: 253 SHRS | 36,256 | 85,352 |
| LILLY ELI & CO: 105 SHRS | 38,978 | 61,207 |
| LULULEMON ATHLETICA: 143 SHRS | 47,812 | 73,114 |
| MICROSOFT CORP: 237 SHRS | 36,266 | 89,121 |
| MSCI INC: 57 SHRS | 29,791 | 32,242 |
| NETFLIX INC COM: 219 SHRS | 62,882 | 106,627 |
| NVIDIA CORP: 227 SHRS | 8,801 | 112,415 |
| S&P GLOBAL INC: 163 SHRS | 27,576 | 71,805 |
| SERVICE NOW INC: 147 SHRS | 76,514 | 103,854 |
| UBER TECHNOLOGIES INC: 600 SHRS | 33,844 | 36,942 |
| VISA INC COM CL A: 413 SHRS | 45,794 | 107,524 |
| AMERN TOWER CORP: 233 SHRS | 37,167 | 50,300 |
| INTRA-CELLULAR THERAPIES INC COM: 538548 SHRS. | 2,347,010 | 36,838,916 |
| 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 | 123,078 |
| FEDERAL HOME LOAN BANK UNSECURED NOTE: 200000 UNITS | AT COST | 211,800 | 226,200 |
| FEDERAL NATIONAL MORTGAGE ASSOC UNSECURED NOTE: 100000 UNITS | AT COST | 114,995 | 111,000 |
| CARVANA AUTO RECEIVABLES TRUST SERIES 2022-P3 CLASS A: 130000 UNITS | AT COST | 129,980 | 128,615 |
| DAIMLER TRUCKS RETAIL TRUST SERIES 2023-1 CLASS A3: 125000 UNITS | AT COST | 124,998 | 126,756 |
| FORD CREDIT AUTO OWNER TRUST SERIES 2022-C CLASS A3: 130000 UNITS | AT COST | 129,992 | 129,111 |
| PARTNERSHIPS - C3 CAPITAL PARTNERS III LP | AT COST | 203,888 | 636,039 |
| PARTNERSHIPS - CENTERVIEW CAPITAL LP | AT COST | 209,067 | 66,851 |
| PARTNERSHIPS - COMMONFUND PRIVATE EQUITY PTRS VII | AT COST | 203,856 | 329,219 |
| PARTNERSHIPS - EGERTON CAPITAL PARTNERS LP | AT COST | 2,166,167 | 2,076,208 |
| PARTNERSHIPS - FIVE ELMS III | AT COST | 271,742 | 412,054 |
| PARTNERSHIPS - FIVE ELMS IV | AT COST | 458,425 | 958,415 |
| PARTNERSHIPS - GEORGE K BAUM GROWTH EQUITY FUND | AT COST | 252,653 | 568,045 |
| PARTNERSHIPS - GRESHAM PE 2023/2024 SERIES | AT COST | 105,676 | 117,357 |
| PARTNERSHIPS - MAGMA GROWTH EQUITY I LP | AT COST | 391,396 | 817,769 |
| PARTNERSHIPS - MAGMA VENTURE CAPITAL III LP | AT COST | 269,614 | 3,584,689 |
| PARTNERSHIPS - NORTHPOINT INDUSTRIAL IV | AT COST | 161,092 | 692,178 |
| PARTNERSHIPS - NORTHPOINT INDUSTRIAL V | AT COST | 786,319 | 1,036,496 |
| PARTNERSHIPS - OAKWOOD REAL ESTATE | AT COST | 562,524 | 805,594 |
| PARTNERSHIPS - RELAY INVESTMENT II | AT COST | 428,140 | 503,906 |
| PARTNERSHIPS - RIVERFEST VENTURE FUND II LP | AT COST | 72,408 | 40,186 |
| PARTNERSHIPS - ROCKEFELLER ACCESS FUND | AT COST | 262,389 | 372,791 |
| PARTNERSHIPS - SAYBROOK COF LP | AT COST | 0 | 14,275 |
| PARTNERSHIPS - TOPSPIN PARTNERS LBO, LP | AT COST | 4,106 | 34,139 |
| PARTNERSHIPS - TOPSPIN PARTNERS, LP | AT COST | 120,299 | 161,802 |
| PARTNERSHIPS - WINGATE PARTNERSHIP V LP | AT COST | 305,008 | 147,375 |
| PARTNERSHIPS - 10D FUND II | AT COST | 156,451 | 159,455 |
| 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 | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| ACCRUED DIVIDENDS | 0 | 9,851 | 9,851 |
| Description | Amount |
|---|---|
| PARTNERSHIP BASIS ADJUSTMENTS | 94,615 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MISCELLANEOUS PORTFOLIO DEDUCTIONS - FROM PARTNERSHIPS | 149,837 | 149,837 | 0 | |
| DUES | 450 | 0 | 450 | |
| PARKING | 1,806 | 0 | 1,806 | |
| SUPPLIES | 11,950 | 0 | 11,950 | |
| LAWN CARE | 2,710 | 2,710 | 0 | |
| SUBSCRIPTION | 253 | 0 | 253 | |
| MEALS AND ENTERTAINMENT | 875 | 0 | 875 | |
| BANK FEES | 386 | 0 | 386 | |
| PARTNERSHIP LOSS | 288,606 | 32,380 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME | 45,077 | 45,077 | 45,077 |
| ANNUITY INCOME | 212,584 | 212,584 | 212,584 |
| Description | Amount |
|---|---|
| TAX-EXEMPT INCOME FROM INVESTMENTS | 129 |
| SECURITIES BASIS ADJUSTMENTS | 4,086 |
| NONTAXABLE DISTRIBUTIONS | 959 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT MANAGEMENT FEES | 266,771 | 266,771 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES | 18,511 | 18,511 | 0 | |
| PAYROLL TAXES | 20,275 | 2,459 | 17,816 | |
| RE TAXES | 6,116 | 6,116 | 0 |