| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| ABBVIE INC (ABBV) | AT COST | 2,436,932 | 2,836,796 |
| ADOBE INC (ADBE) | AT COST | 125,586 | 189,045 |
| ALIBABA GROUP HOLDING LTD (BABA) | AT COST | 58,826 | 73,077 |
| ALIGN TECH INC (ALGN) | AT COST | 92,000 | 191,308 |
| ALPHABET INC 1.998% 8/15/2026 (02079KAC1) | AT COST | 275,822 | 312,389 |
| ALPHABET INC-CL A (GOOGL) | AT COST | 1,655,185 | 3,726,113 |
| ALPHABET INC-CL C (GOOG) | AT COST | 274,582 | 357,384 |
| AMAZON COM INC (AMZN) | AT COST | 1,527,950 | 4,393,599 |
| AMERCO (UHAL) | AT COST | 632,036 | 762,653 |
| AMERICAN EXPRESS CO 3% 10/30/2024 (025816BR9) | AT COST | 263,945 | 290,892 |
| AMERICAN INTERNATIONA 3.9% 4/1/2026 (026874DH7) | AT COST | 314,861 | 357,234 |
| AMERICAN TOWER CORPORATION (AMT) | AT COST | 139,063 | 137,145 |
| AMGEN INC (AMGN) | AT COST | 491,247 | 609,288 |
| AMGEN INC 3.625% 5/22/2024 (031162BV1) | AT COST | 398,868 | 430,029 |
| AMPHENOL CORP CL A (APH) | AT COST | 93,056 | 129,201 |
| AON PLC 3.875% 12/15/2025 (00185AAK0) | AT COST | 247,564 | 274,719 |
| APPLE INC (AAPL) | AT COST | 1,831,631 | 6,624,946 |
| APPLIED MATERIALS INC (AMAT) | AT COST | 293,181 | 602,374 |
| AT&T INC (T) | AT COST | 931,811 | 849,743 |
| ATLASSIAN CORPORATION PLC - (TEAM) | AT COST | 40,932 | 56,597 |
| AVERY DENNISON CORP (AVY) | AT COST | 663,644 | 856,517 |
| BANK OF AMERICA C 3.248% 10/21/2027 (06051GGA1) | AT COST | 404,301 | 456,392 |
| BAXTER INTERNATIONAL INC (BAX) | AT COST | 521,792 | 546,515 |
| BERKSHIRE HATHAWAY INC CL B (BRK.B) | AT COST | 962,457 | 1,067,066 |
| BLACKROCK INC 3.5% 3/18/2024 (09247XAL5) | AT COST | 350,178 | 377,299 |
| CAPITAL ONE FINANCI 4.75% 7/15/2021 (14040HAY1) | AT COST | 287,942 | 297,965 |
| CARVANA CO (CVNA) | AT COST | 41,562 | 42,878 |
| CASEYS GEN STORES INC (CASY) | AT COST | 348,572 | 446,729 |
| CATERPILLAR INC (CAT) | AT COST | 487,757 | 1,155,827 |
| CHARLES RIVER LABS (CRL) | AT COST | 59,211 | 99,944 |
| CHARLES SCHWAB CORP (SCHW) | AT COST | 402,882 | 472,480 |
| CHEVRON CORP (CVX) | AT COST | 856,174 | 701,273 |
| CHIPOTLE MEXICAN GRILL INC (CMG) | AT COST | 95,081 | 163,632 |
| CHUBB LTD (CB) | AT COST | 744,874 | 843,943 |
| CHURCH & DWIGHT INC (CHD) | AT COST | 819,100 | 1,019,283 |
| CINTAS CORP (CTAS) | AT COST | 239,013 | 287,010 |
| COCA COLA CO (KO) | AT COST | 420,344 | 462,740 |
| COGNEX CORP (CGNX) | AT COST | 64,469 | 101,561 |
| CONAGRA BRANDS INC (CAG) | AT COST | 807,675 | 1,155,969 |
| COSTCO WHOLESALE CORP (COST) | AT COST | 74,823 | 94,195 |
| CSX CORP (CSX) | AT COST | 555,597 | 720,101 |
| CURTISS WRIGHT CORP (CW) | AT COST | 715,792 | 796,183 |
| DATADOG INC CL A (DDOG) | AT COST | 18,173 | 48,728 |
| DEERE & CO (DE) | AT COST | 239,576 | 426,713 |
| DENTSPLY SIRONA INC (XRAY) | AT COST | 654,962 | 808,648 |
| DOCUSIGN INC (DOCU) | AT COST | 36,051 | 64,689 |
| DRAFTKINGS INC CL A (DKNG) | AT COST | 27,555 | 46,793 |
| DUPONT DE NEMOURS INC (DD) | AT COST | 611,857 | 641,412 |
| EATON CORPORATION PLC (ETN) | AT COST | 301,157 | 431,663 |
| EDWARDS LIFESCIENCES CORPOR (EW) | AT COST | 91,044 | 120,515 |
| ELI LILLY & CO (LLY) | AT COST | 175,081 | 275,209 |
| EMERSON ELEC CO (EMR) | AT COST | 632,054 | 723,571 |
| ENBRIDGE INC (ENB) | AT COST | 900,246 | 821,279 |
| ENTERGY CORP (ETR) | AT COST | 658,763 | 729,231 |
| FACEBOOK INC CL A (FB) | AT COST | 194,218 | 249,668 |
| FOX CORPORATION CL A (FOXA) | AT COST | 942,316 | 853,478 |
| GENERAL MOTORS FINAN 1.7% 8/18/2023 (37045XCZ7) | AT COST | 101,866 | 103,212 |
| GLAXOSMITHKLINE PLC ADS (GSK) | AT COST | 671,968 | 613,162 |
| GOLDMAN SACHS GROUP I 2.6% 2/7/2030 (38141GXG4) | AT COST | 278,194 | 288,238 |
| HILLENBRAND INC (HI) | AT COST | 826,578 | 909,669 |
| HOME DEPOT INC (HD) | AT COST | 1,122,939 | 2,700,027 |
| HORMEL FOODS CORP (HRL) | AT COST | 769,794 | 857,624 |
| HUNTINGTON BANCSHARES INC (HBAN) | AT COST | 930,096 | 867,226 |
| INTEL CORP (INTC) | AT COST | 1,401,936 | 2,174,394 |
| INTEL CORP 2.7% 12/15/2022 (458140AM2) | AT COST | 386,891 | 403,848 |
| INTERCONTINENTAL EXCHANGE I (ICE) | AT COST | 70,453 | 89,465 |
| INTERNATIONAL BUSINESS MACH (IBM) | AT COST | 337,012 | 310,672 |
| INTUIT (INTU) | AT COST | 71,198 | 98,381 |
| INTUITIVE SURGICAL INC (ISRG) | AT COST | 115,089 | 175,073 |
| ISHARES BIOTECHNOLOGY ETF (IBB) | AT COST | 61,628 | 76,048 |
| ISHARES CORE MSCI DEV MKTS (IDEV) | AT COST | 8,745,157 | 13,915,931 |
| ISHARES CORE MSCI EMERGING (IEMG) | AT COST | 8,838,399 | 13,109,859 |
| ISHARES CORE S&P SMALL CAP (IJR) | AT COST | 1,754,698 | 2,786,040 |
| ISHARES CORE U.S. AGGREGATE (AGG) | AT COST | 3,216,741 | 3,502,088 |
| ISHARES MSCI EAFE SMALL-CAP (SCZ) | AT COST | 3,554,433 | 4,762,970 |
| JP MORGAN CHASE & CO (JPM) | AT COST | 1,148,966 | 2,254,730 |
| JPMORGAN CHASE & CO 3.25% 9/23/2022 (46625HJE1) | AT COST | 347,983 | 365,830 |
| KANSAS CITY SOUTHERN (KSU) | AT COST | 323,164 | 526,655 |
| LAB CORP AMER HLDGS (LH) | AT COST | 511,214 | 577,064 |
| LAM RESH CORP (LRCX) | AT COST | 69,252 | 115,706 |
| LAUDER ESTEE COS INC CL A (EL) | AT COST | 110,012 | 158,915 |
| LEGGETT & PLATT INC (LEG) | AT COST | 803,825 | 855,034 |
| LKQ CORP OC COM (LKQ) | AT COST | 733,761 | 965,083 |
| LOWE'S COMPANIES INC 3.1% 5/3/2027 (548661DP9) | AT COST | 324,603 | 372,041 |
| LOWES COS INC (LOW) | AT COST | 236,489 | 232,900 |
| LULULEMON ATHLETICA INC (LULU) | AT COST | 85,643 | 139,908 |
| MAGNA INTERNATIONAL INC CL (MGA) | AT COST | 183,003 | 279,660 |
| MASTERCARD INC -A- (MA) | AT COST | 494,608 | 543,977 |
| MATCH GROUP INC (MTCH) | AT COST | 67,893 | 112,637 |
| MCDONALDS CORP (MCD) | AT COST | 621,218 | 705,968 |
| MERCK & CO INC (MRK) | AT COST | 389,370 | 382,742 |
| MICROSOFT CORP (MSFT) | AT COST | 1,687,876 | 5,166,372 |
| MICROSOFT CORP 2.4% 8/8/2026 (594918BR4) | AT COST | 164,663 | 164,999 |
| MORGAN STANLEY 5.5% 7/28/2021 (61747WAL3) | AT COST | 319,810 | 331,559 |
| MSCI INC CL A (MSCI) | AT COST | 52,689 | 77,696 |
| NETFLIX INC (NFLX) | AT COST | 159,221 | 235,218 |
| NOVARTIS AG SPONS ADR (NVS) | AT COST | 436,690 | 493,208 |
| NVIDIA CORPORATION (NVDA) | AT COST | 422,156 | 525,333 |
| O'REILLY AUTOMOTIVE INC (ORLY) | AT COST | 74,961 | 84,178 |
| OLD DOMINION FREIGHT LINE I (ODFL) | AT COST | 80,871 | 126,867 |
| ORACLE CORP 2.65% 7/15/2026 (68389XBM6) | AT COST | 278,307 | 315,417 |
| PAPA JOHNS INTL INC (PZZA) | AT COST | 46,693 | 65,080 |
| PAYPAL HOLDINGS INC (PYPL) | AT COST | 208,783 | 369,099 |
| PAYPAL HOLDINGS INC 2.85% 10/1/2029 (70450YAE3) | AT COST | 342,123 | 380,850 |
| PHILIP MORRIS INTERNATIONAL (PM) | AT COST | 916,029 | 974,852 |
| PROCTER & GAMBLE CO (PG) | AT COST | 403,059 | 493,530 |
| PROGRESSIVE CORP (PGR) | AT COST | 92,051 | 115,591 |
| RAYTHEON TECHNOLOGIES CORPO (RTX) | AT COST | 706,863 | 860,837 |
| REGIONS FINANCIAL CORP (RF) | AT COST | 713,474 | 709,796 |
| RIO TINTO FINANCE ( 3.75% 6/15/2025 (767201AS5) | AT COST | 326,426 | 356,837 |
| ROPER TECHNOLOGIES INC (ROP) | AT COST | 265,111 | 286,244 |
| S&P GLOBAL INC (SPGI) | AT COST | 52,168 | 58,185 |
| SALESFORCE.COM INC 3.7% 4/11/2028 (79466LAF1) | AT COST | 369,120 | 421,261 |
| SCHLUMBERGER LTD (SLB) | AT COST | 818,501 | 518,921 |
| SCHWAB US REIT (SCHH) | AT COST | 3,785,285 | 4,339,591 |
| SCHWAB US SMALL CAP ETF (SCHA) | AT COST | 3,400,337 | 5,279,658 |
| SERVICENOW INC (NOW) | AT COST | 124,008 | 219,071 |
| SHERWIN WILLIAMS CO (SHW) | AT COST | 119,440 | 163,885 |
| SHOPIFY INC A (SHOP) | AT COST | 59,114 | 97,348 |
| SONOCO PRODS CO (SON) | AT COST | 489,550 | 541,604 |
| SOUTHERN COMPANY (SO) | AT COST | 697,486 | 844,970 |
| SPDR PORTFOLIO S&P 400 MID (SPMD) | AT COST | 628,203 | 1,113,586 |
| SPDR PORTFOLIO S&P 500 ETF (SPLG) | AT COST | 2,259,080 | 3,551,968 |
| SPDR PORTFOLIO S&P 600 SMAL (SPSM) | AT COST | 276,179 | 445,280 |
| SPDR S&P BIOTECH ETF (XBI) | AT COST | 88,879 | 103,614 |
| SPDR S&P MIDCAP 400 ETF TR (MDY) | AT COST | 4,162,239 | 6,125,793 |
| STARBUCKS CORP (SBUX) | AT COST | 79,162 | 111,901 |
| STARBUCKS CORP 2.25% 3/12/2030 (855244AW9) | AT COST | 319,297 | 334,956 |
| STRYKER CORP (SYK) | AT COST | 110,366 | 139,673 |
| SYNOPSYS INC (SNPS) | AT COST | 44,953 | 75,439 |
| TEVA PHARMACEUTICAL INDUSTR (TEVA) | AT COST | 528,435 | 492,150 |
| THE TRADE DESK INC - A (TTD) | AT COST | 68,836 | 173,016 |
| TRAVELERS COS INC (TRV) | AT COST | 782,816 | 837,167 |
| UNITED PARCEL SERVICE INC C (UPS) | AT COST | 512,514 | 807,646 |
| UNITED STATES TRE 1.875% 10/31/2022 (912828M49) | AT COST | 1,021,481 | 740,152 |
| UNITED STATES TRE 2.125% 11/30/2023 (912828U57) | AT COST | 859,053 | 911,067 |
| UNITED STATES TREA 0.625% 3/31/2027 (912828ZE3) | AT COST | 262,487 | 262,028 |
| UNITED STATES TREA 0.625% 8/15/2030 (91282CAE1) | AT COST | 197,538 | 195,550 |
| UNITED STATES TREA 2.125% 8/15/2021 (912828RC6) | AT COST | 1,044,477 | 1,071,603 |
| UNITED STATES TREA 2.25% 11/15/2024 (912828G38) | AT COST | 667,888 | 696,920 |
| UNITED STATES TREA 2.625% 1/31/2026 (9128286A3) | AT COST | 361,121 | 399,368 |
| UNITED STATES TREAS 2.75% 2/15/2028 (9128283W8) | AT COST | 464,998 | 520,846 |
| UNITED STATES TREASURY 2% 2/15/2025 (912828J27) | AT COST | 431,685 | 452,966 |
| UNITEDHEALTH GRP INC (UNH) | AT COST | 1,160,824 | 1,561,227 |
| US BANCORP (USB) | AT COST | 954,009 | 873,330 |
| VANGUARD FTSE DEVELOPED MKT (VEA) | AT COST | 1,782,492 | 2,477,958 |
| VANGUARD INTERMEDIATE TERM (VCIT) | AT COST | 2,689,366 | 3,004,152 |
| VERIZON COMM (VZ) | AT COST | 720,073 | 763,750 |
| VIACOMCBS INC CL B (VIAC) | AT COST | 978,412 | 1,024,650 |
| VISA INC (V) | AT COST | 1,147,594 | 3,134,838 |
| VMWARE INC 2.95% 8/21/2022 (928563AB1) | AT COST | 323,121 | 335,579 |
| WALGREENS BOOTS ALLIANCE IN (WBA) | AT COST | 682,065 | 453,834 |
| WALMART INC (WMT) | AT COST | 405,541 | 583,808 |
| WALT DISNEY CO (DIS) | AT COST | 2,330,607 | 4,045,387 |
| WALT DISNEY CO 2% 9/1/2029 (254687FL5) | AT COST | 104,343 | 105,199 |
| WASTE MANAGEMENT INC (WM) | AT COST | 451,649 | 507,689 |
| WELLS FARGO & CO 3.55% 9/29/2025 (94974BGP9) | AT COST | 447,811 | 497,483 |
| WILLIAMS COS INC (WMB) | AT COST | 945,763 | 783,013 |
| WISDOMTREE EMERGING MARKETS (DGS) | AT COST | 2,738,926 | 3,739,769 |
| ZOETIS INC (ZTS) | AT COST | 132,938 | 178,575 |
| ZOOM VIDEO COMMUNICATIONS I (ZM) | AT COST | 40,002 | 34,069 |
| CISCO SYSTEMS INC. | AT COST | 1,533,245 | 1,891,591 |
| OKABENA PRIVATE MARKETS | AT COST | 4,643,456 | 5,377,710 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MOSS & BARNETT | 10,771 | 0 | 10,771 | |
| MASER, AMUNDSON & BOGGIO | 10,000 | 0 | 10,000 | |
| STINSON | 710 | 0 | 710 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2019 CREATIVE PLANNING DIVIDEND RECEIVED 2020 | 21,133 | ||
| 2019 MIDWEST TRUST DIVIDEND RECEIVED 2020 | 3,247 | ||
| 2019 FIRST TRUST DIVIDEND RECEIVED 2020 | 611 | ||
| 2020 MIDWEST TRUST DIVIDEND RECEIVED 2021 | 0 | 43 | 43 |
| 2020 FIRST TRUST DIVIDEND RECEIVED 2021 | 0 | 4 | 4 |
| CASH RECEIVABLE FROM LIQUIDATION OF OKABENA SPECIAL OPPORTUNITY FUND | 0 | 3,696,023 | 3,696,023 |
| 2020 AMERITRADE FCI DIVIDEND RECEIVED 2021 | 0 | 36,276 | 36,276 |
| Description | Amount |
|---|---|
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR NONDEDUCTIBLE PASSTHROUGH CHARITABLE | 346 |
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR NONDEDUCTIBLE OTHER EXPENSES | 5,873 |
| OKABENA SPECIAL OPP ADJUSTMENT FOR NONDEDUCTIBLE PASSTHROUGH CHARITABLE | 27 |
| OKABENA PRIVATE MARKETS ADJUSTMENT TO BASIS RE EXCESS BUSINESS INT EXP | 1,156 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| STATE OF MINNESOTA | 25 | 0 | 25 | |
| OKABENA PRIVATE MARKETS K-1 INTEREST EXPENSE | 7,868 | 7,868 | 0 | |
| OKABENA PRIVATE MARKETS K-1 PORTFOLIO EXPENSES | 115,935 | 115,935 | 0 | |
| OKABENA PRIVATE MARKETS K-1 ROYALTY DEDUCTIONS | 10,159 | 10,159 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION 59(E)(2) EXPENSES | 61,211 | 61,211 | 0 | |
| OKABENA SPECIAL OPP K-1 INTEREST EXPENSE | 330 | 330 | 0 | |
| OKABENA SPECIAL OPP K-1 PORTFOLIO EXPENSE | 36,617 | 36,617 | 0 | |
| OKABENA SPECIAL OPP K-1 SECTION 59(E)(2) EXPENSE | -808 | -808 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION 179 EXPENSE | 95 | 95 | 0 | |
| OKABENA PRIVATE MARKETS K-1 PASSTHROUGH DEPLETION | 14,131 | 14,131 | 0 | |
| AMERITRADE CP FEES | 118,331 | 59,166 | 59,165 | |
| MIDWEST TRUST FEES | 160,305 | 80,153 | 80,152 | |
| OKABENA PRIVATE MARKETS K-1 OTHER DEDUCTIONS | 5,956 | 5,956 | 0 | |
| ADR FEES | 1,269 | 1,269 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OKABENA SPECIAL OPP K-1 ROYALTIES | -19 | -19 | -19 |
| OKABENA SPECIAL OPP K-1 SECTION 1291 EXCESS DISTRIBUTIONS | 418,376 | 418,376 | 418,376 |
| OKABENA SPECIAL OPP K-1 SECTION TRADER | -290 | -290 | -290 |
| OKABENA PRIVATE MARKETS PFIC | 723 | 723 | 723 |
| OKABENA PRIVATE MARKETS SUBPART F | 763 | 763 | 763 |
| OKABENA PRIVATE MARKETS K-1 SECTION 1256 CONTRACTS | -1,911 | -1,911 | -1,911 |
| OKABENA SPECIAL OPP K-1 SUBPART F | 3,615 | 3,615 | 3,615 |
| OKABENA SPECIAL OPP RENTAL INCOME | 5 | 5 | 5 |
| OKABENA SPECIAL OPP ORDINARY INCOME | -902 | -902 | -902 |
| OKABENA SPECIAL OPP K-1 OTHER PORTFOLIO | -6,062 | -6,062 | -6,062 |
| OKABENA SPECIAL OPP K-1 PFIC INCOME | 47,846 | 47,846 | 47,846 |
| OKABENA SPECIAL OPP K-1 SECTION 988 LOSS | -9,376 | -9,376 | -9,376 |
| OKABENA PRIVATE MARKETS FUND K-1 TRADER INCOME | 32,664 | 32,664 | 32,664 |
| OKABENA PRIVATE MARKETS FUND CANCELLATION OF DEBT | 1,133 | 1,133 | 1,133 |
| OKABENA PRIVATE MARKETS FUND OTHER PORTFOLIO INCOME | 3,698 | 3,698 | 3,698 |
| OKABENA PRIVATE MARKETS FUND RENTAL | -3,259 | -3,259 | -3,259 |
| OKABENA PRIVATE MARKETS FUND ORD BUSINESS INCOME | 21,441 | 21,441 | 21,441 |
| OKABENA PRIVATE MARKETS FUND ROYALTY | 28,640 | 28,640 | 28,640 |
| OKABENA PRIVATE MARKETS FUND SECTION 988 LOSS | -7,078 | -7,078 | -7,078 |
| OKABENA PRIVATE MARKETS FUND OTHER RENTAL | 47 | 47 | 47 |
| Description | Amount |
|---|---|
| MISCELLANEOUS BASIS ADJUSTMENTS | 201,303 |
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR CHANGE TO TAX BASIS REPORTING ON K-1 | 27,085 |
| COLORADO EXCISE TAX REFUND | 1,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMERITRADE CP FOREIGN TAX PAID | 40,899 | 40,899 | 0 | |
| OKABENA PRIVATE MARKETS K-1 FOREIGN TAX PAID | 4,026 | 4,026 | 0 | |
| OKABENA SPECIAL OPP K-1 FOREIGN TAX PAID | 1,042 | 1,042 | 0 | |
| 2019 FEDERAL EXCISE TAX ON NET INVESTMENT INCOME | 18,132 | 0 | 0 | |
| 2020 ESTIMATED FEDERAL UBTI | 29,770 | 0 | 0 | |
| MIDWEST FOREIGN TAX PAID | 8,006 | 8,006 | 0 | |
| 2020 ESTIMATED FEDERAL NET INVESTMENT INCOME | 100,360 | 0 | 0 | |
| 2019 VIRGINIA UBTI | 111 | 0 | 0 | |
| 2018 FEDERAL UBTI | 1,099 | 0 | 0 | |
| 2018 ADDITIONAL FEDERAL UBTI | 1,584 | 0 | 0 | |
| AMERITRADE FCI FOREIGN TAX PAID | 46,399 | 46,399 | 0 |