| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN EXPRESS CO 3% 10/30/2024 (025816BR9) | 263,332 | 279,187 |
| AMERICAN INTERNATIONA 3.9% 4/1/2026 (026874DH7) | 313,728 | 339,768 |
| AMGEN INC 3.625% 5/22/2024 (031162BV1) | 396,336 | 412,703 |
| AON PLC 3.875% 12/15/2025 (00185AAK0) | 246,122 | 260,057 |
| BANK OF AMERICA C 3.248% 10/21/2027 (06051GGA1) | 403,710 | 434,948 |
| GENERAL MOTORS FINAN 1.7% 8/18/2023 (37045XCZ7) | 310,368 | 309,940 |
| GOLDMAN SACHS GROUP I 2.6% 2/7/2030 (38141GXG4) | 276,859 | 272,855 |
| JPMORGAN CHASE & CO 3.25% 9/23/2022 (46625HJE1) | 346,274 | 355,106 |
| LOWE'S COMPANIES INC 3.1% 5/3/2027 (548661DP9) | 323,994 | 354,262 |
| ORACLE CORP 2.65% 7/15/2026 (68389XBM6) | 278,142 | 296,795 |
| PAYPAL HOLDINGS INC 2.85% 10/1/2029 (70450YAE3) | 341,906 | 360,629 |
| SALESFORCE.COM INC 3.7% 4/11/2028 (79466LAF1) | 367,347 | 397,251 |
| STARBUCKS CORP 2.25% 3/12/2030 (855244AW9) | 318,869 | 316,644 |
| VMWARE INC 2.95% 8/21/2022 (928563AB1) | 321,233 | 327,797 |
| WALT DISNEY CO 2% 9/1/2029 (254687FL5) | 190,969 | 185,529 |
| WELLS FARGO & CO 3.55% 9/29/2025 (94974BGP9) | 446,250 | 474,018 |
| AT&T GLBL NOTES 2.3% 06/01/2027 | 307,451 | 306,437 |
| BROADCOM SR GLBL NOTE 4.75% 04/15/2029 | 258,179 | 264,374 |
| CITIGROUP SR GLBL NOTE 3.2% 10/21/2026 | 326,095 | 320,126 |
| INTERCONTINENTAL EXCHANGE SR GLBL NOTE 2.1% 06/15/2030 | 324,042 | 318,460 |
| VERIZON SR GLBL NOTE 1.45% 03/20/2026 | 367,699 | 365,467 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC (ABBV) | 2,118,010 | 2,999,922 |
| ADOBE INC (ADBE) | 716,702 | 918,070 |
| ALIGN TECH INC (ALGN) | 310,301 | 471,855 |
| ALPHABET INC-CL A (GOOGL) | 1,149,760 | 3,157,774 |
| ALPHABET INC-CL C (GOOG) | 274,582 | 590,292 |
| AMAZON COM INC (AMZN) | 1,903,863 | 4,891,477 |
| AMERCO (UHAL) | 573,630 | 1,089,345 |
| AMERICAN TOWER CORPORATION (AMT) | 503,556 | 645,548 |
| AMGEN INC (AMGN) | 491,247 | 596,171 |
| AMPHENOL CORP CL A (APH) | 93,188 | 172,996 |
| APPLE INC (AAPL) | 2,300,987 | 9,452,229 |
| APPLIED MATERIALS INC (AMAT) | 845,793 | 1,848,980 |
| AT&T INC (T) | 931,521 | 726,832 |
| ATLASSIAN CORPORATION PLC - (TEAM) | 292,817 | 385,103 |
| AVERY DENNISON CORP (AVY) | 609,771 | 1,082,850 |
| BAXTER INTERNATIONAL INC (BAX) | 521,792 | 584,656 |
| CARVANA CO (CVNA) | 134,915 | 123,544 |
| CASEYS GEN STORES INC (CASY) | 348,572 | 493,572 |
| CATERPILLAR INC (CAT) | 598,225 | 1,372,960 |
| CHARLES RIVER LABS (CRL) | 401,803 | 528,999 |
| CHARLES SCHWAB CORP (SCHW) | 688,838 | 1,160,580 |
| CHEVRON CORP (CVX) | 1,037,172 | 1,232,175 |
| CHIPOTLE MEXICAN GRILL INC (CMG) | 96,571 | 208,042 |
| CHUBB LTD (CB) | 1,353,243 | 1,820,400 |
| CHURCH & DWIGHT INC (CHD) | 1,143,248 | 1,578,910 |
| CINTAS CORP (CTAS) | 335,296 | 491,032 |
| COCA COLA CO (KO) | 949,241 | 1,145,181 |
| COGNEX CORP (CGNX) | 202,370 | 198,910 |
| CONAGRA BRANDS INC (CAG) | 807,675 | 1,088,702 |
| COSTCO WHOLESALE CORP (COST) | 354,758 | 585,866 |
| CSX CORP (CSX) | 809,922 | 1,203,200 |
| CURTISS WRIGHT CORP (CW) | 893,249 | 1,178,695 |
| DATADOG INC CL A (DDOG) | 105,808 | 237,777 |
| DEERE & CO (DE) | 755,015 | 1,140,109 |
| DENTSPLY SIRONA INC (XRAY) | 654,962 | 861,621 |
| DOCUSIGN INC (DOCU) | 187,545 | 142,258 |
| DRAFTKINGS INC CL A (DKNG) | 27,555 | 27,607 |
| EATON CORPORATION PLC (ETN) | 550,043 | 935,820 |
| EDWARDS LIFESCIENCES CORPOR (EW) | 311,285 | 481,019 |
| ELI LILLY & CO (LLY) | 331,443 | 654,365 |
| EMERSON ELEC CO (EMR) | 1,228,020 | 1,512,622 |
| ENBRIDGE INC (ENB) | 900,246 | 1,003,301 |
| ENTERGY CORP (ETR) | 933,272 | 1,196,568 |
| META PLATFORMS INC. CL A (FB) | 815,111 | 1,052,103 |
| FOX CORPORATION CL A (FOXA) | 1,372,439 | 1,543,121 |
| GLAXOSMITHKLINE PLC ADS (GSK) | 671,968 | 734,794 |
| HILLENBRAND INC (HI) | 704,328 | 1,039,800 |
| HOME DEPOT INC (HD) | 37,686 | 140,688 |
| HORMEL FOODS CORP (HRL) | 769,794 | 898,104 |
| HUNTINGTON BANCSHARES INC (HBAN) | 930,096 | 1,058,799 |
| INTEL CORP (INTC) | 1,401,188 | 2,061,957 |
| INTERCONTINENTAL EXCHANGE I (ICE) | 70,453 | 106,134 |
| INTUIT (INTU) | 265,460 | 499,782 |
| INTUITIVE SURGICAL INC (ISRG) | 415,115 | 649,974 |
| JP MORGAN CHASE & CO (JPM) | 1,253,428 | 2,847,608 |
| LAB CORP AMER HLDGS (LH) | 876,482 | 1,402,633 |
| LAM RESH CORP (LRCX) | 432,781 | 622,784 |
| LEGGETT & PLATT INC (LEG) | 977,008 | 961,415 |
| LKQ CORP OC COM (LKQ) | 733,761 | 1,643,981 |
| LOWES COS INC (LOW) | 548,252 | 838,251 |
| LULULEMON ATHLETICA INC (LULU) | 375,954 | 502,230 |
| MAGNA INTERNATIONAL INC CL (MGA) | 420,369 | 547,964 |
| MATCH GROUP INC (MTCH) | 368,935 | 381,409 |
| MCDONALDS CORP (MCD) | 625,075 | 873,372 |
| MERCK & CO INC (MRK) | 990,461 | 991,952 |
| MICROSOFT CORP (MSFT) | 2,435,809 | 6,921,129 |
| MSCI INC CL A (MSCI) | 209,331 | 332,078 |
| NETFLIX INC (NFLX) | 803,777 | 872,333 |
| NOVARTIS AG SPONS ADR (NVS) | 436,690 | 456,856 |
| NVIDIA CORPORATION (NVDA) | 633,558 | 1,461,138 |
| OLD DOMINION FREIGHT LINE I (ODFL) | 260,683 | 444,750 |
| PAYPAL HOLDINGS INC (PYPL) | 917,443 | 860,491 |
| PHILIP MORRIS INTERNATIONAL (PM) | 1,301,378 | 1,567,310 |
| PROCTER & GAMBLE CO (PG) | 650,238 | 886,440 |
| PROGRESSIVE CORP (PGR) | 209,131 | 234,350 |
| RAYTHEON TECHNOLOGIES CORPO (RTX) | 815,036 | 1,155,786 |
| REGIONS FINANCIAL CORP (RF) | 713,474 | 959,898 |
| S&P GLOBAL INC (SPGI) | 216,257 | 327,519 |
| SCHLUMBERGER LTD (SLB) | 818,501 | 711,941 |
| SERVICENOW INC (NOW) | 635,027 | 877,597 |
| SHERWIN WILLIAMS CO (SHW) | 413,090 | 627,549 |
| SHOPIFY INC A (SHOP) | 60,291 | 119,833 |
| SONOCO PRODS CO (SON) | 599,382 | 634,359 |
| SOUTHERN COMPANY (SO) | 697,486 | 943,318 |
| STARBUCKS CORP (SBUX) | 134,476 | 184,111 |
| STRYKER CORP (SYK) | 110,366 | 152,429 |
| SYNOPSYS INC (SNPS) | 183,606 | 298,854 |
| TEVA PHARMACEUTICAL INDUSTR (TEVA) | 528,435 | 408,510 |
| THE TRADE DESK INC - A (TTD) | 335,889 | 508,602 |
| TRAVELERS COS INC (TRV) | 1,247,202 | 1,434,307 |
| UNITED PARCEL SERVICE INC C (UPS) | 743,337 | 1,333,623 |
| UNITEDHEALTH GRP INC (UNH) | 1,055,143 | 1,835,824 |
| US BANCORP (USB) | 1,128,853 | 1,269,610 |
| VERIZON COMM (VZ) | 1,516,430 | 1,388,683 |
| PARAMOUNT GLOBAL CL B/VIACOM | 865,125 | 781,058 |
| VISA INC (V) | 800,234 | 953,090 |
| WALMART INC (WMT) | 878,700 | 1,055,948 |
| WALT DISNEY CO (DIS) | 1,358,250 | 1,756,298 |
| WASTE MANAGEMENT INC (WM) | 887,665 | 1,335,200 |
| WILLIAMS COS INC (WMB) | 1,120,561 | 1,297,417 |
| ZOETIS INC (ZTS) | 540,474 | 880,216 |
| ZOOM VIDEO COMMUNICATIONS I (ZM) | 267,887 | 136,461 |
| CISCO SYSTEMS INC. | 1,574,659 | 2,700,893 |
| AIRBNB CL A | 140,607 | 131,194 |
| AMERIPRISE FINANCIAL | 43,680 | 57,315 |
| BOOKING HLDGS INC | 128,845 | 131,958 |
| BOOZ ALLEN HAMILTON HLDGS CL A | 1,109,604 | 1,187,060 |
| BROADCOM INC | 139,042 | 201,619 |
| CONOCOPHILLIPS | 54,361 | 72,757 |
| CONSTELLATION BRANDS CL A | 461,904 | 508,214 |
| DANAHER CORP | 89,920 | 125,682 |
| DOW INC | 102,664 | 93,134 |
| ECOLABS | 143,572 | 155,299 |
| EXXON MOBIL | 113,991 | 121,340 |
| FORD MOTOR COMPANY | 32,727 | 55,954 |
| FORTIVE CORP | 32,726 | 37,306 |
| HONEYWELL INTL INC | 69,727 | 66,515 |
| INTL FLAVORS & FRAGRANCES INC | 334,675 | 377,228 |
| KEYCORP | 43,325 | 47,324 |
| MIDDLEBY CORP | 362,533 | 370,893 |
| NORTHRUP GRUMMAN CORP | 66,760 | 84,768 |
| PNC FINANCIAL SERVICES GROUP | 55,198 | 61,961 |
| PEPSICO INC | 138,136 | 177,879 |
| PINNACLE WEST | 523,523 | 423,540 |
| ROKU INC CL A | 227,551 | 136,464 |
| SALESFORCE INC | 122,476 | 135,705 |
| SNAP INC | 210,582 | 153,788 |
| BLOCK INC CL A | 502,219 | 304,931 |
| TESLA MOTORS INC | 1,088,568 | 1,475,265 |
| THERMO FISHER SCIENTIFIC | 180,487 | 264,227 |
| UNION PACIFIC | 127,373 | 150,150 |
| CANADIAN PACIFIC RAILWAY | 425,074 | 637,964 |
| MEDTRONIC PLC | 124,531 | 106,347 |
| TE CONNECTIVITY | 99,189 | 123,586 |
| QUALCOMM INC. | 1,309,463 | 1,782,983 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BERKSHIRE HATHAWAY INC CL B (BRK.B) | AT COST | 1,297,512 | 1,797,588 |
| ISHARES CORE MSCI DEV MKTS (IDEV) | AT COST | 8,636,790 | 15,065,880 |
| ISHARES CORE MSCI EMERGING (IEMG) | AT COST | 8,720,742 | 12,480,810 |
| ISHARES CORE S&P SMALL CAP (IJR) | AT COST | 1,651,754 | 3,263,535 |
| ISHARES CORE U.S. AGGREGATE (AGG) | AT COST | 3,216,741 | 3,380,304 |
| LAUDER ESTEE COS INC CL A (EL) | AT COST | 239,217 | 367,979 |
| SCHWAB US REIT (SCHH) | AT COST | 2,368,080 | 3,767,335 |
| SCHWAB US SMALL CAP ETF (SCHA) | AT COST | 3,295,900 | 5,888,000 |
| SPDR PORTFOLIO S&P 400 MID (SPMD) | AT COST | 556,881 | 1,218,630 |
| SPDR PORTFOLIO S&P 500 ETF (SPLG) | AT COST | 2,166,816 | 4,326,825 |
| SPDR PORTFOLIO S&P 600 SMAL (SPSM) | AT COST | 199,821 | 402,210 |
| SPDR S&P MIDCAP 400 ETF TR (MDY) | AT COST | 4,055,955 | 7,351,056 |
| VANGUARD FTSE DEVELOPED MKT (VEA) | AT COST | 1,681,020 | 2,527,470 |
| VANGUARD INTERMEDIATE TERM (VCIT) | AT COST | 2,689,367 | 2,868,696 |
| OKABENA PRIVATE MARKETS | AT COST | 3,834,706 | 5,715,263 |
| DIGITAL REALTY TRUST | AT COST | 55,558 | 72,163 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MOSS & BARNETT | 43,437 | 0 | 43,437 | |
| CIRESI CONLIN | 9,434 | 0 | 9,434 | |
| STINSON | 7,222 | 0 | 7,222 | |
| MASER | 21,184 | 0 | 21,184 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2020 MIDWEST TRUST DIVIDEND RECEIVED 2021 | 43 | 0 | |
| 2020 FIRST TRUST DIVIDEND RECEIVED 2021 | 4 | 0 | |
| CASH RECEIVABLE FROM LIQUIDATION OF OKABENA SPECIAL OPPORTUNITY FUND | 3,696,023 | 0 | |
| 2020 AMERITRADE FCI DIVIDEND RECEIVED 2021 | 36,276 | 0 | |
| 2021 AMERITRADE FCI DIVIDEND RECEIVED 2022 | 0 | 42,382 |
| Description | Amount |
|---|---|
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR NONDEDUCTIBLE PASSTHROUGH CHARITABLE | 346 |
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR NONDEDUCTIBLE OTHER EXPENSES | 1,354 |
| OKABENA PRIVATE MARKETS ADJUSTMENT TO BASIS RE EXCESS BUSINESS INT EXP | 4,359 |
| PAYMENT PURSUANT TO REFUNDING AGREEMENT | 1,427 |
| 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 | 5,777 | 5,777 | 0 | |
| OKABENA PRIVATE MARKETS K-1 PORTFOLIO EXPENSES | 105,981 | 105,981 | 0 | |
| OKABENA PRIVATE MARKETS K-1 ROYALTY DEDUCTIONS | 16,228 | 16,228 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION 59(E)(2) EXPENSES | 94,345 | 94,345 | 0 | |
| OKABENA PRIVATE MARKETS K-1 OTHER PORTFOLIO EXPENSES | 707 | 707 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION DEPLETION | 12,315 | 12,315 | 0 | |
| AMERITRADE FCI FEES | 377,289 | 377,289 | 0 | |
| CREATIVE PLANNING FEES | 32,214 | 32,214 | 0 | |
| ADR FEES | 476 | 476 | 0 | |
| OKABENA PRIVATE MARKETS K-1 OTHER DEDUCTION | 1,709 | 1,709 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OKABENA PRIVATE MARKETS K-1 PFIC | 12 | 12 | 12 |
| OKABENA PRIVATE MARKETS K-1 SUBPART F | 3,068 | 3,068 | 3,068 |
| OKABENA PRIVATE MARKETS K-1 SECTION 1256 CONTRACTS | 21,111 | 21,111 | 21,111 |
| OKABENA PRIVATE MARKETS FUND K-1 TRADER INCOME | 2,341 | 2,341 | 2,341 |
| OKABENA PRIVATE MARKETS FUND K-1 CANCELLATION OF DEBT | 4,480 | 4,480 | 4,480 |
| OKABENA PRIVATE MARKETS FUND K-1 OTHER PORTFOLIO INCOME | -1,286 | -1,286 | -1,286 |
| OKABENA PRIVATE MARKETS K-1 FUND RENTAL | -14,253 | -14,253 | -14,253 |
| OKABENA PRIVATE MARKETS FUND K-1 ORD BUSINESS INCOME | 10,936 | 10,936 | 10,936 |
| OKABENA PRIVATE MARKETS FUND K-1 ROYALTY | 33,991 | 33,991 | 33,991 |
| OKABENA PRIVATE MARKETS FUND SECTION 988 LOSS | -1,137 | -1,137 | -1,137 |
| OKABENA PRIVATE MARKETS FUND OTHER RENTAL | 5 | 5 | 5 |
| OKABENA PRIVATE MARKETS FUND K-1 RECAPTURE GAIN | 43,753 | 43,753 | 43,753 |
| DIGITAL REALTY TRUST DEFERRED INCOME | 342 | 342 | 342 |
| MISCELLANEOUS | 13,869 | 13,869 | 13,869 |
| Description | Amount |
|---|---|
| FEDERAL TAX REFUND RECEIVED | 47,920 |
| FCI RETURN OF CAPITAL (BASIS ADJUSTMENTS IN 2022) | 96,696 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMERITRADE FCI FOREIGN TAX PAID | 69,028 | 69,028 | 0 | |
| OKABENA PRIVATE MARKETS K-1 FOREIGN TAX PAID | 9,277 | 9,277 | 0 |