| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN EXPRESS CO 3% 10/30/2024 (025816BR9) | 262,705 | 258,322 |
| AMERICAN INTERNATIONA 3.9% 4/1/2026 (026874DH7) | 158,980 | 151,958 |
| AMGEN INC 3.625% 5/22/2024 (031162BV1) | 393,738 | 384,644 |
| AON PLC 3.875% 12/15/2025 (00185AAK0) | 244,639 | 234,652 |
| BANK OF AMERICA C 3.248% 10/21/2027 (06051GGA1) | 403,103 | 377,189 |
| GOLDMAN SACHS GROUP I 2.6% 2/7/2030 (38141GXG4) | 275,497 | 225,326 |
| LOWE'S COMPANIES INC 3.1% 5/3/2027 (548661DP9) | 323,369 | 309,871 |
| ORACLE CORP 2.65% 7/15/2026 (68389XBM6) | 277,973 | 266,267 |
| PAYPAL HOLDINGS INC 2.85% 10/1/2029 (70450YAE3) | 341,682 | 300,211 |
| SALESFORCE.COM INC 3.7% 4/11/2028 (79466LAF1) | 365,523 | 344,743 |
| STARBUCKS CORP 2.25% 3/12/2030 (855244AW9) | 318,432 | 265,547 |
| WALT DISNEY CO 2% 9/1/2029 (254687FL5) | 190,230 | 156,981 |
| WELLS FARGO & CO 3.55% 9/29/2025 (94974BGP9) | 444,643 | 427,914 |
| AT&T GLBL NOTES 2.3% 06/01/2027 | 306,130 | 268,379 |
| CITIGROUP SR GLBL NOTE 3.2% 10/21/2026 | 320,803 | 280,622 |
| INTERCONTINENTAL EXCHANGE SR GLBL NOTE 2.1% 06/15/2030 | 323,598 | 262,638 |
| VERIZON SR GLBL NOTE 1.45% 03/20/2026 | 367,072 | 330,073 |
| BROADCOM INC. 4.75% 4/15/29 | 254,652 | 223,280 |
| VMWARE INC 1.8% 8/15/2028 (928563AK1) | 281,760 | 243,608 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC (ABBV) | 2,118,010 | 3,580,631 |
| ADOBE INC (ADBE) | 113,051 | 79,758 |
| ALIGN TECH INC (ALGN) | 383,129 | 215,961 |
| ALPHABET INC-CL A (GOOGL) | 1,149,760 | 1,923,414 |
| ALPHABET INC-CL C (GOOG) | 1,494,146 | 1,140,624 |
| AMAZON COM INC (AMZN) | 1,462,707 | 1,528,968 |
| AMERICAN TOWER CORPORATION (AMT) | 445,529 | 407,407 |
| AMGEN INC (AMGN) | 491,247 | 695,996 |
| AMPHENOL CORP CL A (APH) | 219,662 | 276,312 |
| APPLE INC (AAPL) | 1,892,220 | 5,168,226 |
| APPLIED MATERIALS INC (AMAT) | 845,793 | 1,144,215 |
| ATLASSIAN CORPORATION PLC - (TEAM) | 292,817 | 129,967 |
| AVERY DENNISON CORP (AVY) | 479,023 | 679,655 |
| CASEYS GEN STORES INC (CASY) | 348,572 | 561,099 |
| CATERPILLAR INC (CAT) | 605,043 | 1,598,105 |
| CHARLES RIVER LABS (CRL) | 401,803 | 305,932 |
| CHARLES SCHWAB CORP (SCHW) | 688,838 | 1,148,988 |
| CHEVRON CORP (CVX) | 847,147 | 1,597,461 |
| CHIPOTLE MEXICAN GRILL INC (CMG) | 96,571 | 165,111 |
| CHUBB LTD (CB) | 1,353,243 | 2,077,390 |
| CHURCH & DWIGHT INC (CHD) | 1,143,248 | 1,241,716 |
| CINTAS CORP (CTAS) | 335,296 | 500,395 |
| COCA COLA CO (KO) | 949,241 | 1,230,281 |
| COSTCO WHOLESALE CORP (COST) | 354,758 | 471,108 |
| CSX CORP (CSX) | 809,922 | 991,360 |
| CURTISS WRIGHT CORP (CW) | 893,249 | 1,419,415 |
| DATADOG INC CL A (DDOG) | 159,206 | 138,989 |
| DEERE & CO (DE) | 755,015 | 1,425,627 |
| DENTSPLY SIRONA INC (XRAY) | 654,962 | 491,737 |
| DRAFTKINGS INC CL A (DKNG) | 160,728 | 74,730 |
| EATON CORPORATION PLC (ETN) | 550,043 | 849,884 |
| EDWARDS LIFESCIENCES CORPOR (EW) | 311,285 | 277,027 |
| ELI LILLY & CO (LLY) | 331,443 | 866,675 |
| EMERSON ELEC CO (EMR) | 1,228,020 | 1,562,896 |
| ENBRIDGE INC (ENB) | 900,246 | 1,003,814 |
| ENTERGY CORP (ETR) | 889,722 | 1,194,975 |
| META PLATFORMS INC. CL A (FB) | 83,173 | 30,085 |
| FOX CORPORATION CL A (FOXA) | 1,372,439 | 1,270,043 |
| HILLENBRAND INC (HI) | 704,328 | 853,400 |
| HOME DEPOT INC (HD) | 37,686 | 107,077 |
| HORMEL FOODS CORP (HRL) | 769,794 | 838,120 |
| HUNTINGTON BANCSHARES INC (HBAN) | 930,096 | 968,162 |
| INTEL CORP (INTC) | 1,401,188 | 1,058,204 |
| INTUIT (INTU) | 381,168 | 420,358 |
| INTUITIVE SURGICAL INC (ISRG) | 482,310 | 568,380 |
| JP MORGAN CHASE & CO (JPM) | 1,253,428 | 2,411,520 |
| LAB CORP AMER HLDGS (LH) | 876,482 | 1,051,183 |
| LAM RESH CORP (LRCX) | 379,081 | 280,760 |
| LAUDER ESTEE COS INC CL A (EL) | 239,217 | 246,621 |
| LEGGETT & PLATT INC (LEG) | 977,008 | 752,828 |
| LKQ CORP OC COM (LKQ) | 733,761 | 1,462,686 |
| LOWES COS INC (LOW) | 362,894 | 420,795 |
| LULULEMON ATHLETICA INC (LULU) | 318,100 | 311,409 |
| MAGNA INTERNATIONAL INC CL (MGA) | 734,975 | 668,542 |
| MCDONALDS CORP (MCD) | 625,075 | 858,581 |
| MERCK & CO INC (MRK) | 818,639 | 1,184,391 |
| MICROSOFT CORP (MSFT) | 2,424,304 | 4,872,903 |
| MSCI INC CL A (MSCI) | 209,331 | 252,122 |
| NETFLIX INC (NFLX) | 637,908 | 295,175 |
| NOVARTIS AG SPONS ADR (NVS) | 436,690 | 473,831 |
| NVIDIA CORPORATION (NVDA) | 706,700 | 799,678 |
| OLD DOMINION FREIGHT LINE I (ODFL) | 220,352 | 297,685 |
| PAYPAL HOLDINGS INC (PYPL) | 1,476,255 | 581,440 |
| PHILIP MORRIS INTERNATIONAL (PM) | 1,301,378 | 1,669,762 |
| PROCTER & GAMBLE CO (PG) | 650,238 | 821,304 |
| PROGRESSIVE CORP (PGR) | 209,786 | 296,906 |
| RAYTHEON TECHNOLOGIES CORPO (RTX) | 815,036 | 1,355,356 |
| REGIONS FINANCIAL CORP (RF) | 713,474 | 949,330 |
| S&P GLOBAL INC (SPGI) | 178,867 | 187,566 |
| SCHLUMBERGER LTD (SLB) | 818,501 | 1,270,798 |
| SERVICENOW INC (NOW) | 635,027 | 524,941 |
| SHERWIN WILLIAMS CO (SHW) | 333,916 | 326,329 |
| SHOPIFY INC A (SHOP) | 60,291 | 30,198 |
| SONOCO PRODS CO (SON) | 599,382 | 665,260 |
| SOUTHERN COMPANY (SO) | 697,486 | 982,244 |
| STARBUCKS CORP (SBUX) | 55,314 | 52,378 |
| STRYKER CORP (SYK) | 110,366 | 139,359 |
| SYNOPSYS INC (SNPS) | 183,606 | 258,944 |
| THE TRADE DESK INC - A (TTD) | 307,284 | 192,366 |
| TRAVELERS COS INC (TRV) | 1,247,202 | 1,719,096 |
| UNITED PARCEL SERVICE INC C (UPS) | 743,337 | 1,081,632 |
| UNITEDHEALTH GRP INC (UNH) | 1,161,770 | 2,045,965 |
| US BANCORP (USB) | 1,128,853 | 985,717 |
| VERIZON COMM (VZ) | 1,661,806 | 1,172,071 |
| PARAMOUNT GLOBAL CL B/VIACOM | 865,125 | 436,854 |
| VISA INC (V) | 800,234 | 913,728 |
| WALMART INC (WMT) | 1,398,062 | 1,620,801 |
| WALT DISNEY CO (DIS) | 1,359,442 | 985,827 |
| WASTE MANAGEMENT INC (WM) | 887,665 | 1,255,040 |
| WILLIAMS COS INC (WMB) | 1,105,466 | 1,639,210 |
| ZOETIS INC (ZTS) | 540,474 | 528,606 |
| CISCO SYSTEMS INC. | 1,574,659 | 2,030,464 |
| AIRBNB CL A | 140,607 | 67,374 |
| AMERIPRISE FINANCIAL | 43,680 | 59,160 |
| BOOKING HLDGS INC | 128,845 | 110,840 |
| BOOZ ALLEN HAMILTON HLDGS CL A | 1,109,604 | 1,463,280 |
| BROADCOM INC | 139,042 | 169,416 |
| CONOCOPHILLIPS | 54,361 | 118,944 |
| CONSTELLATION BRANDS CL A | 326,827 | 335,574 |
| DANAHER CORP | 89,920 | 101,390 |
| DOW INC | 118,595 | 96,094 |
| ECOLABS | 111,470 | 74,527 |
| EXXON MOBIL | 113,991 | 218,725 |
| FORD MOTOR COMPANY | 32,727 | 31,331 |
| FORTIVE CORP | 32,726 | 31,418 |
| HONEYWELL INTL INC | 94,635 | 93,006 |
| INTL FLAVORS & FRAGRANCES INC | 334,675 | 262,519 |
| KEYCORP | 43,325 | 35,641 |
| MIDDLEBY CORP | 362,533 | 252,402 |
| NORTHRUP GRUMMAN CORP | 66,760 | 119,489 |
| PNC FINANCIAL SERVICES GROUP | 55,198 | 48,803 |
| PEPSICO INC | 138,136 | 184,996 |
| PINNACLE WEST | 792,216 | 747,245 |
| SALESFORCE INC | 707,896 | 529,034 |
| BLOCK INC CL A | 558,547 | 174,758 |
| TESLA MOTORS INC | 1,473,522 | 658,890 |
| THERMO FISHER SCIENTIFIC | 130,205 | 156,947 |
| UNION PACIFIC | 127,372 | 123,414 |
| CANADIAN PACIFIC RAILWAY | 425,074 | 661,464 |
| TE CONNECTIVITY | 99,189 | 87,937 |
| QUALCOMM INC. | 1,309,462 | 1,071,915 |
| ASML HOLDING NV | 170,831 | 195,065 |
| BOSTON BEER INC. CL A | 210,892 | 180,906 |
| COPART INC | 233,978 | 257,443 |
| DEXCOM INC | 224,457 | 212,099 |
| FIDELITY NATIONAL INFORMATION | 830,310 | 508,875 |
| LINCOLN ELEC HLDGS INC | 222,195 | 225,838 |
| MCCORMICK & CO | 703,022 | 714,678 |
| MONOLITHIC PIWER SYSTEMS | 271,281 | 194,839 |
| NIKE INC CL B | 216,248 | 272,282 |
| PALO ALTO NETWORKS INC | 372,178 | 263,312 |
| U-HAUL HOLDINGS CO | 53,444 | 90,285 |
| U-HAUL HOLDINGS CO CL B | 520,186 | 742,230 |
| WARNER BROS DISCOVERY INC | 218,706 | 67,753 |
| 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 | 1,857,107 |
| ISHARES CORE MSCI DEV MKTS (IDEV) | AT COST | 8,443,140 | 12,203,640 |
| ISHARES CORE MSCI EMERGING (IEMG) | AT COST | 5,939,306 | 6,631,400 |
| ISHARES CORE S&P SMALL CAP (IJR) | AT COST | 2,202,043 | 3,277,383 |
| ISHARES CORE U.S. AGGREGATE (AGG) | AT COST | 3,216,741 | 2,873,911 |
| SCHWAB US REIT (SCHH) | AT COST | 2,368,080 | 2,758,470 |
| SCHWAB US SMALL CAP ETF (SCHA) | AT COST | 5,031,115 | 6,475,969 |
| SPDR PORTFOLIO S&P 500 ETF (SPLG) | AT COST | 2,166,816 | 3,485,950 |
| SPDR S&P MIDCAP 400 ETF TR (MDY) | AT COST | 4,055,955 | 6,287,618 |
| VANGUARD FTSE DEVELOPED MKT (VEA) | AT COST | 950,880 | 1,175,160 |
| VANGUARD INTERMEDIATE TERM (VCIT) | AT COST | 2,689,366 | 2,397,074 |
| OKABENA PRIVATE MARKETS | AT COST | 2,571,028 | 4,340,387 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MOSS & BARNETT | 19,690 | 0 | 19,690 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2021 AMERITRADE FCI DIVIDEND RECEIVED 2022 | 42,382 | 0 | 0 |
| 2022 FIRST TRUST DIVIDEND RECEIVED 2023 | 0 | 11 | 11 |
| Description | Amount |
|---|---|
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR NONDEDUCTIBLE PASSTHROUGH CHARITABLE | 189 |
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR NONDEDUCTIBLE OTHER EXPENSES | 925 |
| OKABENA PRIVATE MARKETS ADJUSTMENT TO BASIS RE EXCESS BUSINESS INT EXP | 1,870 |
| PAYMENT PURSUANT TO REFUNDING AGREEMENT | 1,600 |
| FCI MISCELLANEOUS ADJUSTMENT | 9,838 |
| OKABENA PRIVATE MARKETS K-1 SECTION 743B ADJUSTMENT TO BASIS | 1,288 |
| 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 | 8,598 | 8,598 | 0 | |
| OKABENA PRIVATE MARKETS K-1 PORTFOLIO EXPENSES | 1,045 | 1,045 | 0 | |
| OKABENA PRIVATE MARKETS K-1 ROYALTY DEDUCTIONS | 5,785 | 5,785 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION 59(E)(2) EXPENSES | 145,812 | 145,812 | 0 | |
| OKABENA PRIVATE MARKETS K-1 OTHER PORTFOLIO EXPENSES | 72,921 | 72,921 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION DEPLETION | 17,015 | 17,015 | 0 | |
| AMERITRADE FCI FEES | 361,480 | 361,480 | 0 | |
| ADR FEES | 125 | 125 | 0 | |
| OKABENA PRIVATE MARKETS K-1 OTHER DEDUCTION | 3,090 | 3,090 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION 179 EXPENSE | 127 | 127 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OKABENA PRIVATE MARKETS K-1 PFIC | 1,386 | 1,386 | 1,386 |
| OKABENA PRIVATE MARKETS K-1 SUBPART F | 1,534 | 1,534 | 1,534 |
| OKABENA PRIVATE MARKETS K-1 SECTION 1256 CONTRACTS | -28,378 | -28,378 | -28,378 |
| OKABENA PRIVATE MARKETS FUND K-1 TRADER INCOME | 5,805 | 5,805 | 5,805 |
| OKABENA PRIVATE MARKETS FUND K-1 CANCELLATION OF DEBT | 2,268 | 2,268 | 2,268 |
| OKABENA PRIVATE MARKETS FUND K-1 OTHER PORTFOLIO INCOME | 1,151 | 1,151 | 1,151 |
| OKABENA PRIVATE MARKETS K-1 FUND RENTAL | -6,196 | -6,196 | -6,196 |
| OKABENA PRIVATE MARKETS FUND K-1 ORD BUSINESS INCOME | 100,833 | 100,833 | 100,833 |
| OKABENA PRIVATE MARKETS FUND K-1 ROYALTY | 36,487 | 36,487 | 36,487 |
| OKABENA PRIVATE MARKETS FUND SECTION 988 LOSS | 6,200 | 6,200 | 6,200 |
| OKABENA PRIVATE MARKETS FUND OTHER RENTAL | -409 | -409 | -409 |
| OKABENA PRIVATE MARKETS FUND K-1 RECAPTURE GAIN | 65,847 | 65,847 | 65,847 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AMERITRADE FCI FOREIGN TAX PAID | 91,326 | 91,326 | 0 | |
| OKABENA PRIVATE MARKETS K-1 FOREIGN TAX PAID | 2,032 | 2,032 | 0 | |
| 2021 FEDERAL EXCISE TAX ON NET INVESTMENT INCOME | 190,000 | 0 | 0 | |
| 2022 ESTIMATED FEDERAL UBTI | 13,081 | 0 | 0 | |
| 2022 ESTIMATED FEDERAL NET INVESTMENT INCOME | 105,084 | 0 | 0 | |
| 2021 COLORADO UBTI | 1,065 | 0 | 0 |