| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT | 460 | 0 | 460 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AMERICAN EXPRESS CO 3% 10/30/2024 (025816BR9) | 681,143 | 676,535 |
| AMGEN INC 3.625% 5/22/2024 (031162BV1) | 884,104 | 883,063 |
| AON PLC 3.875% 12/15/2025 (00185AAK0) | 608,514 | 600,687 |
| BANK OF AMERICA C 3.248% 10/21/2027 (06051GGA1) | 963,823 | 957,774 |
| LOWE'S COMPANIES INC 3.1% 5/3/2027 (548661DP9) | 770,648 | 771,395 |
| ORACLE CORP 2.65% 7/15/2026 (68389XBM6) | 649,989 | 649,327 |
| PAYPAL HOLDINGS INC 2.85% 10/1/2029 (70450YAE3) | 787,404 | 767,627 |
| STARBUCKS CORP 2.25% 3/12/2030 (855244AW9) | 720,839 | 693,729 |
| WELLS FARGO & CO 3.55% 9/29/2025 (94974BGP9) | 1,119,269 | 1,114,491 |
| AT&T GLBL NOTES 2.3% 06/01/2027 | 892,994 | 883,109 |
| INTERCONTINENTAL EXCHANGE SR GLBL NOTE 2.1% 06/15/2030 | 740,694 | 704,924 |
| VERIZON SR GLBL NOTE 1.45% 03/20/2026 | 913,709 | 898,751 |
| BROADCOM INC. 4.75% 4/15/29 | 665,646 | 654,818 |
| CVS HEALTH CORP 5% 1/30/29 | 751,885 | 763,045 |
| CITIGROUP INC. VAR 6/9/27 | 626,256 | 639,601 |
| META PLATFORMS INC. 3.5% 8/15/27 | 819,093 | 831,782 |
| GOLDMAN SACHS GROUP 3.8% 3/15/30 | 463,815 | 470,675 |
| JP MORGAN CHASE VAR 11/08/32 | 862,073 | 872,543 |
| KEYCORP VAR 6/1/33 | 651,373 | 734,112 |
| MORGAN STANLEY VAR 5//4/27 | 674,233 | 691,013 |
| WILLIAMS COS INC 5.3% 8/15/28 | 755,232 | 765,317 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC (ABBV) | 2,118,010 | 3,433,515 |
| ADOBE INC (ADBE) | 113,051 | 141,394 |
| ALPHABET INC-CL A (GOOGL) | 1,149,760 | 3,045,242 |
| ALPHABET INC-CL C (GOOG) | 1,721,793 | 2,084,777 |
| AMAZON COM INC (AMZN) | 1,636,387 | 2,962,222 |
| AMERICAN TOWER CORPORATION (AMT) | 445,529 | 415,137 |
| AMGEN INC (AMGN) | 491,247 | 763,253 |
| AMPHENOL CORP CL A (APH) | 219,662 | 359,743 |
| APPLE INC (AAPL) | 1,618,217 | 5,975,554 |
| APPLIED MATERIALS INC (AMAT) | 845,793 | 1,904,322 |
| ATLASSIAN CORPORATION PLC - (TEAM) | 292,817 | 240,239 |
| AVERY DENNISON CORP (AVY) | 479,023 | 759,111 |
| CASEYS GEN STORES INC (CASY) | 348,572 | 687,125 |
| CATERPILLAR INC (CAT) | 605,043 | 1,972,414 |
| CHARLES RIVER LABS (CRL) | 401,803 | 331,906 |
| CHARLES SCHWAB CORP (SCHW) | 767,456 | 1,032,000 |
| CHEVRON CORP (CVX) | 847,147 | 1,327,524 |
| CHIPOTLE MEXICAN GRILL INC (CMG) | 96,571 | 272,148 |
| CHUBB LTD (CB) | 1,353,243 | 2,128,242 |
| CHURCH & DWIGHT INC (CHD) | 1,143,248 | 1,456,602 |
| CINTAS CORP (CTAS) | 335,296 | 667,747 |
| COCA COLA CO (KO) | 949,241 | 1,139,765 |
| COSTCO WHOLESALE CORP (COST) | 354,758 | 681,202 |
| CSX CORP (CSX) | 809,922 | 1,109,440 |
| CURTISS WRIGHT CORP (CW) | 617,214 | 1,381,298 |
| DATADOG INC CL A (DDOG) | 159,206 | 229,530 |
| DEERE & CO (DE) | 755,015 | 1,329,568 |
| DENTSPLY SIRONA INC (XRAY) | 654,962 | 549,652 |
| DRAFTKINGS INC CL A (DKNG) | 160,728 | 231,275 |
| EATON CORPORATION PLC (ETN) | 550,043 | 1,304,040 |
| ELI LILLY & CO (LLY) | 724,139 | 1,570,969 |
| EMERSON ELEC CO (EMR) | 1,228,020 | 1,583,559 |
| ENBRIDGE INC (ENB) | 900,246 | 924,741 |
| ENTERGY CORP (ETR) | 1,351,074 | 1,569,254 |
| META PLATFORMS INC. CL A (FB) | 83,173 | 88,490 |
| FOX CORPORATION CL A (FOXA) | 1,372,439 | 1,240,770 |
| HILLENBRAND INC (HI) | 704,328 | 957,000 |
| HOME DEPOT INC (HD) | 37,686 | 117,480 |
| HORMEL FOODS CORP (HRL) | 769,794 | 590,824 |
| HUNTINGTON BANCSHARES INC (HBAN) | 930,096 | 873,406 |
| INTEL CORP (INTC) | 1,067,453 | 1,462,476 |
| INTUIT (INTU) | 381,168 | 675,032 |
| INTUITIVE SURGICAL INC (ISRG) | 539,485 | 789,760 |
| JP MORGAN CHASE & CO (JPM) | 1,253,428 | 3,058,908 |
| LAB CORP AMER HLDGS (LH) | 745,095 | 1,014,622 |
| LAM RESH CORP (LRCX) | 379,081 | 523,218 |
| LKQ CORP OC COM (LKQ) | 733,761 | 1,308,777 |
| LOWES COS INC (LOW) | 362,894 | 470,026 |
| LULULEMON ATHLETICA INC (LULU) | 318,100 | 496,974 |
| MAGNA INTERNATIONAL INC CL (MGA) | 831,859 | 797,580 |
| MCDONALDS CORP (MCD) | 625,075 | 966,030 |
| MERCK & CO INC (MRK) | 818,639 | 1,163,789 |
| MICROSOFT CORP (MSFT) | 2,279,835 | 6,412,986 |
| MSCI INC CL A (MSCI) | 209,331 | 306,582 |
| NETFLIX INC (NFLX) | 738,116 | 599,836 |
| NOVARTIS AG SPONS ADR (NVS) | 413,862 | 527,366 |
| NVIDIA CORPORATION (NVDA) | 688,029 | 2,593,962 |
| OLD DOMINION FREIGHT LINE I (ODFL) | 220,352 | 425,191 |
| PAYPAL HOLDINGS INC (PYPL) | 966,342 | 404,385 |
| PHILIP MORRIS INTERNATIONAL (PM) | 1,301,378 | 1,552,132 |
| PROCTER & GAMBLE CO (PG) | 650,238 | 794,100 |
| PROGRESSIVE CORP (PGR) | 307,217 | 449,170 |
| RAYTHEON TECHNOLOGIES CORPO (RTX) | 815,036 | 1,130,000 |
| REGIONS FINANCIAL CORP (RF) | 713,474 | 853,340 |
| S&P GLOBAL INC (SPGI) | 178,867 | 246,691 |
| SCHLUMBERGER LTD (SLB) | 818,501 | 1,237,043 |
| SERVICENOW INC (NOW) | 635,027 | 955,174 |
| SHERWIN WILLIAMS CO (SHW) | 333,916 | 428,863 |
| SHOPIFY INC A (SHOP) | 288,340 | 386,540 |
| SONOCO PRODS CO (SON) | 599,382 | 612,223 |
| SOUTHERN COMPANY (SO) | 697,486 | 964,501 |
| STARBUCKS CORP (SBUX) | 55,314 | 50,693 |
| STRYKER CORP (SYK) | 325,239 | 404,271 |
| SYNOPSYS INC (SNPS) | 499,685 | 791,417 |
| THE TRADE DESK INC - A (TTD) | 307,284 | 308,780 |
| TRAVELERS COS INC (TRV) | 1,247,202 | 1,746,603 |
| UNITED PARCEL SERVICE INC C (UPS) | 743,337 | 978,285 |
| UNITEDHEALTH GRP INC (UNH) | 1,491,497 | 2,381,750 |
| US BANCORP (USB) | 1,128,853 | 978,258 |
| VERIZON COMM (VZ) | 1,661,806 | 1,121,500 |
| PARAMOUNT GLOBAL CL B/VIACOM | 1,448,968 | 1,082,628 |
| VISA INC (V) | 800,234 | 1,145,019 |
| WALMART INC (WMT) | 1,398,082 | 1,802,097 |
| WALT DISNEY CO (DIS) | 1,359,442 | 1,024,521 |
| WASTE MANAGEMENT INC (WM) | 887,665 | 1,432,800 |
| WILLIAMS COS INC (WMB) | 1,100,549 | 1,735,370 |
| ZOETIS INC (ZTS) | 540,474 | 711,914 |
| CISCO SYSTEMS INC. | 1,574,659 | 2,153,213 |
| AMERIPRISE FINANCIAL | 43,680 | 72,168 |
| BOOKING HLDGS INC | 128,845 | 195,097 |
| BOOZ ALLEN HAMILTON HLDGS CL A | 1,109,604 | 1,790,740 |
| BROADCOM INC | 106,992 | 338,224 |
| CONOCOPHILLIPS | 54,361 | 116,999 |
| CONSTELLATION BRANDS CL A | 399,714 | 427,172 |
| DANAHER CORP | 79,435 | 88,372 |
| DOW INC | 118,595 | 104,580 |
| ECOLABS | 111,470 | 101,555 |
| EXXON MOBIL | 113,991 | 198,260 |
| FORD MOTOR COMPANY | 32,727 | 32,840 |
| FORTIVE CORP | 32,726 | 36,005 |
| HONEYWELL INTL INC | 94,635 | 91,014 |
| INTL FLAVORS & FRAGRANCES INC | 334,675 | 202,749 |
| NORTHRUP GRUMMAN CORP | 461,630 | 438,179 |
| PNC FINANCIAL SERVICES GROUP | 55,198 | 47,848 |
| PEPSICO INC | 138,136 | 173,916 |
| PINNACLE WEST | 1,460,451 | 1,333,853 |
| SALESFORCE INC | 707,896 | 1,049,929 |
| TESLA MOTORS INC | 1,473,522 | 1,329,120 |
| THERMO FISHER SCIENTIFIC | 130,205 | 151,275 |
| UNION PACIFIC | 127,372 | 146,390 |
| CANADIAN PACIFIC RAILWAY | 425,074 | 701,104 |
| TE CONNECTIVITY | 99,189 | 107,623 |
| QUALCOMM INC. | 1,309,462 | 1,410,143 |
| ASML HOLDING NV | 232,717 | 340,614 |
| BOSTON BEER INC. CL A | 210,892 | 189,729 |
| COPART INC | 239,071 | 420,028 |
| FIDELITY NATIONAL INFORMATION | 830,310 | 450,525 |
| LINCOLN ELEC HLDGS INC | 222,195 | 339,890 |
| MCCORMICK & CO | 703,022 | 589,917 |
| MONOLITHIC POWER SYSTEMS | 369,268 | 471,193 |
| PALO ALTO NETWORKS INC | 372,178 | 556,439 |
| U-HAUL HOLDINGS CO | 53,444 | 107,700 |
| U-HAUL HOLDINGS CO CL B | 520,186 | 950,940 |
| WARNER BROS DISCOVERY INC | 218,706 | 81,333 |
| ACCENTURE PLC | 47,330 | 52,637 |
| FORTREA HOLDINGS | 331,501 | 393,183 |
| POOL CORP | 228,700 | 231,252 |
| UNITED RENTALS | 136,308 | 135,900 |
| WEST PAHRM SRVC INC | 322,822 | 334,161 |
| 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 | 2,144,240 |
| ISHARES CORE MSCI EMERGING (IEMG) | AT COST | 3,564,588 | 4,310,630 |
| ISHARES CORE S&P SMALL CAP (IJR) | AT COST | 2,202,043 | 3,748,698 |
| ISHARES CORE U.S. AGGREGATE (AGG) | AT COST | 2,133,313 | 1,950,362 |
| SCHWAB US REIT (SCHH) | AT COST | 2,368,080 | 2,961,530 |
| SCHWAB US SMALL CAP ETF (SCHA) | AT COST | 5,031,115 | 7,551,834 |
| SPDR PORTFOLIO S&P 500 ETF (SPLG) | AT COST | 1,967,608 | 3,933,962 |
| OKABENA PRIVATE MARKETS | AT COST | 1,202,288 | 2,801,783 |
| ISHARES CORE MSCI INTL ETF | AT COST | 2,854,348 | 4,682,766 |
| SPDR PORTFOLIO S&P MIDCAP 400 ETF (SPLG) | AT COST | 1,615,152 | 2,800,738 |
| SCHWAB TREASURY OBLIGATION MONEY INV | AT COST | 580,000 | 580,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MOSS & BARNETT | 17,599 | 0 | 17,599 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2022 FIRST TRUST DIVIDEND RECEIVED 2023 | 11 | 0 | 0 |
| 2023 FIRST TRUST DIVIDEND RECEIVED 2024 | 0 | 20 | 20 |
| Description | Amount |
|---|---|
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR NONDEDUCTIBLE PASSTHROUGH CHARITABLE | 113 |
| OKABENA MISCELLANEOUS ADJUSTMENT | 11 |
| OKABENA PRIVATE MARKETS K-1 SECTION 743B ADJUSTMENT TO BASIS | 716 |
| MISCELLANEOUS ADJUSTMENT | 23,689 |
| 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 | 19,646 | 19,646 | 0 | |
| OKABENA PRIVATE MARKETS K-1 PORTFOLIO EXPENSES | 58,155 | 58,155 | 0 | |
| OKABENA PRIVATE MARKETS K-1 ROYALTY DEDUCTIONS | 3,691 | 3,691 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION 59(E)(2) EXPENSES | 81,659 | 81,659 | 0 | |
| OKABENA PRIVATE MARKETS K-1 OTHER PORTFOLIO EXPENSES | 1,855 | 1,855 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION DEPLETION | 15,596 | 15,596 | 0 | |
| AMERITRADE FCI FEES | 253,463 | 126,732 | 126,731 | |
| OKABENA PRIVATE MARKETS K-1 SECTION 179 EXPENSE | 24 | 24 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OKABENA PRIVATE MARKETS K-1 PFIC | 7 | 7 | 7 |
| OKABENA PRIVATE MARKETS K-1 SUBPART F | 943 | 943 | 943 |
| OKABENA PRIVATE MARKETS K-1 SECTION 1256 CONTRACTS | 1,061 | 1,061 | 1,061 |
| OKABENA PRIVATE MARKETS FUND K-1 TRADER INCOME | 35,391 | 35,391 | 35,391 |
| OKABENA PRIVATE MARKETS FUND K-1 CANCELLATION OF DEBT | -692 | -692 | -692 |
| OKABENA PRIVATE MARKETS FUND K-1 OTHER PORTFOLIO INCOME | 437 | 437 | 437 |
| OKABENA PRIVATE MARKETS K-1 FUND RENTAL | -9,458 | -9,458 | -9,458 |
| OKABENA PRIVATE MARKETS FUND K-1 ORD BUSINESS INCOME | 66,828 | 66,828 | 66,828 |
| OKABENA PRIVATE MARKETS FUND K-1 ROYALTY | 17,217 | 17,217 | 17,217 |
| OKABENA PRIVATE MARKETS FUND SECTION 988 GAIN | 1,778 | 1,778 | 1,778 |
| OKABENA PRIVATE MARKETS FUND OTHER RENTAL | -12 | -12 | -12 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OKABENA PRIVATE MARKETS K-1 FOREIGN TAX PAID | 2,937 | 2,937 | 0 | |
| 2022 FEDERAL EXCISE TAX ON NET INVESTMENT INCOME | 723 | 0 | 0 | |
| 2023 ESTIMATED FEDERAL UBTI | 5,310 | 0 | 0 | |
| 2018 FLORIDA UBTI | 570 | 0 | 0 | |
| 2021 COLORADO UBTI | 103 | 0 | 0 | |
| 2022 COLORADO UBTI ESTIMATED | 1,100 | 0 | 0 | |
| TD AMERITRADE/FCI FOREIGN TAX | 42,153 | 42,153 | 0 | |
| SCHWAB/FCI FOREIGN TAX | 31,379 | 31,379 | 0 | |
| TRUSTEE TRAVEL EXPENSE | 7,632 | 0 | 7,632 |