| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| AON PLC 3.875% 12/15/2025 (00185AAK0) | 613,412 | 610,562 |
| BANK OF AMERICA C 3.248% 10/21/2027 (06051GGA1) | 964,783 | 969,406 |
| LOWE'S COMPANIES INC 3.1% 5/3/2027 (548661DP9) | 471,102 | 483,411 |
| ORACLE CORP 2.65% 7/15/2026 (68389XBM6) | 650,564 | 664,214 |
| PAYPAL HOLDINGS INC 2.85% 10/1/2029 (70450YAE3) | 788,087 | 768,290 |
| AT&T GLBL NOTES 2.3% 06/01/2027 | 896,545 | 896,345 |
| INTERCONTINENTAL EXCHANGE SR GLBL NOTE 2.1% 06/15/2030 | 626,842 | 605,065 |
| BROADCOM INC. 4.75% 4/15/29 | 674,672 | 649,902 |
| CVS HEALTH CORP 5% 1/30/29 | 751,885 | 737,212 |
| CITIGROUP INC. VAR 6/9/27 | 626,256 | 665,453 |
| META PLATFORMS INC. 3.5% 8/15/27 | 476,171 | 483,421 |
| GOLDMAN SACHS GROUP 3.8% 3/15/30 | 463,815 | 468,203 |
| JP MORGAN CHASE VAR 11/08/32 | 862,073 | 881,698 |
| KEYCORP VAR 6/1/33 | 651,373 | 752,344 |
| MORGAN STANLEY VAR 5//4/27 | 404,175 | 414,322 |
| WILLIAMS COS INC 5.3% 8/15/28 | 755,353 | 757,884 |
| AMGEN 5.25% 03/02/33 | 322,503 | 320,792 |
| CAPITAL ONE VAR 06/08/29 | 309,073 | 308,396 |
| GENERAL MOTORS 5.8% 01/07/29 | 201,277 | 204,094 |
| GENERAL MOTORS 5.35% 07/15/27 | 300,463 | 302,946 |
| INGERSOLL RAND 5.45% 06/15/34 | 303,626 | 301,411 |
| REGIONS FINANCIAL VAR 06/06/30 | 301,798 | 303,249 |
| CHARLES SCHWAB VAR 11/17/29 | 832,729 | 829,294 |
| UNITEDHEALTH GROUP 4.9% 04/15/31 | 462,063 | 445,098 |
| WELLS FARGO VAR 01/23/35 | 396,073 | 398,143 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC (ABBV) | 1,396,916 | 2,306,013 |
| ADOBE INC (ADBE) | 113,051 | 105,389 |
| ALPHABET INC-CL A (GOOGL) | 1,135,103 | 4,024,518 |
| ALPHABET INC-CL C (GOOG) | 1,566,196 | 2,418,588 |
| AMAZON COM INC (AMZN) | 1,627,623 | 4,231,814 |
| AMERICAN TOWER CORPORATION (AMT) | 1,661,935 | 1,495,525 |
| AMGEN INC (AMGN) | 1,059,500 | 1,248,987 |
| AMPHENOL CORP CL A (APH) | 219,662 | 504,068 |
| APPLE INC (AAPL) | 1,511,207 | 6,843,478 |
| APPLIED MATERIALS INC (AMAT) | 1,225,120 | 1,707,615 |
| AVERY DENNISON CORP (AVY) | 817,338 | 997,216 |
| CASEYS GEN STORES INC (CASY) | 282,718 | 792,460 |
| CATERPILLAR INC (CAT) | 605,043 | 2,419,972 |
| CHARLES RIVER LABS (CRL) | 736,171 | 569,122 |
| CHARLES SCHWAB CORP (SCHW) | 767,456 | 1,110,150 |
| CHEVRON CORP (CVX) | 847,147 | 1,289,076 |
| CHIPOTLE MEXICAN GRILL INC (CMG) | 96,571 | 358,785 |
| CHUBB LTD (CB) | 1,197,222 | 2,270,357 |
| CHURCH & DWIGHT INC (CHD) | 1,143,248 | 1,612,953 |
| CINTAS CORP (CTAS) | 191,592 | 423,133 |
| COCA COLA CO (KO) | 949,241 | 1,204,171 |
| COSTCO WHOLESALE CORP (COST) | 286,735 | 775,164 |
| CSX CORP (CSX) | 826,587 | 1,048,775 |
| CURTISS WRIGHT CORP (CW) | 505,277 | 1,782,157 |
| DATADOG INC CL A (DDOG) | 159,772 | 270,919 |
| DEERE & CO (DE) | 755,015 | 1,408,803 |
| DRAFTKINGS INC CL A (DKNG) | 160,728 | 244,069 |
| EATON CORPORATION PLC (ETN) | 461,891 | 1,415,757 |
| ELI LILLY & CO (LLY) | 724,139 | 2,080,540 |
| EMERSON ELEC CO (EMR) | 1,271,023 | 2,044,845 |
| ENBRIDGE INC (ENB) | 1,198,626 | 1,442,620 |
| ENTERGY CORP (ETR) | 1,152,079 | 1,972,685 |
| META PLATFORMS INC. CL A (FB) | 1,212,878 | 1,533,451 |
| HILLENBRAND INC (HI) | 1,192,598 | 1,145,077 |
| HOME DEPOT INC (HD) | 37,686 | 131,868 |
| HORMEL FOODS CORP (HRL) | 1,405,813 | 1,140,174 |
| HUNTINGTON BANCSHARES INC (HBAN) | 930,096 | 1,117,163 |
| INTUIT (INTU) | 381,169 | 678,780 |
| INTUITIVE SURGICAL INC (ISRG) | 505,210 | 1,094,028 |
| JP MORGAN CHASE & CO (JPM) | 682,388 | 2,153,315 |
| LAB CORP AMER HLDGS (LH) | 876,482 | 1,023,682 |
| LAM RESH CORP (LRCX) | 379,081 | 482,496 |
| LKQ CORP OC COM (LKQ) | 745,095 | 1,226,935 |
| LULULEMON ATHLETICA INC (LULU) | 318,100 | 371,703 |
| MAGNA INTERNATIONAL INC CL (MGA) | 831,859 | 564,165 |
| MCDONALDS CORP (MCD) | 998,346 | 1,270,588 |
| MERCK & CO INC (MRK) | 1,855,435 | 2,037,549 |
| MICROSOFT CORP (MSFT) | 2,279,835 | 7,188,261 |
| MSCI INC CL A (MSCI) | 209,331 | 325,205 |
| NETFLIX INC (NFLX) | 738,116 | 1,098,106 |
| NOVARTIS AG SPONS ADR (NVS) | 413,862 | 508,250 |
| NVIDIA CORPORATION (NVDA) | 664,038 | 6,717,186 |
| OLD DOMINION FREIGHT LINE I (ODFL) | 347,209 | 484,218 |
| PAYPAL HOLDINGS INC (PYPL) | 1,145,860 | 791,536 |
| PHILIP MORRIS INTERNATIONAL (PM) | 1,263,232 | 1,925,600 |
| PROCTER & GAMBLE CO (PG) | 650,238 | 908,495 |
| PROGRESSIVE CORP (PGR) | 307,217 | 675,700 |
| REGIONS FINANCIAL CORP (RF) | 713,474 | 1,035,633 |
| S&P GLOBAL INC (SPGI) | 311,898 | 416,353 |
| SCHLUMBERGER LTD (SLB) | 1,045,401 | 1,131,030 |
| SERVICENOW INC (NOW) | 592,528 | 1,272,144 |
| SHERWIN WILLIAMS CO (SHW) | 418,419 | 557,485 |
| SHOPIFY INC A (SHOP) | 288,340 | 527,609 |
| SONOCO PRODS CO (SON) | 606,797 | 542,235 |
| SOUTHERN COMPANY (SO) | 660,453 | 1,070,160 |
| STRYKER CORP (SYK) | 295,170 | 432,060 |
| SYNOPSYS INC (SNPS) | 499,685 | 745,998 |
| THE TRADE DESK INC - A (TTD) | 267,695 | 400,072 |
| TRAVELERS COS INC (TRV) | 1,099,678 | 1,927,120 |
| UNITED PARCEL SERVICE INC C (UPS) | 841,975 | 882,700 |
| UNITEDHEALTH GRP INC (UNH) | 1,355,372 | 1,989,042 |
| US BANCORP (USB) | 1,146,303 | 1,100,090 |
| PARAMOUNT GLOBAL CL B/VIACOM | 1,448,968 | 765,672 |
| VISA INC (V) | 774,729 | 1,270,165 |
| WALMART INC (WMT) | 1,287,636 | 2,788,020 |
| WALT DISNEY CO (DIS) | 1,394,562 | 1,306,692 |
| WASTE MANAGEMENT INC (WM) | 887,665 | 1,614,320 |
| WILLIAMS COS INC (WMB) | 599,880 | 1,623,600 |
| ZOETIS INC (ZTS) | 587,641 | 636,568 |
| CISCO SYSTEMS INC. | 1,574,659 | 2,523,163 |
| AMERIPRISE FINANCIAL | 43,680 | 101,162 |
| BOOKING HLDGS INC | 128,845 | 273,263 |
| BOOZ ALLEN HAMILTON HLDGS CL A | 797,604 | 1,287,000 |
| BROADCOM INC | 801,838 | 1,538,490 |
| CONOCOPHILLIPS | 1,516,223 | 1,473,865 |
| CONSTELLATION BRANDS CL A | 399,714 | 390,507 |
| DANAHER CORP | 79,435 | 87,688 |
| DOW INC | 118,595 | 76,528 |
| ECOLABS | 111,470 | 119,972 |
| EXXON MOBIL | 113,991 | 213,311 |
| FORD MOTOR COMPANY | 32,727 | 26,671 |
| FORTIVE CORP | 32,726 | 36,675 |
| HONEYWELL INTL INC | 94,635 | 98,036 |
| NORTHRUP GRUMMAN CORP | 461,630 | 439,255 |
| PNC FINANCIAL SERVICES GROUP | 55,198 | 59,591 |
| PEPSICO INC | 138,136 | 155,709 |
| PINNACLE WEST | 1,410,978 | 1,525,860 |
| SALESFORCE INC | 780,264 | 1,426,920 |
| TESLA MOTORS INC | 1,082,950 | 1,580,630 |
| THERMO FISHER SCIENTIFIC | 130,206 | 148,266 |
| UNION PACIFIC | 127,372 | 135,912 |
| CANADIAN PACIFIC RAILWAY | 1,693,246 | 1,772,052 |
| TE CONNECTIVITY | 99,189 | 109,515 |
| QUALCOMM INC. | 1,309,462 | 1,497,795 |
| ASML HOLDING NV | 741,749 | 831,696 |
| COPART INC | 239,071 | 491,947 |
| FIDELITY NATIONAL INFORMATION | 830,310 | 605,775 |
| LINCOLN ELEC HLDGS INC | 334,642 | 397,811 |
| MCCORMICK & CO | 1,158,528 | 1,114,858 |
| MONOLITHIC POWER SYSTEMS | 279,902 | 332,535 |
| PALO ALTO NETWORKS INC | 524,427 | 867,949 |
| U-HAUL HOLDINGS CO CL B | 747,100 | 1,084,751 |
| ACCENTURE PLC | 1,272,517 | 1,352,984 |
| POOL CORP | 228,700 | 197,745 |
| UNITED RENTALS | 294,141 | 324,042 |
| BECTON DICKINSON | 346,749 | 340,305 |
| RTX CORP | 755,943 | 1,434,002 |
| VIKING THERAPEUTICS | 206,159 | 123,819 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| BERKSHIRE HATHAWAY INC CL B (BRK.B) | AT COST | 1,079,811 | 2,181,183 |
| ISHARES CORE MSCI EMERGING (IEMG) | AT COST | 2,781,613 | 3,472,630 |
| ISHARES CORE S&P SMALL CAP (IJR) | AT COST | 2,166,330 | 3,917,480 |
| ISHARES CORE U.S. AGGREGATE (AGG) | AT COST | 1,833,767 | 1,647,300 |
| SCHWAB US REIT (SCHH) | AT COST | 2,152,800 | 2,737,800 |
| SCHWAB US SMALL CAP ETF (SCHA) | AT COST | 5,027,933 | 8,262,270 |
| SPDR PORTFOLIO S&P 500 ETF (SPLG) | AT COST | 1,957,124 | 4,825,800 |
| OKABENA PRIVATE MARKETS | AT COST | 1,335,465 | 1,382,901 |
| ISHARES CORE MSCI INTL ETF | AT COST | 2,807,976 | 4,674,075 |
| SPDR PORTFOLIO S&P MIDCAP 400 ETF (SPLG) | AT COST | 1,580,040 | 3,075,732 |
| SCHWAB TREASURY OBLIGATION MONEY INV | AT COST | 585,000 | 585,000 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MOSS & BARNETT | 14,766 | 0 | 14,766 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| 2023 FIRST TRUST DIVIDEND RECEIVED 2024 | 20 | ||
| 2024 FIRST TRUST DIVIDEND RECEIVED 2025 | 35 | 35 | |
| 2024 MIDWEST TRUST DIVIDEND RECEIVED 2025 | 17,922 | 17,922 | |
| 2024 SCHWAB DIVIDEND RECEIVED 2025 | 20,455 | 20,455 |
| Description | Amount |
|---|---|
| OKABENA PRIVATE MARKETS ADJUSTMENT FOR NONDEDUCTIBLE PASSTHROUGH CHARITABLE | 25 |
| OKABENA PRIVATE MARKETS K-1 SECTION 743B ADJUSTMENT TO BASIS | 203 |
| OKABENA K-1 NONDEDUCTIBLE EXPENSES | 734 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| WIRE TRANSFER FEES | 25 | 0 | 25 | |
| OKABENA PRIVATE MARKETS K-1 INTEREST EXPENSE | 5,001 | 5,001 | 0 | |
| OKABENA PRIVATE MARKETS K-1 PORTFOLIO EXPENSES | 27,458 | 27,458 | 0 | |
| OKABENA PRIVATE MARKETS K-1 ROYALTY DEDUCTIONS | 1,507 | 1,507 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION 59(E)(2) EXPENSES | 25,529 | 25,529 | 0 | |
| OKABENA PRIVATE MARKETS K-1 OTHER PORTFOLIO EXPENSES | 185 | 185 | 0 | |
| OKABENA PRIVATE MARKETS K-1 SECTION DEPLETION | 5,955 | 5,955 | 0 | |
| OKABENA PRIVATE MARKETS K-1 OTHER EXPENSE | 516 | 516 | 0 | |
| FCI INVESTMENT FEES | 398,414 | 398,414 | 0 | |
| TRUSTEES' TRAVEL | 26,294 | 0 | 26,294 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OKABENA PRIVATE MARKETS K-1 PFIC | 531 | 531 | 531 |
| OKABENA PRIVATE MARKETS K-1 SUBPART F | -301 | -301 | -301 |
| OKABENA PRIVATE MARKETS K-1 SECTION 1256 CONTRACTS | -73 | -73 | -73 |
| OKABENA PRIVATE MARKETS FUND K-1 TRADER INCOME | 3,291 | 3,291 | 3,291 |
| OKABENA PRIVATE MARKETS FUND K-1 CANCELLATION OF DEBT | 241 | 241 | 241 |
| OKABENA PRIVATE MARKETS FUND K-1 OTHER PORTFOLIO INCOME | -168 | -168 | -168 |
| OKABENA PRIVATE MARKETS K-1 FUND RENTAL | -14,350 | -14,350 | -14,350 |
| OKABENA PRIVATE MARKETS FUND K-1 ORD BUSINESS INCOME | 28,278 | 28,278 | 28,278 |
| OKABENA PRIVATE MARKETS FUND K-1 ROYALTY | 6,671 | 6,671 | 6,671 |
| OKABENA PRIVATE MARKETS FUND SECTION 988 GAIN | 1,444 | 1,444 | 1,444 |
| OKABENA PRIVATE MARKETS FUND OTHER RENTAL | -279 | -279 | -279 |
| Description | Amount |
|---|---|
| OKABENA MISCELLANEOUS ADJUSTMENT | 232 |
| FEDERAL TAX REFUND | 25,829 |
| COLORADO TAX REFUND | 1,100 |
| MIDWEST TRUST CASH ACCOUNT INADVERTENTLY OMITTED FROM 2023 ENDING BALANCE | 136,281 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OKABENA PRIVATE MARKETS K-1 FOREIGN TAX PAID | 966 | 966 | 0 | |
| 2023 FEDERAL FORM 990-PF | 110,000 | 0 | 0 | |
| 2024 ESTIMATED FEDERAL FORM 990-PF | 112,673 | 0 | 0 | |
| SCHWAB/FCI FOREIGN TAX | 59,473 | 59,473 | 0 |