| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 59,900 | 5,990 | 0 | 53,910 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFB NTGI MFB NTGI-QM COMMON DAILY RUSSELL 1000 INDEX - NON LENDIN | 51,029,774 | 51,029,774 |
| USD - MFB NORTHERN INSTL FDS TREAS PORTFOLIO PREMIER CL | 6 | 6 |
| MFO VANGUARD BD INDEX FDS TOTAL BD MKT PORTFOLIO INSTL SHS | 12,446,118 | 12,446,118 |
| MFO DODGE & COX INC FD | 13,719,490 | 13,719,490 |
| FORD MTR CO DEL COM PAR | 3,314,006 | 3,314,006 |
| MFO ARTISAN FDS INC INTL VALUE FD INSTL SHS | 8,851,783 | 8,851,783 |
| MFO HARDING LOEVNER FDS INC INTL EQUITY PORTFOLIO | 7,317,701 | 7,317,701 |
| MFO VANGUARD DEVELOPED MARKETS INDEX | 12,744,685 | 12,744,685 |
| ECOLAB INC COM STK | 1,771 | 1,771 |
| RESTAURANT BRANDS INTL INC COM NPV | 214,041 | 214,041 |
| ALEXION PHARMACEUTICALS INC COM | 174,364 | 174,364 |
| ANTHEM INC COM | 254,624 | 254,624 |
| AON PLC | 258,806 | 258,806 |
| ASHLAND GLOBAL HLDGS INC COM | 59,638 | 59,638 |
| AUTOZONE INC COM | 302,287 | 302,287 |
| AXSOME THERAPEUTICS INC. COM | 275,694 | 275,694 |
| BALL CORP COM | 129,707 | 129,707 |
| BEACON ROOFING SUPPLY INC COM | 170,446 | 170,446 |
| BRIDGEBIO PHARMA INC COM | 64,852 | 64,852 |
| CHANGE HEALTHCARE INC COM | 100,841 | 100,841 |
| CHARLES RIV LABORATORIES INTL INC COM | 119,433 | 119,433 |
| COLONY CAP INC NEW CL A COM CL A COM | 149,264 | 149,264 |
| CREE INC COM | 220,378 | 220,378 |
| DELL TECHNOLOGIES INC COM | 180,440 | 180,440 |
| ELEMENT SOLUTION INC COM | 48,279 | 48,279 |
| ENTEGRIS INC COM | 99,560 | 99,560 |
| FINSERV ACQUISITION CORP | 84,538 | 84,538 |
| FLEX LTD COM | 421,559 | 421,559 |
| FRONTDOOR INC COM | 208,321 | 208,321 |
| HILTON WORLDWIDE HLDGS INC COM | 93,013 | 93,013 |
| IAC/INTERACTIVECORP NEW COM | 181,019 | 181,019 |
| INTERCONTINENTAL EXCHANGE INC COM | 253,984 | 253,984 |
| KKR & CO INC CL A | 114,708 | 114,708 |
| LAB CORP AMER HLDGS COM NEW | 331,990 | 331,990 |
| LITHIA MTRS INC CL A | 105,947 | 105,947 |
| LYFT INC CL A | 86,174 | 86,174 |
| L3HARRIS TECHNOLOGIES INC COM | 235,330 | 235,330 |
| MARRIOTT VACATIONS WORLDWIDE CORP COM | 237,528 | 237,528 |
| MARTIN MARIETTA MATLS INC COM | 98,822 | 98,822 |
| MOLINA HEALTHCARE INC COM | 200,983 | 200,983 |
| MORNINGSTAR INC COM STK | 56,580 | 56,580 |
| POST HLDGS INC COM STK | 332,525 | 332,525 |
| QORVO INC COM | 271,686 | 271,686 |
| S&P GLOBAL INC COM | 166,666 | 166,666 |
| SHERWIN-WILLIAMS CO COM | 138,163 | 138,163 |
| SPLUNK INC COMSTK COM | 167,681 | 167,681 |
| STERICYCLE INC COM | 127,706 | 127,706 |
| TERMINIX GLOBAL HLDGS INC COM | 324,220 | 324,220 |
| UBER TECHNOLOGIES INC COM | 195,738 | 195,738 |
| UNIVAR SOLUTIONS INC | 195,898 | 195,898 |
| VERTIV HOLDINGS LLC COM | 85,378 | 85,378 |
| VIATRIS INC | 224,412 | 224,412 |
| VISTEON CORP COM NEW | 133,679 | 133,679 |
| WYNDHAM DESTINATIONS INC COM STK | 319,134 | 319,134 |
| WYNN RESORTS LTD COM | 221,485 | 221,485 |
| ZYNGA INC | 307,668 | 307,668 |
| PHILIP MORRIS INTL COM STK NPV | 564,832 | 564,832 |
| MASTERCARD INC CL A | 1,146,134 | 1,146,134 |
| MARTIN MARIETTA MATLS INC COM | 283,970 | 283,970 |
| JPMORGAN CHASE & CO COM | 415,646 | 415,646 |
| COMCAST CORP NEW-CL A | 255,712 | 255,712 |
| CABLE ONE INC COM | 82,426 | 82,426 |
| BROWN-FORMAN INC CL B NON-VTG COM | 186,525 | 186,525 |
| BROWN FORMAN CORP CL A | 42,348 | 42,348 |
| BERKSHIRE HATHAWAY INC-CL B | 1,139,641 | 1,139,641 |
| ALPHABET INC CAP STK USD0.001 CL C | 627,173 | 627,173 |
| ADR UNILEVER PLC SPONSORED ADR NEW | 496,461 | 496,461 |
| ADR NESTLE S A SPONSORED ADR REPSTG REG | 918,840 | 918,840 |
| RICHEMONT(CIE FIN) CHF1 (REGD) | 546,698 | 546,698 |
| HEINEKEN HOLDING EUR1.6 A | 503,791 | 503,791 |
| PERNOD RICARD NPV EUR 1.55 | 590,906 | 590,906 |
| ANHEUSER-BUSCH INB NPV | 300,153 | 300,153 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 155,407 SHS - POLUNIN DEVELOPING | FMV | 3,495,603 | 3,495,603 |
| 1 SHARE SOMERSET EMERGING MARKETS SMALL CAP FUND LLC | FMV | 3,345,904 | 3,345,904 |
| 1 SHS - GQG PARTNERS EMERGING MARKETS EQUITY FUND | FMV | 4,862,604 | 4,862,604 |
| 3,500 SHS - KABOUTER INTERNATIONAL OPPORTUNITIES OFFSORE FUND II LTD | FMV | 5,251,918 | 5,251,918 |
| 3,352,608 SHS - HARVEST MLP INCOME FUND LLC | FMV | 3,352,608 | 3,352,608 |
| 10,745.8746 SHS - THE WEATHERLOW OFFSHORE FUND I | FMV | 20,249,564 | 20,249,564 |
| 6,600 SHS - DOUBLELINE OPPORTUNISTIC INCOME FUND LTD | FMV | 6,924,065 | 6,924,065 |
| 1 SHARE - GOLDEN TREE ASSET MANAGEMENT LP | FMV | 5,621,804 | 5,621,804 |
| 1 SHARE - ELLIOT ASSOCIATION LP | FMV | 869,821 | 869,821 |
| 1 SHARE - MGG SF EVERGREEN FUND LP | FMV | 2,599,928 | 2,599,928 |
| 1 SHARE - CEREBUS PARTNERS II LP | FMV | 195,111 | 195,111 |
| 50,000 SHS - THE CHILDREN'S INVESTMENT FUND | FMV | 5,000,000 | 5,000,000 |
| COMPAGNIE FINANCIERE RICHEMONT SA | AT COST | 2,894 | 2,894 |
| RECOVERABLE TAXES | AT COST | 8,746 | 8,746 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 52,807,814 | 0 | 52,807,814 | 52,807,814 |
| MAIN HOUSE RESTORATION | 5,492,896 | 2,741,005 | 2,751,891 | 2,751,891 |
| REAL ESTATE IMPROVEMENTS | 4,854,112 | 1,534,372 | 3,319,740 | 3,319,740 |
| REAL ESTATE - ORIGINAL PROPERTY | 4,430,000 | 0 | 4,430,000 | 4,430,000 |
| ADDITIONS TO COLLECTION | 4,156,992 | 0 | 4,156,992 | 4,156,992 |
| GATEHOUSE, GARAGE, WORK BLDG, PLAYHOUSE | 2,024,243 | 1,169,446 | 854,797 | 854,797 |
| ORIGINAL HOUSE FURNISHINGS | 1,935,010 | 0 | 1,935,010 | 1,935,010 |
| POOL AND POWERHOUSE RENOVATION | 1,541,363 | 897,817 | 643,546 | 643,546 |
| LANDSCAPE IMPROVEMENTS | 1,023,630 | 516,119 | 507,511 | 507,511 |
| EQUIPMENT | 838,853 | 593,610 | 245,243 | 245,243 |
| WARREN COLLECTION BUILDING | 825,574 | 89,376 | 736,198 | 736,198 |
| HOUSE FURNISHING ADDITIONS | 496,484 | 406,545 | 89,939 | 89,939 |
| ART REPRODUCTIONS | 443,991 | 102,834 | 341,157 | 341,157 |
| VEHICLES | 434,728 | 429,629 | 5,099 | 5,099 |
| PLANNING AND DEVELOPMENT COSTS | 296,195 | 147,495 | 148,700 | 148,700 |
| ACTIVITIES BUILDING FURNISHINGS AND EQUIPMENT | 371,014 | 369,493 | 1,521 | 1,521 |
| OFFICE EQUIPMENT & FURNITURE | 476,789 | 287,896 | 188,893 | 188,893 |
| FORD HOUSE VIDEO TAPE & GUEST AMENITIES | 164,296 | 164,296 | 0 | |
| COLLECTIONS AUTOMOBILE - LINCOLN | 136,180 | 0 | 136,180 | 136,180 |
| NON-DEPRECIABLE LANDSCAPE | 126,161 | 0 | 126,161 | 126,161 |
| NON-DEPRECIABLE EXHIBIT ITEMS | 116,250 | 0 | 116,250 | 116,250 |
| PLAYHOUSE RENOVATION | 96,235 | 72,437 | 23,798 | 23,798 |
| GATELODGE IMPROVEMENTS | 45,069 | 15,636 | 29,433 | 29,433 |
| NORTH DEVELOPMENT ZONE | 8,490 | 2,123 | 6,367 | 6,367 |
| NON-DEPRECIABLE PERSONAL PROPERTY | 16,000 | 0 | 16,000 | 16,000 |
| SOUTH COTTAGE DISPLAY | 13,200 | 12,531 | 669 | 669 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 39,446 | 1,972 | 0 | 37,474 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| FEDERAL INCOME TAX REFUNDABLE | 148,955 | 0 | 0 |
| Description | Amount |
|---|---|
| CUMULATIVE BALANCE SHEET ACCRUAL TO CASH ADJUSTMENT | 503,848 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE - BUILDING & GROUNDS, EQUIP, ACQUISITIONS, & CONSERVATION OF ART | 47,124 | 0 | 0 | 47,124 |
| OFFICE EXPENSE | 93,755 | 0 | 0 | 93,755 |
| INSURANCE | 127,188 | 0 | 0 | 127,188 |
| FUNCTIONS, TOURS, AND EXHIBITS | 133,419 | 0 | 133,419 | 0 |
| EMPLOYMENT COSTS | 49,739 | 0 | 0 | 49,739 |
| CARE OF COLLECTION | 184,969 | 0 | 0 | 184,969 |
| SECURITY & PUBLIC SAFETY | 70,855 | 0 | 0 | 70,855 |
| TELEPHONE | 27,565 | 0 | 0 | 27,565 |
| MEMBERSHIPS | 8,801 | 0 | 0 | 8,801 |
| MARKETING & COMMUNICATIONS | 43,555 | 0 | 0 | 43,555 |
| WEBSITE MAINTENANCE | 4,276 | 0 | 0 | 4,276 |
| DONOR & MEMBER CULTIVATION | 5,220 | 0 | 0 | 5,220 |
| CREDIT CARD & BANK FEES | 14,645 | 0 | 0 | 14,645 |
| INFORMATION TECHNOLOGY | 39,452 | 0 | 0 | 39,452 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PORTFOLIO INCOME | 9,911 | 9,911 | 9,911 |
| FROM 2020 K-1 INVESTMENT | 0 | 6,923 | 0 |
| HOUSE ACTIVITIES | 332,951 | 332,951 | |
| FROM GOLDENTREE SELECT PARTNERS K-1 | 12,662 | 12,662 | |
| FROM ELLIOT ASSOCIATES LP K-1 | 1,834 | 1,834 | |
| FROM MGG SF EVERGREEN FUND LP K-1 | 56,337 | 56,337 | |
| FROM CERBERUS PARTNERS II LP K-1 | 28 | 28 | |
| UBI FROM 2020 K-1 INVESTMENTS | -70,861 | -70,861 | -70,861 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 8,746,607 |
| ACCRUAL TO CASH ADJUSTMENT | 141,316 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 336,512 | 174,932 |
| FEDERAL EXCISE TAX PAYABLE | 0 | 422,109 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 842,776 | 826,696 | 826,696 | 16,080 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX EXPENSE | 419,581 | 26,526 | 0 | 0 |