| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 65,581 | 6,558 | 0 | 59,023 |
| 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 | 80,058,729 | 80,058,729 |
| MFO VANGUARD BD INDEX FDS TOTAL BD MKT PORTFOLIO INSTL SHS | 18,813,620 | 18,813,620 |
| MFO DODGE & COX INC FD | 13,594,394 | 13,594,394 |
| FORD MTR CO DEL COM PAR | 7,830,705 | 7,830,705 |
| MFO ARTISAN FDS INC INTL VALUE FD INSTL SHS | 10,354,101 | 10,354,101 |
| MFO HARDING LOEVNER FDS INC INTL EQUITY PORTFOLIO | 9,008,170 | 9,008,170 |
| MFO VANGUARD DEVELOPED MARKETS INDEX | 14,201,003 | 14,201,003 |
| PHILIP MORRIS INTL COM STK NPV | 508,874 | 508,874 |
| MASTERCARD INC CL A | 772,538 | 772,538 |
| MARTIN MARIETTA MATLS INC COM | 332,593 | 332,593 |
| JPMORGAN CHASE & CO COM | 317,017 | 317,017 |
| COMCAST CORP NEW-CL A | 193,771 | 193,771 |
| CABLE ONE INC COM | 121,678 | 121,678 |
| BROWN-FORMAN INC CL B NON-VTG COM | 170,711 | 170,711 |
| BROWN FORMAN CORP CL A | 38,979 | 38,979 |
| BERKSHIRE HATHAWAY INC-CL B | 1,228,890 | 1,228,890 |
| ALPHABET INC CAP STK USD0.001 CL C | 787,056 | 787,056 |
| ADR UNILEVER PLC SPONSORED ADR NEW | 366,310 | 366,310 |
| ADR NESTLE S A SPONSORED ADR REPSTG REG | 964,342 | 964,342 |
| RICHEMONT(CIE FIN) CHF1 (REGD) | 582,430 | 582,430 |
| HEINEKEN HOLDING EUR1.6 A | 531,555 | 531,555 |
| PERNOD RICARD NPV EUR 1.55 | 602,738 | 602,738 |
| ADR ALIBABA GRP HLDG LTD SPON ADS E | 174,978 | 174,978 |
| ASHTEAD GROUP ORD GBPO.10 | 154,524 | 154,524 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 153,475 SHS - POLUNIN DEVELOPING | FMV | 3,642,685 | 3,642,685 |
| 1 SHARE SOMERSET EMERGING MARKETS SMALL CAP FUND LLC | FMV | 3,997,142 | 3,997,142 |
| 1 SHS - GQG PARTNERS EMERGING MARKETS EQUITY FUND | FMV | 5,283,486 | 5,283,486 |
| 2,619 SHS - KABOUTER INTERNATIONAL OPPORTUNITIES OFFSORE FUND II LTD | FMV | 3,569,167 | 3,569,167 |
| 1 SHARE - HARVEST MLP INCOME FUND LLC | FMV | 4,693,609 | 4,693,609 |
| 9,761 SHS - THE WEATHERLOW OFFSHORE FUND I | FMV | 19,437,824 | 19,437,824 |
| 1 SHARE - DOUBLELINE OPPORTUNISTIC INCOME FUND LTD | FMV | 12,353,818 | 12,353,818 |
| 1 SHARE - GOLDEN TREE ASSET MANAGEMENT LP | FMV | 9,579,796 | 9,579,796 |
| 1 SHARE - ELLIOT ASSOCIATION LP | FMV | 221,551 | 221,551 |
| 1 SHARE - MGG SF EVERGREEN FUND LP | FMV | 2,767,968 | 2,767,968 |
| 1 SHARE - CEREBUS PARTNERS II LP | FMV | 235,779 | 235,779 |
| 50,000 SHS - THE CHILDREN'S INVESTMENT FUND | FMV | 6,118,500 | 6,118,500 |
| 3,500 SHS - GAOLING FEEDER LTD | FMV | 2,721,285 | 2,721,285 |
| 1 SHARE - D1 CAPITAL PARTNERS OFFSHORE LP | FMV | 4,491,713 | 4,491,713 |
| COMPAGNIE FINANCIERE RICHEMONT SA | AT COST | 12,207 | 12,207 |
| RECOVERABLE TAXES | AT COST | 12,449 | 12,449 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 1,492,059 | 0 | 1,492,059 | 1,492,059 |
| MAIN HOUSE RESTORATION | 5,828,802 | 2,898,731 | 2,930,071 | 2,930,071 |
| REAL ESTATE IMPROVEMENTS | 4,843,618 | 1,603,317 | 3,240,301 | 3,240,301 |
| 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 | 2,105,674 | 1,235,198 | 870,476 | 870,476 |
| ORIGINAL HOUSE FURNISHINGS | 1,935,010 | 0 | 1,935,010 | 1,935,010 |
| POOL AND POWERHOUSE RENOVATION | 1,541,363 | 940,079 | 601,284 | 601,284 |
| LANDSCAPE IMPROVEMENTS | 867,883 | 467,014 | 400,869 | 400,869 |
| EQUIPMENT | 874,828 | 625,347 | 249,481 | 249,481 |
| WARREN COLLECTION BUILDING | 825,574 | 119,437 | 706,137 | 706,137 |
| HOUSE FURNISHING ADDITIONS | 466,574 | 385,828 | 80,746 | 80,746 |
| ART REPRODUCTIONS | 443,991 | 121,623 | 322,368 | 322,368 |
| VEHICLES | 410,728 | 407,501 | 3,227 | 3,227 |
| PLANNING AND DEVELOPMENT COSTS | 257,342 | 160,079 | 97,263 | 97,263 |
| ACTIVITIES BUILDING FURNISHINGS AND EQUIPMENT | 265,126 | 265,126 | 0 | |
| OFFICE EQUIPMENT & FURNITURE | 446,599 | 292,108 | 154,491 | 154,491 |
| FORD HOUSE VIDEO TAPE & GUEST AMENITIES | 262,581 | 112,341 | 150,240 | 150,240 |
| 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 | 75,412 | 20,823 | 20,823 |
| GATELODGE IMPROVEMENTS | 54,680 | 18,321 | 36,359 | 36,359 |
| NORTH DEVELOPMENT ZONE | 8,490 | 2,972 | 5,518 | 5,518 |
| NON-DEPRECIABLE PERSONAL PROPERTY | 16,000 | 0 | 16,000 | 16,000 |
| SOUTH COTTAGE DISPLAY | 13,200 | 13,200 | 0 | |
| NEW BUILDINGS | 56,196,442 | 1,047,900 | 55,148,542 | 55,148,542 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 22,426 | 1,121 | 0 | 21,304 |
| Description | Amount |
|---|---|
| CUMULATIVE BALANCE SHEET ACCRUAL TO CASH ADJUSTMENT | 751,815 |
| ACCRUAL TO CASH ADJUSTMENT | 461,243 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE - BUILDING & GROUNDS, EQUIP, ACQUISITIONS, & CONSERVATION OF ART | 103,559 | 0 | 0 | 103,559 |
| OFFICE EXPENSE | 145,190 | 0 | 0 | 145,190 |
| INSURANCE | 177,671 | 0 | 0 | 177,671 |
| FUNCTIONS, TOURS, AND EXHIBITS | 205,130 | 0 | 205,130 | 0 |
| EMPLOYMENT COSTS | 47,676 | 0 | 0 | 47,676 |
| CARE OF COLLECTION | 551,701 | 0 | 0 | 551,701 |
| SECURITY & PUBLIC SAFETY | 115,468 | 0 | 0 | 115,468 |
| TELEPHONE | 37,792 | 0 | 0 | 37,792 |
| MEMBERSHIPS | 15,396 | 0 | 0 | 15,396 |
| MARKETING & COMMUNICATIONS | 141,563 | 0 | 0 | 141,563 |
| WEBSITE MAINTENANCE | 12,174 | 0 | 0 | 12,174 |
| DONOR & MEMBER CULTIVATION | 17,168 | 0 | 0 | 17,168 |
| CREDIT CARD & BANK FEES | 37,665 | 0 | 0 | 37,665 |
| INFORMATION TECHNOLOGY | 73,209 | 0 | 0 | 73,209 |
| RENTALS | 443,397 | 0 | 0 | 443,397 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PORTFOLIO INCOME | 9,198 | 9,198 | 9,198 |
| FROM 2021 K-1 INVESTMENT | 0 | -3,268 | 0 |
| HOUSE ACTIVITIES | 2,261,407 | 2,261,407 | |
| FROM GOLDENTREE SELECT PARTNERS K-1 | 33,836 | 33,836 | |
| FROM ELLIOT ASSOCIATES LP K-1 | -357 | -357 | |
| FROM MGG SF EVERGREEN FUND LP K-1 | 71,745 | 71,745 | |
| FROM CERBERUS PARTNERS II LP K-1 | -195 | -195 | |
| UBI FROM 2021 K-1 INVESTMENTS | -105,029 | -105,029 | -105,029 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 20,241,925 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 174,932 | 298,768 |
| FEDERAL EXCISE TAX PAYABLE | 422,109 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 1,026,563 | 1,016,644 | 1,016,644 | 9,919 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX EXPENSE | 301,450 | 72,145 | 0 | 0 |