| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 58,964 | 2,275 | 0 | 56,689 |
| 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 | 59,471,080 | 59,471,080 |
| MFO VANGUARD BD INDEX FDS TOTAL BD MKT PORTFOLIO INSTL SHS | 12,233,869 | 12,233,869 |
| MFO DODGE & COX INC FD | 12,116,377 | 12,116,377 |
| FORD MTR CO DEL COM PAR | 4,384,743 | 4,384,743 |
| MFO ARTISAN FDS INC INTL VALUE FD INSTL SHS | 9,650,290 | 9,650,290 |
| MFO HARDING LOEVNER FDS INC INTL EQUITY PORTFOLIO | 7,185,764 | 7,185,764 |
| MFO VANGUARD DEVELOPED MARKETS INDEX | 12,025,570 | 12,025,570 |
| PHILIP MORRIS INTL COM STK NPV | 523,594 | 523,594 |
| MASTERCARD INC CL A | 675,987 | 675,987 |
| MARTIN MARIETTA MATLS INC COM | 255,167 | 255,167 |
| JPMORGAN CHASE & CO COM | 243,660 | 243,660 |
| COMCAST CORP NEW-CL A | 116,590 | 116,590 |
| CABLE ONE INC COM | 49,118 | 49,118 |
| BROWN-FORMAN INC CL B NON-VTG COM | 154,370 | 154,370 |
| BROWN FORMAN CORP CL A | 37,930 | 37,930 |
| BERKSHIRE HATHAWAY INC-CL B | 1,269,579 | 1,269,579 |
| ALPHABET INC CAP STK USD0.001 CL C | 633,443 | 633,443 |
| ADR UNILEVER PLC SPONSORED ADR NEW | 259,705 | 259,705 |
| ADR NESTLE S A SPONSORED ADR REPSTG REG | 774,508 | 774,508 |
| RICHEMONT(CIE FIN) CHF1 (REGD) | 573,452 | 573,452 |
| HEINEKEN HOLDING EUR1.6 A | 531,578 | 531,578 |
| PERNOD RICARD NPV EUR 1.55 | 494,778 | 494,778 |
| ASHTEAD GROUP ORD GBPO.10 | 253,055 | 253,055 |
| NETFLIX INC COM STK | 286,034 | 286,034 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 99,879 SHS - POLUNIN DEVELOPING | FMV | 1,997,011 | 1,997,011 |
| 1 SHS - GQG PARTNERS EMERGING MARKETS EQUITY FUND | FMV | 2,590,661 | 2,590,661 |
| 2,619 SHS - KABOUTER INTERNATIONAL OPPORTUNITIES OFFSORE FUND II LTD | FMV | 2,244,929 | 2,244,929 |
| 1 SHARE - HARVEST MLP INCOME FUND LLC | FMV | 4,309,317 | 4,309,317 |
| 8,643 SHS - THE WEATHERLOW OFFSHORE FUND I | FMV | 15,700,594 | 15,700,594 |
| 1 SHARE - DOUBLELINE OPPORTUNISTIC INCOME FUND LTD | FMV | 8,758,215 | 8,758,215 |
| 1 SHARE - GOLDEN TREE ASSET MANAGEMENT LP | FMV | 9,835,306 | 9,835,306 |
| 1 SHARE - ELLIOT ASSOCIATION LP | FMV | 78,226 | 78,226 |
| 1 SHARE - MGG SF EVERGREEN FUND LP | FMV | 2,547,145 | 2,547,145 |
| 1 SHARE - CEREBUS PARTNERS II LP | FMV | 233,352 | 233,352 |
| 50,000 SHS - THE CHILDREN'S INVESTMENT FUND | FMV | 5,141,000 | 5,141,000 |
| 3,500 SHS - GAOLING FEEDER LTD | FMV | 2,006,935 | 2,006,935 |
| 1 SHARE - D1 CAPITAL PARTNERS OFFSHORE LP | FMV | 3,382,113 | 3,382,113 |
| 5,000 SHS - DURABLE CAPITAL OFFSHORE FUND LTD | FMV | 3,875,235 | 3,875,235 |
| COMPAGNIE FINANCIERE RICHEMONT SA | AT COST | 9,256 | 9,256 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 2,082,601 | 0 | 2,082,601 | 2,082,601 |
| MAIN HOUSE RESTORATION | 6,408,432 | 3,093,737 | 3,314,695 | 3,314,695 |
| REAL ESTATE IMPROVEMENTS | 4,843,618 | 1,682,755 | 3,160,863 | 3,160,863 |
| 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 | 2,179,006 | 1,310,451 | 868,555 | 868,555 |
| ORIGINAL HOUSE FURNISHINGS | 1,935,010 | 0 | 1,935,010 | 1,935,010 |
| POOL AND POWERHOUSE RENOVATION | 2,170,902 | 1,017,268 | 1,153,634 | 1,153,634 |
| LANDSCAPE IMPROVEMENTS | 878,606 | 519,817 | 358,789 | 358,789 |
| EQUIPMENT | 945,261 | 678,850 | 266,411 | 266,411 |
| WARREN COLLECTION BUILDING | 825,574 | 149,498 | 676,076 | 676,076 |
| HOUSE FURNISHING ADDITIONS | 466,574 | 396,773 | 69,801 | 69,801 |
| ART REPRODUCTIONS | 443,991 | 140,411 | 303,580 | 303,580 |
| VEHICLES | 450,426 | 410,872 | 39,554 | 39,554 |
| PLANNING AND DEVELOPMENT COSTS | 257,342 | 178,776 | 78,566 | 78,566 |
| ACTIVITIES BUILDING FURNISHINGS AND EQUIPMENT | 265,126 | 265,126 | 0 | |
| OFFICE EQUIPMENT & FURNITURE | 446,599 | 321,102 | 125,497 | 125,497 |
| FORD HOUSE VIDEO TAPE & GUEST AMENITIES | 262,581 | 145,728 | 116,853 | 116,853 |
| 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 | 78,387 | 17,848 | 17,848 |
| GATELODGE IMPROVEMENTS | 55,055 | 21,969 | 33,086 | 33,086 |
| NORTH DEVELOPMENT ZONE | 8,490 | 3,821 | 4,669 | 4,669 |
| NON-DEPRECIABLE PERSONAL PROPERTY | 16,000 | 0 | 16,000 | 16,000 |
| SOUTH COTTAGE DISPLAY | 16,000 | 13,200 | 2,800 | 2,800 |
| NEW BUILDINGS | 56,196,442 | 2,656,648 | 53,539,794 | 53,539,794 |
| 25 BINOCULARS, 1 TRAIL CAMERA, 1 TRAIL CAMERA MOUNT | 2,628 | 0 | 2,628 | 2,628 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER EXCISE TAX ASSET | 0 | 80,062 | 80,062 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT | 2,551,707 |
| UNREALIZED LOSS ON INVESTMENTS | 43,688,086 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE - BUILDING & GROUNDS, EQUIP, ACQUISITIONS, & CONSERVATION OF ART | 207,498 | 0 | 0 | 207,498 |
| OFFICE EXPENSE | 98,379 | 0 | 0 | 98,379 |
| INSURANCE | 168,891 | 0 | 0 | 168,891 |
| FUNCTIONS, TOURS, AND EXHIBITS | 274,769 | 0 | 274,769 | 0 |
| EMPLOYMENT COSTS | 176,717 | 0 | 0 | 176,717 |
| CARE OF COLLECTION | 569,994 | 0 | 0 | 569,994 |
| SECURITY & PUBLIC SAFETY | 117,967 | 0 | 0 | 117,967 |
| TELEPHONE | 30,745 | 0 | 0 | 30,745 |
| MEMBERSHIPS | 15,637 | 0 | 0 | 15,637 |
| MARKETING & COMMUNICATIONS | 227,543 | 0 | 0 | 227,543 |
| WEBSITE MAINTENANCE | 13,523 | 0 | 0 | 13,523 |
| DONOR & MEMBER CULTIVATION | 14,507 | 0 | 0 | 14,507 |
| CREDIT CARD & BANK FEES | 45,835 | 0 | 0 | 45,835 |
| INFORMATION TECHNOLOGY | 51,966 | 0 | 0 | 51,966 |
| RENTALS | 512,033 | 0 | 0 | 512,033 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PORTFOLIO INCOME | 0 | 1,622 | 0 |
| FROM 2022 K-1 INVESTMENT | 0 | -262,605 | 0 |
| HOUSE ACTIVITIES | 1,578,983 | 1,578,983 | |
| FROM GOLDENTREE SELECT PARTNERS K-1 | 24,029 | 24,029 | |
| FROM ELLIOT ASSOCIATES LP K-1 | -282 | -282 | |
| FROM MGG SF EVERGREEN FUND LP K-1 | -22,141 | -22,141 | |
| FROM CERBERUS PARTNERS II LP K-1 | -2,336 | -2,336 | |
| UBI FROM 2022 K-1 INVESTMENTS | 730 | 730 | 730 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 298,768 | 298,768 |
| OTHER LIABILITIES | 0 | 1,150,071 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 1,159,071 | 1,147,000 | 1,147,000 | 12,071 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX EXPENSE | 266,873 | 32,980 | 0 | 0 |