| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 116,730 | 2,460 | 0 | 114,270 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MFO VANGUARD BD INDEX FDS TOTAL BD MKT PORTFOLIO INSTL SHS | 16,538,414 | 16,538,414 |
| MFO DODGE & COX INC FD | 13,048,785 | 13,048,785 |
| 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 | 65,048,025 | 65,048,025 |
| FORD MTR CO DEL COM PAR | 4,595,874 | 4,595,874 |
| MFO ARTISAN FDS INC INTL VALUE FD INSTL SHS | 11,864,842 | 11,864,842 |
| MFO HARDING LOEVNER FDS INC INTL EQUITY PORTFOLIO | 8,267,779 | 8,267,779 |
| MFO VANGUARD DEVELOPED MARKETS INDEX | 13,396,249 | 13,396,249 |
| PHILIP MORRIS INTL COM STK NPV | 487,106 | 487,106 |
| MASTERCARD INC CL A | 829,135 | 829,135 |
| MARTIN MARIETTA MATLS INC COM | 407,111 | 407,111 |
| JPMORGAN CHASE & CO COM | 375,071 | 375,071 |
| COMCAST CORP NEW-CL A | 146,196 | 146,196 |
| BROWN-FORMAN INC CL B NON-VTG COM | 134,296 | 134,296 |
| BROWN FORMAN CORP CL A | 34,389 | 34,389 |
| BERKSHIRE HATHAWAY INC-CL B | 1,465,873 | 1,465,873 |
| ALPHABET INC CAP STK USD0.001 CL C | 1,067,968 | 1,067,968 |
| ADR NESTLE S A SPONSORED ADR REPSTG REG | 776,455 | 776,455 |
| RICHEMONT(CIE FIN) CHF1 (REGD) | 595,769 | 595,769 |
| HEINEKEN HOLDING EUR1.6 A | 607,544 | 607,544 |
| PERNOD RICARD NPV EUR 1.55 | 456,875 | 456,875 |
| ASHTEAD GROUP ORD GBPO.10 | 342,229 | 342,229 |
| NETFLIX INC COM STK | 532,647 | 532,647 |
| UBER TECHNOLOGIES INC COM USD0.00001 | 196,162 | 196,162 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 98,637 SHS - POLUNIN DEVELOPING | FMV | 2,252,238 | 2,252,238 |
| 1 SHS - GQG PARTNERS EMERGING MARKETS EQUITY FUND | FMV | 3,369,814 | 3,369,814 |
| 1 SHARE - HARVEST MLP INCOME FUND LLC | FMV | 5,093,088 | 5,093,088 |
| 8,643 SHS - THE WEATHERLOW OFFSHORE FUND I | FMV | 16,906,942 | 16,906,942 |
| 1 SHARE - DOUBLELINE OPPORTUNISTIC INCOME FUND LTD | FMV | 4,723,322 | 4,723,322 |
| 1 SHARE - GOLDEN TREE ASSET MANAGEMENT LP | FMV | 9,292,922 | 9,292,922 |
| 1 SHARE - MGG SF EVERGREEN FUND LP | FMV | 3,144,448 | 3,144,448 |
| 1 SHARE - CEREBUS PARTNERS II LP | FMV | 212,043 | 212,043 |
| 50,000 SHS - THE CHILDREN'S INVESTMENT FUND | FMV | 6,717,000 | 6,717,000 |
| 3,500 SHS - GAOLING FEEDER LTD | FMV | 1,772,220 | 1,772,220 |
| 1 SHARE - D1 CAPITAL PARTNERS OFFSHORE LP | FMV | 3,409,401 | 3,409,401 |
| 5,000 SHS - DURABLE CAPITAL OFFSHORE FUND LTD | FMV | 5,082,971 | 5,082,971 |
| 42,117 SHS - ARROWSTREET EMERGING MARKET TRUST FUND | FMV | 3,838,425 | 3,838,425 |
| 1 SHARE - PALMER SQAURE ULTRA-SHORT DURATION INVESTMENT GRADE FUND | FMV | 4,349,148 | 4,349,148 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 1,040,743 | 0 | 1,040,743 | 1,040,743 |
| MAIN HOUSE RESTORATION | 5,993,702 | 3,274,363 | 2,719,339 | 2,719,339 |
| REAL ESTATE IMPROVEMENTS | 4,843,619 | 1,758,565 | 3,085,054 | 3,085,054 |
| 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 | 2,119,046 | 1,379,626 | 739,420 | 739,420 |
| ORIGINAL HOUSE FURNISHINGS | 1,947,010 | 0 | 1,947,010 | 1,947,010 |
| POOL AND POWERHOUSE RENOVATION | 4,348,329 | 1,024,600 | 3,323,729 | 3,323,729 |
| LANDSCAPE IMPROVEMENTS | 976,396 | 588,038 | 388,358 | 388,358 |
| EQUIPMENT | 946,750 | 742,709 | 204,041 | 204,041 |
| WARREN COLLECTION BUILDING | 825,574 | 197,239 | 628,335 | 628,335 |
| HOUSE FURNISHING ADDITIONS | 478,803 | 423,285 | 55,518 | 55,518 |
| ART REPRODUCTIONS | 443,991 | 159,202 | 284,789 | 284,789 |
| VEHICLES | 533,981 | 444,720 | 89,261 | 89,261 |
| PLANNING AND DEVELOPMENT COSTS | 257,342 | 204,672 | 52,670 | 52,670 |
| ACTIVITIES BUILDING FURNISHINGS AND EQUIPMENT | 275,779 | 275,779 | 0 | |
| OFFICE EQUIPMENT & FURNITURE | 450,807 | 379,626 | 71,181 | 71,181 |
| FORD HOUSE VIDEO TAPE & GUEST AMENITIES | 262,581 | 179,114 | 83,467 | 83,467 |
| 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 | 81,361 | 14,874 | 14,874 |
| GATELODGE IMPROVEMENTS | 217,979 | 25,615 | 192,364 | 192,364 |
| NORTH DEVELOPMENT ZONE | 8,490 | 4,670 | 3,820 | 3,820 |
| NON-DEPRECIABLE PERSONAL PROPERTY | 16,000 | 0 | 16,000 | 16,000 |
| SOUTH COTTAGE DISPLAY | 19,893 | 19,892 | 1 | 1 |
| NEW BUILDINGS | 56,451,903 | 5,094,848 | 51,357,055 | 51,357,055 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 18,109 | 905 | 0 | 18,109 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER EXCISE TAX ASSET | 201,822 | 143,642 | 143,642 |
| Description | Amount |
|---|---|
| PRIOR PERIOD ADJUSTMENT | 3,617,449 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE - BUILDING & GROUNDS, EQUIP, ACQUISITIONS, & CONSERVATION OF ART | 281,691 | 0 | 0 | 281,691 |
| OFFICE EXPENSE | 358,561 | 0 | 0 | 358,561 |
| INSURANCE | 259,574 | 0 | 0 | 259,574 |
| FUNCTIONS, TOURS, AND EXHIBITS | 169,557 | 0 | 169,557 | 0 |
| EMPLOYMENT COSTS | 144,253 | 0 | 0 | 144,253 |
| CARE OF COLLECTION | 1,050,244 | 0 | 0 | 1,050,244 |
| SECURITY & PUBLIC SAFETY | 141,313 | 0 | 0 | 141,313 |
| TELEPHONE | 41,550 | 0 | 0 | 41,550 |
| MEMBERSHIPS | 22,067 | 0 | 0 | 22,067 |
| MARKETING & COMMUNICATIONS | 162,680 | 0 | 0 | 162,680 |
| WEBSITE MAINTENANCE | 5,725 | 0 | 0 | 5,725 |
| DONOR & MEMBER CULTIVATION | 9,317 | 0 | 0 | 9,317 |
| CREDIT CARD & BANK FEES | 9,495 | 0 | 0 | 9,495 |
| INFORMATION TECHNOLOGY | 91,497 | 0 | 0 | 91,497 |
| RENTALS | 1,318,940 | 0 | 0 | 1,318,940 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PORTFOLIO INCOME | 0 | 0 | 0 |
| FROM 2023 K-1 INVESTMENT | 0 | 176,183 | 0 |
| HOUSE ACTIVITIES | 2,132,958 | 2,132,958 | |
| FROM GOLDENTREE SELECT PARTNERS K-1 | 43,179 | 43,179 | |
| FROM ELLIOT ASSOCIATES LP K-1 | 4,930 | 4,930 | |
| FROM MGG SF EVERGREEN FUND LP K-1 | 16,528 | 16,528 | |
| FROM CERBERUS PARTNERS II LP K-1 | -1,700 | -1,700 | |
| UBI FROM 2023 K-1 INVESTMENTS | -62,937 | -62,937 | -62,937 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT | 5,421,889 |
| UNREALIZED GAIN ON INVESTMENTS | 28,580,381 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DEFERRED EXCISE TAX | 169,552 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 805,515 | 779,190 | 779,190 | 26,325 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAX EXPENSE | 834,987 | 21,945 | 0 | 0 |