| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 81,714 | 2,275 | 0 | 79,439 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| AMENDED RETURN | FORM 990-PF ITEM G | THE 990-PF HAS BEEN AMENDED TO AGREE TO THE 2022 AUDITED FINANCIAL STATEMENTS COMPLETED AFTER THE 11/15/23 ORIGINAL EXTENDED DEADLINE. |
| 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 | FMV | 9,256 | 9,256 |
| 1 SHARE - PALMER SQUARE ULTRA-SHORT DURATION INVESTMENT GRAQDE FUND LLC | FMV | 4,022,960 | 4,022,960 |
| 42,117 SHARES - ARROW STREET | FMV | 3,235,277 | 3,235,277 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CONSTRUCTION IN PROGRESS | 2,980,457 | 0 | 2,980,457 | 2,980,457 |
| MAIN HOUSE RESTORATION | 5,896,086 | 3,111,722 | 2,784,364 | 2,784,364 |
| REAL ESTATE IMPROVEMENTS | 4,843,618 | 1,682,755 | 3,160,863 | 3,160,863 |
| ADDITIONS TO COLLECTION | 4,156,992 | 0 | 4,156,992 | 4,156,992 |
| GATEHOUSE, GARAGE, WORK BLDG, PLAYHOUSE | 2,105,674 | 1,310,261 | 795,413 | 795,413 |
| HOUSE FURNISHINGS | 466,574 | 409,698 | 56,876 | 56,876 |
| POOL AND POWERHOUSE RENOVATION | 2,170,902 | 982,416 | 1,188,486 | 1,188,486 |
| LANDSCAPE IMPROVEMENTS | 865,195 | 540,137 | 325,058 | 325,058 |
| EQUIPMENT | 874,828 | 701,441 | 173,387 | 173,387 |
| WARREN COLLECTION BUILDING | 825,574 | 167,178 | 658,396 | 658,396 |
| ART REPRODUCTIONS | 443,991 | 140,412 | 303,579 | 303,579 |
| VEHICLES | 504,681 | 426,319 | 78,362 | 78,362 |
| STRATEGIC, SITE, PROGRAM PLANS | 257,342 | 182,376 | 74,966 | 74,966 |
| ACTIVITIES BUILDING FURNISHINGS AND EQUIPMENT | 265,126 | 265,126 | 0 | |
| OFFICE EQUIPMENT & FURNITURE | 446,599 | 339,555 | 107,044 | 107,044 |
| FORD HOUSE VIDEO TAPE & GUEST AMENITIES | 262,581 | 145,727 | 116,854 | 116,854 |
| NON-DEPRECIABLE ASSETS | 6,759,601 | 0 | 6,759,601 | 6,759,601 |
| PLAYHOUSE RENOVATION | 96,235 | 78,387 | 17,848 | 17,848 |
| GATELODGE IMPROVEMENTS | 55,055 | 21,968 | 33,087 | 33,087 |
| NORTH DEVELOPMENT ZONE | 455,570 | 3,821 | 451,749 | 451,749 |
| SOUTH COTTAGE DISPLAY | 19,893 | 19,893 | 0 | |
| NEW BUILDINGS | 55,562,524 | 2,998,288 | 52,564,236 | 52,564,236 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 17,350 | 868 | 0 | 17,350 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| OTHER EXCISE TAX ASSET | 0 | 201,822 | 201,822 |
| Description | Amount |
|---|---|
| ACCRUAL TO CASH ADJUSTMENT | 6,008,250 |
| UNREALIZED LOSS ON INVESTMENTS | 38,139,987 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MAINTENANCE - BUILDING & GROUNDS, EQUIP, ACQUISITIONS, & CONSERVATION OF ART | 191,359 | 0 | 0 | 191,359 |
| OFFICE EXPENSE | 155,040 | 0 | 0 | 155,040 |
| INSURANCE | 219,511 | 0 | 0 | 219,511 |
| FUNCTIONS, TOURS, AND EXHIBITS | 253,404 | 0 | 253,404 | 0 |
| EMPLOYMENT COSTS | 1,222,582 | 0 | 0 | 1,222,582 |
| CARE OF COLLECTION | 1,213,274 | 0 | 0 | 1,213,274 |
| SECURITY & PUBLIC SAFETY | 117,626 | 0 | 0 | 117,626 |
| TELEPHONE | 33,423 | 0 | 0 | 33,423 |
| MEMBERSHIPS | 15,424 | 0 | 0 | 15,424 |
| MARKETING & COMMUNICATIONS | 203,833 | 0 | 0 | 203,833 |
| WEBSITE MAINTENANCE | 13,523 | 0 | 0 | 13,523 |
| DONOR & MEMBER CULTIVATION | 14,605 | 0 | 0 | 14,605 |
| CREDIT CARD & BANK FEES | 38,269 | 0 | 0 | 38,269 |
| INFORMATION TECHNOLOGY | 58,293 | 0 | 0 | 58,293 |
| RENTALS | 529,105 | 0 | 0 | 529,105 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER PORTFOLIO INCOME | 92,204 | 0 | 0 |
| FROM 2022 K-1 INVESTMENT | 0 | -262,605 | 0 |
| HOUSE ACTIVITIES | 1,648,318 | 1,648,318 | |
| 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 | 169,552 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 786,573 | 774,253 | 774,253 | 12,320 |