| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accounting Fees | 46,030 | 46,030 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| Furniture, Fixtures, & Equipment | 15,181 | ||||||||
| Buildings | 60,014 | ||||||||
| Building Improvements | 2,779 |
| Grantee's Name | Grantee's Address | Grant Date | Grant Amount | Grant Purpose | Amount Expended By Grantee | Any Diversion By Grantee? | Dates of Reports By Grantee | Date of Verification | Results of Verification |
|---|---|---|---|---|---|---|---|---|---|
|
The Peel Compton Foundation |
312 N Main Street Bentonville,AR72712 |
2021-01-08 | 2,575,740 | TO SUPPORT THE GENERAL OPERATIONS OF THE PEEL COMPTON FOUNDATION | 2,575,740 | NONE | 04/26/22 | 2022-04-26 | THE GRANTEE HAS PROVIDED THE FOUNDATION WITH THE REQUIRED REPORTS. THE FOUNDATION HAS NO REASON TO DOUBT THE ACCURACY OR RELIABILITY OF THE REPORT; THEREFORE, NO FURTHER VERIFIICATION BY THE FOUNDATION IS DEEMED NECESSARY. |
|
Walton Family Foundation Inc |
PO Box 2030 Bentonville,AR72712 |
2021-12-17 | 15,000,000 | Illinois River Whitewater Park (WOKA) and Arkansas Parks Delta Trail | 1,426,735 | NONE | 11/08/22 | 2022-11-08 | THE GRANTEE HAS PROVIDED THE FOUNDATION WITH THE REQUIRED REPORTS. THE FOUNDATION HAS NO REASON TO DOUBT THE ACCURACY OR RELIABILITY OF THE REPORT; THEREFORE, NO FURTHER VERIFIICATION BY THE FOUNDATION IS DEEMED NECESSARY. |
|
The Peel Compton Foundation |
312 N Main Street Bentonville,AR72712 |
2021-09-16 | 48,726 | Osage Park Wayfinding Signage | 24,363 | NONE | 04/26/22 | 2022-04-26 | THE GRANTEE HAS PROVIDED THE FOUNDATION WITH THE REQUIRED REPORTS. THE FOUNDATION HAS NO REASON TO DOUBT THE ACCURACY OR RELIABILITY OF THE REPORT; THEREFORE, NO FURTHER VERIFIICATION BY THE FOUNDATION IS DEEMED NECESSARY. |
| Name | Date Acquired | How Acquired | Date Sold | Purchaser Name | Gross Sales Price | Basis | Basis Method | Sales Expenses | Total (net) | Accumulated Depreciation |
|---|---|---|---|---|---|---|---|---|---|---|
| NORTHERN TRUST EAFE - VARIOUS STOCKS | P | 7,682,406 | 7,457,949 | 224,457 | ||||||
| NORTHERN TRUST EAFE - VARIOUS STOCKS | P | 8,384,356 | 6,828,580 | 1,555,776 | ||||||
| NORTHERN TRUST EAFE - CAPITAL GAIN DISTRIBUTION | P | 3,468,688 | 0 | 3,468,688 | ||||||
| NORTHERN TRUST EQUITIZATION - VARIOUS STOCKS | P | 44,448,228 | 44,499,947 | -51,719 | ||||||
| NORTHERN TRUST EQUITIZATION - VARIOUS STOCKS | P | 109,225,312 | 101,373,756 | 7,851,556 | ||||||
| NORTHERN TRUST EQUITIZATION - CAPITAL GAIN DISTRIBUTION | P | 14 | 0 | 14 | ||||||
| NORTHERN TRUST R1000 - VARIOUS STOCKS | P | 6,847,225 | 6,190,407 | 656,818 | ||||||
| NORTHERN TRUST R1000 - VARIOUS STOCKS | P | 34,838,225 | 21,468,423 | 13,369,802 | ||||||
| NORTHERN TRUST R1000 - VARIOUS STOCKS | P | 8,287 | 6,695 | 1,592 | ||||||
| NORTHERN TRUST R1000 - CAPITAL GAIN DISTRIBUTION | P | 21,636 | 0 | 21,636 | ||||||
| NORTHERN TRUST CASH ACCOUNT - SECTION 1256 GAINS | P | 672,696 | 0 | 672,696 | ||||||
| NORTHERN TRUST CASH ACCOUNT - SECTION 1256 GAINS | P | 1,009,043 | 0 | 1,009,043 | ||||||
| NORTHERN TRUST CASH ACCOUNT - CAPITAL GAIN DISTRIBUTION | P | 3 | 0 | 3 | ||||||
| PASS THROUGH GAIN/LOSS | P | 0 | 9,379 | -9,379 | ||||||
| BUILDING | P | 1,731,309 | 2,680,354 | -949,045 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| Northern Trust Cash | AT COST | 84,299,952 | 105,100,985 |
| Northern EAFE Acct | AT COST | 159,826,597 | 207,525,332 |
| Northern R1000 Acct | AT COST | 87,364,272 | 159,928,513 |
| Northern Cash Equitization | AT COST | 5,025,203 | 5,025,383 |
| Hawthorn FL | AT COST | 155,173,500 | 154,242,522 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Land | 8,203,920 | 8,203,920 | 8,203,920 | |
| Construction in Progress | 7,124,094 | 7,124,094 | 7,124,094 | |
| Buildings | 2,400,543 | 90,020 | 2,310,523 | 2,310,523 |
| Building Improvements | 216,761 | 2,779 | 213,982 | 213,982 |
| Furniture, Fixtures, & Equipment | 157,879 | 22,975 | 134,904 | 134,904 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 65,516 | 65,516 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| Deposits | 3,793 | 3,793 | 3,793 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Miscellaneous | 194 | 194 | ||
| Pass-through - Other Deductions | 38,614 | 38,614 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Northern Trust | -49,006 | -49,006 | |
| Other Income | 11,448 |
| Borrower's Name | Relationship to Insider | Original Amount of Loan | Balance Due | Date of Note | Maturity Date | Repayment Terms | Interest Rate | Security Provided by Borrower | Purpose of Loan | Description of Lender Consideration | Consideration FMV |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Academy of Seminole (2019-12) | None | 400,000 | 0 | 2019-09 | 2021-01 | $33,333 per month beginning 1/1/2020 until repaid | 0 % | None | Charter School Support | Cash | 0 |
| Hogan Preparatory Academy Inc | None | 16,250,000 | 1,816,639 | 2021-07 | 2027-06 | Principal Due and Payable at Maturity | 0 % | None | WITH HTO CONSTRUCT NEW PERMANENT HIGH SCHOOL AND MIDDLE SCHOOL FACILITIES. | Cash | 1,816,639 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Administrator & Management Fees | 1,090,622 | 1,090,622 | ||
| Investment Management Fees | 376,265 | 376,265 | ||
| Consulting Fees | 211,310 | 211,310 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Northern Trust - Foreign Taxes | 849,514 | 849,514 | ||
| Excise Tax | 525,000 |