| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 7,400 | 7,400 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| LOAN COSTS | 2010-03-01 | 101,559 | 5 | 16,585 | 16,585 |
| Person Name | Explanation |
|---|---|
| WILLIAM S KELLOGG | |
| MADELAINE KELLOGG | |
| PETER M SOMMERHAUSER |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| LAND | 2003-12-12 | 505,500 | |||||||
| LAND IMPROVEMENTS | 2003-12-12 | 379,125 | 115,317 | S/L | 20.0000 | 18,956 | |||
| BUILDING & IMPROVEMENTS | 2003-12-12 | 6,826,650 | 1,038,219 | S/L | 40.0000 | 170,666 | |||
| APPLIANCES & FLOORING | 2003-12-12 | 968,875 | 654,888 | S/L | 9.0000 | 107,653 | |||
| BUILDING & IMPROVEMENTS | 2004-07-01 | 64,987 | 8,936 | S/L | 40.0000 | 1,624 | |||
| APPLIANCES & FLOORING | 2004-07-01 | 96,074 | 58,712 | S/L | 9.0000 | 10,674 | |||
| LAND IMPROVEMENTS | 2004-07-01 | 114,537 | 31,497 | S/L | 20.0000 | 5,727 | |||
| BUILDING & IMPROVEMENTS | 2005-07-01 | 173,504 | 19,519 | S/L | 40.0000 | 4,338 | |||
| APPLIANCES & FLOORING | 2005-07-01 | 10,225 | 5,112 | S/L | 9.0000 | 1,137 | |||
| BUILDING & IMPROVEMENTS | 2006-07-01 | 202,565 | 17,724 | S/L | 40.0000 | 5,065 | |||
| LAND IMPROVEMENT-LANDSCAPING | 2007-05-31 | 5,320 | 687 | S/L | 20.0000 | 266 | |||
| DOORS | 2007-05-25 | 956 | 62 | S/L | 40.0000 | 24 | |||
| ELECTRICAL UPGRADES | 2007-03-25 | 633 | 44 | S/L | 40.0000 | 15 | |||
| ELECTRICAL UPGRADES | 2007-05-25 | 2,958 | 191 | S/L | 40.0000 | 74 | |||
| ASPHALT REPAIRS | 2007-04-05 | 433 | 59 | S/L | 20.0000 | 22 | |||
| MONUMENT SIGN FROM SIGNS WEST, INC. | 2007-08-22 | 11,150 | 1,301 | S/L | 20.0000 | 557 | |||
| HVAC UPGRADES | 2007-01-01 | 13,750 | 1,031 | S/L | 40.0000 | 344 | |||
| GENERAL IMPROVEMENTS | 2007-01-01 | 1,210 | 91 | S/L | 40.0000 | 30 | |||
| GENERAL IMPROVEMENTS- INSURANCE CLAIM | 2007-08-22 | 23,789 | 1,388 | S/L | 40.0000 | 594 | |||
| GENERAL IMPROVEMENTS - CEILING FANS | 2007-08-22 | 39,211 | 2,287 | S/L | 40.0000 | 981 | |||
| GENERAL IMPROVEMENTS - INSURANCE CLAIM | 2007-11-13 | 50,881 | 2,756 | S/L | 40.0000 | 1,272 | |||
| GENERAL PLUMBING IMPROVEMENTS | 2007-01-01 | 13,795 | 1,035 | S/L | 40.0000 | 345 | |||
| BOILER | 2007-08-22 | 18,767 | 1,095 | S/L | 40.0000 | 469 | |||
| WATER HEATER BUILDING 12 | 2007-12-14 | 1,550 | 81 | S/L | 40.0000 | 38 | |||
| 15 VINYL & TILE INSTALLATIONS | 2007-01-01 | 6,708 | 4,025 | S/L | 5.0000 | 1,341 | |||
| 19FRIDGES,13DISHWASHERS,6RANGES,2VENT HOODS | 2007-01-01 | 12,626 | 7,576 | S/L | 5.0000 | 2,525 | |||
| 43 CARPET REPLACEMENTS | 2007-01-01 | 38,068 | 22,841 | S/L | 5.0000 | 7,613 | |||
| DRAPERIES | 2007-05-25 | 642 | 331 | S/L | 5.0000 | 129 | |||
| LAND DEVELOPMENT - PHASE II | 2007-12-31 | 143,416 | |||||||
| EXTERIOR COMMON AREA IMPROVEMENTS | 2008-04-04 | 3,140 | 137 | S/L | 40.0000 | 79 | |||
| 92 CABINET/COUNTER REPLACEMENTS/UPGRADES | 2008-01-01 | 16,630 | 6,652 | S/L | 5.0000 | 3,326 | |||
| LAND IMPROVEMENT - LANDSCAPING | 2008-07-31 | 2,849 | 202 | S/L | 20.0000 | 142 | |||
| FENCE, GATE, POOL UPGRADES & SIGNS | 2008-04-04 | 59,295 | 5,188 | S/L | 20.0000 | 2,965 | |||
| ENGINEERING COSTS | 2008-04-30 | 25,578 | 1,066 | S/L | 40.0000 | 639 | |||
| HVAC UPGRADES | 2008-04-04 | 19,580 | 857 | S/L | 40.0000 | 489 | |||
| GENERAL BUILDING IMPROVEMENTS | 2008-01-01 | 124,330 | 6,217 | S/L | 40.0000 | 3,108 | |||
| GENERAL PLUMBING IMPROVEMENTS | 2008-01-01 | 64,336 | 3,217 | S/L | 40.0000 | 1,608 | |||
| 115 VINYL & TILE INSTALLATIONS | 2008-01-01 | 87,585 | 35,034 | S/L | 5.0000 | 17,517 | |||
| 2 FRIDGES,5 DISHWASHERS, 3 VENT HOODS | 2008-04-04 | 3,005 | 1,052 | S/L | 5.0000 | 601 | |||
| 76 CARPET REPLACEMENTS | 2008-01-01 | 65,395 | 26,158 | S/L | 5.0000 | 13,079 | |||
| 44 LIGHT FIXTURES, 18 CEILING FANS | 2008-04-04 | 43,769 | 1,915 | S/L | 40.0000 | 1,094 | |||
| DRAPERIES, WOODEN BLINDS | 2008-04-10 | 24,108 | 8,438 | S/L | 5.0000 | 4,822 | |||
| 2 GOLF CARTS | 2008-06-24 | 4,050 | 1,215 | S/L | 5.0000 | 810 | |||
| APPLIANCES - WOODBURY SQUARE APARTMENTS | 2008-01-25 | 1,425 | 546 | S/L | 5.0000 | 285 | |||
| APPLIANCES - MONTECITO APARTMENTS | 2008-01-25 | 35,555 | 13,629 | S/L | 5.0000 | 7,111 | |||
| LAND DEVELOPMENT - PHASE II | 2008-01-01 | 159,257 | |||||||
| APPLIANCES & FLOORING | 2009-07-01 | 17,687 | 983 | S/L | 9.0000 | 1,965 | |||
| CABINETS | 2009-07-01 | 8,050 | 805 | S/L | 5.0000 | 1,610 | |||
| CEILING FANS, LIGHT FIXTURES | 2009-07-15 | 17,549 | 219 | S/L | 40.0000 | 439 | |||
| WOOD BLINDS,FAUX BLINDS | 2009-07-15 | 13,885 | 1,388 | S/L | 5.0000 | 2,777 | |||
| 49 CARPET REPLACEMENTS | 2009-07-15 | 29,930 | 2,993 | S/L | 5.0000 | 5,986 | |||
| APPLIANCES | 2009-07-15 | 13,957 | 1,396 | S/L | 5.0000 | 2,791 | |||
| 62 VINYL REPLACEMENT | 2009-07-15 | 49,577 | 4,958 | S/L | 5.0000 | 9,915 | |||
| 4 SPEED BUMPS/ASPAHLT REPAIR | 2009-09-30 | 5,376 | 67 | S/L | 20.0000 | 269 | |||
| GATES | 2009-07-15 | 1,549 | 39 | S/L | 20.0000 | 77 | |||
| OFFICE RENOVATIONS | 2009-12-21 | 53,333 | S/L | 40.0000 | 1,333 | ||||
| GENERAL BUILDING IMPROVEMENTS | 2009-07-15 | 299,143 | 3,739 | S/L | 40.0000 | 7,479 | |||
| HVAC | 2009-11-15 | 18,880 | 79 | S/L | 40.0000 | 472 | |||
| PATIOS/BALCONIES | 2009-10-23 | 83,589 | 348 | S/L | 40.0000 | 2,090 | |||
| PLUMBING | 2009-07-15 | 9,354 | 117 | S/L | 40.0000 | 234 | |||
| POOLS AND SPAS | 2009-10-23 | 2,915 | 12 | S/L | 40.0000 | 73 | |||
| INTERIOR REHAB | 2010-07-01 | 25,748 | S/L | 9.0000 | 1,430 | ||||
| CARPET REPLACEMENTS - 2010 | 2010-07-01 | 22,935 | S/L | 5.0000 | 2,293 | ||||
| GENERAL LAND IMPRV-2010 | 2010-07-01 | 18,015 | S/L | 20.0000 | 450 | ||||
| ASPHALT REPAIRS | 2010-11-02 | 5,093 | S/L | 20.0000 | 42 | ||||
| SIDEWALKS | 2010-09-30 | 3,740 | S/L | 20.0000 | 47 | ||||
| ELECTRICAL REPAIRS - 2010 | 2010-11-02 | 5,162 | S/L | 40.0000 | 22 | ||||
| EXTERIOR REPAIRS - COMMON 2010 | 2010-11-05 | 54,270 | S/L | 40.0000 | 226 | ||||
| BUILDING ENGINEERING COSTS-2010 | 2010-11-25 | 534 | S/L | 40.0000 | 1 | ||||
| FIRE ALARMS/SPRINKLERS | 2010-07-01 | 8,495 | S/L | 40.0000 | 106 | ||||
| HVAC REPAIRS - 2010 | 2010-07-01 | 6,754 | S/L | 40.0000 | 84 | ||||
| PLUMBING REPAIRS | 2010-01-25 | 7,048 | S/L | 40.0000 | 162 | ||||
| POOLS AND SPA REPAIRS - 2010 | 2010-08-25 | 1,772 | S/L | 40.0000 | 15 | ||||
| VINYL & TILE REPAIRS - 2010 | 2010-07-01 | 8,422 | S/L | 5.0000 | 842 | ||||
| CARPET REPLACEMENTS - 2010 | 2010-07-01 | 27,154 | S/L | 5.0000 | 2,715 | ||||
| 8 MICROS,3 FRIDGES,2 OVENS, 1 STOVE | 2010-07-01 | 6,426 | S/L | 5.0000 | 643 | ||||
| COMPUTER EQUIPMENT - 2010 | 2010-01-31 | 879 | S/L | 5.0000 | 161 | ||||
| SIGNS - 2010 | 2010-07-01 | 6,951 | S/L | 7.0000 | 497 | ||||
| ENGINEERING COSTS - 2010 | 2010-01-25 | 675 | S/L | 40.0000 | 15 | ||||
| PLUMBING REPAIRS | 2010-11-15 | 1,237 | S/L | 40.0000 | 5 | ||||
| ADJUSTMENT - PAST/CURRENT DIFF | 2010-12-31 | 22,365 | S/L | 40.0000 | |||||
| COMPUTERS & EQUIP | 2010-12-31 | 592 | S/L | 10.0000 | |||||
| LAND | 2003-04-25 | 1,141,707 | |||||||
| LAND IMPROVEMENTS (EXCAVATING) POND | 2007-05-25 | 13,440 | 1,736 | S/L | 20.0000 | 672 | |||
| LAND IMPROVEMENTS (LIGHTING) | 2007-06-06 | 1,675 | 216 | S/L | 20.0000 | 84 | |||
| LAND IMPROVEMENTS (EXCAVATING) POND | 2007-06-20 | 14,768 | 1,846 | S/L | 20.0000 | 738 | |||
| LAND IMPROVEMENTS (EXCAVATING) POND | 2007-08-02 | 21,091 | 2,549 | S/L | 20.0000 | 1,054 | |||
| LAND IMPROVEMENTS (EXCAVATING) POND | 2007-12-26 | 8,997 | 900 | S/L | 20.0000 | 450 | |||
| CAMP BUILDING | 2009-01-01 | 6,746,938 | 245,343 | S/L | 27.5000 | 245,343 | |||
| LANDIMPROVEMENTS(LANDSCAPING)MOLD ERADICATION | 2008-03-31 | 11,635 | 1,018 | S/L | 20.0000 | 582 | |||
| LAND IMPROVEMENTS (EXCAVATING) CONSTRUCTION | 2008-05-05 | 13,890 | 1,158 | S/L | 20.0000 | 694 | |||
| LAND IMPROVEMENTS (EXCAVATING) CONSTRUCTION | 2008-06-10 | 6,700 | 530 | S/L | 20.0000 | 335 | |||
| LAND IMPROVEMENTS (EXCAVATING) CONSTRUCTION | 2008-06-27 | 8,245 | 618 | S/L | 20.0000 | 413 | |||
| LAND IMPROVEMENTS (LAY CONCRETE) MYERS | 2008-07-16 | 6,600 | 468 | S/L | 20.0000 | 330 | |||
| LANDIMPROVEMENTS(LANDSCAPING)MOLD ERADICATION | 2008-07-31 | 61,257 | 4,339 | S/L | 20.0000 | 3,063 | |||
| LAND IMPROVEMENTS (LIGHTING) ELECTRICAL | 2008-08-06 | 6,065 | 430 | S/L | 20.0000 | 303 | |||
| LAND IMPROVEMENTS (EXCAVATING) CONSTRUCTION | 2008-11-07 | 1,660 | 97 | S/L | 20.0000 | 83 | |||
| LANDIMPROVEMENTS(LANDSCAPING)MOLD ERADICATION | 2008-12-01 | 1,200 | 65 | S/L | 20.0000 | 60 | |||
| INSULATION-IMPROVEMENTS | 2009-04-07 | 9,400 | 470 | S/L | 15.0000 | 627 |
| Identifier | Return Reference | Explanation |
|---|---|---|
| GENERAL RETURN INFORMATION | KELLOGG FAMILY FOUNDATION HEREBY EL (A)-(3)(D)(2) TO TREAT 3,345,682 O A DISTRIBUTION MADE OUT OF CORPUS F | |
| GENERAL ELECTIONS | YEAR ENDED: DECEMBER 31, 2010 39-1775567 KELLOGG FAMILY FOUNDATION C/O GODFREY & KAHN, S.C. 780 N WATER STREET MILWAUKEE, WI 53202 TREATMENT OF QUALIFYING DISTRIBUTIONS ELECTION UNDER IRC SECTION 4942(H)(2) AND REG. 53.4942(A)-3(D)(2), THE NONOPERATING PRIVATE FOUNDATION ELECTS TO TREAT CURRENT YEAR QUALIFYING DISTRIBUTIONS IN EXCESS OF THE IMMEDIATELY PRECEDING TAX YEAR'S UNDISTRIBUTED INCOME AS BEING MADE OUT OF: UNDISTRIBUTED INCOME FROM THE TAX YEARS ENDING: TAX YEAR AMOUNT ________ ___________ ________ ___________ ________ ___________ CORPUS /S/ ______________________________ NAME ______________________________ TITLE ______________________________ |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 45,970 SH KOHLS CORPORATION | 948 | 2,498,010 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS & EQUIPMENT | 17,817,673 | 3,454,955 | 14,362,718 | 14,362,718 |
| LAND | 1,949,880 | 1,949,880 | 1,949,880 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 39,500 |
| Item No. | 1 |
|---|---|
| Lender's Name | NOTE PAYABLE - WILLIAM KELLOGG |
| Lender's Title | DISQUALIFIED PERSON |
| Original Amount of Loan | 4500000 |
| Balance Due | 4500000 |
| Date of Note | 2008-12 |
| Maturity Date | |
| Repayment Terms | REPAYMENT UPON DEMAND |
| Interest Rate | |
| Security Provided by Borrower | NONE |
| Purpose of Loan | TO FUND EXEMPT PURPOSE |
| Description of Lender Consideration | NONE |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| LOAN COSTS - NET OF AMORTIZATION | 84,974 | 84,974 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ADVERTISING & PROMOTION | 61,598 | 61,598 | ||
| INSURANCE PREMIUMS | 33,075 | 33,075 | ||
| MAINTENANCE | 161,071 | 161,071 | ||
| MANAGEMENT FEES | 60,000 | 60,000 | ||
| OFFICE EXPENSES | 30,326 | 30,326 | ||
| SECURITY EXPENSES | 10,193 | 10,193 | ||
| UTILITIES | 120,376 | 120,376 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RENTAL REVENUE - KFF LLC | 1,428,616 | ||
| OTHER REVENUE - KFF LLC | 110,882 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| BEXAR COUNTY HOUSING FINANCE CORP | 6,438,311 | 6,260,656 |
| UNEARNED REVENUE | 6,261 | |
| SECURITY DEPOSIT LIABILITY | 28,630 | 19,735 |
| UNCLAIMED PROPERTY LIABILITY | 406 | 545 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL ESTIMATED TAXES | 40,000 | |||
| TX FRANCHISE TAX | 8,000 | |||
| REAL ESTATE TAXES | 165,057 |