| Identifier | Return Reference | Explanation |
|---|---|---|
| General Explanation Supplemental Information for Form 990-PF | This attachment is relevant to:Form 990-PF, Part II, Line 13c, Investments - other FMV Part X, Line 1e, Reduction Claimed... Part X, Line 1c, Fair Market Value (Average)of other assets --- VALUATION DISCOUNT ---Kindred Spirits Limited Partnership ("KSLP") retained Klaris, Thomson & Shroeder, Inc., appraisers, to form an opinion of an appropriate discount to determine the fair market value of minority interests in the Partnership. Their conclusion was a 33% valuation discount is appropriate. See enclosed summary of valuation report. "10% of KSLP" refers to The Happy Kitten Charitable Trust's 10% interest in KSLP. All amounts are per year end unless stated otherwise. Calculations for Part II, Line 13cKSLP's share of FMV of assets in Dragon Dust LP...: $ 980,895 12/31/2014KSLP Investments held at Charles Schwab...........: $ 8,944,210 KSLP Year end margin balance / cash per books.....: -1,113,666 rounding..........................................: 0 ---------------Total value of underlying assets in KSLP..........: $ 8,811,439HKTC percentage of ownership in KSLP..............: X 10% ---------------Year end value of 10% of underlying assets in KSLP: $ 881,144 (*use in avg below)32% Valuation Discount............................: - 281,966rounding..........................................: + 0 ---------------FMV of HKCT's interest in KSLP....................: $ 599,178 AS OF 12/31/2014 =============== Calculations for Part X, line 1e10% of KSLP Assets FMV at start of year..: $ 852,841 as of 1/1/2014*Plus FMV of 10% of KSLP Assets year end.: 881,144 as of 12/31/2014 -------------Sub total to divide for Average..........: 1,733,985Divide Subtotal by 2.....................: / 2 -----------Average value of 10% KSLP Assets for year: $ 866,993 for the year of 2014Valuation Discount Rate of 32%. .........: X .32 -----------Discount for Average of KSLP10% for year.: $ 277,438 =========== Calculations for Part X, line 1cAverage value of 10%KSLP Assets (above)..: $ 866,993 as of 2014Discount to Apply to Average.............: - 277,438 -----------Average FMV of KSLP Interest for the year: $ 589,555 =========== The claimed discount is appropriate because the asset is subject to restrictions of ownership and transfers of interest per Kindred Spirits L.P.'s operational agreement, as well as due to the lack of control a minority interest has in regards to business activities of the partnership including income distribution. | |
| General Explanation Supplemental Information for Form 990-PF | This attachment is relevant to:Form 990-PF, Part II, Line 13c, Investments - other FMV Part X, Line 1e, Reduction Claimed... Part X, Line 1c, Fair Market Value (Average)of other assets --- VALUATION DISCOUNT ---The foundation Retained Klaris, Thomson & Shroeder, Inc., appraisers, to form an opinion of an appropriate discount percent for a minority interest in Doorknob LLC ("DLLC"). Their conclusion was a 36% valuation discount is appropriate. See attached valuation report. "12% of DLLC" refers to The Happy Kitten Charitable Trust's ("HKCT") 12.2088936% interest in DLLC. All amounts are per year end unless stated otherwise. (Calculations may include rounding adjustments.) Calculations for Part II, Line 13cTotal value of underlying assets in DLLC..........: $ 397,505 as of 12/31/2014HKCT's percentage of ownership in DLLC............: X 12.2088936% ---------------Value of underlying assets in HKCT's share of DLLC: $ 48,531 (*use in avg below)36% valuation discount for HKCT's interest in DLLC: - 17,471rounding..........................................: + 0 ---------------Fair Market Value (FMV) of HKCT's interest in DLLC: $ 31,060 =============== Preliminary calculations for Part X, line 1e, Reduction Claimed...A reduction per appraiser's valuation discount % is applied to the average FMV. Value of 12% of DLLC underlying assets at startof year (before valuation discount)...............: $ 85,061 as of 01/01/2014*Plus value of 12% of DLLC underlying assets at year end..........................................: + 48,531 as of 12/31/2014 -----------Sub total to divide for Average...................: $ 133,592Divide Subtotal by 2 to determine average.........: / 2 -----------Average value of 12% of DLLC underlying Assets forperiod held within the year by HKCT...............: $ 66,796 as of 2014Valuation Discount Rate of 36%....................: X .36 -----------Reduction taken for Valuation discount for Averageof 12% of DLLC for period held by HKCT within theyear..............................................: - 24,046 as of 2014 =========== Calculations for Part X, line 1c, fair market value of all other assetsApply average discount to average value of underlying assets to determine average Fair Market Value for 12% of DLLC for the period held by HKCT...Reduce average value of 12% of DLLC underlying $ 66,796Assets by valuation discount to determine avg FMV.: - 24,046 -----------Average FMV of 12% of DLLC held by HKCT...........: $ 42,750 as of 2014 ===========The claimed reduction for a valuation discount is appropriate because the asset is subject to restrictions of ownership and transfers of interest per Doorknob LLC's operational agreement, as well as due to the lack of control a minority interest has in business activities of the company including income distributions. | |
| General Explanation Supplemental Information for Form 990-PF | This note relates to Form 990-PF, Part VII-A, Item 11a "Did the foundation directly or indirectly own a controlled entity within the meaning of section 512(b)(13) If 'Yes' attach schedule. (see instructions)". Foundation's and Foundation Manager's interest in Kindred Spirits L.P. exceeds 50% -- SEE ATTACHED SCHEDULE of transfers from controlled entities. All transfers were partner's share of investment earnings.See Part XVI-A for exclusions which apply to income distributed from the controlled entity to the foundation.There were no transfers FROM the foundation TO a controlled entity.--------------------------------------------------------------------Note relating to Doorknob LLC: "control" is not satisfied as the sum of the foundation's interest combined with that of foundations manager's and family members per section 513 (his/her children, parents, and grandparents) is less than 50%. | |
| General Explanation Supplemental Information for Form 990-PF | This statement is relevant to:Form 990-PF, Part XV, Line 1b and Part VII-B, Line 3aKindred Spirits Limited Partnership and Doorknob LLC are NOT considered "Business Enterprises" as over 95% of their gross income is derived from passive sources. Thus "Excess Business Holdings" does not apply even though the foundation holds more than 2% in these entities. See TITLE 26 Subtitle D CHAPTER 42 Subchapter A 4943, item (d)Definitions (3)Business enterprise The term business enterprise does not include (B) "a trade or business at least 95 percent of the gross income of which is derived from passive sources".Kindred Spirits Limited Partnership and Doorknob LLC are not investment holding companies due to wording in their operational agreements. | |
| General Explanation Supplemental Information for Form 990-PF | This attachment is relevant to:Form 990-PF, Part XVI-A, Line 4, column (d)Dividends from securities which pass through to the Foundation from Kindred Spirits Limited Partnership are entered in column (d) based on Section 512(b)(1) of the IRS Code which states "There Shall be excluded all dividends, interest...". Furthermore, in section 512(c)(1) in special rules for partnerships, it states that "...in computing its unrelated business taxable income shall, subject to the EXCEPTIONS, additions, and limitations contained in subsection (b), include its share...". Since dividend income from securities is one of the exceptions in subsection (b), such income is excluded from unrelated business income. | |
| General Explanation Supplemental Information for Form 990-PF | This note relates to Form 990-PF, Part III, Analysis of Changes in Net Assets or Fund Balances, Other Increases and Other Decreases:An DECREASE of $171 has been applied to the balance sheet which is relflected in the ending capital account from the K-1 of Kindred Spirits LP for certain items on the books which are not in any of the items on the K-1 part III. The majority of the Decrease is due to depletion type offsets from publicly held companies within the energy sector held as publicly traded stocks within the partnership. | |
| General Explanation Supplemental Information for Form 990-PF | This note is relevant to Part II, Line 13 (c) (Investments other / Fair Market Value); Part X line 1c (Fair Market Value of all other assets); & line 1e (Reduction claimed for blockage or other factors) and the attachment to 990PF of the valuation discount summary for Kindred Spirits LP, one of the holdings of the foundation.Kindred Spirits LP, previously a Nevada based partnership, re-organized in South Dakota in 2008 as "Kindred Limited Partnership", but is still operating under the name of "Kindred Spirits LP" outside of the state of South Dakota. Any references to "Kindred Limited Partnership" or to "Kindred Spirits LP" are referring to the same entity. |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| 10% Interest in Kindred Spirits LP | AT COST | 463,803 | 599,178 |
| 12% Interest in Doorknob LLC | AT COST | 188,490 | 31,060 |
| Description | Amount |
|---|---|
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Annual Registration Sec. of State WA | 25 | 25 | ||
| Doorknob K-1 Box 13 code H, Mgn Int Exp | 5,291 | 5,291 | ||
| KSLP K-1 Box 13 code K Legal/Mgm AccFees | 1,148 | 1,148 | ||
| KSLP K-1 Box 13, code A ContributionsInv | 2 | 2 | ||
| KSLP K-1 Box 13, code H Invst Intrst Exp | 6,633 | 6,633 | ||
| KSLP K-1 Box 13, code I Ded to Rylty Inc | 8 | 8 | ||
| KSLP K-1 Box 13, code J | 196 | 196 | ||
| PowWeb web site hosting and name | 278 | 278 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| Other Investment Income | 1,220 | 1,220 |
| Name | Address |
|---|---|
| Timohty Lykes |
17326 21st AVE SW Burien,WA98166 |
| Lynda Lykes |
17326 21st AVE SW Burien,WA98166 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| 2014 tax due for 990-PF | 122 | 122 | ||
| KSLP K-1 Pt III, item 16 code L Frgn Tax | 240 | 240 |