| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 8,904 | 0 | 0 | 8,459 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| SHIPPING CONTAINER | 2020-09-15 | 3,450 | 1,150 | SL | 7.000000000000 | 493 | 0 | 493 | |
| BENCHES | 2021-07-01 | 17,100 | 1,710 | SL | 15.000000000000 | 1,140 | 0 | 1,140 | |
| SIGNAGE | 2021-07-01 | 800 | 80 | SL | 15.000000000000 | 53 | 0 | 53 | |
| TRAILER | 2021-04-25 | 1,500 | 500 | SL | 5.000000000000 | 300 | 0 | 300 | |
| TRACTOR | 2021-05-11 | 17,300 | 5,767 | SL | 5.000000000000 | 3,460 | 0 | 3,460 | |
| LAND | 2021-12-20 | 11,800,000 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS | 2021-12-20 | 68,418 | L | 0 | 0 | 0 | |||
| 8'X20' CONNEX CONTAINER | 2022-10-19 | 5,500 | 131 | SL | 7.000000000000 | 786 | 0 | 786 | |
| CONTAINER LEAN TO | 2022-04-01 | 5,800 | 621 | SL | 7.000000000000 | 829 | 0 | 829 | |
| PROMAX 34 DR MOWER | 2022-08-18 | 4,123 | 275 | SL | 5.000000000000 | 825 | 0 | 825 | |
| SIGNAGE | 2022-01-19 | 1,200 | 73 | SL | 15.000000000000 | 80 | 0 | 80 | |
| SIGNAGE | 2022-06-07 | 2,800 | 109 | SL | 15.000000000000 | 187 | 0 | 187 | |
| LAND IMPROVEMENTS | 2022-12-20 | 150,779 | L | 0 | 0 | 0 | |||
| SECURITY GATE | 2023-12-14 | 4,389 | SL | 7.000000000000 | 52 | 0 | 52 | ||
| KIOSK | 2023-05-01 | 17,215 | SL | 15.000000000000 | 765 | 0 | 765 | ||
| PORTABLE WATER (NURSERY) | 2023-12-06 | 2,770 | SL | 7.000000000000 | 33 | 0 | 33 | ||
| PAVILION | 2023-05-28 | 33,508 | SL | 15.000000000000 | 1,303 | 0 | 1,303 | ||
| RESTROOM COVERING | 2023-07-09 | 25,350 | SL | 15.000000000000 | 845 | 0 | 845 | ||
| PROPERTY DEVELOPMENT | 2020-07-01 | 36,085 | L | 0 | 0 | 0 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| SHIPPING CONTAINER | 3,450 | 1,643 | 1,807 | |
| BENCHES | 17,100 | 2,850 | 14,250 | |
| SIGNAGE | 800 | 133 | 667 | |
| TRAILER | 1,500 | 800 | 700 | |
| TRACTOR | 17,300 | 9,227 | 8,073 | |
| LAND | 11,800,000 | 0 | 11,800,000 | |
| LAND IMPROVEMENTS | 68,418 | 0 | 68,418 | |
| 8'X20' CONNEX CONTAINER | 5,500 | 917 | 4,583 | |
| CONTAINER LEAN TO | 5,800 | 1,450 | 4,350 | |
| PROMAX 34 DR MOWER | 4,123 | 1,100 | 3,023 | |
| SIGNAGE | 1,200 | 153 | 1,047 | |
| SIGNAGE | 2,800 | 296 | 2,504 | |
| LAND IMPROVEMENTS | 150,779 | 0 | 150,779 | |
| SECURITY GATE | 4,389 | 52 | 4,337 | |
| KIOSK | 17,215 | 765 | 16,450 | |
| PORTABLE WATER (NURSERY) | 2,770 | 33 | 2,737 | |
| PAVILION | 33,508 | 1,303 | 32,205 | |
| RESTROOM COVERING | 25,350 | 845 | 24,505 | |
| PROPERTY DEVELOPMENT | 36,085 | 0 | 36,085 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 4,373 | 0 | 0 | 4,373 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM YAKONA LEARNING CENTER | 100,000 | 12,658 | 12,658 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER OPERATING COSTS | 3,488 | 0 | 0 | 3,312 |
| OPERATING COSTS - PROPERTY | 80,153 | 0 | 0 | 80,153 |
| SUPPLIES | 16,576 | 0 | 0 | 16,576 |
| INSURANCE | 1,707 | 0 | 0 | 1,707 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER PROFESSIONAL FEES | 44,486 | 0 | 0 | 44,486 |
| Name | Address |
|---|---|
| JOANN BARTON |
214 S COAST HWY NEWPORT,OR97365 |
| WILLIAM BARTON |
214 S COAST HWY NEWPORT,OR97365 |
|
FROG WILLOWS LLC |
PO BOX 870 NEWPORT,OR97365 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OREGON FILING FEE | 317 | 0 | 0 | 317 |
| PAYROLL TAXES | 4,375 | 0 | 0 | 4,375 |
| PROPERTY TAXES | 5,287 | 0 | 0 | 5,287 |