| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 24,520 | 12,260 | 12,260 |
| 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 - ANCHOR LANE, OLYMPIA WA | 2021-01-01 | 82,600 | L | 0 | 0 | ||||
| LAND - LANDRUM FRAM, MIZE MS | 2021-01-01 | 161,799 | L | 0 | 0 | ||||
| LAND - DESCHUTES PKWY, OLYMPIA | 2021-01-01 | 28,900 | L | 0 | 0 | ||||
| LAND - 1319 10TH AVE SW, OLYMPIA | 2021-01-01 | 85,242 | L | 0 | 0 | ||||
| LAND 1321 10TH AVE SW, OLYMPIA | 2021-01-01 | 76,302 | L | 0 | 0 | ||||
| LAND 1202 10TH AVE SW | 2017-09-01 | 113,299 | L | 0 | 0 | ||||
| LAND 1312 10TH AVE SW | 2017-09-01 | 72,573 | L | 0 | 0 | ||||
| LAND 923 RODGERS ST SW | 2017-09-01 | 71,186 | L | 0 | 0 | ||||
| BUILDING 1202 10TH AVE SW | 2017-09-01 | 321,701 | 70,569 | SL | 27.500000000000 | 11,698 | 11,698 | ||
| BUILDING 1312 10TH AVE SW | 2021-09-01 | 174,427 | 33,145 | SL | 27.500000000000 | 529 | 529 | ||
| BUILDING 923 RODGERS ST SW | 2021-09-01 | 199,814 | 38,531 | SL | 27.500000000000 | 7,266 | 7,266 | ||
| LAND - 3611 7TH AVE SW, OLYMPIA | 2021-01-01 | 820,000 | L | 0 | 0 | ||||
| BUILDING - 1010 ROGERS | 2021-05-31 | 434,485 | 25,016 | SL | 27.500000000000 | 15,799 | 15,799 | ||
| DEMOLITION COSTS - 1319 10TH AVE SW, OLYMPIA | 2021-06-30 | 114,916 | L | 0 | 0 | ||||
| DEMOLITION COSTS - 1321 10TH AVE SW, OLYMPIA | 2021-06-30 | 72,675 | L | 0 | 0 | ||||
| BUILDING - 1006 PLYMOUTH | 2021-06-10 | 340,000 | 19,576 | SL | 27.500000000000 | 12,364 | 0 | ||
| LAND - 1006 PLYMOUTH | 2021-06-10 | 85,000 | L | 0 | 0 | ||||
| BUILDING IMPROVEMENTS - 1006 PLYMOUTH | 2021-09-01 | 60,281 | 2,923 | SL | 27.500000000000 | 2,192 | 0 | ||
| LAND - CAPITAL VIEW LOTS18-20 | 2021-05-31 | 79,050 | L | 0 | 0 | ||||
| LAND - PLYMOUTH WOODS | 2021-05-31 | 140,100 | L | 0 | 0 | ||||
| AUTOMOBILE - AJBCF | 2021-05-31 | 6,898 | 2,185 | SL | 5.000000000000 | 1,380 | 0 | ||
| FURNITURE AND FIXTURES - AJBCF | 2021-05-31 | 7,376 | 1,669 | SL | 7.000000000000 | 1,054 | 0 | ||
| COMPUTER HW & SW - AJBCF | 2021-05-31 | 31,048 | 9,832 | SL | 5.000000000000 | 6,210 | 0 | ||
| LAND - 1010 ROGERS | 2021-05-31 | 130,515 | L | 0 | 0 | ||||
| COLCC LAPTOP OFFICE COMPUTER | 2021-09-15 | 1,619 | 432 | SL | 5.000000000000 | 324 | 0 | ||
| RIGHT COMPUTERS - 9 BOARD MEMBERS | 2021-09-08 | 11,126 | 2,967 | SL | 5.000000000000 | 2,225 | 0 | ||
| RIGHT CONFIG. LAPTOPS BRD DIRE | 2021-11-17 | 2,523 | 547 | SL | 5.000000000000 | 505 | 0 | ||
| NEW ROOF - 923 ROGERS | 2021-09-30 | 12,034 | 547 | SL | 27.500000000000 | 438 | 438 | ||
| 923 ROGERS IMPROVEMENTS | 2021-12-31 | 3,652 | 133 | SL | 27.500000000000 | 133 | 133 | ||
| 1202 10TH - MOVEABLE FURNITURE & EQUIPMENT (GUEST HOUSE) | 2021-05-31 | 5,000 | 1,131 | SL | 7.000000000000 | 714 | 714 | ||
| GARAGE DRIVEWAY GATE - 1006 | 2022-03-23 | 863 | 43 | SL | 15.000000000000 | 58 | 0 | ||
| FENCE FOR BARN AND DRIVEWAY AREA - 1006 | 2022-08-31 | 2,122 | 47 | SL | 15.000000000000 | 141 | 0 | ||
| FENCE - PLYMOUTH WOODS - 1636 | 2022-05-04 | 10,218 | 454 | SL | 15.000000000000 | 681 | 0 | ||
| FENCE - DESCHUTES PKWY, OLYMPIA | 2022-03-23 | 4,027 | 201 | SL | 15.000000000000 | 268 | 0 | ||
| FENCE - 1319 10TH AVE SW, OLYMPIA | 2022-01-19 | 10,501 | 642 | SL | 15.000000000000 | 700 | 0 | ||
| FENCE - 1321 10TH AVE SW, OLYMPIA | 2022-01-19 | 10,501 | 642 | SL | 15.000000000000 | 700 | 0 | ||
| LAND - 1001 ROGERS | 2021-05-31 | 214,000 | L | 0 | 0 | ||||
| DOOR AND WINDOW REMODEL - 923 ROGERS | 2023-12-31 | 4,223 | SL | 27.500000000000 | 0 | 0 | |||
| BOILER - 1010 ROGERS | 2023-12-31 | 12,451 | SL | 7.000000000000 | 0 | 0 | |||
| RENOVATION - 1202 10TH AVE SW | 2023-12-31 | 689,149 | SL | 27.500000000000 | 0 | 0 | |||
| BATHROOM REMODEL- 1006 PLYMOUTH | 2023-12-31 | 3,718 | SL | 27.500000000000 | 0 | 0 | |||
| CONSTRUCTION IN PROCESS | 2023-12-31 | 2,211 | NC | 27.500000000000 | 0 | 0 | |||
| HVAC FURNACE - 1202 10TH AVE SW | 2023-12-31 | 19,135 | SL | 7.000000000000 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ZIONS BANCORP, NT 5.4%24 | 235,000 | 235,536 |
| WELLS FARGO BANK NA 5%24 | 235,000 | 234,890 |
| USAA FEDERAL SAVI 5.5%24 | 240,000 | 240,559 |
| UNITEDHEALTH GRO 3.75%25 | 272,218 | 246,727 |
| UNITED BANKERS BA 3.1%24 | 139,000 | 138,493 |
| UBS BANK USA | 245,000 | 242,171 |
| TOYOTA MOTOR CREDIT 3%25 | 264,493 | 244,333 |
| TEXAS EXCHANGE BA 5.2%26 | 220,000 | 219,467 |
| SYNOVUS BANK 5.2%24 | 230,000 | 230,444 |
| SYNCHRONY BANK | 245,000 | 242,216 |
| STEARNS BANK NTNL 5.4%24 | 245,000 | 244,948 |
| SOFI BANK, NTNL ASS 5%25 | 225,000 | 225,934 |
| SIGNATURE BANK | 245,000 | 244,236 |
| SALLIE MAE BANK 4.65%25 | 245,000 | 244,920 |
| PREMIER BANK 5.15%25 | 235,000 | 235,768 |
| PBB BANCORP | 240,000 | 239,567 |
| PARTNERS BANK OF 5.15%24 | 235,000 | 235,048 |
| OLD NTNL BANCORP 5.3%24 | 235,000 | 235,097 |
| MORGAN STANLEY BA 5.1%25 | 200,000 | 200,807 |
| MORGAN STANLEY BA 4.5%25 | 240,000 | 238,896 |
| MIZRAHI TEFAHOT 5.45%24 | 245,000 | 245,113 |
| MERRICK BANK | 235,000 | 234,636 |
| MERIDIAN CORP 5.25%24 | 235,000 | 235,012 |
| M&T BANK CORP | 240,000 | 239,823 |
| LIVE OAK BANKING 3.5%25 | 245,000 | 241,023 |
| LINCOLN SAVINGS 4.55%24 | 240,000 | 239,891 |
| LENDINGCLUB BANK 5.05%25 | 240,000 | 240,454 |
| JPMORGAN CHASE & 3.9%25 | 275,790 | 246,373 |
| JOHN MARSHALL BANK 3%24 | 245,000 | 244,022 |
| JOHN DEERE CAPIT 2.05%25 | 257,515 | 242,976 |
| HORIZON BANK | 240,000 | 239,485 |
| HINGHAM INSTITUTI 5.4%24 | 245,000 | 245,191 |
| GOLDMAN SACHS INT 3.5%25 | 269,223 | 245,069 |
| FORBRIGHT BANK | 245,000 | 243,924 |
| FIRST NTNL BANK 4.85%24 | 235,000 | 234,656 |
| FIRST FOUNDATION 5.05%25 | 230,000 | 230,719 |
| FIRST CREDIT BANK 4.9%24 | 240,000 | 239,374 |
| FIRST BANK RICHM 4.15%24 | 245,000 | 244,657 |
| EVERBANK, NTNL AS 5.4%24 | 245,000 | 245,351 |
| DOLLAR BANK, FEDE 5.3%25 | 245,000 | 246,518 |
| DISCOVER BANK 5%25 | 235,000 | 235,915 |
| DART FINL CORP | 240,000 | 239,076 |
| COMMUNITY BANKER 4.75%26 | 220,000 | 221,860 |
| CIVISTA BANK 5%24 | 240,000 | 240,120 |
| CITIGROUP INC ME 1.45%26 | 250,000 | 219,915 |
| CHARLES SCHWAB BA 5.4%24 | 490,000 | 491,067 |
| CELTIC BANK CORP 5.1%28 | 230,000 | 229,117 |
| CAPITAL ONE BANK 3.25%24 | 245,000 | 241,987 |
| CALPRIVATE BANK | 230,000 | 229,178 |
| BMW BANK OF NORT 3.25%24 | 245,000 | 242,143 |
| BERKSHIRE HATHA 3.125%26 | 273,405 | 242,837 |
| BEAL BANK USA | 245,000 | 244,089 |
| BARCLAYS BANK DEL 5.1%25 | 230,000 | 226,815 |
| BAR HARBOR BANKSH 5.5%24 | 245,000 | 245,561 |
| BANKUNITED, INC. 5.45%24 | 245,000 | 245,111 |
| BANK OF CHINA - 3.15%24 | 245,000 | 244,090 |
| BANK OF AMERICA, 5.4%25 | 245,000 | 248,284 |
| BANK HAPOALIM B. 4.75%24 | 240,000 | 239,563 |
| BANC OF CALIFORN 3.15%24 | 245,000 | 244,253 |
| APEX BANK | 245,000 | 244,084 |
| AMGEN INC. | 265,968 | 237,544 |
| AMERICAN EXPRESS 3.3%24 | 245,000 | 242,216 |
| ALLY BANK | 245,000 | 244,119 |
| 1ST SOURCE BANK 5.3%27 | 230,000 | 229,347 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| XYLEM INC. | 123,650 | 228,720 |
| XCEL ENERGY INC | 49,488 | 61,910 |
| WELLS FARGO & CO | 47,130 | 49,220 |
| WASTE MANAGEMENT INC | 307,853 | 716,400 |
| WARNER BROTHERS DISCOVER | 69,233 | 21,406 |
| VERIZON COMMUNICATN | 77,063 | 60,320 |
| UNION PACIFIC CORP | 86,864 | 98,248 |
| UNILEVER PLC F | 55,282 | 48,480 |
| TOTALENERGIES SE F | 103,620 | 134,760 |
| TORONTO DOMINION BANK F | 106,690 | 129,240 |
| T-MOBILE US INC | 64,478 | 80,165 |
| TJX COMPANIES INC | 68,796 | 93,810 |
| THOMSON REUTERS CORP F | 41,145 | 127,796 |
| TEXAS INSTRUMENTS | 82,540 | 170,460 |
| TESLA INC | 67,876 | 74,544 |
| TE CONNECTIVITY LTD F | 79,350 | 140,500 |
| TARGET CORP | 92,185 | 56,968 |
| TAIWAN SEMICONDUCTR F | 92,100 | 260,000 |
| SYSCO CORP | 105,630 | 146,260 |
| STARBUCKS CORP | 83,099 | 96,010 |
| SONOCO PRODUCTS CO | 96,200 | 111,740 |
| SEALED AIR CORP | 88,835 | 73,040 |
| RTX CORP | 234,084 | 252,420 |
| PROCTER & GAMBLE | 184,230 | 293,080 |
| PPL CORP | 39,245 | 27,100 |
| PEPSICO INC | 68,680 | 84,920 |
| PAYCHEX INC | 170,485 | 357,330 |
| PACCAR INC | 81,120 | 146,475 |
| NVIDIA CORP | 72,613 | 148,566 |
| NUCOR CORP | 111,300 | 348,080 |
| NORTHROP GRUMMAN CORP | 271,396 | 468,140 |
| MICROSOFT CORP | 352,008 | 1,579,399 |
| MICROCHIP TECHNOLOGY | 86,260 | 180,360 |
| MERCK & CO. INC. | 225,667 | 381,570 |
| MERCEDES-BENZ GROUP ORDF | 72,726 | 69,100 |
| MCDONALDS CORP | 51,004 | 59,302 |
| MARSH & MC LENNAN CO | 233,715 | 568,410 |
| LOCKHEED MARTIN CORP | 611,830 | 906,480 |
| LILLY ELI & CO | 161,690 | 1,165,840 |
| LEGGETT & PLATT INC | 92,395 | 52,340 |
| JPMORGAN CHASE & CO | 228,313 | 425,250 |
| INTL FLAVORS& FRAGRA | 200,705 | 124,289 |
| INTEL CORP | 205,575 | 251,250 |
| HERITAGE FINL | 391,875 | 320,850 |
| HALLIBURTON CO HLDG | 100,709 | 108,450 |
| GSK PLC ADR | 62,400 | 55,590 |
| GENUINE PARTS CO | 103,700 | 138,500 |
| GENERAL MILLS INC | 266,453 | 325,764 |
| GENERAL ELECTRIC CO | 114,462 | 111,676 |
| GENERAL DYNAMICS CO | 403,432 | 519,340 |
| GE HEALTHCARE TECHNOLOGI | 73,766 | 77,320 |
| GARMIN LTD | 51,645 | 128,540 |
| FORD MOTOR CO | 60,885 | 60,950 |
| EXELON CORP | 32,306 | 35,900 |
| EVERGY INC | 100,786 | 83,416 |
| EMERSON ELECTRIC CO | 193,468 | 303,280 |
| EASTMAN CHEMICAL CO | 86,335 | 89,820 |
| DUPONT DE NEMOURS INC IA | 122,984 | 116,934 |
| DOW INC | 91,316 | 83,357 |
| DOUGLAS DYNAMICS INC | 89,185 | 59,360 |
| DEVON ENERGY CORP | 64,864 | 45,300 |
| DEERE & CO | 57,868 | 199,935 |
| DANAHER CORP | 95,340 | 92,536 |
| CORTEVA INC | 45,248 | 72,838 |
| CONSTELLATION ENERGY COR | 13,596 | 38,924 |
| CONSOLIDATED EDISON | 168,250 | 181,940 |
| CONOCOPHILLIPS | 87,670 | 232,140 |
| CITIGROUP INC | 59,708 | 51,440 |
| CHEMOURS CO | 60,009 | 63,080 |
| BP PLC | 69,895 | 70,800 |
| BOEING CO | 183,168 | 156,396 |
| BECTON DICKINSON&CO | 194,064 | 243,830 |
| BANK OF HAWAII CORP | 78,450 | 72,460 |
| BANK AMERICA CORP | 79,430 | 101,010 |
| AVISTA CORP | 51,228 | 35,740 |
| ATMOS ENERGY CORP | 88,150 | 115,900 |
| AT&T INC | 173,731 | 100,680 |
| ASTRAZENECA PLC | 95,360 | 134,700 |
| ARTHUR J GALLAGHER&C | 43,481 | 168,660 |
| ARCHER-DANIELS-MIDLN | 43,910 | 72,220 |
| APPLIED MATERIALS | 90,310 | 324,140 |
| ANALOG DEVICES INC | 19,534 | 46,066 |
| AMERIPRISE FINL | 82,450 | 189,915 |
| AMER ELECTRIC PWR CO | 166,175 | 162,440 |
| AMAZON.COM INC | 80,132 | 75,970 |
| ALLSTATE CORP | 111,100 | 139,980 |
| ALLIANT ENERGY CORP | 85,660 | 102,600 |
| AFLAC INC | 82,380 | 165,000 |
| ADVANCED MICRO DEVIC | 57,475 | 221,115 |
| ABBVIE INC | 58,315 | 77,485 |
| 3M CO | 184,670 | 109,320 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND 1202 10TH AVE SW | 113,299 | 0 | 113,299 | |
| LAND 923 RODGERS ST SW | 71,186 | 0 | 71,186 | |
| BUILDING 1202 10TH AVE SW | 321,701 | 82,267 | 239,434 | |
| BUILDING 923 RODGERS ST SW | 199,814 | 45,797 | 154,017 | |
| LAND - 3611 7TH AVE SW, OLYMPIA | 820,000 | 0 | 820,000 | |
| BUILDING - 1010 ROGERS | 434,485 | 40,815 | 393,670 | |
| LAND - 1010 ROGERS | 130,515 | 0 | 130,515 | |
| NEW ROOF - 923 ROGERS | 12,034 | 985 | 11,049 | |
| 923 ROGERS IMPROVEMENTS | 3,652 | 266 | 3,386 | |
| 1202 10TH - MOVEABLE FURNITURE & EQUIPMENT (GUEST HOUSE) | 5,000 | 1,845 | 3,155 | |
| DOOR AND WINDOW REMODEL - 923 ROGERS | 4,223 | 0 | 4,223 | |
| BOILER - 1010 ROGERS | 12,451 | 0 | 12,451 | |
| RENOVATION - 1202 10TH AVE SW | 689,149 | 0 | 689,149 | |
| HVAC FURNACE - 1202 10TH AVE SW | 19,135 | 0 | 19,135 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND - ANCHOR LANE, OLYMPIA WA | 82,600 | 0 | 82,600 | |
| LAND - LANDRUM FRAM, MIZE MS | 161,799 | 0 | 161,799 | |
| LAND - DESCHUTES PKWY, OLYMPIA | 28,900 | 0 | 28,900 | |
| LAND - 1319 10TH AVE SW, OLYMPIA | 85,242 | 0 | 85,242 | |
| LAND 1321 10TH AVE SW, OLYMPIA | 76,302 | 0 | 76,302 | |
| DEMOLITION COSTS - 1319 10TH AVE SW, OLYMPIA | 114,916 | 0 | 114,916 | |
| DEMOLITION COSTS - 1321 10TH AVE SW, OLYMPIA | 72,675 | 0 | 72,675 | |
| BUILDING - 1006 PLYMOUTH | 340,000 | 31,940 | 308,060 | |
| LAND - 1006 PLYMOUTH | 85,000 | 0 | 85,000 | |
| BUILDING IMPROVEMENTS - 1006 PLYMOUTH | 60,281 | 5,115 | 55,166 | |
| LAND - CAPITAL VIEW LOTS18-20 | 79,050 | 0 | 79,050 | |
| LAND - PLYMOUTH WOODS | 140,100 | 0 | 140,100 | |
| AUTOMOBILE - AJBCF | 6,898 | 3,565 | 3,333 | |
| FURNITURE AND FIXTURES - AJBCF | 7,376 | 2,723 | 4,653 | |
| COMPUTER HW & SW - AJBCF | 31,048 | 16,042 | 15,006 | |
| COLCC LAPTOP OFFICE COMPUTER | 1,619 | 756 | 863 | |
| RIGHT COMPUTERS - 9 BOARD MEMBERS | 11,126 | 5,192 | 5,934 | |
| RIGHT CONFIG. LAPTOPS BRD DIRE | 2,523 | 1,052 | 1,471 | |
| GARAGE DRIVEWAY GATE - 1006 | 863 | 101 | 762 | |
| FENCE FOR BARN AND DRIVEWAY AREA - 1006 | 2,122 | 188 | 1,934 | |
| FENCE - PLYMOUTH WOODS - 1636 | 10,218 | 1,135 | 9,083 | |
| FENCE - DESCHUTES PKWY, OLYMPIA | 4,027 | 469 | 3,558 | |
| FENCE - 1319 10TH AVE SW, OLYMPIA | 10,501 | 1,342 | 9,159 | |
| FENCE - 1321 10TH AVE SW, OLYMPIA | 10,501 | 1,342 | 9,159 | |
| LAND - 1001 ROGERS | 214,000 | 0 | 214,000 | |
| BATHROOM REMODEL- 1006 PLYMOUTH | 3,718 | 0 | 3,718 | |
| CONSTRUCTION IN PROCESS | 2,211 | 0 | 2,211 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 53,526 | 10,297 | 43,229 |
| Description | Amount |
|---|---|
| RETURN OF FUNDS ERRONEOUSLY TRANSFERRED | 109,423 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 2,206 | 1,324 | 882 | |
| BANK CHARGES | 114 | 15 | 99 | |
| INSURANCE | 12,016 | 7,296 | 4,720 | |
| LICENSE AND PERMITS | 585 | 36 | 549 | |
| MEALS | 3,455 | 0 | 3,455 | |
| POSTAGE | 691 | 0 | 691 | |
| RENT EXPENSE | 1,755 | 1,091 | 664 | |
| REPAIRS AND MAINTENANCE | 66,695 | 46,021 | 20,674 | |
| SOFTWARE | 7,497 | 0 | 7,497 | |
| SUPPLIES | 10,206 | 7,180 | 1,364 | |
| TELEPHONE | 1,302 | 1,302 | 0 | |
| UTILITIES | 23,343 | 14,391 | 8,952 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PASSTHROUGH INCOME | -385 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT FEES | 12,398 | 2,081 | 10,317 | |
| INVESTMENT MANAGEMENT FEES | 111,527 | 111,527 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME AND EXCISE TAX | 14,423 | 0 | 0 | |
| PAYROLL TAXES | 23,007 | 5,854 | 11,053 | |
| REAL ESTATE TAXES | 27,026 | 26,360 | 666 |