| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 29,920 | 13,571 | 17,246 |
| 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 923 RODGERS ST SW | 2017-09-01 | 71,186 | L | 0 | 0 | ||||
| BUILDING 1202 10TH AVE SW | 2017-09-01 | 321,701 | 82,267 | SL | 27.500000000000 | 11,698 | 11,698 | ||
| BUILDING 923 RODGERS ST SW | 2021-09-01 | 199,814 | 45,797 | 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 | 40,815 | 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 | 31,940 | 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 | 5,115 | 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 | 3,565 | SL | 5.000000000000 | 1,380 | 0 | ||
| FURNITURE AND FIXTURES - AJBCF | 2021-05-31 | 7,376 | 2,723 | SL | 7.000000000000 | 1,054 | 0 | ||
| COMPUTER HW & SW - AJBCF | 2021-05-31 | 31,048 | 16,042 | 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 | 756 | SL | 5.000000000000 | 324 | 0 | ||
| RIGHT COMPUTERS - 9 BOARD MEMBERS | 2021-09-08 | 11,126 | 5,192 | SL | 5.000000000000 | 2,225 | 0 | ||
| RIGHT CONFIG. LAPTOPS BRD DIRE | 2021-11-17 | 2,523 | 1,052 | SL | 5.000000000000 | 505 | 0 | ||
| NEW ROOF - 923 ROGERS | 2021-09-30 | 12,034 | 985 | SL | 27.500000000000 | 438 | 438 | ||
| 923 ROGERS IMPROVEMENTS | 2021-12-31 | 3,652 | 266 | SL | 27.500000000000 | 133 | 133 | ||
| 1202 10TH - MOVEABLE FURNITURE & EQUIPMENT (GUEST HOUSE) | 2021-05-31 | 5,000 | 1,845 | SL | 7.000000000000 | 714 | 714 | ||
| GARAGE DRIVEWAY GATE - 1006 | 2022-03-23 | 863 | 101 | SL | 15.000000000000 | 58 | 0 | ||
| FENCE FOR BARN AND DRIVEWAY AREA - 1006 | 2022-08-31 | 2,122 | 188 | SL | 15.000000000000 | 141 | 0 | ||
| FENCE - PLYMOUTH WOODS - 1636 | 2022-05-04 | 10,218 | 1,135 | SL | 15.000000000000 | 681 | 0 | ||
| FENCE - DESCHUTES PKWY, OLYMPIA | 2022-03-23 | 4,027 | 469 | SL | 15.000000000000 | 268 | 0 | ||
| FENCE - 1319 10TH AVE SW, OLYMPIA | 2022-01-19 | 10,501 | 1,342 | SL | 15.000000000000 | 700 | 0 | ||
| FENCE - 1321 10TH AVE SW, OLYMPIA | 2022-01-19 | 10,501 | 1,342 | 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 | 154 | 154 | |||
| BOILER - 1010 ROGERS | 2023-12-31 | 12,451 | SL | 7.000000000000 | 1,779 | 1,779 | |||
| RENOVATION - 1202 10TH AVE SW | 2023-12-31 | 689,149 | SL | 27.500000000000 | 25,060 | 25,060 | |||
| BATHROOM REMODEL- 1006 PLYMOUTH | 2023-12-31 | 3,718 | SL | 27.500000000000 | 135 | 0 | |||
| HVAC FURNACE - 1202 10TH AVE SW | 2023-12-31 | 19,135 | SL | 7.000000000000 | 2,734 | 2,734 | |||
| RENOVATION - 1202 10TH AVE SW | 2024-12-31 | 32,529 | SL | 27.500000000000 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
|
HEERNETT ENVIRONMENTAL FOUNDATION INC |
5078 POPE JOHN PAUL II BLVD STE 105 AVE MARIA,FL34142 |
2024-09-11 | 5,000 | FOR ACQUISITION & STEWARDSHIP OF LAND TO BE HELD & MAINTAINED FOR CONSERVANCY PURPOSES IN PERPETUITY | 550 | NO | DECEMBER 31, 2024 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| JOHN DEERE CAPIT 2.05% 01/09/25 | 257,515 | 249,853 |
| THE GOLDMAN SACHS 3.5% 01/23/25 | 269,223 | 249,803 |
| TOYOTA MOTOR CREDIT 3.0% 04/01/25 | 264,493 | 249,080 |
| JPMORGAN CHASE & 3.9% 07/15/25 | 275,790 | 249,122 |
| UNITEDHEALTH GRO 3.75% 07/15/25 | 272,218 | 248,757 |
| BERKSHIRE HATHA 3.125% 03/15/26 | 273,405 | 246,153 |
| AMGEN INC. 2.6% 08/19/26 | 265,968 | 241,836 |
| CITIGROUP INC. | 250,000 | 234,678 |
| MORGAN STANLEY BA | 240,000 | 240,047 |
| LIVE OAK BANKING | 245,000 | 244,638 |
| PREMIER BANK | 235,000 | 235,306 |
| SAFRA NTNL BANK O | 235,000 | 235,225 |
| SANTANDER BANK, | 235,000 | 235,273 |
| THE AMERICAN NTN | 235,000 | 235,298 |
| LENDINGCLUB BANK | 240,000 | 240,378 |
| DOLLAR BANK, FEDE | 245,000 | 245,921 |
| FIRST FOUNDATION | 230,000 | 230,714 |
| MORGAN STANLEY BA | 200,000 | 200,707 |
| BMO BANK NTNL ASS | 225,000 | 225,827 |
| GOLDMAN SACHS BA | 225,000 | 225,817 |
| CROSS RIVER BANK | 230,000 | 230,794 |
| BARCLAYS BANK DEL | 230,000 | 231,046 |
| DISCOVER BANK 5.0% 08/22/25 | 235,000 | 236,065 |
| SOFI BANK, NTNL ASS 5.0% 08/25/25 | 225,000 | 226,078 |
| COMMERCIAL BANK OF 5.0% 09/08/25 | 230,000 | 231,298 |
| EAGLEBANK 5.05% 09/08/25 | 225,000 | 226,325 |
| SALLIE MAE BANK 4.65% 10/27/25 | 245,000 | 245,915 |
| BANK OF AMERICA, 5.4% 11/10/25 | 245,000 | 247,566 |
| BANK HAPOALIM B. 5.25% 11/28/25 | 220,000 | 222,107 |
| CALPRIVATE BANK 5.0% 12/02/25 | 230,000 | 229,990 |
| MORGAN STANLEY P 5.05% 06/01/26 | 220,000 | 222,847 |
| THE AMERICAN NTNL B 5.0% 06/05/26 | 220,000 | 222,723 |
| BANK OF AMERICA, 5.05% 06/08/26 | 220,000 | 222,893 |
| COMMUNITY BANKER 4.75% 08/28/26 | 220,000 | 222,610 |
| STELLAR BANK 5.1% 03/05/27 | 220,000 | 220,162 |
| THE DART BANK 5.0% 11/16/27 | 240,000 | 240,240 |
| CELTIC BANK CORP 5.1% 11/20/28 | 230,000 | 230,262 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| ABBVIE INC | 58,315 | 88,850 |
| ADVANCED MICRO DEVICE IN | 57,475 | 181,185 |
| AFLAC INC | 82,380 | 206,880 |
| ALLIANT ENERGY CORP | 85,660 | 118,280 |
| ALLSTATE CORP | 111,100 | 192,790 |
| AMAZON.COM INC | 171,780 | 219,390 |
| AMERICAN ELEC PWR CO INC | 166,175 | 184,460 |
| AMERIPRISE FINL INC | 82,450 | 266,215 |
| ANALOG DEVICES INC | 19,534 | 49,291 |
| APPLIED MATLS INC | 90,310 | 325,260 |
| ARCHER-DANIELS MIDLAND C | 99,180 | 101,040 |
| ASTRAZENECA PLC F | 95,360 | 131,040 |
| AT&T INC | 173,731 | 136,620 |
| ATMOS ENERGY CORP | 88,150 | 139,270 |
| AVISTA CORP | 51,228 | 36,630 |
| BANK HAWAII CORP | 78,450 | 71,240 |
| BANK OF AMERICA CORP | 79,430 | 131,850 |
| BECTON DICKINSON & CO | 194,064 | 226,870 |
| BOEING CO | 91,584 | 53,100 |
| BP P L C F | 69,895 | 59,120 |
| CHEMOURS CO | 60,009 | 33,800 |
| CONOCOPHILLIPS | 87,670 | 198,340 |
| CONSOLIDATED EDISON INC | 168,250 | 178,460 |
| CONSTELLATION ENERGY COR | 13,596 | 74,495 |
| CORTEVA INC | 45,248 | 86,579 |
| DANAHER CORP | 120,195 | 114,775 |
| DEERE & CO | 57,868 | 211,850 |
| DEVON ENERGY CORP NEW | 96,211 | 52,368 |
| DOUGLAS DYNAMICS INC | 89,185 | 47,260 |
| DUPONT DE NEMOURS INC | 122,984 | 115,900 |
| EASTMAN CHEM CO | 86,335 | 91,320 |
| EATON CORP PLC F | 96,267 | 99,561 |
| ELI LILLY AND CO | 161,690 | 1,544,000 |
| EMERSON ELEC CO | 193,468 | 386,166 |
| EVERGY INC | 100,786 | 98,357 |
| FORD MTR CO DEL | 112,734 | 99,000 |
| GALLAGHER ARTHUR J & CO | 40,583 | 198,695 |
| GARMIN LTD F | 51,645 | 206,260 |
| GE AEROSPACE | 113,050 | 166,790 |
| GE HEALTHCARE TECHNOLOGI | 73,766 | 78,180 |
| GE VERNOVA INC | 108,554 | 263,144 |
| GENERAL DYNAMICS CORP | 403,432 | 526,980 |
| GENERAL MLS INC | 239,813 | 287,028 |
| GENUINE PARTS CO | 103,700 | 116,760 |
| HALLIBURTON CO | 100,709 | 81,570 |
| HERITAGE FINL CORP WASH | 391,875 | 367,500 |
| INTEL CORP | 205,575 | 100,250 |
| INTERNTNL FLAVORS & FRAG | 200,705 | 129,784 |
| JPMORGAN CHASE & CO | 228,313 | 599,275 |
| LEGGETT & PLATT INC | 92,395 | 19,200 |
| LOCKHEED MARTIN CORP | 611,830 | 971,880 |
| MARSH & MCLENNAN COS INC | 233,715 | 637,230 |
| MCDONALDS CORP | 134,696 | 144,945 |
| MERCEDES BENZ GROU ORDF | 72,726 | 55,270 |
| MERCK & CO. INC. | 225,667 | 348,180 |
| MICROCHIP TECHNOLOGY INC | 86,260 | 114,700 |
| MICROSOFT CORP | 352,008 | 1,770,335 |
| NIKE INC | 105,095 | 75,670 |
| NORTHROP GRUMMAN CORP | 271,396 | 469,290 |
| NOVO-NORDISK A S F | 70,842 | 51,612 |
| NUCOR CORP | 111,300 | 233,420 |
| NVIDIA CORP | 72,613 | 402,870 |
| PACCAR INC | 81,120 | 156,030 |
| PAYCHEX INC | 170,485 | 420,660 |
| PEPSICO INC | 151,630 | 152,060 |
| PPL CORP | 39,245 | 32,460 |
| PROCTER & GAMBLE CO | 184,230 | 335,300 |
| RTX CORP | 234,084 | 347,160 |
| SEALED AIR CORP NEW | 88,835 | 67,660 |
| SONOCO PRODS CO | 96,200 | 97,700 |
| STARBUCKS CORP | 83,099 | 91,250 |
| SYSCO CORP | 84,504 | 122,336 |
| T-MOBILE US INC | 64,478 | 110,365 |
| TAIWAN SEMICONDUCTOR M F | 92,100 | 493,725 |
| TARGET CORP | 105,818 | 67,590 |
| TE CONNECTIVITY PLC F | 79,350 | 142,970 |
| TESLA INC | 67,876 | 121,152 |
| TEXAS INSTRS INC | 82,540 | 187,510 |
| THE BOEING CO 6% PFD | 56,219 | 60,890 |
| THOMSON REUTERS CORP F | 41,145 | 140,172 |
| TJX COS INC NEW | 68,796 | 120,810 |
| TORONTO DOMINION BK ON F | 106,690 | 106,480 |
| TOTALENERGIES SE F | 103,620 | 109,000 |
| UBER TECHNOLOGIES INC | 138,802 | 120,640 |
| UNILEVER PLC F | 114,530 | 113,400 |
| UNION PAC CORP | 110,316 | 114,020 |
| VERIZON COMMUNICATIONS I | 77,063 | 63,984 |
| WARNER BROS DISCOVERY IN | 69,233 | 19,882 |
| WASTE MGMT INC DEL | 307,853 | 807,160 |
| WELLS FARGO & CO | 47,130 | 70,240 |
| XCEL ENERGY INC | 49,488 | 67,520 |
| XYLEM INC | 123,650 | 232,040 |
| 3M CO | 156,009 | 129,090 |
| 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 | 93,965 | 227,736 | |
| BUILDING 923 RODGERS ST SW | 199,814 | 53,063 | 146,751 | |
| LAND - 3611 7TH AVE SW, OLYMPIA | 820,000 | 0 | 820,000 | |
| BUILDING - 1010 ROGERS | 434,485 | 56,614 | 377,871 | |
| LAND - 1010 ROGERS | 130,515 | 0 | 130,515 | |
| NEW ROOF - 923 ROGERS | 12,034 | 1,423 | 10,611 | |
| 923 ROGERS IMPROVEMENTS | 3,652 | 399 | 3,253 | |
| 1202 10TH - MOVEABLE FURNITURE & EQUIPMENT (GUEST HOUSE) | 5,000 | 2,559 | 2,441 | |
| DOOR AND WINDOW REMODEL - 923 ROGERS | 4,223 | 154 | 4,069 | |
| BOILER - 1010 ROGERS | 12,451 | 1,779 | 10,672 | |
| RENOVATION - 1202 10TH AVE SW | 689,149 | 25,060 | 664,089 | |
| HVAC FURNACE - 1202 10TH AVE SW | 19,135 | 2,734 | 16,401 | |
| RENOVATION - 1202 10TH AVE SW | 32,529 | 0 | 32,529 |
| 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 | 44,304 | 295,696 | |
| LAND - 1006 PLYMOUTH | 85,000 | 0 | 85,000 | |
| BUILDING IMPROVEMENTS - 1006 PLYMOUTH | 60,281 | 7,307 | 52,974 | |
| LAND - CAPITAL VIEW LOTS18-20 | 79,050 | 0 | 79,050 | |
| LAND - PLYMOUTH WOODS | 140,100 | 0 | 140,100 | |
| AUTOMOBILE - AJBCF | 6,898 | 4,945 | 1,953 | |
| FURNITURE AND FIXTURES - AJBCF | 7,376 | 3,777 | 3,599 | |
| COMPUTER HW & SW - AJBCF | 31,048 | 22,252 | 8,796 | |
| COLCC LAPTOP OFFICE COMPUTER | 1,619 | 1,080 | 539 | |
| RIGHT COMPUTERS - 9 BOARD MEMBERS | 11,126 | 7,417 | 3,709 | |
| RIGHT CONFIG. LAPTOPS BRD DIRE | 2,523 | 1,557 | 966 | |
| GARAGE DRIVEWAY GATE - 1006 | 863 | 159 | 704 | |
| FENCE FOR BARN AND DRIVEWAY AREA - 1006 | 2,122 | 329 | 1,793 | |
| FENCE - PLYMOUTH WOODS - 1636 | 10,218 | 1,816 | 8,402 | |
| FENCE - DESCHUTES PKWY, OLYMPIA | 4,027 | 737 | 3,290 | |
| FENCE - 1319 10TH AVE SW, OLYMPIA | 10,501 | 2,042 | 8,459 | |
| FENCE - 1321 10TH AVE SW, OLYMPIA | 10,501 | 2,042 | 8,459 | |
| LAND - 1001 ROGERS | 214,000 | 0 | 214,000 | |
| BATHROOM REMODEL- 1006 PLYMOUTH | 3,718 | 135 | 3,583 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 77,845 | 1,467 | 76,378 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 3,919 | 2,402 | 1,517 | |
| BANK CHARGES | 99 | 0 | 99 | |
| INSURANCE | 15,961 | 8,519 | 5,799 | |
| LICENSE AND PERMITS | 446 | 215 | 231 | |
| POSTAGE | 930 | 26 | 904 | |
| SMALL EQUIPMENT RENTAL | 1,959 | 1,719 | 240 | |
| REPAIRS AND MAINTENANCE | 79,739 | 57,867 | 21,872 | |
| SOFTWARE | 5,460 | 0 | 5,460 | |
| SUPPLIES | 28,705 | 20,913 | 4,971 | |
| TELEPHONE | 1,362 | 1,362 | 0 | |
| UTILITIES | 21,090 | 13,296 | 7,794 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| SECURITY DEPOSIT | 0 | 1,641 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTANT FEES | 43,318 | 38,691 | 4,627 | |
| INVESTMENT MANAGEMENT FEES | 117,864 | 117,864 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME AND EXCISE TAX | 68,688 | 0 | 0 | |
| REAL ESTATE TAXES | 35,747 | 28,268 | 0 |