| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Accountin fees | 4,291 | 0 | 0 | 0 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| Leasehold Imporvements | 2023-01-01 | 50,000 | 5,000 | SL | 6.67 % | 3,335 | |||
| Leasehold Imporvements | 2024-01-01 | 84,664 | 1,693 | SL | 4.00 % | 3,387 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Improvements | 134,664 | 13,415 | 121,249 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| MSOA FAMILY OFFICE LLC | 1,719 | 1,727 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ANIMAL FEED | 8,418 | 8,418 | ||
| ANIMAL SUPPLIES | 718 | 718 | ||
| BANK CHARGES | 775 | 775 | ||
| BEE SUPPLIES | 11,972 | 11,972 | ||
| BUTCHER SHOP | 466 | 466 | ||
| CERAMIC SHOP | 5,349 | 5,349 | ||
| CHIMNEY MAINTENCE | 740 | |||
| COMPUTER AND INTERNET | 5,640 | 5,640 | ||
| DAIRY SUPPLIES | 93 | 93 | ||
| DUES & SUBSCRIPTIONS | 139 | 139 | ||
| EDUCATIONAL RESEARCH | 909 | 909 | ||
| EMPLOYER PAYROLL TAXES | 86,473 | 86,473 | ||
| FARM GROCERIES | 13,917 | 13,917 | ||
| FARM SUPPLIES | 25,037 | 25,037 | ||
| FARM VEHICLE EXPENSES | 13,317 | 13,317 | ||
| FIREWOOD | 1,800 | 1,800 | ||
| GARBAGE REMOVAL | 3,594 | |||
| GIFT | 397 | 397 | ||
| GRAPHIC DESIGN | 2,322 | 3,558 | ||
| GRAPHIC DESIGN BADGES | 10,047 | 11,759 | ||
| HAY | 17,315 | 17,315 | ||
| HOUSEKEEPING | 11,100 | 11,100 | ||
| INSURANCE | 38,455 | |||
| MISCELLANEOUS EXP | 2,393 | |||
| OFFICE EXPENSES | 6,303 | |||
| OUTREACH | 34,458 | 34,458 | ||
| PAYCHEX 401K | 1,381 | 1,381 | ||
| PAYROLL SERVICE FEES | 11,791 | 11,791 | ||
| PROPERTY TAXES | 14,971 | |||
| REPAIR AND MAINTENANCE | 131,499 | 131,499 | ||
| SEEDS AND PLANTS | 1,822 | 1,822 | ||
| TOOLS AND EQUIPMENT | 1,186 | 1,186 | ||
| UTILITIES | 44,331 | |||
| VETERINARIAN | 1,596 | 1,596 | ||
| YOUNG FARMER CAMP PROGRAM | 1,871 | 1,871 | ||
| YOUNG FARMER PROGRAM | 2,426 | 2,426 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| AGROLIVING PROGRAM INCOME | 47,778 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| C.S. ADVISOR FEES | 423 | 423 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INCOME TAX | 5,000 | |||
| SALES TAXES | 236 |