| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,989 | 0 | 299 | 5,690 |
| Description of Amortized Expenses | Date Acquired, Completed, or Expended | Amount Amortized | Deduction for Prior Years | Amortization Method | Current Year Amortization | Net Investment Income | Adjusted Net Income | Total Amount of Amortization |
|---|---|---|---|---|---|---|---|---|
| START UP COSTS | 2017-07-01 | 326,251 | 56,188 | 180.000000000000 | 21,750 | 0 | 21,750 | 77,938 |
| ORGANIZATIONAL COSTS | 2017-07-01 | 67,510 | 11,627 | 180.000000000000 | 4,501 | 0 | 4,501 | 16,128 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDING | 2017-07-01 | 17,108,243 | 1,096,682 | SL | 39.000000000000 | 438,673 | 0 | 438,673 | |
| TENT | 2017-07-01 | 30,287 | 17,275 | 200DB | 7.000000000000 | 3,783 | 0 | 3,783 | |
| LAND | 2005-08-14 | 534,350 | L | 0 | 0 | 0 | |||
| CINEMA SCREEN | 2017-07-01 | 4,164 | 2,374 | 200DB | 7.000000000000 | 520 | 0 | 520 | |
| SPEAKERS | 2017-07-01 | 3,415 | 1,948 | 200DB | 7.000000000000 | 427 | 0 | 427 | |
| THEATER SEATS AND FURNITURE | 2017-07-01 | 103,290 | 58,913 | 200DB | 7.000000000000 | 12,901 | 0 | 12,901 | |
| THEATER LIGHTS | 2017-07-01 | 622,506 | 355,054 | 200DB | 7.000000000000 | 77,751 | 0 | 77,751 | |
| THEATER LIGHTS | 2017-09-01 | 16,137 | 9,205 | 200DB | 7.000000000000 | 2,016 | 0 | 2,016 | |
| THEATER LIGHTS | 2017-11-01 | 7,615 | 4,344 | 200DB | 7.000000000000 | 951 | 0 | 951 | |
| PRODUCTION THEATER EQUIP | 2017-07-01 | 146,198 | 83,387 | 200DB | 7.000000000000 | 18,260 | 0 | 18,260 | |
| MACNEIL BLDG INC | 2017-07-01 | 3,763 | 2,146 | 200DB | 7.000000000000 | 470 | 0 | 470 | |
| BERTOLINI INC | 2017-07-01 | 3,381 | 1,928 | 200DB | 7.000000000000 | 422 | 0 | 422 | |
| ORBITAL SCRUBBER | 2017-07-01 | 6,898 | 3,934 | 200DB | 7.000000000000 | 862 | 0 | 862 | |
| LEO SMALL ENGINES | 2017-07-01 | 3,497 | 1,996 | 200DB | 7.000000000000 | 437 | 0 | 437 | |
| LEJEUNESSE INTERIORS | 2017-07-01 | 3,090 | 1,763 | 200DB | 7.000000000000 | 386 | 0 | 386 | |
| HIGH BEAMS LTD | 2017-07-01 | 15,979 | 9,114 | 200DB | 7.000000000000 | 1,996 | 0 | 1,996 | |
| COLD HOLLOW ELECTR | 2017-07-01 | 1,342 | 766 | 200DB | 7.000000000000 | 168 | 0 | 168 | |
| POMPANOOSUC MILLS | 2017-07-05 | 8,756 | 4,994 | 200DB | 7.000000000000 | 1,094 | 0 | 1,094 | |
| POMPANOOSUC MILLS | 2017-11-03 | 13,422 | 7,657 | 200DB | 7.000000000000 | 1,676 | 0 | 1,676 | |
| DAVID BOYNTON CABINETS | 2017-07-01 | 9,832 | 5,608 | 200DB | 7.000000000000 | 1,228 | 0 | 1,228 | |
| WEST ELM | 2017-11-06 | 3,910 | 2,231 | 200DB | 7.000000000000 | 488 | 0 | 488 | |
| CONNECTING SOLUTIONS | 2017-07-01 | 19,810 | 14,285 | 200DB | 5.000000000000 | 2,282 | 0 | 2,282 | |
| CANNON SOLUTIONS | 2017-07-01 | 4,967 | 3,582 | 200DB | 5.000000000000 | 572 | 0 | 572 | |
| MILLER'S THUMB GALLRY | 2017-07-01 | 2,625 | 1,497 | 200DB | 7.000000000000 | 328 | 0 | 328 | |
| LUCIEN DAY ART PIECE | 2017-09-22 | 5,300 | 3,023 | 200DB | 7.000000000000 | 662 | 0 | 662 | |
| WOOD & WOOD SIGNS | 2017-07-17 | 6,128 | 393 | SL | 39.000000000000 | 157 | 0 | 157 | |
| LAPOINT LANDSCAPING | 2017-07-18 | 11,000 | 2,576 | 150DB | 15.000000000000 | 847 | 0 | 847 | |
| BUILDING | 2017-07-31 | 359,657 | 23,055 | SL | 39.000000000000 | 9,222 | 0 | 9,222 | |
| LAPOINT LANDSCAPING | 2017-08-25 | 12,687 | 2,971 | 150DB | 15.000000000000 | 977 | 0 | 977 | |
| WOOD & WOOD SIGNS | 2017-08-29 | 602 | 37 | SL | 39.000000000000 | 15 | 0 | 15 | |
| BUILDING | 2017-08-29 | 2,600 | 162 | SL | 39.000000000000 | 67 | 0 | 67 | |
| PRODUCTION ADVANTAGE | 2017-09-30 | 34,401 | 2,058 | SL | 39.000000000000 | 882 | 0 | 882 | |
| BUILDING | 2017-12-31 | 8,929 | 478 | SL | 39.000000000000 | 229 | 0 | 229 | |
| THEATER LIGHTS | 2018-09-03 | 12,184 | 4,725 | 200DB | 7.000000000000 | 2,131 | 0 | 2,131 | |
| DISPLAY CASE | 2018-11-13 | 11,000 | 4,266 | 200DB | 7.000000000000 | 1,924 | 0 | 1,924 | |
| THEATER EQUIPMENT | 2019-05-30 | 10,000 | 1,429 | 200DB | 7.000000000000 | 2,449 | 0 | 1,429 | |
| DISPLAY CASE (BALANCE) | 2019-03-21 | 2,387 | 341 | 200DB | 7.000000000000 | 585 | 0 | 341 | |
| KITTREDGE EQUIP | 2017-07-01 | 22,404 | 12,779 | 200DB | 7.000000000000 | 2,798 | 0 | 3,201 | |
| ESPRESSO MACHINE | 2018-03-26 | 7,632 | 2,960 | 200DB | 7.000000000000 | 1,335 | 0 | 1,090 | |
| KITCHEN EQUIPMENT | 2018-03-28 | 7,312 | 2,836 | 200DB | 7.000000000000 | 1,279 | 0 | 1,045 | |
| LIGHTS - CAFE | 2018-09-11 | 3,127 | 1,213 | 200DB | 7.000000000000 | 547 | 0 | 447 | |
| INDOOR/OUTDOOR FURNITURE | 2019-05-13 | 2,800 | 400 | 200DB | 7.000000000000 | 686 | 0 | 400 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDING | 17,108,243 | 1,535,355 | 15,572,888 | |
| START UP COSTS | 326,251 | 77,938 | 248,313 | |
| TENT | 30,287 | 21,058 | 9,229 | |
| LAND | 534,350 | 0 | 534,350 | |
| ORGANIZATIONAL COSTS | 67,510 | 16,128 | 51,382 | |
| CINEMA SCREEN | 4,164 | 2,894 | 1,270 | |
| SPEAKERS | 3,415 | 2,375 | 1,040 | |
| THEATER SEATS AND FURNITURE | 103,290 | 71,814 | 31,476 | |
| THEATER LIGHTS | 622,506 | 432,805 | 189,701 | |
| THEATER LIGHTS | 16,137 | 11,221 | 4,916 | |
| THEATER LIGHTS | 7,615 | 5,295 | 2,320 | |
| PRODUCTION THEATER EQUIP | 146,198 | 101,647 | 44,551 | |
| MACNEIL BLDG INC | 3,763 | 2,616 | 1,147 | |
| BERTOLINI INC | 3,381 | 2,350 | 1,031 | |
| ORBITAL SCRUBBER | 6,898 | 4,796 | 2,102 | |
| LEO SMALL ENGINES | 3,497 | 2,433 | 1,064 | |
| LEJEUNESSE INTERIORS | 3,090 | 2,149 | 941 | |
| HIGH BEAMS LTD | 15,979 | 11,110 | 4,869 | |
| COLD HOLLOW ELECTR | 1,342 | 934 | 408 | |
| POMPANOOSUC MILLS | 8,756 | 6,088 | 2,668 | |
| POMPANOOSUC MILLS | 13,422 | 9,333 | 4,089 | |
| DAVID BOYNTON CABINETS | 9,832 | 6,836 | 2,996 | |
| WEST ELM | 3,910 | 2,719 | 1,191 | |
| CONNECTING SOLUTIONS | 19,810 | 16,567 | 3,243 | |
| CANNON SOLUTIONS | 4,967 | 4,154 | 813 | |
| MILLER'S THUMB GALLRY | 2,625 | 1,825 | 800 | |
| LUCIEN DAY ART PIECE | 5,300 | 3,685 | 1,615 | |
| WOOD & WOOD SIGNS | 6,128 | 550 | 5,578 | |
| LAPOINT LANDSCAPING | 11,000 | 3,423 | 7,577 | |
| BUILDING | 359,657 | 32,277 | 327,380 | |
| LAPOINT LANDSCAPING | 12,687 | 3,948 | 8,739 | |
| WOOD & WOOD SIGNS | 602 | 52 | 550 | |
| BUILDING | 2,600 | 229 | 2,371 | |
| PRODUCTION ADVANTAGE | 34,401 | 2,940 | 31,461 | |
| BUILDING | 8,929 | 707 | 8,222 | |
| THEATER LIGHTS | 12,184 | 6,856 | 5,328 | |
| DISPLAY CASE | 11,000 | 6,190 | 4,810 | |
| THEATER EQUIPMENT | 10,000 | 3,878 | 6,122 | |
| DISPLAY CASE (BALANCE) | 2,387 | 926 | 1,461 | |
| KITTREDGE EQUIP | 22,404 | 15,577 | 6,827 | |
| ESPRESSO MACHINE | 7,632 | 4,295 | 3,337 | |
| KITCHEN EQUIPMENT | 7,312 | 4,115 | 3,197 | |
| LIGHTS - CAFE | 3,127 | 1,760 | 1,367 | |
| INDOOR/OUTDOOR FURNITURE | 2,800 | 1,086 | 1,714 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 19,712 | 0 | 986 | 18,726 |
| LICENSE & PERMITS | 1,105 | 0 | 55 | 1,050 |
| FOH/EVENT EXPENSES | 44,105 | 0 | 300 | 43,805 |
| PROFESSIONAL DEVELOPMENT | 700 | 0 | 35 | 665 |
| TRAVEL MEALS REIMBURSEMENT | 4,188 | 0 | 209 | 3,979 |
| PHONES | 1,592 | 0 | 80 | 1,512 |
| INTERNET | 10,107 | 0 | 505 | 9,602 |
| WEBSITE/BRANDING | 1,180 | 0 | 59 | 1,121 |
| ADVERTISING | 9,390 | 0 | 470 | 8,920 |
| PRINTING/COPYING | 9,612 | 0 | 481 | 9,131 |
| POSTAGE SHIPPING | 2,350 | 0 | 118 | 2,232 |
| SUBSCRIPTIONS | 21,292 | 0 | 1,065 | 20,227 |
| MATERIALS AND SUPPLIES | 20,696 | 0 | 1,035 | 19,661 |
| SMALL EQUIPMENT AND FIXTURES | 3,033 | 0 | 152 | 2,881 |
| EQUIPMENT RENTAL | 1,246 | 0 | 62 | 1,184 |
| EQUIPMENT MAINTENANCE | 8,571 | 0 | 429 | 8,142 |
| BANK FEES | 68 | 0 | 3 | 65 |
| CC FEES | 2,987 | 0 | 149 | 2,838 |
| WORKERS COMP INSURANCE | 13,404 | 0 | 670 | 12,734 |
| CAFE EXPENSES | 13,396 | 0 | 669 | 12,727 |
| AMORTIZATION | 26,251 | 0 | 26,251 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAFE/CATERING | 41,383 | 41,383 | |
| THEATER PRODUCTIONS | 28,401 | 28,401 | |
| GALLERY COMMISSIONS | 2,595 | 2,595 | |
| MISCELLANEOUS | 639 | 639 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING/OTHER | 37,012 | 0 | 1,851 | 35,161 |
| Name | Address |
|---|---|
| ANDREW BROWN |
PO BOX 113 GREENSBORO,VT05841 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VT CORP TAX | 300 | 0 | 15 | 285 |
| SALES TAX | 268 | 0 | 13 | 255 |
| MEALS/ROOM TAX | 405 | 0 | 20 | 385 |
| PAYROLL TAX | 28,220 | 0 | 1,411 | 26,809 |