| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 6,675 | 0 | 668 | 6,007 |
| 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 | 77,938 | 180.000000000000 | 21,750 | 0 | 21,750 | 99,688 |
| ORGANIZATIONAL COSTS | 2017-07-01 | 67,510 | 16,128 | 180.000000000000 | 4,501 | 0 | 4,501 | 20,629 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| TENT | 2017-07-01 | 30,287 | 21,058 | 200DB | 7.000000000000 | 2,705 | 0 | 2,705 | |
| LAND | 2005-08-14 | 534,350 | L | 0 | 0 | 0 | |||
| CINEMA SCREEN | 2017-07-01 | 4,164 | 2,894 | 200DB | 7.000000000000 | 372 | 0 | 372 | |
| SPEAKERS | 2017-07-01 | 3,415 | 2,375 | 200DB | 7.000000000000 | 305 | 0 | 305 | |
| THEATER SEATS AND FURNITURE | 2017-07-01 | 103,290 | 71,814 | 200DB | 7.000000000000 | 9,224 | 0 | 9,224 | |
| THEATER LIGHTS | 2017-07-01 | 622,506 | 432,805 | 200DB | 7.000000000000 | 55,590 | 0 | 55,590 | |
| THEATER LIGHTS | 2017-09-01 | 16,137 | 11,221 | 200DB | 7.000000000000 | 1,441 | 0 | 1,441 | |
| THEATER LIGHTS | 2017-11-01 | 7,615 | 5,295 | 200DB | 7.000000000000 | 680 | 0 | 680 | |
| PRODUCTION THEATER EQUIP | 2017-07-01 | 146,198 | 101,647 | 200DB | 7.000000000000 | 13,055 | 0 | 13,055 | |
| MACNEIL BLDG INC | 2017-07-01 | 3,763 | 2,616 | 200DB | 7.000000000000 | 336 | 0 | 336 | |
| BERTOLINI INC | 2017-07-01 | 3,381 | 2,350 | 200DB | 7.000000000000 | 302 | 0 | 302 | |
| ORBITAL SCRUBBER | 2017-07-01 | 6,898 | 4,796 | 200DB | 7.000000000000 | 616 | 0 | 616 | |
| LEO SMALL ENGINES | 2017-07-01 | 3,497 | 2,433 | 200DB | 7.000000000000 | 312 | 0 | 312 | |
| LEJEUNESSE INTERIORS | 2017-07-01 | 3,090 | 2,149 | 200DB | 7.000000000000 | 276 | 0 | 276 | |
| HIGH BEAMS LTD | 2017-07-01 | 15,979 | 11,110 | 200DB | 7.000000000000 | 1,427 | 0 | 1,427 | |
| COLD HOLLOW ELECTR | 2017-07-01 | 1,342 | 934 | 200DB | 7.000000000000 | 120 | 0 | 120 | |
| POMPANOOSUC MILLS | 2017-07-05 | 8,756 | 6,088 | 200DB | 7.000000000000 | 782 | 0 | 782 | |
| POMPANOOSUC MILLS | 2017-11-03 | 13,422 | 9,333 | 200DB | 7.000000000000 | 1,199 | 0 | 1,199 | |
| DAVID BOYNTON CABINETS | 2017-07-01 | 9,832 | 6,836 | 200DB | 7.000000000000 | 878 | 0 | 878 | |
| WEST ELM | 2017-11-06 | 3,910 | 2,719 | 200DB | 7.000000000000 | 349 | 0 | 349 | |
| CONNECTING SOLUTIONS | 2017-07-01 | 19,810 | 16,567 | 200DB | 5.000000000000 | 2,282 | 0 | 2,282 | |
| CANNON SOLUTIONS | 2017-07-01 | 4,967 | 4,154 | 200DB | 5.000000000000 | 572 | 0 | 572 | |
| MILLER'S THUMB GALLRY | 2017-07-01 | 2,625 | 1,825 | 200DB | 7.000000000000 | 234 | 0 | 234 | |
| LUCIEN DAY ART PIECE | 2017-09-22 | 5,300 | 3,685 | 200DB | 7.000000000000 | 473 | 0 | 473 | |
| WOOD & WOOD SIGNS | 2017-07-17 | 6,128 | 550 | SL | 39.000000000000 | 157 | 0 | 157 | |
| LAPOINT LANDSCAPING | 2017-07-18 | 11,000 | 3,423 | 150DB | 15.000000000000 | 762 | 0 | 762 | |
| BUILDING | 2017-07-31 | 359,657 | 32,277 | SL | 39.000000000000 | 9,222 | 0 | 9,222 | |
| LAPOINT LANDSCAPING | 2017-08-25 | 12,687 | 3,948 | 150DB | 15.000000000000 | 879 | 0 | 879 | |
| WOOD & WOOD SIGNS | 2017-08-29 | 602 | 52 | SL | 39.000000000000 | 15 | 0 | 15 | |
| BUILDING | 2017-08-29 | 2,600 | 229 | SL | 39.000000000000 | 67 | 0 | 67 | |
| PRODUCTION ADVANTAGE | 2017-09-30 | 34,401 | 2,940 | SL | 39.000000000000 | 882 | 0 | 882 | |
| BUILDING | 2017-12-31 | 8,929 | 707 | SL | 39.000000000000 | 229 | 0 | 229 | |
| THEATER LIGHTS | 2018-09-03 | 12,184 | 6,856 | 200DB | 7.000000000000 | 1,522 | 0 | 1,522 | |
| DISPLAY CASE | 2018-11-13 | 11,000 | 6,190 | 200DB | 7.000000000000 | 1,374 | 0 | 1,374 | |
| THEATER EQUIPMENT | 2019-05-30 | 10,000 | 3,878 | 200DB | 7.000000000000 | 1,749 | 0 | 1,429 | |
| DISPLAY CASE (BALANCE) | 2019-03-21 | 2,387 | 926 | 200DB | 7.000000000000 | 417 | 0 | 341 | |
| BUILDING | 2017-07-01 | 17,108,243 | 1,535,355 | SL | 39.000000000000 | 438,673 | 0 | 438,673 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| START UP COSTS | 326,251 | 99,688 | 226,563 | |
| TENT | 30,287 | 23,763 | 6,524 | |
| LAND | 534,350 | 0 | 534,350 | |
| ORGANIZATIONAL COSTS | 67,510 | 20,629 | 46,881 | |
| CINEMA SCREEN | 4,164 | 3,266 | 898 | |
| SPEAKERS | 3,415 | 2,680 | 735 | |
| THEATER SEATS AND FURNITURE | 103,290 | 81,038 | 22,252 | |
| THEATER LIGHTS | 622,506 | 488,395 | 134,111 | |
| THEATER LIGHTS | 16,137 | 12,662 | 3,475 | |
| THEATER LIGHTS | 7,615 | 5,975 | 1,640 | |
| PRODUCTION THEATER EQUIP | 146,198 | 114,702 | 31,496 | |
| MACNEIL BLDG INC | 3,763 | 2,952 | 811 | |
| BERTOLINI INC | 3,381 | 2,652 | 729 | |
| ORBITAL SCRUBBER | 6,898 | 5,412 | 1,486 | |
| LEO SMALL ENGINES | 3,497 | 2,745 | 752 | |
| LEJEUNESSE INTERIORS | 3,090 | 2,425 | 665 | |
| HIGH BEAMS LTD | 15,979 | 12,537 | 3,442 | |
| COLD HOLLOW ELECTR | 1,342 | 1,054 | 288 | |
| POMPANOOSUC MILLS | 8,756 | 6,870 | 1,886 | |
| POMPANOOSUC MILLS | 13,422 | 10,532 | 2,890 | |
| DAVID BOYNTON CABINETS | 9,832 | 7,714 | 2,118 | |
| WEST ELM | 3,910 | 3,068 | 842 | |
| CONNECTING SOLUTIONS | 19,810 | 18,849 | 961 | |
| CANNON SOLUTIONS | 4,967 | 4,726 | 241 | |
| MILLER'S THUMB GALLRY | 2,625 | 2,059 | 566 | |
| LUCIEN DAY ART PIECE | 5,300 | 4,158 | 1,142 | |
| WOOD & WOOD SIGNS | 6,128 | 707 | 5,421 | |
| LAPOINT LANDSCAPING | 11,000 | 4,185 | 6,815 | |
| BUILDING | 359,657 | 41,499 | 318,158 | |
| LAPOINT LANDSCAPING | 12,687 | 4,827 | 7,860 | |
| WOOD & WOOD SIGNS | 602 | 67 | 535 | |
| BUILDING | 2,600 | 296 | 2,304 | |
| PRODUCTION ADVANTAGE | 34,401 | 3,822 | 30,579 | |
| BUILDING | 8,929 | 936 | 7,993 | |
| THEATER LIGHTS | 12,184 | 8,378 | 3,806 | |
| DISPLAY CASE | 11,000 | 7,564 | 3,436 | |
| THEATER EQUIPMENT | 10,000 | 5,627 | 4,373 | |
| DISPLAY CASE (BALANCE) | 2,387 | 1,343 | 1,044 | |
| BUILDING | 17,108,243 | 1,974,028 | 15,134,215 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 23,899 | 0 | 2,390 | 21,509 |
| LICENSE & PERMITS | 2,191 | 0 | 219 | 1,972 |
| FOH/EVENT EXPENSES | 47,991 | 0 | 4,799 | 43,192 |
| PROFESSIONAL DEVELOPMENT | 3,091 | 0 | 309 | 2,782 |
| TRAVEL MEALS REIMBURSEMENT | 3,502 | 0 | 350 | 3,152 |
| INTERNET | 15,349 | 0 | 1,535 | 13,814 |
| WEBSITE/BRANDING | 1,106 | 0 | 111 | 995 |
| ADVERTISING | 9,012 | 0 | 901 | 8,111 |
| PRINTING/COPYING | 8,809 | 0 | 881 | 7,928 |
| POSTAGE SHIPPING | 3,636 | 0 | 364 | 3,272 |
| SUBSCRIPTIONS | 16,161 | 0 | 1,616 | 14,545 |
| MATERIALS AND SUPPLIES | 40,931 | 0 | 4,093 | 36,838 |
| SMALL EQUIPMENT AND FIXTURES | 6,558 | 0 | 656 | 5,902 |
| EQUIPMENT RENTAL | 2,752 | 0 | 275 | 2,477 |
| EQUIPMENT MAINTENANCE | 5,760 | 0 | 576 | 5,184 |
| BANK FEES | 67 | 0 | 7 | 60 |
| CC FEES | 3,943 | 0 | 394 | 3,549 |
| CAFE EXPENSES | 36,287 | 0 | 3,629 | 32,658 |
| RECONCILIATON DISCREPANCIES | 6,424 | 0 | 642 | 5,782 |
| UNIFORMS | 249 | 0 | 25 | 224 |
| DUES AND SUBSCRIPTIONS | 741 | 0 | 74 | 667 |
| MISCELLANEOUS | 497 | 0 | 50 | 447 |
| AMORTIZATION | 26,251 | 0 | 26,251 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAFE/CATERING | 72,512 | 72,512 | |
| THEATER PRODUCTIONS | 48,170 | 48,170 | |
| GALLERY COMMISSIONS | 1,069 | 1,069 | |
| MISCELLANEOUS | 2,796 | 2,796 | |
| INSURANCE REFUND | 15,062 | 15,062 | |
| WORKER'S COMP REFUND | 1,419 | 1,419 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING/OTHER | 55,212 | 0 | 5,521 | 49,691 |
| 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 | 30 | 270 |
| PAYROLL TAX | 25,174 | 0 | 2,517 | 22,657 |