| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 7,973 | 0 | 797 | 7,176 |
| 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 | 99,688 | 180.000000000000 | 21,750 | 0 | 21,750 | 121,438 |
| ORGANIZATIONAL COSTS | 2017-07-01 | 67,510 | 20,629 | 180.000000000000 | 4,501 | 0 | 4,501 | 25,130 |
| 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 | 23,763 | 200DB | 7.000000000000 | 2,702 | 0 | 2,702 | |
| LAND | 2005-08-14 | 534,350 | L | 0 | 0 | 0 | |||
| CINEMA SCREEN | 2017-07-01 | 4,164 | 3,266 | 200DB | 7.000000000000 | 371 | 0 | 371 | |
| SPEAKERS | 2017-07-01 | 3,415 | 2,680 | 200DB | 7.000000000000 | 305 | 0 | 305 | |
| THEATER SEATS AND FURNITURE | 2017-07-01 | 103,290 | 81,038 | 200DB | 7.000000000000 | 9,213 | 0 | 9,213 | |
| THEATER LIGHTS | 2017-07-01 | 622,506 | 488,395 | 200DB | 7.000000000000 | 55,528 | 0 | 55,528 | |
| THEATER LIGHTS | 2017-09-01 | 16,137 | 12,662 | 200DB | 7.000000000000 | 1,439 | 0 | 1,439 | |
| THEATER LIGHTS | 2017-11-01 | 7,615 | 5,975 | 200DB | 7.000000000000 | 679 | 0 | 679 | |
| PRODUCTION THEATER EQUIP | 2017-07-01 | 146,198 | 114,702 | 200DB | 7.000000000000 | 13,041 | 0 | 13,041 | |
| MACNEIL BLDG INC | 2017-07-01 | 3,763 | 2,952 | 200DB | 7.000000000000 | 336 | 0 | 336 | |
| BERTOLINI INC | 2017-07-01 | 3,381 | 2,652 | 200DB | 7.000000000000 | 302 | 0 | 302 | |
| ORBITAL SCRUBBER | 2017-07-01 | 6,898 | 5,412 | 200DB | 7.000000000000 | 615 | 0 | 615 | |
| LEO SMALL ENGINES | 2017-07-01 | 3,497 | 2,745 | 200DB | 7.000000000000 | 312 | 0 | 312 | |
| LEJEUNESSE INTERIORS | 2017-07-01 | 3,090 | 2,425 | 200DB | 7.000000000000 | 276 | 0 | 276 | |
| HIGH BEAMS LTD | 2017-07-01 | 15,979 | 12,537 | 200DB | 7.000000000000 | 1,425 | 0 | 1,425 | |
| COLD HOLLOW ELECTR | 2017-07-01 | 1,342 | 1,054 | 200DB | 7.000000000000 | 120 | 0 | 120 | |
| POMPANOOSUC MILLS | 2017-07-05 | 8,756 | 6,870 | 200DB | 7.000000000000 | 781 | 0 | 781 | |
| POMPANOOSUC MILLS | 2017-11-03 | 13,422 | 10,532 | 200DB | 7.000000000000 | 1,197 | 0 | 1,197 | |
| DAVID BOYNTON CABINETS | 2017-07-01 | 9,832 | 7,714 | 200DB | 7.000000000000 | 877 | 0 | 877 | |
| WEST ELM | 2017-11-06 | 3,910 | 3,068 | 200DB | 7.000000000000 | 349 | 0 | 349 | |
| CONNECTING SOLUTIONS | 2017-07-01 | 19,810 | 18,849 | 200DB | 5.000000000000 | 961 | 0 | 961 | |
| CANNON SOLUTIONS | 2017-07-01 | 4,967 | 4,726 | 200DB | 5.000000000000 | 241 | 0 | 241 | |
| MILLER'S THUMB GALLRY | 2017-07-01 | 2,625 | 2,059 | 200DB | 7.000000000000 | 234 | 0 | 234 | |
| LUCIEN DAY ART PIECE | 2017-09-22 | 5,300 | 4,158 | 200DB | 7.000000000000 | 473 | 0 | 473 | |
| BUILDING | 2017-07-01 | 17,108,243 | 1,974,028 | SL | 39.000000000000 | 438,673 | 0 | 438,673 | |
| WOOD & WOOD SIGNS | 2017-07-17 | 6,128 | 707 | SL | 39.000000000000 | 157 | 0 | 157 | |
| LAPOINT LANDSCAPING | 2017-07-18 | 11,000 | 4,185 | 150DB | 15.000000000000 | 685 | 0 | 685 | |
| BUILDING | 2017-07-31 | 359,657 | 41,499 | SL | 39.000000000000 | 9,222 | 0 | 9,222 | |
| LAPOINT LANDSCAPING | 2017-08-25 | 12,687 | 4,827 | 150DB | 15.000000000000 | 790 | 0 | 790 | |
| WOOD & WOOD SIGNS | 2017-08-29 | 602 | 67 | SL | 39.000000000000 | 15 | 0 | 15 | |
| BUILDING | 2017-08-29 | 2,600 | 296 | SL | 39.000000000000 | 67 | 0 | 67 | |
| PRODUCTION ADVANTAGE | 2017-09-30 | 34,401 | 3,822 | SL | 39.000000000000 | 882 | 0 | 882 | |
| BUILDING | 2017-12-31 | 8,929 | 936 | SL | 39.000000000000 | 229 | 0 | 229 | |
| THEATER LIGHTS | 2018-09-03 | 12,184 | 8,378 | 200DB | 7.000000000000 | 1,088 | 0 | 1,088 | |
| DISPLAY CASE | 2018-11-13 | 11,000 | 7,564 | 200DB | 7.000000000000 | 982 | 0 | 982 | |
| THEATER EQUIPMENT | 2019-05-30 | 10,000 | 5,627 | 200DB | 7.000000000000 | 1,249 | 0 | 1,429 | |
| DISPLAY CASE (BALANCE) | 2019-03-21 | 2,387 | 1,343 | 200DB | 7.000000000000 | 298 | 0 | 341 | |
| KITTREDGE EQUIP | 2017-07-01 | 22,404 | 17,578 | 200DB | 7.000000000000 | 1,998 | 0 | 3,201 | |
| ESPRESSO MACHINE | 2018-03-26 | 7,632 | 5,248 | 200DB | 7.000000000000 | 682 | 0 | 1,090 | |
| KITCHEN EQUIPMENT | 2018-03-28 | 7,312 | 5,028 | 200DB | 7.000000000000 | 653 | 0 | 1,045 | |
| LIGHTS - CAFE | 2018-09-11 | 3,127 | 2,151 | 200DB | 7.000000000000 | 279 | 0 | 447 | |
| INDOOR/OUTDOOR FURNITURE | 2019-05-13 | 2,800 | 1,576 | 200DB | 7.000000000000 | 350 | 0 | 400 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| START UP COSTS | 326,251 | 121,438 | 204,813 | 204,813 |
| TENT | 30,287 | 26,465 | 3,822 | 3,822 |
| LAND | 534,350 | 0 | 534,350 | 534,350 |
| ORGANIZATIONAL COSTS | 67,510 | 25,130 | 42,380 | 42,380 |
| CINEMA SCREEN | 4,164 | 3,637 | 527 | 527 |
| SPEAKERS | 3,415 | 2,985 | 430 | 430 |
| THEATER SEATS AND FURNITURE | 103,290 | 90,251 | 13,039 | 13,039 |
| THEATER LIGHTS | 622,506 | 543,923 | 78,583 | 78,583 |
| THEATER LIGHTS | 16,137 | 14,101 | 2,036 | 2,036 |
| THEATER LIGHTS | 7,615 | 6,654 | 961 | 961 |
| PRODUCTION THEATER EQUIP | 146,198 | 127,743 | 18,455 | 18,455 |
| MACNEIL BLDG INC | 3,763 | 3,288 | 475 | 475 |
| BERTOLINI INC | 3,381 | 2,954 | 427 | 427 |
| ORBITAL SCRUBBER | 6,898 | 6,027 | 871 | 871 |
| LEO SMALL ENGINES | 3,497 | 3,057 | 440 | 440 |
| LEJEUNESSE INTERIORS | 3,090 | 2,701 | 389 | 389 |
| HIGH BEAMS LTD | 15,979 | 13,962 | 2,017 | 2,017 |
| COLD HOLLOW ELECTR | 1,342 | 1,174 | 168 | 168 |
| POMPANOOSUC MILLS | 8,756 | 7,651 | 1,105 | 1,105 |
| POMPANOOSUC MILLS | 13,422 | 11,729 | 1,693 | 1,693 |
| DAVID BOYNTON CABINETS | 9,832 | 8,591 | 1,241 | 1,241 |
| WEST ELM | 3,910 | 3,417 | 493 | 493 |
| CONNECTING SOLUTIONS | 19,810 | 19,810 | 0 | 0 |
| CANNON SOLUTIONS | 4,967 | 4,967 | 0 | 0 |
| MILLER'S THUMB GALLRY | 2,625 | 2,293 | 332 | 332 |
| LUCIEN DAY ART PIECE | 5,300 | 4,631 | 669 | 669 |
| BUILDING | 17,108,243 | 2,412,701 | 14,695,542 | 14,695,542 |
| WOOD & WOOD SIGNS | 6,128 | 864 | 5,264 | 5,264 |
| LAPOINT LANDSCAPING | 11,000 | 4,870 | 6,130 | 6,130 |
| BUILDING | 359,657 | 50,721 | 308,936 | 308,936 |
| LAPOINT LANDSCAPING | 12,687 | 5,617 | 7,070 | 7,070 |
| WOOD & WOOD SIGNS | 602 | 82 | 520 | 520 |
| BUILDING | 2,600 | 363 | 2,237 | 2,237 |
| PRODUCTION ADVANTAGE | 34,401 | 4,704 | 29,697 | 29,697 |
| BUILDING | 8,929 | 1,165 | 7,764 | 7,764 |
| THEATER LIGHTS | 12,184 | 9,466 | 2,718 | 2,718 |
| DISPLAY CASE | 11,000 | 8,546 | 2,454 | 2,454 |
| THEATER EQUIPMENT | 10,000 | 6,876 | 3,124 | 3,124 |
| DISPLAY CASE (BALANCE) | 2,387 | 1,641 | 746 | 746 |
| KITTREDGE EQUIP | 22,404 | 19,576 | 2,828 | 2,828 |
| ESPRESSO MACHINE | 7,632 | 5,930 | 1,702 | 1,702 |
| KITCHEN EQUIPMENT | 7,312 | 5,681 | 1,631 | 1,631 |
| LIGHTS - CAFE | 3,127 | 2,430 | 697 | 697 |
| INDOOR/OUTDOOR FURNITURE | 2,800 | 1,926 | 874 | 874 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 26,008 | 0 | 2,601 | 23,407 |
| LICENSE & PERMITS | 2,211 | 0 | 221 | 1,990 |
| EVENT EXPENSES | 72,813 | 0 | 7,281 | 65,532 |
| PROFESSIONAL DEVELOPMENT | 161 | 0 | 16 | 145 |
| INTERNET | 6,006 | 0 | 601 | 5,405 |
| WEBSITE/BRANDING | 1,120 | 0 | 112 | 1,008 |
| ADVERTISING | 20,523 | 0 | 5,052 | 15,471 |
| POSTAGE SHIPPING | 4,572 | 0 | 457 | 4,115 |
| SUBSCRIPTIONS | 16,911 | 0 | 1,691 | 15,220 |
| MATERIALS AND SUPPLIES | 51,628 | 0 | 5,163 | 46,465 |
| SMALL EQUIPMENT AND FIXTURES | 2,733 | 0 | 273 | 2,460 |
| EQUIPMENT RENTAL | 3,163 | 0 | 316 | 2,847 |
| EQUIPMENT MAINTENANCE | 2,782 | 0 | 278 | 2,504 |
| BANK FEES | 194 | 0 | 19 | 175 |
| CC FEES | 4,501 | 0 | 450 | 4,051 |
| CAFE EXPENSES | 23,303 | 0 | 2,330 | 20,973 |
| MISCELLANEOUS | 1,440 | 0 | 144 | 1,296 |
| WORKERS COMP | 2,566 | 0 | 257 | 2,309 |
| AMORTIZATION | 26,251 | 0 | 26,251 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAFE/CATERING | 48,523 | 48,523 | |
| THEATER PRODUCTIONS | 87,391 | 87,391 | |
| GALLERY SALES | 3,437 | 3,437 | |
| MISCELLANEOUS | 372 | 372 | |
| FACILITY RENTAL | 4,715 | 4,715 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 0 | 6,683 |
| TAXES PAYABLE | 0 | 2,861 |
| OTHER CURRENT LIABILITIES | 0 | 1,423 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING/OTHER | 95,559 | 0 | 9,556 | 86,003 |
| 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 | 28,078 | 0 | 2,808 | 25,270 |