| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 4,493 | 0 | 674 | 3,819 |
| 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 | 121,438 | 180.000000000000 | 21,750 | 0 | 21,750 | 143,188 |
| ORGANIZATIONAL COSTS | 2017-07-01 | 67,510 | 25,130 | 180.000000000000 | 4,501 | 0 | 4,501 | 29,631 |
| 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 | 26,465 | 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 | 3,637 | 200DB | 7.000000000000 | 372 | 0 | 372 | |
| SPEAKERS | 2017-07-01 | 3,415 | 2,985 | 200DB | 7.000000000000 | 305 | 0 | 305 | |
| THEATER SEATS AND FURNITURE | 2017-07-01 | 103,290 | 90,251 | 200DB | 7.000000000000 | 9,224 | 0 | 9,224 | |
| THEATER LIGHTS | 2017-07-01 | 622,506 | 543,923 | 200DB | 7.000000000000 | 55,590 | 0 | 55,590 | |
| THEATER LIGHTS | 2017-09-01 | 16,137 | 14,101 | 200DB | 7.000000000000 | 1,441 | 0 | 1,441 | |
| THEATER LIGHTS | 2017-11-01 | 7,615 | 6,654 | 200DB | 7.000000000000 | 680 | 0 | 680 | |
| PRODUCTION THEATER EQUIP | 2017-07-01 | 146,198 | 127,743 | 200DB | 7.000000000000 | 13,055 | 0 | 13,055 | |
| MACNEIL BLDG INC | 2017-07-01 | 3,763 | 3,288 | 200DB | 7.000000000000 | 336 | 0 | 336 | |
| BERTOLINI INC | 2017-07-01 | 3,381 | 2,954 | 200DB | 7.000000000000 | 302 | 0 | 302 | |
| ORBITAL SCRUBBER | 2017-07-01 | 6,898 | 6,027 | 200DB | 7.000000000000 | 616 | 0 | 616 | |
| LEO SMALL ENGINES | 2017-07-01 | 3,497 | 3,057 | 200DB | 7.000000000000 | 312 | 0 | 312 | |
| LEJEUNESSE INTERIORS | 2017-07-01 | 3,090 | 2,701 | 200DB | 7.000000000000 | 276 | 0 | 276 | |
| HIGH BEAMS LTD | 2017-07-01 | 15,979 | 13,962 | 200DB | 7.000000000000 | 1,427 | 0 | 1,427 | |
| COLD HOLLOW ELECTR | 2017-07-01 | 1,342 | 1,174 | 200DB | 7.000000000000 | 120 | 0 | 120 | |
| POMPANOOSUC MILLS | 2017-07-05 | 8,756 | 7,651 | 200DB | 7.000000000000 | 782 | 0 | 782 | |
| POMPANOOSUC MILLS | 2017-11-03 | 13,422 | 11,729 | 200DB | 7.000000000000 | 1,199 | 0 | 1,199 | |
| DAVID BOYNTON CABINETS | 2017-07-01 | 9,832 | 8,591 | 200DB | 7.000000000000 | 878 | 0 | 878 | |
| WEST ELM | 2017-11-06 | 3,910 | 3,417 | 200DB | 7.000000000000 | 349 | 0 | 349 | |
| CONNECTING SOLUTIONS | 2017-07-01 | 19,810 | 19,810 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| CANNON SOLUTIONS | 2017-07-01 | 4,967 | 4,967 | 200DB | 5.000000000000 | 0 | 0 | 0 | |
| MILLER'S THUMB GALLRY | 2017-07-01 | 2,625 | 2,293 | 200DB | 7.000000000000 | 234 | 0 | 234 | |
| LUCIEN DAY ART PIECE | 2017-09-22 | 5,300 | 4,631 | 200DB | 7.000000000000 | 473 | 0 | 473 | |
| BUILDING | 2017-07-01 | 17,108,243 | 2,412,701 | SL | 39.000000000000 | 438,673 | 0 | 438,673 | |
| WOOD & WOOD SIGNS | 2017-07-17 | 6,128 | 864 | SL | 39.000000000000 | 157 | 0 | 157 | |
| LAPOINT LANDSCAPING | 2017-07-18 | 11,000 | 4,870 | 150DB | 15.000000000000 | 649 | 0 | 649 | |
| BUILDING | 2017-07-31 | 359,657 | 50,721 | SL | 39.000000000000 | 9,222 | 0 | 9,222 | |
| LAPOINT LANDSCAPING | 2017-08-25 | 12,687 | 5,617 | 150DB | 15.000000000000 | 749 | 0 | 749 | |
| WOOD & WOOD SIGNS | 2017-08-29 | 602 | 82 | SL | 39.000000000000 | 15 | 0 | 15 | |
| BUILDING | 2017-08-29 | 2,600 | 363 | SL | 39.000000000000 | 67 | 0 | 67 | |
| PRODUCTION ADVANTAGE | 2017-09-30 | 34,401 | 4,704 | SL | 39.000000000000 | 882 | 0 | 882 | |
| BUILDING | 2017-12-31 | 8,929 | 1,165 | SL | 39.000000000000 | 229 | 0 | 229 | |
| THEATER LIGHTS | 2018-09-03 | 12,184 | 9,466 | 200DB | 7.000000000000 | 1,087 | 0 | 1,087 | |
| DISPLAY CASE | 2018-11-13 | 11,000 | 8,546 | 200DB | 7.000000000000 | 981 | 0 | 981 | |
| THEATER EQUIPMENT | 2019-05-30 | 10,000 | 6,876 | 200DB | 7.000000000000 | 893 | 0 | 1,429 | |
| DISPLAY CASE (BALANCE) | 2019-03-21 | 2,387 | 1,641 | 200DB | 7.000000000000 | 213 | 0 | 341 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| START UP COSTS | 326,251 | 143,188 | 183,063 | |
| TENT | 30,287 | 29,170 | 1,117 | |
| LAND | 534,350 | 0 | 534,350 | |
| ORGANIZATIONAL COSTS | 67,510 | 29,631 | 37,879 | |
| CINEMA SCREEN | 4,164 | 4,009 | 155 | |
| SPEAKERS | 3,415 | 3,290 | 125 | |
| THEATER SEATS AND FURNITURE | 103,290 | 99,475 | 3,815 | |
| THEATER LIGHTS | 622,506 | 599,513 | 22,993 | |
| THEATER LIGHTS | 16,137 | 15,542 | 595 | |
| THEATER LIGHTS | 7,615 | 7,334 | 281 | |
| PRODUCTION THEATER EQUIP | 146,198 | 140,798 | 5,400 | |
| MACNEIL BLDG INC | 3,763 | 3,624 | 139 | |
| BERTOLINI INC | 3,381 | 3,256 | 125 | |
| ORBITAL SCRUBBER | 6,898 | 6,643 | 255 | |
| LEO SMALL ENGINES | 3,497 | 3,369 | 128 | |
| LEJEUNESSE INTERIORS | 3,090 | 2,977 | 113 | |
| HIGH BEAMS LTD | 15,979 | 15,389 | 590 | |
| COLD HOLLOW ELECTR | 1,342 | 1,294 | 48 | |
| POMPANOOSUC MILLS | 8,756 | 8,433 | 323 | |
| POMPANOOSUC MILLS | 13,422 | 12,928 | 494 | |
| DAVID BOYNTON CABINETS | 9,832 | 9,469 | 363 | |
| WEST ELM | 3,910 | 3,766 | 144 | |
| CONNECTING SOLUTIONS | 19,810 | 19,810 | 0 | |
| CANNON SOLUTIONS | 4,967 | 4,967 | 0 | |
| MILLER'S THUMB GALLRY | 2,625 | 2,527 | 98 | |
| LUCIEN DAY ART PIECE | 5,300 | 5,104 | 196 | |
| BUILDING | 17,108,243 | 2,851,374 | 14,256,869 | |
| WOOD & WOOD SIGNS | 6,128 | 1,021 | 5,107 | |
| LAPOINT LANDSCAPING | 11,000 | 5,519 | 5,481 | |
| BUILDING | 359,657 | 59,943 | 299,714 | |
| LAPOINT LANDSCAPING | 12,687 | 6,366 | 6,321 | |
| WOOD & WOOD SIGNS | 602 | 97 | 505 | |
| BUILDING | 2,600 | 430 | 2,170 | |
| PRODUCTION ADVANTAGE | 34,401 | 5,586 | 28,815 | |
| BUILDING | 8,929 | 1,394 | 7,535 | |
| THEATER LIGHTS | 12,184 | 10,553 | 1,631 | |
| DISPLAY CASE | 11,000 | 9,527 | 1,473 | |
| THEATER EQUIPMENT | 10,000 | 7,769 | 2,231 | |
| DISPLAY CASE (BALANCE) | 2,387 | 1,854 | 533 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| VERMONT COMMUNITY FOUNDATION - BRR | 50,000 | 50,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 30,017 | 0 | 4,503 | 25,514 |
| LICENSE & PERMITS | 1,764 | 0 | 265 | 1,499 |
| EVENT EXPENSES | 129,337 | 0 | 19,401 | 109,937 |
| PROFESSIONAL DEVELOPMENT | 209 | 0 | 31 | 178 |
| INTERNET | 8,512 | 0 | 1,277 | 7,236 |
| WEBSITE/BRANDING | 1,166 | 0 | 175 | 991 |
| ADVERTISING | 16,900 | 0 | 2,535 | 14,365 |
| POSTAGE SHIPPING | 10,958 | 0 | 1,644 | 9,314 |
| SUBSCRIPTIONS | 15,317 | 0 | 2,298 | 13,019 |
| MATERIALS AND SUPPLIES | 33,676 | 0 | 5,051 | 28,624 |
| EQUIPMENT RENTAL | 3,303 | 0 | 495 | 2,808 |
| EQUIPMENT MAINTENANCE | 2,562 | 0 | 384 | 2,178 |
| BANK FEES | 136 | 0 | 20 | 116 |
| CC FEES | 6,985 | 0 | 1,048 | 5,937 |
| CAFE EXPENSES | 57,428 | 0 | 8,614 | 48,814 |
| MISCELLANEOUS | 448 | 0 | 67 | 381 |
| WORKERS COMP | 2,671 | 0 | 401 | 2,270 |
| TEMPORARY HELP | 31,726 | 0 | 4,759 | 26,967 |
| AMORTIZATION | 26,251 | 0 | 3,938 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CAFE/CATERING | 74,267 | 74,267 | |
| THEATER PRODUCTIONS | 146,269 | 146,269 | |
| GALLERY SALES | 4,052 | 4,052 | |
| MISCELLANEOUS | 2,554 | 2,554 | |
| FACILITY RENTAL | 7,070 | 7,070 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 6,683 | 5,367 |
| TAXES PAYABLE | 2,861 | 2,480 |
| OTHER CURRENT LIABILITIES | 1,423 | 1,157 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING/OTHER | 31,038 | 0 | 4,656 | 26,382 |
| Name | Address |
|---|---|
| ANDREW BROWN |
PO BOX 113 GREENSBORO,VT05841 |
| TOWN OF GREENSBORO |
PO BOX 119 GREENSBORO,VT05841 |
| VERMONT ARTS COUNCIL |
136 STATE ST MONTPELIER,VT05602 |
| SIMONS FOUNDATION |
160 FIFTH AVE NEW YORK,NY10010 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| VT CORP TAX | 100 | 0 | 15 | 85 |
| PAYROLL TAX | 34,174 | 0 | 5,126 | 29,048 |