| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 5,098 | 0 | 969 | 4,129 |
| 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 | 143,188 | 180.000000000000 | 21,750 | 0 | 21,750 | 164,938 |
| ORGANIZATIONAL COSTS | 2017-07-01 | 67,510 | 29,631 | 180.000000000000 | 4,501 | 0 | 4,501 | 34,132 |
| 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 | 29,170 | 200DB | 7.000000000000 | 1,117 | 0 | 1,117 | |
| LAND | 2005-08-14 | 534,350 | L | 0 | 0 | 0 | |||
| CINEMA SCREEN | 2017-07-01 | 4,164 | 4,009 | 200DB | 7.000000000000 | 155 | 0 | 155 | |
| SPEAKERS | 2017-07-01 | 3,415 | 3,290 | 200DB | 7.000000000000 | 125 | 0 | 125 | |
| THEATER SEATS AND FURNITURE | 2017-07-01 | 103,290 | 99,475 | 200DB | 7.000000000000 | 3,815 | 0 | 3,815 | |
| THEATER LIGHTS | 2017-07-01 | 622,506 | 599,513 | 200DB | 7.000000000000 | 22,993 | 0 | 22,993 | |
| THEATER LIGHTS | 2017-09-01 | 16,137 | 15,542 | 200DB | 7.000000000000 | 595 | 0 | 595 | |
| THEATER LIGHTS | 2017-11-01 | 7,615 | 7,334 | 200DB | 7.000000000000 | 281 | 0 | 281 | |
| PRODUCTION THEATER EQUIP | 2017-07-01 | 146,198 | 140,798 | 200DB | 7.000000000000 | 5,400 | 0 | 5,400 | |
| MACNEIL BLDG INC | 2017-07-01 | 3,763 | 3,624 | 200DB | 7.000000000000 | 139 | 0 | 139 | |
| BERTOLINI INC | 2017-07-01 | 3,381 | 3,256 | 200DB | 7.000000000000 | 125 | 0 | 125 | |
| ORBITAL SCRUBBER | 2017-07-01 | 6,898 | 6,643 | 200DB | 7.000000000000 | 255 | 0 | 255 | |
| LEO SMALL ENGINES | 2017-07-01 | 3,497 | 3,369 | 200DB | 7.000000000000 | 128 | 0 | 128 | |
| LEJEUNESSE INTERIORS | 2017-07-01 | 3,090 | 2,977 | 200DB | 7.000000000000 | 113 | 0 | 113 | |
| HIGH BEAMS LTD | 2017-07-01 | 15,979 | 15,389 | 200DB | 7.000000000000 | 590 | 0 | 590 | |
| COLD HOLLOW ELECTR | 2017-07-01 | 1,342 | 1,294 | 200DB | 7.000000000000 | 48 | 0 | 48 | |
| POMPANOOSUC MILLS | 2017-07-05 | 8,756 | 8,433 | 200DB | 7.000000000000 | 323 | 0 | 323 | |
| POMPANOOSUC MILLS | 2017-11-03 | 13,422 | 12,928 | 200DB | 7.000000000000 | 494 | 0 | 494 | |
| DAVID BOYNTON CABINETS | 2017-07-01 | 9,832 | 9,469 | 200DB | 7.000000000000 | 363 | 0 | 363 | |
| WEST ELM | 2017-11-06 | 3,910 | 3,766 | 200DB | 7.000000000000 | 144 | 0 | 144 | |
| 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 | 2,527 | 200DB | 7.000000000000 | 98 | 0 | 98 | |
| LUCIEN DAY ART PIECE | 2017-09-22 | 5,300 | 5,104 | 200DB | 7.000000000000 | 196 | 0 | 196 | |
| BUILDING | 2017-07-01 | 17,108,243 | 2,851,374 | SL | 39.000000000000 | 438,673 | 0 | 438,673 | |
| WOOD & WOOD SIGNS | 2017-07-17 | 6,128 | 1,021 | SL | 39.000000000000 | 157 | 0 | 157 | |
| LAPOINT LANDSCAPING | 2017-07-18 | 11,000 | 5,519 | 150DB | 15.000000000000 | 649 | 0 | 649 | |
| BUILDING | 2017-07-31 | 359,657 | 59,943 | SL | 39.000000000000 | 9,222 | 0 | 9,222 | |
| LAPOINT LANDSCAPING | 2017-08-25 | 12,687 | 6,366 | 150DB | 15.000000000000 | 749 | 0 | 749 | |
| WOOD & WOOD SIGNS | 2017-08-29 | 602 | 97 | SL | 39.000000000000 | 15 | 0 | 15 | |
| BUILDING | 2017-08-29 | 2,600 | 430 | SL | 39.000000000000 | 67 | 0 | 67 | |
| PRODUCTION ADVANTAGE | 2017-09-30 | 34,401 | 5,586 | SL | 39.000000000000 | 882 | 0 | 882 | |
| BUILDING | 2017-12-31 | 8,929 | 1,394 | SL | 39.000000000000 | 229 | 0 | 229 | |
| THEATER LIGHTS | 2018-09-03 | 12,184 | 10,553 | 200DB | 7.000000000000 | 1,088 | 0 | 1,088 | |
| DISPLAY CASE | 2018-11-13 | 11,000 | 9,527 | 200DB | 7.000000000000 | 982 | 0 | 982 | |
| THEATER EQUIPMENT | 2019-05-30 | 10,000 | 7,769 | 200DB | 7.000000000000 | 892 | 0 | 1,429 | |
| DISPLAY CASE (BALANCE) | 2019-03-21 | 2,387 | 1,854 | 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 | 164,938 | 161,313 | |
| TENT | 30,287 | 30,287 | 0 | |
| LAND | 534,350 | 0 | 534,350 | |
| ORGANIZATIONAL COSTS | 67,510 | 34,132 | 33,378 | |
| CINEMA SCREEN | 4,164 | 4,164 | 0 | |
| SPEAKERS | 3,415 | 3,415 | 0 | |
| THEATER SEATS AND FURNITURE | 103,290 | 103,290 | 0 | |
| THEATER LIGHTS | 622,506 | 622,506 | 0 | |
| THEATER LIGHTS | 16,137 | 16,137 | 0 | |
| THEATER LIGHTS | 7,615 | 7,615 | 0 | |
| PRODUCTION THEATER EQUIP | 146,198 | 146,198 | 0 | |
| MACNEIL BLDG INC | 3,763 | 3,763 | 0 | |
| BERTOLINI INC | 3,381 | 3,381 | 0 | |
| ORBITAL SCRUBBER | 6,898 | 6,898 | 0 | |
| LEO SMALL ENGINES | 3,497 | 3,497 | 0 | |
| LEJEUNESSE INTERIORS | 3,090 | 3,090 | 0 | |
| HIGH BEAMS LTD | 15,979 | 15,979 | 0 | |
| COLD HOLLOW ELECTR | 1,342 | 1,342 | 0 | |
| POMPANOOSUC MILLS | 8,756 | 8,756 | 0 | |
| POMPANOOSUC MILLS | 13,422 | 13,422 | 0 | |
| DAVID BOYNTON CABINETS | 9,832 | 9,832 | 0 | |
| WEST ELM | 3,910 | 3,910 | 0 | |
| CONNECTING SOLUTIONS | 19,810 | 19,810 | 0 | |
| CANNON SOLUTIONS | 4,967 | 4,967 | 0 | |
| MILLER'S THUMB GALLRY | 2,625 | 2,625 | 0 | |
| LUCIEN DAY ART PIECE | 5,300 | 5,300 | 0 | |
| BUILDING | 17,108,243 | 3,290,047 | 13,818,196 | |
| WOOD & WOOD SIGNS | 6,128 | 1,178 | 4,950 | |
| LAPOINT LANDSCAPING | 11,000 | 6,168 | 4,832 | |
| BUILDING | 359,657 | 69,165 | 290,492 | |
| LAPOINT LANDSCAPING | 12,687 | 7,115 | 5,572 | |
| WOOD & WOOD SIGNS | 602 | 112 | 490 | |
| BUILDING | 2,600 | 497 | 2,103 | |
| PRODUCTION ADVANTAGE | 34,401 | 6,468 | 27,933 | |
| BUILDING | 8,929 | 1,623 | 7,306 | |
| THEATER LIGHTS | 12,184 | 11,641 | 543 | |
| DISPLAY CASE | 11,000 | 10,509 | 491 | |
| THEATER EQUIPMENT | 10,000 | 8,661 | 1,339 | |
| DISPLAY CASE (BALANCE) | 2,387 | 2,067 | 320 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| VERMONT COMMUNITY FOUNDATION - BRR | 50,000 | 56,592 | 56,592 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INSURANCE | 27,743 | 0 | 5,026 | 21,427 |
| EVENT EXPENSES | 304,692 | 0 | 57,861 | 246,674 |
| PROFESSIONAL DEVELOPMENT | 453 | 0 | 86 | 367 |
| INTERNET | 10,631 | 0 | 2,020 | 8,611 |
| WEBSITE/BRANDING | 1,655 | 0 | 314 | 1,341 |
| ADVERTISING | 21,610 | 0 | 4,106 | 17,504 |
| POSTAGE SHIPPING | 7,521 | 0 | 1,429 | 6,092 |
| SUBSCRIPTIONS | 14,586 | 0 | 2,771 | 11,813 |
| MATERIALS AND SUPPLIES | 31,394 | 0 | 5,852 | 24,948 |
| EQUIPMENT RENTAL | 3,222 | 0 | 608 | 2,591 |
| EQUIPMENT MAINTENANCE | 23,231 | 0 | 4,398 | 18,751 |
| BANK AND CC FEES | 9,769 | 0 | 1,824 | 7,775 |
| CAFE EXPENSES | 62,943 | 0 | 10,705 | 45,638 |
| MISCELLANEOUS | 3,948 | 0 | 743 | 3,168 |
| WORKERS COMP | 5,274 | 0 | 953 | 4,063 |
| TEMPORARY HELP | 29,832 | 0 | 5,618 | 23,952 |
| AMORTIZATION | 26,251 | 0 | 4,988 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| GALLERY SALES | 3,193 | 3,193 | |
| CAFE/CATERING | 97,603 | 97,603 | |
| THEATER AND MUSIC PRODUCTIONS | 201,355 | 201,355 | |
| MISCELLANEOUS | 2,712 | 2,712 | |
| FACILITY RENTAL | 6,807 | 6,807 | |
| INCR VALUE VCF ACCT | 6,592 | 6,592 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| PAYROLL LIABILITIES | 5,367 | 3,266 |
| TAXES PAYABLE | 2,480 | 4,112 |
| OTHER CURRENT LIABILITIES | 1,157 | 1,634 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING/OTHER | 31,230 | 0 | 5,934 | 25,296 |
| 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 | 19 | 81 |
| PAYROLL TAX | 31,975 | 0 | 5,975 | 25,471 |