| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREP FEES | 26,855 | 0 | 15,461 | 11,394 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| NONCOMPETE AGREEMENT | 2008-11-01 | 200,000 | 26,666 | 180.000000000000 | 13,333 | 0 | 13,333 | 39,999 |
| GOODWILL | 2008-11-01 | 818,057 | 109,074 | 180.000000000000 | 54,537 | 0 | 54,537 | 163,611 |
| ORGANIZATIONAL COSTS | 2008-11-01 | 31,116 | 4,148 | 180.000000000000 | 2,074 | 0 | 2,074 | 6,222 |
| GOODWILL - WTC - 2010 | 2010-12-20 | 300,000 | 180.000000000000 | 16,667 | 0 | 16,667 | 16,667 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| MACHINERY & EQUIPMENT - 2008 | 2008-11-01 | 469,626 | 134,178 | SL | 7.000000000000 | 67,089 | 0 | 67,089 | |
| VEHICLES - 2008 | 2008-11-01 | 69,779 | 27,912 | SL | 5.000000000000 | 13,956 | 0 | 13,956 | |
| LAND - 2008 | 2008-11-01 | 1,342,406 | L | 0 | 0 | 0 | |||
| BUILDINGS - 2008 | 2008-11-01 | 2,060,719 | 105,678 | SL | 39.000000000000 | 52,839 | 0 | 52,839 | |
| FURNISHINGS & FIXTURES - 2008 | 2008-11-01 | 15,895 | 4,542 | SL | 7.000000000000 | 2,271 | 0 | 2,271 | |
| BUILDINGS AND IMPROVEMENTS - 2008 | 2008-11-01 | 224,647 | 11,520 | SL | 39.000000000000 | 5,760 | 0 | 5,760 | |
| MACHINERY & EQUIPMENT - 2009 | 2009-11-01 | 431,732 | 61,676 | SL | 7.000000000000 | 61,676 | 0 | 61,676 | |
| SCULLING EQUIPMENT - 2009 | 2009-11-01 | 5,729 | 818 | SL | 7.000000000000 | 818 | 0 | 818 | |
| VEHICLES - 2009 | 2010-03-31 | 34,900 | 4,072 | SL | 5.000000000000 | 6,980 | 0 | 6,980 | |
| VEHICLES - 2009 | 2009-11-01 | 17,129 | 3,426 | SL | 5.000000000000 | 3,426 | 0 | 3,426 | |
| BUILDINGS AND IMPROVEMENTS - 2010 | 2011-07-01 | 118,910 | SL | 39.000000000000 | 1,016 | 0 | 1,016 | ||
| SCULLING EQUIPMENT - 2010 | 2011-09-30 | 4,135 | SL | 7.000000000000 | 49 | 0 | 49 | ||
| SKIING EQUIPMENT - 2010 | 2011-06-21 | 10,220 | SL | 7.000000000000 | 487 | 0 | 487 | ||
| FURNITURE & FIXTURES - 2010 | 2011-09-01 | 1,600 | SL | 7.000000000000 | 38 | 0 | 38 | ||
| SNOWMAKING EQUIPMENT - 2010 | 2011-09-15 | 134,118 | SL | 7.000000000000 | 3,193 | 0 | 3,193 | ||
| NEW EQUIPMENT - 2010 | 2011-01-01 | 30,671 | SL | 7.000000000000 | 3,651 | 0 | 3,651 | ||
| VEHICLES - 2010 | 2011-10-06 | 32,777 | SL | 7.000000000000 | 390 | 0 | 390 | ||
| LAND - WTC - 2010 | 2010-12-20 | 2,800,000 | L | 0 | 0 | 0 | |||
| EQUIPMENT - WTC - 2010 | 2010-12-20 | 40,000 | SL | 7.000000000000 | 4,762 | 0 | 4,762 | ||
| LAND - 636 LOST NATION RD - 2010 | 2011-09-28 | 390,000 | L | 0 | 0 | 0 | |||
| INVENTORY - WTC - 2010 | 2010-12-20 | 10,000 | NC | 0 % | 0 | 0 | 0 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 1,783,110 | 1,943,701 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCKS | 4,602,944 | 5,448,673 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| MACHINERY & EQUIPMENT - 2008 | 469,626 | 201,267 | 268,359 | 0 |
| VEHICLES - 2008 | 69,779 | 41,868 | 27,911 | 0 |
| NONCOMPETE AGREEMENT | 200,000 | 39,999 | 160,001 | 0 |
| GOODWILL | 818,057 | 163,611 | 654,446 | 0 |
| ORGANIZATIONAL COSTS | 31,116 | 6,222 | 24,894 | 0 |
| LAND - 2008 | 1,342,406 | 0 | 1,342,406 | 0 |
| BUILDINGS - 2008 | 2,060,719 | 158,517 | 1,902,202 | 0 |
| FURNISHINGS & FIXTURES - 2008 | 15,895 | 6,813 | 9,082 | 0 |
| BUILDINGS AND IMPROVEMENTS - 2008 | 224,647 | 17,280 | 207,367 | 0 |
| MACHINERY & EQUIPMENT - 2009 | 431,732 | 123,352 | 308,380 | 0 |
| SCULLING EQUIPMENT - 2009 | 5,729 | 1,636 | 4,093 | 0 |
| VEHICLES - 2009 | 34,900 | 11,052 | 23,848 | 0 |
| VEHICLES - 2009 | 17,129 | 6,852 | 10,277 | 0 |
| BUILDINGS AND IMPROVEMENTS - 2010 | 118,910 | 1,016 | 117,894 | 0 |
| SCULLING EQUIPMENT - 2010 | 4,135 | 49 | 4,086 | 0 |
| SKIING EQUIPMENT - 2010 | 10,220 | 487 | 9,733 | 0 |
| FURNITURE & FIXTURES - 2010 | 1,600 | 38 | 1,562 | 0 |
| SNOWMAKING EQUIPMENT - 2010 | 134,118 | 3,193 | 130,925 | 0 |
| NEW EQUIPMENT - 2010 | 30,671 | 3,651 | 27,020 | 0 |
| VEHICLES - 2010 | 32,777 | 390 | 32,387 | 0 |
| LAND - WTC - 2010 | 2,800,000 | 0 | 2,800,000 | 0 |
| EQUIPMENT - WTC - 2010 | 40,000 | 4,762 | 35,238 | 0 |
| GOODWILL - WTC - 2010 | 300,000 | 16,667 | 283,333 | 0 |
| LAND - 636 LOST NATION RD - 2010 | 390,000 | 0 | 390,000 | 0 |
| INVENTORY - WTC - 2010 | 10,000 | 0 | 10,000 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 29,631 | 0 | 17,059 | 12,572 |
| OTHER PROFESSIONAL FEES | 15,171 | 0 | 8,734 | 6,437 |
| Item No. | 1 |
|---|---|
| Lender's Name | DUE TO RUSSELL SPRING |
| Lender's Title | |
| Relationship to Insider | SELLER OF PPTY ACQUIRED BY FOUNDATION |
| Original Amount of Loan | 200000 |
| Balance Due | 50000 |
| Date of Note | 2009-01 |
| Maturity Date | 2012-01 |
| Repayment Terms | ANNUAL INSTALLMENTS DUE BEGINNING IN JAN 2009 |
| Interest Rate | 0.000000000000 |
| Security Provided by Borrower | N/A |
| Purpose of Loan | COVENANT NOT TO COMPETE AGREEMENT |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 1,000 | 1,000 | 1,000 |
| COVENANT NOT TO COMPETE | 200,000 | 200,000 | 200,000 |
| GOODWILL | 818,057 | 1,118,057 | 1,118,057 |
| ORGANIZATIONAL COSTS | 31,116 | 31,116 | 31,116 |
| LESS: ACCUM. AMORTIZATION ON ORG COSTS, GOODWILL & NONCOMPETE AGREEMENT | -139,888 | -226,499 | -226,499 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OUTSIDE SERVICES | 29,287 | 0 | 16,861 | 12,426 |
| UTILITIES | 106,864 | 0 | 61,524 | 45,340 |
| REPAIRS AND MAINTENANCE | 84,362 | 0 | 48,569 | 35,793 |
| PROGRAM EXPENSES | 78,184 | 0 | 45,012 | 33,172 |
| INSURANCE | 66,312 | 0 | 38,177 | 28,135 |
| SUPPLIES | 120,775 | 0 | 69,533 | 51,242 |
| BANK AND CREDIT CARD FEES | 38,297 | 0 | 22,049 | 16,249 |
| TELEPHONE | 22,865 | 0 | 13,164 | 9,701 |
| COMPUTER SUPPORT | 39,403 | 0 | 22,685 | 16,718 |
| PAYROLL SERVICE | 11,028 | 0 | 6,349 | 4,679 |
| AUTO EXPENSE | 21,525 | 0 | 12,392 | 9,132 |
| OFFICE EXPENSE | 20,870 | 0 | 12,016 | 8,855 |
| FOOD PURCHASES | 208,075 | 0 | 119,793 | 88,282 |
| RE APPRAISALS | 1,300 | 0 | 748 | 552 |
| BOAT SHIPPING EXPENSE | 29 | 0 | 17 | 12 |
| DUES & SUBSCRIPTIONS | 3,330 | 0 | 1,917 | 1,413 |
| SMALL TOOLS AND EQUIPMENT RENTAL | 32,956 | 0 | 18,974 | 13,983 |
| LICENSES AND PERMITS | 6,144 | 0 | 3,537 | 2,607 |
| AMORTIZATION | 86,611 | 0 | 49,864 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CRAFTSBURY OPERATIONS | 1,829,239 | 1,829,239 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED DEPOSITS AND OTHER CURRENT LIABILITIES | 185,717 | 197,165 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIBSON CAPITAL - INVESTMENT MGMT FEES | 8,765 | 8,765 | 0 | 0 |
| FIDELITY - INVESTMENT MGMT FEES | 1,627 | 1,627 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FEDERAL TAX PAYMENTS | 41,000 | 0 | 0 | 0 |
| PROPERTY TAXES | 57,906 | 0 | 33,338 | 24,568 |