| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREP | 16,420 | 0 | 8,329 | 8,091 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| GOODWILL - WTC - 2010 | 2010-12-20 | 300,000 | 56,667 | 180.000000000000 | 20,000 | 0 | 20,000 | 76,667 |
| NONCOMPETE AGREEMENT | 2008-11-01 | 200,000 | 66,665 | 180.000000000000 | 13,333 | 0 | 13,333 | 79,998 |
| GOODWILL | 2008-11-01 | 818,057 | 272,685 | 180.000000000000 | 54,537 | 0 | 54,537 | 327,222 |
| ORGANIZATIONAL COSTS | 2008-11-01 | 31,116 | 10,370 | 180.000000000000 | 2,074 | 0 | 2,074 | 12,444 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| BUILDINGS - 2008 | 2008-11-01 | 2,060,719 | 264,195 | SL | 39.000000000000 | 52,839 | 0 | 52,839 | |
| FURNISHINGS & FIXTURES - 2008 | 2008-11-01 | 15,895 | 11,355 | SL | 7.000000000000 | 2,271 | 0 | 2,271 | |
| EQUIPMENT - WTC - 2010 | 2010-12-20 | 40,000 | 16,190 | SL | 7.000000000000 | 5,714 | 0 | 5,714 | |
| LAND - 2008 | 2008-11-01 | 1,342,406 | L | 0 | 0 | 0 | |||
| LAND - WTC - 2010 | 2010-12-20 | 2,800,000 | L | 0 | 0 | 0 | |||
| 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 | ||
| BUILDINGS & IMPROVEMENTS - 2008 | 2008-11-01 | 224,647 | 28,800 | SL | 39.000000000000 | 5,760 | 0 | 5,760 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 2011-07-01 | 118,910 | 7,114 | SL | 39.000000000000 | 3,049 | 0 | 3,049 | |
| FURNITURE & FIXTURES - 2010 | 2011-09-01 | 1,600 | 496 | SL | 7.000000000000 | 229 | 0 | 229 | |
| MACHINERY & EQUIPMENT - 2008 | 2008-11-01 | 469,626 | 335,445 | SL | 7.000000000000 | 67,089 | 0 | 67,089 | |
| MACHINERY & EQUIPMENT - 2009 | 2009-11-01 | 431,732 | 246,704 | SL | 7.000000000000 | 61,676 | 0 | 61,676 | |
| SCULLING EQUIPMENT - 2009 | 2009-11-01 | 5,729 | 3,272 | SL | 7.000000000000 | 818 | 0 | 818 | |
| SCULLING EQUIPMENT - 2010 | 2011-09-30 | 4,135 | 1,231 | SL | 7.000000000000 | 591 | 0 | 591 | |
| SKIING EQUIPMENT - 2010 | 2011-06-21 | 10,220 | 3,407 | SL | 7.000000000000 | 1,460 | 0 | 1,460 | |
| SNOWMAKING EQUIPMENT - 2010 | 2011-09-15 | 134,118 | 41,513 | SL | 7.000000000000 | 19,160 | 0 | 19,160 | |
| NEW EQUIPMENT - 2010 | 2011-01-01 | 30,671 | 12,415 | SL | 7.000000000000 | 4,382 | 0 | 4,382 | |
| VEHICLES - 2008 | 2008-11-01 | 69,779 | 69,779 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2009 | 2010-03-31 | 34,900 | 25,012 | SL | 5.000000000000 | 6,980 | 0 | 6,980 | |
| VEHICLES - 2009 | 2009-11-01 | 17,129 | 13,704 | SL | 5.000000000000 | 3,425 | 0 | 3,425 | |
| VEHICLES - 2010 | 2011-10-06 | 32,777 | 13,500 | SL | 5.000000000000 | 6,555 | 0 | 6,555 | |
| MACHINERY & EQUIPMENT - 2010 | 2011-11-01 | 29,992 | 8,570 | SL | 7.000000000000 | 4,285 | 0 | 4,285 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 2012-03-01 | 76,494 | 3,269 | SL | 39.000000000000 | 1,961 | 0 | 1,961 | |
| SNOWMAKING EQUIPMENT - 2011 | 2011-12-01 | 189,801 | 51,969 | SL | 7.000000000000 | 27,114 | 0 | 27,114 | |
| NEW EQUIPMENT - 2011 | 2012-10-11 | 1,949 | 301 | SL | 7.000000000000 | 278 | 0 | 278 | |
| NEW EQUIPMENT - 2011 | 2012-02-01 | 10,074 | 2,518 | SL | 7.000000000000 | 1,439 | 0 | 1,439 | |
| NEW EQUIPMENT - 2011 | 2012-06-01 | 15,500 | 3,137 | SL | 7.000000000000 | 2,214 | 0 | 2,214 | |
| FURNITURE & FIXTURES - 2011 | 2012-10-25 | 2,650 | 379 | SL | 7.000000000000 | 379 | 0 | 379 | |
| VEHICLES - 2011 | 2012-09-01 | 60,471 | 14,110 | SL | 5.000000000000 | 12,094 | 0 | 12,094 | |
| LAND - 991 LOST NATION RD - 2011 | 2012-08-31 | 165,641 | L | 0 | 0 | 0 | |||
| BUILDING - 1466 MILL VILLAGE RD - 2011 | 2012-10-05 | 250,000 | 6,944 | SL | 39.000000000000 | 6,410 | 0 | 6,410 | |
| LAND - 1466 MILL VILLAGE RD - 2011 | 2012-10-05 | 650,902 | L | 0 | 0 | 0 | |||
| BUILDING - 6123 CREEK ROAD - 2011 | 2012-09-28 | 250,000 | 6,944 | SL | 39.000000000000 | 6,410 | 0 | 6,410 | |
| LAND - 6123 CREEK ROAD - 2011 | 2012-09-28 | 97,937 | L | 0 | 0 | 0 | |||
| BOATS - NON-DEPRECIABLE-2012 | 2012-10-31 | 436,559 | SL | 0 % | 0 | 0 | 0 | ||
| ACTIVITY CENTER | 2014-12-31 | 453,353 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| BUILDINGS - 2012 | 2013-05-09 | 11,410 | 146 | SL | 39.000000000000 | 293 | 0 | 293 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 2013-09-01 | 160,349 | 685 | SL | 39.000000000000 | 4,112 | 0 | 4,112 | |
| EQUIPMENT - SCULLING 2012 | 2012-11-01 | 1,386 | 198 | SL | 7.000000000000 | 198 | 0 | 198 | |
| EQUIPMENT - SKIING 2012 | 2013-10-31 | 25,651 | SL | 7.000000000000 | 3,664 | 0 | 3,664 | ||
| FURNITURE & FIXTURES - 2012 | 2012-11-01 | 100 | 14 | SL | 7.000000000000 | 14 | 0 | 14 | |
| MACHINERY & EQUIPMENT - 2012 | 2013-08-12 | 7,939 | 284 | SL | 7.000000000000 | 1,134 | 0 | 1,134 | |
| VEHICLES - 2012 | 2012-12-04 | 4,500 | 825 | SL | 5.000000000000 | 900 | 0 | 900 | |
| EQUIPMENT - 2012 | 2013-01-24 | 2,154 | 231 | SL | 7.000000000000 | 308 | 0 | 308 | |
| CABIN - 2013 | 2014-05-31 | 5,368 | SL | 39.000000000000 | 57 | 0 | 57 | ||
| ACTIVITY CENTER - 2013 | 2014-12-31 | 1,695,336 | SL | 39.000000000000 | 0 | 0 | 0 | ||
| BUILDINGS & IMPROVEMENTS - 2013 | 2014-04-30 | 71,234 | SL | 39.000000000000 | 913 | 0 | 913 | ||
| MACHINERY & EQUIPMENT - 2013 | 2014-04-30 | 135,635 | SL | 7.000000000000 | 9,688 | 0 | 9,688 | ||
| EQUIPMENT - SCULLING 2013 | 2014-04-30 | 21,527 | SL | 7.000000000000 | 1,538 | 0 | 1,538 | ||
| EQUIPMENT - SKIING 2013 | 2014-04-30 | 11,000 | SL | 7.000000000000 | 786 | 0 | 786 | ||
| VEHICLES - 2013 | 2014-08-12 | 5,000 | SL | 5.000000000000 | 250 | 0 | 250 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 3,608,399 | 3,789,202 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 13,038,208 | 13,527,447 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS - 2008 | 2,060,719 | 317,034 | 1,743,685 | |
| FURNISHINGS & FIXTURES - 2008 | 15,895 | 13,626 | 2,269 | |
| EQUIPMENT - WTC - 2010 | 40,000 | 21,904 | 18,096 | |
| LAND - 2008 | 1,342,406 | 0 | 1,342,406 | |
| LAND - WTC - 2010 | 2,800,000 | 0 | 2,800,000 | |
| LAND - 636 LOST NATION RD - 2010 | 390,000 | 0 | 390,000 | |
| INVENTORY - WTC - 2010 | 10,000 | 0 | 10,000 | |
| BUILDINGS & IMPROVEMENTS - 2008 | 224,647 | 34,560 | 190,087 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 118,910 | 10,163 | 108,747 | |
| FURNITURE & FIXTURES - 2010 | 1,600 | 725 | 875 | |
| MACHINERY & EQUIPMENT - 2008 | 469,626 | 402,534 | 67,092 | |
| MACHINERY & EQUIPMENT - 2009 | 431,732 | 308,380 | 123,352 | |
| SCULLING EQUIPMENT - 2009 | 5,729 | 4,090 | 1,639 | |
| SCULLING EQUIPMENT - 2010 | 4,135 | 1,822 | 2,313 | |
| SKIING EQUIPMENT - 2010 | 10,220 | 4,867 | 5,353 | |
| SNOWMAKING EQUIPMENT - 2010 | 134,118 | 60,673 | 73,445 | |
| NEW EQUIPMENT - 2010 | 30,671 | 16,797 | 13,874 | |
| VEHICLES - 2008 | 69,779 | 69,779 | 0 | |
| VEHICLES - 2009 | 34,900 | 31,992 | 2,908 | |
| VEHICLES - 2009 | 17,129 | 17,129 | 0 | |
| VEHICLES - 2010 | 32,777 | 20,055 | 12,722 | |
| MACHINERY & EQUIPMENT - 2010 | 29,992 | 12,855 | 17,137 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 76,494 | 5,230 | 71,264 | |
| SNOWMAKING EQUIPMENT - 2011 | 189,801 | 79,083 | 110,718 | |
| NEW EQUIPMENT - 2011 | 1,949 | 579 | 1,370 | |
| NEW EQUIPMENT - 2011 | 10,074 | 3,957 | 6,117 | |
| NEW EQUIPMENT - 2011 | 15,500 | 5,351 | 10,149 | |
| FURNITURE & FIXTURES - 2011 | 2,650 | 758 | 1,892 | |
| VEHICLES - 2011 | 60,471 | 26,204 | 34,267 | |
| LAND - 991 LOST NATION RD - 2011 | 165,641 | 0 | 165,641 | |
| BUILDING - 1466 MILL VILLAGE RD - 2011 | 250,000 | 13,354 | 236,646 | |
| LAND - 1466 MILL VILLAGE RD - 2011 | 650,902 | 0 | 650,902 | |
| BUILDING - 6123 CREEK ROAD - 2011 | 250,000 | 13,354 | 236,646 | |
| LAND - 6123 CREEK ROAD - 2011 | 97,937 | 0 | 97,937 | |
| BOATS - NON-DEPRECIABLE-2012 | 436,559 | 0 | 436,559 | |
| ACTIVITY CENTER | 453,353 | 0 | 453,353 | |
| BUILDINGS - 2012 | 11,410 | 439 | 10,971 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 160,349 | 4,797 | 155,552 | |
| EQUIPMENT - SCULLING 2012 | 1,386 | 396 | 990 | |
| EQUIPMENT - SKIING 2012 | 25,651 | 3,664 | 21,987 | |
| FURNITURE & FIXTURES - 2012 | 100 | 28 | 72 | |
| MACHINERY & EQUIPMENT - 2012 | 7,939 | 1,418 | 6,521 | |
| VEHICLES - 2012 | 4,500 | 1,725 | 2,775 | |
| EQUIPMENT - 2012 | 2,154 | 539 | 1,615 | |
| CABIN - 2013 | 5,368 | 57 | 5,311 | |
| ACTIVITY CENTER - 2013 | 1,695,336 | 0 | 1,695,336 | |
| BUILDINGS & IMPROVEMENTS - 2013 | 71,234 | 913 | 70,321 | |
| MACHINERY & EQUIPMENT - 2013 | 135,635 | 9,688 | 125,947 | |
| EQUIPMENT - SCULLING 2013 | 21,527 | 1,538 | 19,989 | |
| EQUIPMENT - SKIING 2013 | 11,000 | 786 | 10,214 | |
| VEHICLES - 2013 | 5,000 | 250 | 4,750 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 9,492 | 0 | 4,814 | 4,677 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 1,000 | 1,000 | 1,000 |
| GOODWILL - WTC - 2010 | 243,333 | 223,333 | 223,333 |
| NONCOMPETE AGREEMENT | 133,335 | 120,002 | 120,002 |
| GOODWILL | 545,372 | 490,835 | 490,835 |
| ORGANIZATIONAL COSTS | 20,746 | 18,672 | 18,672 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD PURCHASES | 460,660 | 0 | 233,658 | 227,002 |
| OUTSIDE SERVICES | 26,428 | 0 | 13,405 | 13,023 |
| UTILITIES | 148,539 | 0 | 75,343 | 73,197 |
| REPAIRS AND MAINTENANCE | 157,200 | 0 | 79,736 | 77,464 |
| PROGRAM EXPENSES | 137,850 | 0 | 69,921 | 67,929 |
| INSURANCE | 126,871 | 0 | 64,352 | 62,519 |
| SUPPLIES | 202,210 | 0 | 102,566 | 99,644 |
| CREDIT CARD FEES AND BANK CHARGES | 48,239 | 0 | 24,468 | 23,771 |
| TELEPHONE | 33,131 | 0 | 16,805 | 16,326 |
| COMPUTER SUPPORT | 54,251 | 0 | 27,517 | 26,733 |
| PAYROLL SERVICE | 15,867 | 0 | 8,048 | 7,819 |
| AUTO EXPENSE | 26,861 | 0 | 13,624 | 13,236 |
| BOAT SHIPPING EXPENSE | 3,600 | 0 | 1,826 | 1,774 |
| DUES & SUBSCRIPTIONS | 6,475 | 0 | 3,284 | 3,191 |
| SMALL TOOLS AND EQUIPMENT RENTAL | 72,060 | 0 | 36,550 | 35,509 |
| LICENSES AND PERMITS | 8,146 | 0 | 4,132 | 4,014 |
| OFFICE EXPENSE | 19,382 | 0 | 9,831 | 9,551 |
| AMORTIZATION | 89,944 | 0 | 35,477 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CRAFTSBURY OPERATIONS | 2,378,282 | 2,378,282 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED DEPOSITS AND OTHER CURRENT LIABILITIES | 250,613 | 320,916 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIBSON CAPITAL - INVESTMENT MGMT FEES | 19,089 | 19,089 | 0 | 0 |
| FIDELITY - INVESTMENT MGMT FEES | 2,307 | 2,307 | 0 | 0 |
| APERIO GROUP - INVESTMENT MGMT FEES | 30,075 | 30,075 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 65,035 | 0 | 32,987 | 32,048 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 157,453 | 0 | 79,864 | 77,589 |
| FEDERAL EXISE TAXES & ESTIMATED TAX PAYMENTS | 37,666 | 0 | 0 | 0 |