| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREP | 16,500 | 0 | 9,040 | 7,460 |
| 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 | 76,667 | 180.000000000000 | 20,000 | 0 | 20,000 | 96,667 |
| NONCOMPETE AGREEMENT | 2008-11-01 | 200,000 | 79,998 | 180.000000000000 | 13,333 | 0 | 13,333 | 93,331 |
| GOODWILL | 2008-11-01 | 818,057 | 327,222 | 180.000000000000 | 54,537 | 0 | 54,537 | 381,759 |
| ORGANIZATIONAL COSTS | 2008-11-01 | 31,116 | 12,444 | 180.000000000000 | 2,074 | 0 | 2,074 | 14,518 |
| 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 | 317,034 | SL | 39.000000000000 | 52,839 | 0 | 52,839 | |
| FURNISHINGS & FIXTURES - 2008 | 2008-11-01 | 15,895 | 13,626 | SL | 7.000000000000 | 2,269 | 0 | 2,269 | |
| EQUIPMENT - WTC - 2010 | 2010-12-20 | 40,000 | 21,904 | 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 | 34,560 | SL | 39.000000000000 | 5,760 | 0 | 5,760 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 2011-07-01 | 118,910 | 10,163 | SL | 39.000000000000 | 3,049 | 0 | 3,049 | |
| FURNITURE & FIXTURES - 2010 | 2011-09-01 | 1,600 | 725 | SL | 7.000000000000 | 229 | 0 | 229 | |
| MACHINERY & EQUIPMENT - 2008 | 2008-11-01 | 469,626 | 402,534 | SL | 7.000000000000 | 67,089 | 0 | 67,089 | |
| MACHINERY & EQUIPMENT - 2009 | 2009-11-01 | 431,732 | 308,380 | SL | 7.000000000000 | 61,676 | 0 | 61,676 | |
| SCULLING EQUIPMENT - 2009 | 2009-11-01 | 5,729 | 4,090 | SL | 7.000000000000 | 818 | 0 | 818 | |
| SCULLING EQUIPMENT - 2010 | 2011-09-30 | 4,135 | 1,822 | SL | 7.000000000000 | 591 | 0 | 591 | |
| SKIING EQUIPMENT - 2010 | 2011-06-21 | 10,220 | 4,867 | SL | 7.000000000000 | 1,460 | 0 | 1,460 | |
| SNOWMAKING EQUIPMENT - 2010 | 2011-09-15 | 134,118 | 60,673 | SL | 7.000000000000 | 19,160 | 0 | 19,160 | |
| NEW EQUIPMENT - 2010 | 2011-01-01 | 30,671 | 16,797 | 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 | 31,992 | SL | 5.000000000000 | 2,908 | 0 | 2,908 | |
| VEHICLES - 2009 | 2009-11-01 | 17,129 | 17,129 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2010 | 2011-10-06 | 32,777 | 20,055 | SL | 5.000000000000 | 6,555 | 0 | 6,555 | |
| MACHINERY & EQUIPMENT - 2010 | 2011-11-01 | 29,992 | 12,855 | SL | 7.000000000000 | 4,285 | 0 | 4,285 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 2012-03-01 | 76,494 | 5,230 | SL | 39.000000000000 | 1,961 | 0 | 1,961 | |
| SNOWMAKING EQUIPMENT - 2011 | 2011-12-01 | 189,801 | 79,083 | SL | 7.000000000000 | 27,114 | 0 | 27,114 | |
| NEW EQUIPMENT - 2011 | 2012-10-11 | 1,949 | 579 | SL | 7.000000000000 | 278 | 0 | 278 | |
| NEW EQUIPMENT - 2011 | 2012-02-01 | 10,074 | 3,957 | SL | 7.000000000000 | 1,439 | 0 | 1,439 | |
| NEW EQUIPMENT - 2011 | 2012-06-01 | 15,500 | 5,351 | SL | 7.000000000000 | 2,214 | 0 | 2,214 | |
| FURNITURE & FIXTURES - 2011 | 2012-10-25 | 2,650 | 758 | SL | 7.000000000000 | 379 | 0 | 379 | |
| VEHICLES - 2011 | 2012-09-01 | 60,471 | 26,204 | 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 | 13,354 | 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 | 13,354 | 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 | 9,687 | 0 | 9,687 | ||
| BUILDINGS - 2012 | 2013-05-09 | 11,410 | 439 | SL | 39.000000000000 | 293 | 0 | 293 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 2013-09-01 | 160,349 | 4,797 | SL | 39.000000000000 | 4,112 | 0 | 4,112 | |
| EQUIPMENT - SCULLING 2012 | 2012-11-01 | 1,386 | 396 | SL | 7.000000000000 | 198 | 0 | 198 | |
| EQUIPMENT - SKIING 2012 | 2013-10-31 | 25,651 | 3,664 | SL | 7.000000000000 | 3,664 | 0 | 3,664 | |
| FURNITURE & FIXTURES - 2012 | 2012-11-01 | 100 | 28 | SL | 7.000000000000 | 14 | 0 | 14 | |
| MACHINERY & EQUIPMENT - 2012 | 2013-08-12 | 7,939 | 1,418 | SL | 7.000000000000 | 1,134 | 0 | 1,134 | |
| VEHICLES - 2012 | 2012-12-04 | 4,500 | 1,725 | SL | 5.000000000000 | 900 | 0 | 900 | |
| EQUIPMENT - 2012 | 2013-01-24 | 2,154 | 539 | SL | 7.000000000000 | 308 | 0 | 308 | |
| CABIN - 2013 | 2014-05-31 | 5,368 | 57 | SL | 39.000000000000 | 138 | 0 | 138 | |
| ACTIVITY CENTER - 2013 | 2014-12-31 | 1,695,336 | SL | 39.000000000000 | 36,225 | 0 | 36,225 | ||
| BUILDINGS & IMPROVEMENTS - 2013 | 2014-04-30 | 71,234 | 913 | SL | 39.000000000000 | 1,827 | 0 | 1,827 | |
| MACHINERY & EQUIPMENT - 2013 | 2014-04-30 | 135,635 | 9,688 | SL | 7.000000000000 | 19,376 | 0 | 19,376 | |
| EQUIPMENT - SCULLING 2013 | 2014-04-30 | 21,527 | 1,538 | SL | 7.000000000000 | 3,075 | 0 | 3,075 | |
| EQUIPMENT - SKIING 2013 | 2014-04-30 | 11,000 | 786 | SL | 7.000000000000 | 1,571 | 0 | 1,571 | |
| VEHICLES - 2013 | 2014-08-12 | 5,000 | 250 | SL | 5.000000000000 | 1,000 | 0 | 1,000 | |
| BUILDINGS & IMPROVEMENTS - 2014 | 2015-04-30 | 794,613 | SL | 39.000000000000 | 10,187 | 0 | 10,187 | ||
| MACHINERY & EQUIPMENT - 2014 | 2015-04-30 | 19,220 | SL | 7.000000000000 | 1,373 | 0 | 1,373 | ||
| EQUIPMENT - SCULLING 2014 | 2015-04-30 | 550 | SL | 7.000000000000 | 39 | 0 | 39 | ||
| EQUIPMENT - SKIING 2014 | 2015-04-30 | 21,093 | SL | 7.000000000000 | 1,507 | 0 | 1,507 | ||
| VEHICLES - 2014 | 2015-06-01 | 38,170 | SL | 5.000000000000 | 3,181 | 0 | 3,181 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 7,316,532 | 7,220,096 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 21,408,051 | 20,306,054 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS - 2008 | 2,060,719 | 369,873 | 1,690,846 | |
| FURNISHINGS & FIXTURES - 2008 | 15,895 | 15,895 | 0 | |
| EQUIPMENT - WTC - 2010 | 40,000 | 27,618 | 12,382 | |
| 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 | 40,320 | 184,327 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 118,910 | 13,212 | 105,698 | |
| FURNITURE & FIXTURES - 2010 | 1,600 | 954 | 646 | |
| MACHINERY & EQUIPMENT - 2008 | 469,626 | 469,623 | 3 | |
| MACHINERY & EQUIPMENT - 2009 | 431,732 | 370,056 | 61,676 | |
| SCULLING EQUIPMENT - 2009 | 5,729 | 4,908 | 821 | |
| SCULLING EQUIPMENT - 2010 | 4,135 | 2,413 | 1,722 | |
| SKIING EQUIPMENT - 2010 | 10,220 | 6,327 | 3,893 | |
| SNOWMAKING EQUIPMENT - 2010 | 134,118 | 79,833 | 54,285 | |
| NEW EQUIPMENT - 2010 | 30,671 | 21,179 | 9,492 | |
| VEHICLES - 2008 | 69,779 | 69,779 | 0 | |
| VEHICLES - 2009 | 34,900 | 34,900 | 0 | |
| VEHICLES - 2009 | 17,129 | 17,129 | 0 | |
| VEHICLES - 2010 | 32,777 | 26,610 | 6,167 | |
| MACHINERY & EQUIPMENT - 2010 | 29,992 | 17,140 | 12,852 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 76,494 | 7,191 | 69,303 | |
| SNOWMAKING EQUIPMENT - 2011 | 189,801 | 106,197 | 83,604 | |
| NEW EQUIPMENT - 2011 | 1,949 | 857 | 1,092 | |
| NEW EQUIPMENT - 2011 | 10,074 | 5,396 | 4,678 | |
| NEW EQUIPMENT - 2011 | 15,500 | 7,565 | 7,935 | |
| FURNITURE & FIXTURES - 2011 | 2,650 | 1,137 | 1,513 | |
| VEHICLES - 2011 | 60,471 | 38,298 | 22,173 | |
| LAND - 991 LOST NATION RD - 2011 | 165,641 | 0 | 165,641 | |
| BUILDING - 1466 MILL VILLAGE RD - 2011 | 250,000 | 19,764 | 230,236 | |
| LAND - 1466 MILL VILLAGE RD - 2011 | 650,902 | 0 | 650,902 | |
| BUILDING - 6123 CREEK ROAD - 2011 | 250,000 | 19,764 | 230,236 | |
| LAND - 6123 CREEK ROAD - 2011 | 97,937 | 0 | 97,937 | |
| BOATS - NON-DEPRECIABLE-2012 | 436,559 | 0 | 436,559 | |
| ACTIVITY CENTER | 453,353 | 9,687 | 443,666 | |
| BUILDINGS - 2012 | 11,410 | 732 | 10,678 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 160,349 | 8,909 | 151,440 | |
| EQUIPMENT - SCULLING 2012 | 1,386 | 594 | 792 | |
| EQUIPMENT - SKIING 2012 | 25,651 | 7,328 | 18,323 | |
| FURNITURE & FIXTURES - 2012 | 100 | 42 | 58 | |
| MACHINERY & EQUIPMENT - 2012 | 7,939 | 2,552 | 5,387 | |
| VEHICLES - 2012 | 4,500 | 2,625 | 1,875 | |
| EQUIPMENT - 2012 | 2,154 | 847 | 1,307 | |
| CABIN - 2013 | 5,368 | 195 | 5,173 | |
| ACTIVITY CENTER - 2013 | 1,695,336 | 36,225 | 1,659,111 | |
| BUILDINGS & IMPROVEMENTS - 2013 | 71,234 | 2,740 | 68,494 | |
| MACHINERY & EQUIPMENT - 2013 | 135,635 | 29,064 | 106,571 | |
| EQUIPMENT - SCULLING 2013 | 21,527 | 4,613 | 16,914 | |
| EQUIPMENT - SKIING 2013 | 11,000 | 2,357 | 8,643 | |
| VEHICLES - 2013 | 5,000 | 1,250 | 3,750 | |
| BUILDINGS & IMPROVEMENTS - 2014 | 794,613 | 10,187 | 784,426 | |
| MACHINERY & EQUIPMENT - 2014 | 19,220 | 1,373 | 17,847 | |
| EQUIPMENT - SCULLING 2014 | 550 | 39 | 511 | |
| EQUIPMENT - SKIING 2014 | 21,093 | 1,507 | 19,586 | |
| VEHICLES - 2014 | 38,170 | 3,181 | 34,989 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL - RE APPRAISALS | 250 | 0 | 137 | 113 |
| 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 | 223,333 | 203,333 | 203,333 |
| NONCOMPETE AGREEMENT | 120,002 | 106,669 | 106,669 |
| GOODWILL | 490,835 | 436,298 | 436,298 |
| ORGANIZATIONAL COSTS | 18,672 | 16,598 | 16,598 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOOD PURCHASES | 539,981 | 0 | 295,836 | 244,145 |
| OUTSIDE SERVICES | 20,193 | 0 | 11,064 | 9,130 |
| UTILITIES | 183,123 | 0 | 100,326 | 82,796 |
| REPAIRS AND MAINTENANCE | 74,221 | 0 | 40,663 | 33,558 |
| PROGRAM EXPENSES | 154,450 | 0 | 85,038 | 69,412 |
| INSURANCE | 116,517 | 0 | 63,835 | 52,682 |
| SUPPLIES | 233,453 | 0 | 127,901 | 105,552 |
| CREDIT CARD FEES AND BANK CHARGES | 61,297 | 0 | 33,582 | 27,715 |
| TELEPHONE | 40,885 | 0 | 22,400 | 18,485 |
| COMPUTER SUPPORT | 63,468 | 0 | 34,772 | 28,696 |
| PAYROLL SERVICE | 17,350 | 0 | 9,506 | 7,844 |
| AUTO EXPENSE | 21,109 | 0 | 11,565 | 9,544 |
| DUES & SUBSCRIPTIONS | 8,744 | 0 | 4,791 | 3,953 |
| SMALL TOOLS AND EQUIPMENT RENTAL | 92,603 | 0 | 50,734 | 41,869 |
| LICENSES AND PERMITS | 19,625 | 0 | 10,752 | 8,873 |
| OFFICE EXPENSE | 13,883 | 0 | 7,606 | 6,277 |
| AMORTIZATION | 89,944 | 0 | 38,320 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CRAFTSBURY OPERATIONS | 2,748,017 | 2,748,017 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED DEPOSITS AND OTHER CURRENT LIABILITIES | 320,916 | 348,929 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIBSON CAPITAL - INVESTMENT MGMT FEES | 28,280 | 28,280 | 0 | 0 |
| FIDELITY - INVESTMENT MGMT FEES | 2,791 | 2,791 | 0 | 0 |
| APERIO GROUP - INVESTMENT MGMT FEES | 45,182 | 45,182 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 52,355 | 0 | 28,683 | 23,672 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 146,036 | 0 | 80,008 | 66,028 |
| FEDERAL EXISE TAXES & ESTIMATED TAX PAYMENTS | 175,000 | 0 | 0 | 0 |
| IRS DETERMINATION FEE | 1,000 | 0 | 0 | 0 |