| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING AND TAX PREP | 14,513 | 0 | 8,672 | 5,841 |
| 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 | 136,667 | 180.000000000000 | 20,000 | 0 | 20,000 | 156,667 |
| NONCOMPETE AGREEMENT | 2008-11-01 | 200,000 | 119,997 | 180.000000000000 | 13,333 | 0 | 13,333 | 133,330 |
| GOODWILL | 2008-11-01 | 818,057 | 490,833 | 180.000000000000 | 54,537 | 0 | 54,537 | 545,370 |
| ORGANIZATIONAL COSTS | 2008-11-01 | 31,116 | 18,666 | 180.000000000000 | 2,074 | 0 | 2,074 | 20,740 |
| 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 | 475,551 | SL | 39.000000000000 | 52,839 | 0 | 52,839 | |
| FURNISHINGS & FIXTURES - 2008 | 2008-11-01 | 15,895 | 15,895 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT - WTC - 2010 | 2010-12-20 | 40,000 | 39,046 | SL | 7.000000000000 | 954 | 0 | 954 | |
| 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 | 51,840 | SL | 39.000000000000 | 5,760 | 0 | 5,760 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 2011-07-01 | 118,910 | 19,310 | SL | 39.000000000000 | 3,049 | 0 | 3,049 | |
| FURNITURE & FIXTURES - 2010 | 2011-09-01 | 1,600 | 1,412 | SL | 7.000000000000 | 188 | 0 | 188 | |
| MACHINERY & EQUIPMENT - 2008 | 2008-11-01 | 469,626 | 469,623 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MACHINERY & EQUIPMENT - 2009 | 2009-11-01 | 431,732 | 431,732 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SCULLING EQUIPMENT - 2009 | 2009-11-01 | 5,729 | 5,726 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SCULLING EQUIPMENT - 2010 | 2011-09-30 | 4,135 | 3,595 | SL | 7.000000000000 | 540 | 0 | 540 | |
| SKIING EQUIPMENT - 2010 | 2011-06-21 | 10,220 | 9,247 | SL | 7.000000000000 | 973 | 0 | 973 | |
| SNOWMAKING EQUIPMENT - 2010 | 2011-09-15 | 134,118 | 118,153 | SL | 7.000000000000 | 15,965 | 0 | 15,965 | |
| NEW EQUIPMENT - 2010 | 2011-01-01 | 30,671 | 29,943 | SL | 7.000000000000 | 728 | 0 | 728 | |
| VEHICLES - 2008 | 2008-11-01 | 69,779 | 69,779 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2009 | 2010-03-31 | 34,900 | 34,900 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2009 | 2009-11-01 | 17,129 | 17,129 | SL | 5.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2010 | 2011-10-06 | 32,777 | 32,619 | SL | 5.000000000000 | 0 | 0 | 0 | |
| MACHINERY & EQUIPMENT - 2010 | 2011-11-01 | 29,992 | 25,710 | SL | 7.000000000000 | 4,282 | 0 | 4,282 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 2012-03-01 | 76,494 | 11,113 | SL | 39.000000000000 | 1,961 | 0 | 1,961 | |
| SNOWMAKING EQUIPMENT - 2011 | 2011-12-01 | 189,801 | 160,425 | SL | 7.000000000000 | 27,114 | 0 | 27,114 | |
| NEW EQUIPMENT - 2011 | 2012-10-11 | 1,949 | 1,413 | SL | 7.000000000000 | 278 | 0 | 278 | |
| NEW EQUIPMENT - 2011 | 2012-02-01 | 10,074 | 8,274 | SL | 7.000000000000 | 1,439 | 0 | 1,439 | |
| NEW EQUIPMENT - 2011 | 2012-06-01 | 15,500 | 11,993 | SL | 7.000000000000 | 2,214 | 0 | 2,214 | |
| FURNITURE & FIXTURES - 2011 | 2012-10-25 | 2,650 | 1,895 | SL | 7.000000000000 | 379 | 0 | 379 | |
| VEHICLES - 2011 | 2012-09-01 | 60,471 | 60,471 | SL | 5.000000000000 | 0 | 0 | 0 | |
| 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 | 32,584 | 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 | 32,584 | 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 | 32,935 | SL | 39.000000000000 | 11,624 | 0 | 11,624 | |
| BUILDINGS - 2012 | 2013-05-09 | 11,410 | 1,318 | SL | 39.000000000000 | 293 | 0 | 293 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 2013-09-01 | 160,349 | 17,133 | SL | 39.000000000000 | 4,112 | 0 | 4,112 | |
| EQUIPMENT - SCULLING 2012 | 2012-11-01 | 1,386 | 990 | SL | 7.000000000000 | 198 | 0 | 198 | |
| EQUIPMENT - SKIING 2012 | 2013-10-31 | 25,651 | 14,656 | SL | 7.000000000000 | 3,664 | 0 | 3,664 | |
| FURNITURE & FIXTURES - 2012 | 2012-11-01 | 100 | 70 | SL | 7.000000000000 | 14 | 0 | 14 | |
| MACHINERY & EQUIPMENT - 2012 | 2013-08-12 | 7,939 | 4,820 | SL | 7.000000000000 | 1,134 | 0 | 1,134 | |
| VEHICLES - 2012 | 2012-12-04 | 4,500 | 4,425 | SL | 5.000000000000 | 75 | 0 | 75 | |
| EQUIPMENT - 2012 | 2013-01-24 | 2,154 | 1,463 | SL | 7.000000000000 | 308 | 0 | 308 | |
| CABIN - 2013 | 2014-05-31 | 5,368 | 471 | SL | 39.000000000000 | 138 | 0 | 138 | |
| ACTIVITY CENTER - 2013 | 2014-12-31 | 1,695,336 | 123,165 | SL | 39.000000000000 | 43,470 | 0 | 43,470 | |
| BUILDINGS & IMPROVEMENTS - 2013 | 2014-04-30 | 71,234 | 6,394 | SL | 39.000000000000 | 1,827 | 0 | 1,827 | |
| MACHINERY & EQUIPMENT - 2013 | 2014-04-30 | 135,635 | 67,816 | SL | 7.000000000000 | 19,376 | 0 | 19,376 | |
| EQUIPMENT - SCULLING 2013 | 2014-04-30 | 21,527 | 10,763 | SL | 7.000000000000 | 3,075 | 0 | 3,075 | |
| EQUIPMENT - SKIING 2013 | 2014-04-30 | 11,000 | 5,499 | SL | 7.000000000000 | 1,571 | 0 | 1,571 | |
| VEHICLES - 2013 | 2014-08-12 | 5,000 | 3,250 | SL | 5.000000000000 | 1,000 | 0 | 1,000 | |
| BUILDINGS & IMPROVEMENTS - 2014 | 2015-04-30 | 794,613 | 50,937 | SL | 39.000000000000 | 20,375 | 0 | 20,375 | |
| MACHINERY & EQUIPMENT - 2014 | 2015-04-30 | 19,220 | 6,865 | SL | 7.000000000000 | 2,746 | 0 | 2,746 | |
| EQUIPMENT - SCULLING 2014 | 2015-04-30 | 550 | 197 | SL | 7.000000000000 | 79 | 0 | 79 | |
| EQUIPMENT - SKIING 2014 | 2015-04-30 | 21,093 | 7,533 | SL | 7.000000000000 | 3,013 | 0 | 3,013 | |
| VEHICLES - 2014 | 2015-06-01 | 38,170 | 18,449 | SL | 5.000000000000 | 7,634 | 0 | 7,634 | |
| BUILDINGS & IMPROVEMENTS - 2015 | 2016-04-30 | 2,052,848 | 78,956 | SL | 39.000000000000 | 52,637 | 0 | 52,637 | |
| MACHINERY & EQUIPMENT - 2015 | 2016-04-30 | 15,504 | 3,322 | SL | 7.000000000000 | 2,215 | 0 | 2,215 | |
| EQUIPMENT - SKIING 2015 | 2016-04-30 | 195,775 | 41,952 | SL | 7.000000000000 | 27,968 | 0 | 27,968 | |
| MORRISSEY PROPERTY - BUILDING | 2016-04-30 | 125,000 | 4,808 | SL | 39.000000000000 | 3,205 | 0 | 3,205 | |
| MORRISSEY PROPERTY - LAND | 2016-04-30 | 158,265 | L | 0 | 0 | 0 | |||
| SKI TREADMILL | 2016-06-13 | 30,000 | 6,072 | SL | 7.000000000000 | 4,286 | 0 | 4,286 | |
| EMPACHER 44X QUAD | 2016-06-01 | 31,500 | 6,375 | SL | 7.000000000000 | 4,500 | 0 | 4,500 | |
| BUILDINGS & IMPROVEMENTS - 2016 | 2017-06-01 | 66,032 | 705 | SL | 39.000000000000 | 1,693 | 0 | 1,693 | |
| MACHINERY & EQUIPMENT - 2016 | 2017-06-01 | 70,719 | 4,209 | SL | 7.000000000000 | 10,103 | 0 | 10,103 | |
| EQUIPMENT - SCULLING 2016 | 2017-06-01 | 3,541 | 211 | SL | 7.000000000000 | 506 | 0 | 506 | |
| VEHICLES - 2016 | 2017-06-01 | 32,045 | 2,670 | SL | 5.000000000000 | 6,409 | 0 | 6,409 | |
| BUILDINGS & IMPROVEMENTS - 2017 | 2018-06-01 | 2,314,305 | SL | 39.000000000000 | 24,725 | 0 | 24,725 | ||
| MACHINERY & EQUIPMENT - 2017 | 2018-06-01 | 145,426 | SL | 7.000000000000 | 8,656 | 0 | 8,656 | ||
| SKIING EQUIPMENT - 2017 | 2018-06-01 | 23,146 | SL | 7.000000000000 | 1,378 | 0 | 1,378 | ||
| VEHICLES - 2017 | 2018-06-01 | 47,139 | SL | 5.000000000000 | 3,928 | 0 | 3,928 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 12,668,659 | 12,584,291 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 35,796,900 | 38,263,921 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS - 2008 | 2,060,719 | 528,390 | 1,532,329 | |
| FURNISHINGS & FIXTURES - 2008 | 15,895 | 15,895 | 0 | |
| EQUIPMENT - WTC - 2010 | 40,000 | 40,000 | 0 | |
| 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 | 57,600 | 167,047 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 118,910 | 22,359 | 96,551 | |
| FURNITURE & FIXTURES - 2010 | 1,600 | 1,600 | 0 | |
| MACHINERY & EQUIPMENT - 2008 | 469,626 | 469,623 | 3 | |
| MACHINERY & EQUIPMENT - 2009 | 431,732 | 431,732 | 0 | |
| SCULLING EQUIPMENT - 2009 | 5,729 | 5,726 | 3 | |
| SCULLING EQUIPMENT - 2010 | 4,135 | 4,135 | 0 | |
| SKIING EQUIPMENT - 2010 | 10,220 | 10,220 | 0 | |
| SNOWMAKING EQUIPMENT - 2010 | 134,118 | 134,118 | 0 | |
| NEW EQUIPMENT - 2010 | 30,671 | 30,671 | 0 | |
| 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 | 32,619 | 158 | |
| MACHINERY & EQUIPMENT - 2010 | 29,992 | 29,992 | 0 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 76,494 | 13,074 | 63,420 | |
| SNOWMAKING EQUIPMENT - 2011 | 189,801 | 187,539 | 2,262 | |
| NEW EQUIPMENT - 2011 | 1,949 | 1,691 | 258 | |
| NEW EQUIPMENT - 2011 | 10,074 | 9,713 | 361 | |
| NEW EQUIPMENT - 2011 | 15,500 | 14,207 | 1,293 | |
| FURNITURE & FIXTURES - 2011 | 2,650 | 2,274 | 376 | |
| VEHICLES - 2011 | 60,471 | 60,471 | 0 | |
| LAND - 991 LOST NATION RD - 2011 | 165,641 | 0 | 165,641 | |
| BUILDING - 1466 MILL VILLAGE RD - 2011 | 250,000 | 38,994 | 211,006 | |
| LAND - 1466 MILL VILLAGE RD - 2011 | 650,902 | 0 | 650,902 | |
| BUILDING - 6123 CREEK ROAD - 2011 | 250,000 | 38,994 | 211,006 | |
| LAND - 6123 CREEK ROAD - 2011 | 97,937 | 0 | 97,937 | |
| BOATS - NON-DEPRECIABLE-2012 | 436,559 | 0 | 436,559 | |
| ACTIVITY CENTER | 453,353 | 44,559 | 408,794 | |
| BUILDINGS - 2012 | 11,410 | 1,611 | 9,799 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 160,349 | 21,245 | 139,104 | |
| EQUIPMENT - SCULLING 2012 | 1,386 | 1,188 | 198 | |
| EQUIPMENT - SKIING 2012 | 25,651 | 18,320 | 7,331 | |
| FURNITURE & FIXTURES - 2012 | 100 | 84 | 16 | |
| MACHINERY & EQUIPMENT - 2012 | 7,939 | 5,954 | 1,985 | |
| VEHICLES - 2012 | 4,500 | 4,500 | 0 | |
| EQUIPMENT - 2012 | 2,154 | 1,771 | 383 | |
| CABIN - 2013 | 5,368 | 609 | 4,759 | |
| ACTIVITY CENTER - 2013 | 1,695,336 | 166,635 | 1,528,701 | |
| BUILDINGS & IMPROVEMENTS - 2013 | 71,234 | 8,221 | 63,013 | |
| MACHINERY & EQUIPMENT - 2013 | 135,635 | 87,192 | 48,443 | |
| EQUIPMENT - SCULLING 2013 | 21,527 | 13,838 | 7,689 | |
| EQUIPMENT - SKIING 2013 | 11,000 | 7,070 | 3,930 | |
| VEHICLES - 2013 | 5,000 | 4,250 | 750 | |
| BUILDINGS & IMPROVEMENTS - 2014 | 794,613 | 71,312 | 723,301 | |
| MACHINERY & EQUIPMENT - 2014 | 19,220 | 9,611 | 9,609 | |
| EQUIPMENT - SCULLING 2014 | 550 | 276 | 274 | |
| EQUIPMENT - SKIING 2014 | 21,093 | 10,546 | 10,547 | |
| VEHICLES - 2014 | 38,170 | 26,083 | 12,087 | |
| BUILDINGS & IMPROVEMENTS - 2015 | 2,052,848 | 131,593 | 1,921,255 | |
| MACHINERY & EQUIPMENT - 2015 | 15,504 | 5,537 | 9,967 | |
| EQUIPMENT - SKIING 2015 | 195,775 | 69,920 | 125,855 | |
| MORRISSEY PROPERTY - BUILDING | 125,000 | 8,013 | 116,987 | |
| MORRISSEY PROPERTY - LAND | 158,265 | 0 | 158,265 | |
| SKI TREADMILL | 30,000 | 10,358 | 19,642 | |
| EMPACHER 44X QUAD | 31,500 | 10,875 | 20,625 | |
| BUILDINGS & IMPROVEMENTS - 2016 | 66,032 | 2,398 | 63,634 | |
| MACHINERY & EQUIPMENT - 2016 | 70,719 | 14,312 | 56,407 | |
| EQUIPMENT - SCULLING 2016 | 3,541 | 717 | 2,824 | |
| VEHICLES - 2016 | 32,045 | 9,079 | 22,966 | |
| BUILDINGS & IMPROVEMENTS - 2017 | 2,314,305 | 24,725 | 2,289,580 | |
| MACHINERY & EQUIPMENT - 2017 | 145,426 | 8,656 | 136,770 | |
| SKIING EQUIPMENT - 2017 | 23,146 | 1,378 | 21,768 | |
| VEHICLES - 2017 | 47,139 | 3,928 | 43,211 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 14,076 | 0 | 8,411 | 5,665 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 853 | 853 | 853 |
| GOODWILL - WTC - 2010 | 163,333 | 143,333 | 143,333 |
| NONCOMPETE AGREEMENT | 80,003 | 66,670 | 66,670 |
| GOODWILL | 327,224 | 272,687 | 272,687 |
| ORGANIZATIONAL COSTS | 12,450 | 10,376 | 10,376 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 26,530 | 0 | 15,853 | 10,677 |
| COMPUTER SUPPORT | 46,829 | 0 | 27,982 | 18,846 |
| CREDIT CARD FEES AND BANK CHARGES | 80,418 | 0 | 48,053 | 32,365 |
| DUES & SUBSCRIPTIONS | 1,921 | 0 | 1,148 | 772 |
| FOOD PURCHASES | 627,999 | 0 | 375,257 | 252,742 |
| INSURANCE | 166,385 | 0 | 99,422 | 66,963 |
| LICENSES AND PERMITS | 9,094 | 0 | 5,434 | 3,660 |
| OFFICE EXPENSE | 15,591 | 0 | 9,316 | 6,275 |
| OUTSIDE SERVICES | 220 | 0 | 131 | 89 |
| PAYROLL SERVICE | 22,021 | 0 | 13,159 | 8,862 |
| PROGRAM EXPENSES | 153,659 | 0 | 91,818 | 61,841 |
| REPAIRS AND MAINTENANCE | 92,220 | 0 | 55,106 | 37,115 |
| SHIPPING | 4,610 | 0 | 2,755 | 1,855 |
| SMALL TOOLS AND EQUIPMENT RENTAL | 72,754 | 0 | 43,473 | 29,281 |
| SUPPLIES | 307,244 | 0 | 183,592 | 123,652 |
| TELEPHONE | 49,313 | 0 | 29,466 | 19,846 |
| UTILITIES | 122,484 | 0 | 73,190 | 49,294 |
| AMORTIZATION | 89,944 | 0 | 41,795 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| CRAFTSBURY OPERATIONS | 3,434,667 | 3,434,667 |
| Description | Amount |
|---|---|
| ADDITIONAL PAID IN CAPITAL | 46,331 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED DEPOSITS AND OTHER CURRENT LIABILITIES | 402,455 | 442,711 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIBSON CAPITAL - INVESTMENT MGMT FEES | 54,074 | 54,074 | 0 | 0 |
| FIDELITY - INVESTMENT MGMT FEES | 6,106 | 6,106 | 0 | 0 |
| APERIO GROUP - INVESTMENT MGMT FEES | 80,054 | 80,054 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 248,918 | 0 | 148,739 | 100,178 |
| OTHER INVESTMENT FEES | 2,627 | 2,627 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 165,849 | 0 | 99,102 | 66,747 |
| FEDERAL EXCISE TAXES & ESTIMATED TAX PAYMENTS | 90,000 | 0 | 0 | 0 |
| FOREIGN TAXES PAID | 53,811 | 53,811 | 0 | 0 |