| 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 | 216,667 | 180.000000000000 | 20,000 | 0 | 20,000 | 236,667 |
| NONCOMPETE AGREEMENT | 2008-11-01 | 200,000 | 173,329 | 180.000000000000 | 13,333 | 0 | 13,333 | 186,662 |
| GOODWILL | 2008-11-01 | 818,057 | 708,981 | 180.000000000000 | 54,537 | 0 | 54,537 | 763,518 |
| ORGANIZATIONAL COSTS | 2008-11-01 | 31,116 | 26,962 | 180.000000000000 | 2,074 | 0 | 2,074 | 29,036 |
| 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 | 686,907 | 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 | 40,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 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 | 74,880 | SL | 39.000000000000 | 5,760 | 0 | 5,760 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 2011-07-01 | 118,910 | 31,506 | SL | 39.000000000000 | 3,049 | 0 | 3,049 | |
| FURNITURE & FIXTURES - 2010 | 2011-09-01 | 1,600 | 1,600 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 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 | 4,135 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SKIING EQUIPMENT - 2010 | 2011-06-21 | 10,220 | 10,220 | SL | 7.000000000000 | 0 | 0 | 0 | |
| SNOWMAKING EQUIPMENT - 2010 | 2011-09-15 | 134,118 | 134,118 | SL | 7.000000000000 | 0 | 0 | 0 | |
| NEW EQUIPMENT - 2010 | 2011-01-01 | 30,671 | 30,671 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 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 | 29,992 | SL | 7.000000000000 | 0 | 0 | 0 | |
| BUILDINGS & IMPROVEMENTS - 2011 | 2012-03-01 | 76,494 | 18,957 | SL | 39.000000000000 | 1,961 | 0 | 1,961 | |
| SNOWMAKING EQUIPMENT - 2011 | 2011-12-01 | 189,801 | 189,801 | SL | 7.000000000000 | 0 | 0 | 0 | |
| NEW EQUIPMENT - 2011 | 2012-10-11 | 1,949 | 1,946 | SL | 7.000000000000 | 0 | 0 | 0 | |
| NEW EQUIPMENT - 2011 | 2012-02-01 | 10,074 | 10,074 | SL | 7.000000000000 | 0 | 0 | 0 | |
| NEW EQUIPMENT - 2011 | 2012-06-01 | 15,500 | 15,500 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES - 2011 | 2012-10-25 | 2,650 | 2,650 | SL | 7.000000000000 | 0 | 0 | 0 | |
| 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 | 58,224 | 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 | 58,224 | 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 | 79,431 | SL | 39.000000000000 | 11,624 | 0 | 11,624 | |
| BUILDINGS - 2012 | 2013-05-09 | 11,410 | 2,490 | SL | 39.000000000000 | 293 | 0 | 293 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 2013-09-01 | 160,349 | 33,581 | SL | 39.000000000000 | 4,112 | 0 | 4,112 | |
| EQUIPMENT - SCULLING 2012 | 2012-11-01 | 1,386 | 1,386 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT - SKIING 2012 | 2013-10-31 | 25,651 | 25,648 | SL | 7.000000000000 | 0 | 0 | 0 | |
| FURNITURE & FIXTURES - 2012 | 2012-11-01 | 100 | 100 | SL | 7.000000000000 | 0 | 0 | 0 | |
| MACHINERY & EQUIPMENT - 2012 | 2013-08-12 | 7,939 | 7,939 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2012 | 2012-12-04 | 4,500 | 4,500 | SL | 5.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT - 2012 | 2013-01-24 | 2,154 | 2,154 | SL | 7.000000000000 | 0 | 0 | 0 | |
| CABIN - 2013 | 2014-05-31 | 5,368 | 1,023 | SL | 39.000000000000 | 138 | 0 | 138 | |
| ACTIVITY CENTER - 2013 | 2014-12-31 | 1,695,336 | 297,045 | SL | 39.000000000000 | 43,470 | 0 | 43,470 | |
| BUILDINGS & IMPROVEMENTS - 2013 | 2014-04-30 | 71,234 | 13,702 | SL | 39.000000000000 | 1,827 | 0 | 1,827 | |
| MACHINERY & EQUIPMENT - 2013 | 2014-04-30 | 135,635 | 135,632 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT - SCULLING 2013 | 2014-04-30 | 21,527 | 21,527 | SL | 7.000000000000 | 0 | 0 | 0 | |
| EQUIPMENT - SKIING 2013 | 2014-04-30 | 11,000 | 11,000 | SL | 7.000000000000 | 0 | 0 | 0 | |
| VEHICLES - 2013 | 2014-08-12 | 5,000 | 5,000 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDINGS & IMPROVEMENTS - 2014 | 2015-04-30 | 794,613 | 132,437 | SL | 39.000000000000 | 20,375 | 0 | 20,375 | |
| MACHINERY & EQUIPMENT - 2014 | 2015-04-30 | 19,220 | 17,849 | SL | 7.000000000000 | 1,371 | 0 | 1,371 | |
| EQUIPMENT - SCULLING 2014 | 2015-04-30 | 550 | 513 | SL | 7.000000000000 | 37 | 0 | 37 | |
| EQUIPMENT - SKIING 2014 | 2015-04-30 | 21,093 | 19,585 | SL | 7.000000000000 | 1,508 | 0 | 1,508 | |
| VEHICLES - 2014 | 2015-06-01 | 38,170 | 38,170 | SL | 5.000000000000 | 0 | 0 | 0 | |
| BUILDINGS & IMPROVEMENTS - 2015 | 2016-04-30 | 2,052,848 | 289,504 | SL | 39.000000000000 | 52,637 | 0 | 52,637 | |
| MACHINERY & EQUIPMENT - 2015 | 2016-04-30 | 15,504 | 12,182 | SL | 7.000000000000 | 2,215 | 0 | 2,215 | |
| EQUIPMENT - SKIING 2015 | 2016-04-30 | 195,775 | 153,824 | SL | 7.000000000000 | 27,968 | 0 | 27,968 | |
| MORRISSEY PROPERTY - BUILDING | 2016-04-30 | 125,000 | 17,628 | 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 | 23,216 | SL | 7.000000000000 | 4,286 | 0 | 4,286 | |
| EMPACHER 44X QUAD | 2016-06-01 | 31,500 | 24,375 | SL | 7.000000000000 | 4,500 | 0 | 4,500 | |
| BUILDINGS & IMPROVEMENTS - 2016 | 2017-06-01 | 66,032 | 7,477 | SL | 39.000000000000 | 1,693 | 0 | 1,693 | |
| MACHINERY & EQUIPMENT - 2016 | 2017-06-01 | 70,719 | 44,621 | SL | 7.000000000000 | 10,103 | 0 | 10,103 | |
| EQUIPMENT - SCULLING 2016 | 2017-06-01 | 3,541 | 2,235 | SL | 7.000000000000 | 506 | 0 | 506 | |
| VEHICLES - 2016 | 2017-06-01 | 32,045 | 28,306 | SL | 5.000000000000 | 3,739 | 0 | 3,739 | |
| BUILDINGS & IMPROVEMENTS - 2017 | 2018-06-01 | 2,314,305 | 202,748 | SL | 39.000000000000 | 59,341 | 0 | 59,341 | |
| MACHINERY & EQUIPMENT - 2017 | 2018-06-01 | 145,426 | 70,981 | SL | 7.000000000000 | 20,775 | 0 | 20,775 | |
| SKIING EQUIPMENT - 2017 | 2018-06-01 | 23,146 | 11,299 | SL | 7.000000000000 | 3,307 | 0 | 3,307 | |
| VEHICLES - 2017 | 2018-06-01 | 47,139 | 32,212 | SL | 5.000000000000 | 9,428 | 0 | 9,428 | |
| BUILDINGS & IMPROVEMENTS - 2018 | 2019-06-01 | 319,191 | 19,778 | SL | 39.000000000000 | 8,184 | 0 | 8,184 | |
| MACHINERY & EQUIPMENT - 2018 | 2019-06-01 | 79,847 | 27,567 | SL | 7.000000000000 | 11,407 | 0 | 11,407 | |
| EQUIPMENT - SCULLING 2018 | 2019-06-01 | 7,750 | 2,675 | SL | 7.000000000000 | 1,107 | 0 | 1,107 | |
| SKIING EQUIPMENT - 2018 | 2019-06-01 | 23,730 | 8,193 | SL | 7.000000000000 | 3,390 | 0 | 3,390 | |
| VEHICLES - 2018 | 2019-06-01 | 27,775 | 13,425 | SL | 5.000000000000 | 5,555 | 0 | 5,555 | |
| LAND IMPROVEMENTS - 2018 | 2019-06-01 | 268,539 | L | 0 | 0 | 0 | |||
| LAND IMPROVEMENTS - 2019 | 2020-06-01 | 397,702 | L | 0 | 0 | 0 | |||
| BUILDINGS & IMPROVEMENTS - 2019 | 2020-06-01 | 470,221 | 17,081 | SL | 39.000000000000 | 12,057 | 0 | 12,057 | |
| MACHINERY & EQUIPMENT - 2019 | 2020-06-01 | 115,328 | 23,340 | SL | 7.000000000000 | 16,475 | 0 | 16,475 | |
| EQUIPMENT - SCULLING 2019 | 2020-06-01 | 6,180 | 1,251 | SL | 7.000000000000 | 883 | 0 | 883 | |
| SKIING EQUIPMENT - 2019 | 2020-06-01 | 1,580 | 320 | SL | 7.000000000000 | 226 | 0 | 226 | |
| VEHICLES - 2019 | 2020-06-01 | 34,189 | 9,687 | SL | 5.000000000000 | 6,838 | 0 | 6,838 | |
| LOST NATION ROAD, CRAFTSBURY & ALBANY | 2020-04-17 | 1,933,387 | L | 0 | 0 | 0 | |||
| BUILDINGS & IMPROVEMENTS - 2020 | 2021-06-01 | 335,034 | 3,579 | SL | 39.000000000000 | 8,591 | 0 | 8,591 | |
| EQUIPMENT - SCULLING 2020 | 2021-06-01 | 8,250 | 491 | SL | 7.000000000000 | 1,179 | 0 | 1,179 | |
| MACHINERY & EQUIPMENT - 2020 | 2021-06-01 | 14,834 | 883 | SL | 7.000000000000 | 2,119 | 0 | 2,119 | |
| VEHICLES - 2020 | 2021-06-01 | 10,029 | 836 | SL | 5.000000000000 | 2,006 | 0 | 2,006 | |
| LAND IMPROVEMENTS - 2020 | 2021-06-01 | 50,110 | L | 0 | 0 | 0 | |||
| FURNISHINGS & FIXTURES - 2020 | 2021-06-01 | 11,064 | 659 | SL | 7.000000000000 | 1,581 | 0 | 1,581 | |
| BUILDINGS & IMPROVEMENTS - 2021 | 2022-06-01 | 49,281 | SL | 39.000000000000 | 527 | 0 | 527 | ||
| FURNISHINGS & FIXTURES - 2021 | 2022-06-01 | 9,722 | SL | 7.000000000000 | 579 | 0 | 579 | ||
| LAND IMPROVEMENTS - 2021 | 2022-06-01 | 63,173 | L | 0 | 0 | 0 | |||
| MACHINERY & EQUIPMENT - 2021 | 2022-06-01 | 1,399 | SL | 7.000000000000 | 83 | 0 | 83 | ||
| VEHICLES - 2021 | 2022-06-01 | 6,659 | SL | 5.000000000000 | 555 | 0 | 555 |
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 21,335,500 | 19,919,049 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE STOCK | 56,728,445 | 61,840,191 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| OTHER INVESTMENTS | AT COST | 1,266,588 | 1,048,307 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| BUILDINGS - 2008 | 2,060,719 | 739,746 | 1,320,973 | |
| 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 | 80,640 | 144,007 | |
| BUILDINGS & IMPROVEMENTS - 2010 | 118,910 | 34,555 | 84,355 | |
| 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 | 20,918 | 55,576 | |
| SNOWMAKING EQUIPMENT - 2011 | 189,801 | 189,801 | 0 | |
| NEW EQUIPMENT - 2011 | 1,949 | 1,946 | 3 | |
| NEW EQUIPMENT - 2011 | 10,074 | 10,074 | 0 | |
| NEW EQUIPMENT - 2011 | 15,500 | 15,500 | 0 | |
| FURNITURE & FIXTURES - 2011 | 2,650 | 2,650 | 0 | |
| 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 | 64,634 | 185,366 | |
| LAND - 1466 MILL VILLAGE RD - 2011 | 650,902 | 0 | 650,902 | |
| BUILDING - 6123 CREEK ROAD - 2011 | 250,000 | 64,634 | 185,366 | |
| LAND - 6123 CREEK ROAD - 2011 | 97,937 | 0 | 97,937 | |
| BOATS - NON-DEPRECIABLE-2012 | 436,559 | 0 | 436,559 | |
| ACTIVITY CENTER | 453,353 | 91,055 | 362,298 | |
| BUILDINGS - 2012 | 11,410 | 2,783 | 8,627 | |
| BUILDINGS & IMPROVEMENTS - 2012 | 160,349 | 37,693 | 122,656 | |
| EQUIPMENT - SCULLING 2012 | 1,386 | 1,386 | 0 | |
| EQUIPMENT - SKIING 2012 | 25,651 | 25,648 | 3 | |
| FURNITURE & FIXTURES - 2012 | 100 | 100 | 0 | |
| MACHINERY & EQUIPMENT - 2012 | 7,939 | 7,939 | 0 | |
| VEHICLES - 2012 | 4,500 | 4,500 | 0 | |
| EQUIPMENT - 2012 | 2,154 | 2,154 | 0 | |
| CABIN - 2013 | 5,368 | 1,161 | 4,207 | |
| ACTIVITY CENTER - 2013 | 1,695,336 | 340,515 | 1,354,821 | |
| BUILDINGS & IMPROVEMENTS - 2013 | 71,234 | 15,529 | 55,705 | |
| MACHINERY & EQUIPMENT - 2013 | 135,635 | 135,632 | 3 | |
| EQUIPMENT - SCULLING 2013 | 21,527 | 21,527 | 0 | |
| EQUIPMENT - SKIING 2013 | 11,000 | 11,000 | 0 | |
| VEHICLES - 2013 | 5,000 | 5,000 | 0 | |
| BUILDINGS & IMPROVEMENTS - 2014 | 794,613 | 152,812 | 641,801 | |
| MACHINERY & EQUIPMENT - 2014 | 19,220 | 19,220 | 0 | |
| EQUIPMENT - SCULLING 2014 | 550 | 550 | 0 | |
| EQUIPMENT - SKIING 2014 | 21,093 | 21,093 | 0 | |
| VEHICLES - 2014 | 38,170 | 38,170 | 0 | |
| BUILDINGS & IMPROVEMENTS - 2015 | 2,052,848 | 342,141 | 1,710,707 | |
| MACHINERY & EQUIPMENT - 2015 | 15,504 | 14,397 | 1,107 | |
| EQUIPMENT - SKIING 2015 | 195,775 | 181,792 | 13,983 | |
| MORRISSEY PROPERTY - BUILDING | 125,000 | 20,833 | 104,167 | |
| MORRISSEY PROPERTY - LAND | 158,265 | 0 | 158,265 | |
| SKI TREADMILL | 30,000 | 27,502 | 2,498 | |
| EMPACHER 44X QUAD | 31,500 | 28,875 | 2,625 | |
| BUILDINGS & IMPROVEMENTS - 2016 | 66,032 | 9,170 | 56,862 | |
| MACHINERY & EQUIPMENT - 2016 | 70,719 | 54,724 | 15,995 | |
| EQUIPMENT - SCULLING 2016 | 3,541 | 2,741 | 800 | |
| VEHICLES - 2016 | 32,045 | 32,045 | 0 | |
| BUILDINGS & IMPROVEMENTS - 2017 | 2,314,305 | 262,089 | 2,052,216 | |
| MACHINERY & EQUIPMENT - 2017 | 145,426 | 91,756 | 53,670 | |
| SKIING EQUIPMENT - 2017 | 23,146 | 14,606 | 8,540 | |
| VEHICLES - 2017 | 47,139 | 41,640 | 5,499 | |
| BUILDINGS & IMPROVEMENTS - 2018 | 319,191 | 27,962 | 291,229 | |
| MACHINERY & EQUIPMENT - 2018 | 79,847 | 38,974 | 40,873 | |
| EQUIPMENT - SCULLING 2018 | 7,750 | 3,782 | 3,968 | |
| SKIING EQUIPMENT - 2018 | 23,730 | 11,583 | 12,147 | |
| VEHICLES - 2018 | 27,775 | 18,980 | 8,795 | |
| LAND IMPROVEMENTS - 2018 | 268,539 | 0 | 268,539 | |
| LAND IMPROVEMENTS - 2019 | 397,702 | 0 | 397,702 | |
| BUILDINGS & IMPROVEMENTS - 2019 | 470,221 | 29,138 | 441,083 | |
| MACHINERY & EQUIPMENT - 2019 | 115,328 | 39,815 | 75,513 | |
| EQUIPMENT - SCULLING 2019 | 6,180 | 2,134 | 4,046 | |
| SKIING EQUIPMENT - 2019 | 1,580 | 546 | 1,034 | |
| VEHICLES - 2019 | 34,189 | 16,525 | 17,664 | |
| LOST NATION ROAD, CRAFTSBURY & ALBANY | 1,933,387 | 0 | 1,933,387 | |
| BUILDINGS & IMPROVEMENTS - 2020 | 335,034 | 12,170 | 322,864 | |
| EQUIPMENT - SCULLING 2020 | 8,250 | 1,670 | 6,580 | |
| MACHINERY & EQUIPMENT - 2020 | 14,834 | 3,002 | 11,832 | |
| VEHICLES - 2020 | 10,029 | 2,842 | 7,187 | |
| LAND IMPROVEMENTS - 2020 | 50,110 | 0 | 50,110 | |
| FURNISHINGS & FIXTURES - 2020 | 11,064 | 2,240 | 8,824 | |
| BUILDINGS & IMPROVEMENTS - 2021 | 49,281 | 527 | 48,754 | |
| FURNISHINGS & FIXTURES - 2021 | 9,722 | 579 | 9,143 | |
| LAND IMPROVEMENTS - 2021 | 63,173 | 0 | 63,173 | |
| MACHINERY & EQUIPMENT - 2021 | 1,399 | 83 | 1,316 | |
| VEHICLES - 2021 | 6,659 | 555 | 6,104 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DEPOSITS | 853 | 439,853 | 439,853 |
| GOODWILL - WTC - 2010 | 83,333 | 63,333 | 63,333 |
| NONCOMPETE AGREEMENT | 26,671 | 13,338 | 13,338 |
| GOODWILL | 109,076 | 54,539 | 54,539 |
| ORGANIZATIONAL COSTS | 4,154 | 2,080 | 2,080 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| AUTO EXPENSE | 42,773 | 0 | 25,142 | 17,631 |
| COMPUTER SUPPORT | 61,620 | 0 | 36,221 | 25,400 |
| CREDIT CARD FEES AND BANK CHARGES | 109,529 | 0 | 64,381 | 45,147 |
| DUES & SUBSCRIPTIONS | 4,926 | 0 | 2,896 | 2,031 |
| FOOD PURCHASES | 572,781 | 0 | 336,683 | 236,099 |
| INSURANCE | 171,865 | 0 | 101,023 | 70,842 |
| LICENSES AND PERMITS | 7,707 | 0 | 4,530 | 3,177 |
| OFFICE EXPENSE | 94,681 | 0 | 55,654 | 39,027 |
| PAYROLL SERVICE | 12,324 | 0 | 7,244 | 5,080 |
| PROGRAM EXPENSES | 149,549 | 0 | 87,905 | 61,644 |
| REPAIRS AND MAINTENANCE | 16,830 | 0 | 9,893 | 6,937 |
| SHIPPING | 5,313 | 0 | 3,123 | 2,190 |
| SMALL TOOLS AND EQUIPMENT RENTAL | 24,189 | 0 | 14,219 | 9,971 |
| SUPPLIES | 239,448 | 0 | 140,748 | 98,700 |
| TELEPHONE | 46,193 | 0 | 27,152 | 19,041 |
| UTILITIES | 128,763 | 0 | 75,687 | 53,076 |
| AMORTIZATION | 89,944 | 0 | 52,869 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| RETURN OF CAPITAL | 6,006 | 0 | 0 |
| CRAFTSBURY OPERATIONS | 3,485,965 | 3,485,965 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| UNEARNED DEPOSITS AND OTHER CURRENT LIABILITIES | 214,355 | 352,477 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| GIBSON CAPITAL - INVESTMENT MGMT FEES | 88,633 | 88,633 | 0 | 0 |
| FIDELITY - INVESTMENT MGMT FEES | 9,646 | 9,646 | 0 | 0 |
| APERIO GROUP - INVESTMENT MGMT FEES | 94,152 | 94,152 | 0 | 0 |
| OTHER PROFESSIONAL FEES | 35,639 | 0 | 20,949 | 14,690 |
| OTHER INVESTMENT FEES | 26,199 | 26,199 | 0 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 134,655 | 0 | 79,150 | 55,504 |
| FEDERAL EXCISE TAXES & ESTIMATED TAX PAYMENTS | 20,000 | 0 | 0 | 0 |
| FOREIGN TAXES PAID | 86,207 | 86,207 | 0 | 0 |