| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| Phase 1 Construction in Progress | 313,674 | 0 | 5,000,488 | 5,000,488 |
| Phase 2 Construction in Progress | 114,421 | 0 | 2,453,879 | 2,453,879 |
| 2250 W Liberty Way Hurricne UT 84737 | 0 | 51,880 | 6,018,120 | 6,018,120 |
| Kanab Utah Bare Land | 800,000 | 41,027 | 758,973 | 758,973 |
| FF&E 1 Year | 0 | 11 | 439 | 439 |
| FF&E 3 Years | 6,500 | 343 | 6,157 | 6,157 |
| FF&E 5 Years | 42,775 | 2,226 | 40,549 | 40,549 |
| FF&E 7 Years | 37,563 | 2,438 | 35,125 | 35,125 |
| FF&E 10 Years | 65,366 | 4,633 | 60,733 | 60,733 |
| Trailer | 4,650 | 8,248 | 2,500 | 2,500 |
| Artwork Painting Destruction of the Cities of the Plains | 3,000,000 | 0 | 3,000,000 | 3,000,000 |
| Artwork Tiffany Stained Glass Window | 1,500,000 | 0 | 1,500,000 | 1,500,000 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| Office expenses marketing Legal management etc. | 826,863 | 0 | 3,765,719 | 0 |