| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 5,165 | 1,300 | 0 | 3,865 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|
| CUSTOM SOFA | 2006-03-27 | 3,412 | 1,827 | SL | 7.000000000000 | 487 | 0 | 487 | |
| CUSTOM DESK | 2006-03-27 | 4,488 | 2,404 | SL | 7.000000000000 | 641 | 0 | 641 | |
| CUSTOM SOFA | 2006-03-27 | 1,770 | 949 | SL | 7.000000000000 | 253 | 0 | 253 | |
| CUSTOM SOFA | 2006-03-27 | 2,145 | 1,148 | SL | 7.000000000000 | 306 | 0 | 306 | |
| SIDE TABLE | 2006-03-27 | 720 | 386 | SL | 7.000000000000 | 103 | 0 | 103 | |
| SERVING TABLE | 2006-03-27 | 1,920 | 1,028 | SL | 7.000000000000 | 274 | 0 | 274 | |
| LAMP | 2006-03-27 | 989 | 529 | SL | 7.000000000000 | 141 | 0 | 141 | |
| PAIR OF CHAIRS | 2006-03-27 | 1,020 | 535 | SL | 7.000000000000 | 146 | 0 | 146 | |
| CHINESE ALTAR/TABLE | 2006-05-17 | 1,400 | 717 | SL | 7.000000000000 | 200 | 0 | 200 | |
| SIDE CHAIR | 2006-05-17 | 499 | 255 | SL | 7.000000000000 | 71 | 0 | 71 | |
| CUSTOM DESK | 2006-08-03 | 4,488 | 2,137 | SL | 7.000000000000 | 641 | 0 | 641 | |
| TABLE & 4 CHAIRS | 2006-11-08 | 1,264 | 558 | SL | 7.000000000000 | 181 | 0 | 181 | |
| ARCHITECTURAL DESIGN | 2006-03-27 | 4,978 | 1,867 | SL | 10.000000000000 | 498 | 0 | 498 | |
| ARCHITECTURAL DESIGN | 2006-03-27 | 12,655 | 4,747 | SL | 10.000000000000 | 1,266 | 0 | 1,266 | |
| ROMAN SHADES, FABRIC, LABOR | 2006-03-27 | 9,325 | 3,498 | SL | 10.000000000000 | 933 | 0 | 933 | |
| ARCHITECTURAL DESIGN | 2006-03-27 | 2,130 | 799 | SL | 10.000000000000 | 213 | 0 | 213 | |
| ARCHITECTURAL DESIGN | 2006-03-27 | 242 | 90 | SL | 10.000000000000 | 24 | 0 | 24 | |
| DESIGN FEE | 2006-03-27 | 675 | 254 | SL | 10.000000000000 | 68 | 0 | 68 | |
| ROMAN SHADES, FABRIC, LABOR | 2006-03-27 | 6,733 | 2,524 | SL | 10.000000000000 | 673 | 0 | 673 | |
| ARCHITECTURAL DESIGN | 2006-03-27 | 498 | 187 | SL | 10.000000000000 | 50 | 0 | 50 | |
| TENANT FINISHOUT EXPENSES | 2006-03-27 | 133,171 | 49,939 | SL | 10.000000000000 | 13,317 | 0 | 13,317 | |
| OFFICE DOOR: WIRELESS LOCK | 2006-09-21 | 3,286 | 1,069 | SL | 10.000000000000 | 329 | 0 | 329 | |
| ARCHITECTURAL DESIGN | 2006-03-27 | 2,972 | 1,114 | SL | 10.000000000000 | 297 | 0 | 297 | |
| HP COLOR LASERJET 3800 | 2007-04-18 | 895 | 795 | SL | 3.000000000000 | 100 | 0 | 100 | |
| LAPTOP COMPUTER | 2007-05-23 | 1,777 | 1,530 | SL | 3.000000000000 | 247 | 0 | 247 | |
| CANON IMAGERUNNER PRINTER | 2009-12-22 | 1,795 | SL | 3.000000000000 | 256 | 0 | 256 | ||
| LAPTOP COMPUTER - BJ | 2010-07-14 | 1,250 | SL | 3.000000000000 | 208 | 0 | 208 | ||
| 2 IPADS | 2010-11-30 | 1,361 | SL | 3.000000000000 | 35 | 0 | 35 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| INV. IN OXFORD ACCOUNT EQUITY MUTUAL FUNDS | FMV | 481,866 | 481,866 |
| INV. IN OXFORD ACCOUNT INTERNATIONAL INVESTMENTS | FMV | 1,825,105 | 1,825,105 |
| INV. IN SPF OXFORD MUTUAL FUND EQUITIES | FMV | 720,118 | 720,118 |
| INV. IN SPF OXFORD MUTUAL FUNDS | FMV | 1,757,228 | 1,757,228 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| CUSTOM SOFA | 3,412 | 2,314 | 1,098 | 0 |
| CUSTOM DESK | 4,488 | 3,045 | 1,443 | 0 |
| CUSTOM SOFA | 1,770 | 1,202 | 568 | 0 |
| CUSTOM SOFA | 2,145 | 1,454 | 691 | 0 |
| SIDE TABLE | 720 | 489 | 231 | 0 |
| SERVING TABLE | 1,920 | 1,302 | 618 | 0 |
| LAMP | 989 | 670 | 319 | 0 |
| PAIR OF CHAIRS | 1,020 | 681 | 339 | 0 |
| CHINESE ALTAR/TABLE | 1,400 | 917 | 483 | 0 |
| SIDE CHAIR | 499 | 326 | 173 | 0 |
| CUSTOM DESK | 4,488 | 2,778 | 1,710 | 0 |
| TABLE & 4 CHAIRS | 1,264 | 739 | 525 | 0 |
| ARCHITECTURAL DESIGN | 4,978 | 2,365 | 2,613 | 0 |
| ARCHITECTURAL DESIGN | 12,655 | 6,013 | 6,642 | 0 |
| ROMAN SHADES, FABRIC, LABOR | 9,325 | 4,431 | 4,894 | 0 |
| ARCHITECTURAL DESIGN | 2,130 | 1,012 | 1,118 | 0 |
| ARCHITECTURAL DESIGN | 242 | 114 | 128 | 0 |
| DESIGN FEE | 675 | 322 | 353 | 0 |
| ROMAN SHADES, FABRIC, LABOR | 6,733 | 3,197 | 3,536 | 0 |
| ARCHITECTURAL DESIGN | 498 | 237 | 261 | 0 |
| TENANT FINISHOUT EXPENSES | 133,171 | 63,256 | 69,915 | 0 |
| OFFICE DOOR: WIRELESS LOCK | 3,286 | 1,398 | 1,888 | 0 |
| ARCHITECTURAL DESIGN | 2,972 | 1,411 | 1,561 | 0 |
| HP COLOR LASERJET 3800 | 895 | 895 | 0 | |
| LAPTOP COMPUTER | 1,777 | 1,777 | 0 | |
| CANON IMAGERUNNER PRINTER | 1,795 | 256 | 1,539 | 0 |
| LAPTOP COMPUTER - BJ | 1,250 | 208 | 1,042 | 0 |
| 2 IPADS | 1,361 | 35 | 1,326 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| PREPAID TAXES | 3,917 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| POSTAGE & COURIER | 1,847 | 0 | 1,385 | 462 |
| TELEPHONE/FAX | 4,223 | 0 | 3,167 | 1,056 |
| MARKETING | 438 | 0 | 438 | 0 |
| MEALS & ENTERTAINMENT | 8,311 | 0 | 8,311 | 0 |
| SUPPLIES | 795 | 0 | 596 | 199 |
| MISC OFFICE EXPENSE | 11,241 | 0 | 9,116 | 2,125 |
| EDUCATION & DEVELOPMENT | 10,050 | 0 | 7,537 | 2,513 |
| PAYROLL FEES | 3,115 | 0 | 2,336 | 779 |
| OFFICE MAINTENANCE | 3,020 | 0 | 2,265 | 755 |
| EQUIPMENT LEASE AND MAINTENANCE | 4,746 | 0 | 3,560 | 1,186 |
| BUSINESS CONSULTANTS | 174,699 | 0 | 174,699 | 0 |
| FACILIATION/SYMPOSIUM EXPENSES | 30,000 | 0 | 30,000 | 0 |
| BANK/FINANCE CHARGES | 446 | 0 | 0 | 446 |
| EXCESS EXPENSES IN COLUMN (C) TO COLUMN (D) | 0 | 0 | -181,623 | 181,623 |
| EVENT CATERING | 4,077 | 0 | 4,077 | 0 |
| PROGRAM MATERIALS | 49 | 0 | 49 | 0 |
| BROKERAGE FEES | 11,187 | 11,187 | 0 | 0 |
| PROD DISTRIBUTION | 755 | 0 | 755 | 0 |
| HONORARIUM EXPENSES | 200 | 0 | 0 | 200 |
| COMPUTER EXPENSE | 865 | 0 | 0 | 865 |
| WEB PAGE MAINTEANCE | 490 | 0 | 490 | 0 |
| Description | Amount |
|---|---|
| CHANGE IN UNREALIZED GAIN ON INVESTMENTS FOR BOOK PURPOSES | 247,010 |
| PRIOR PERIOD ADJUSTMENT | 1,692 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 139 | 0 | 0 | 139 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SEC 4940 TAX ON INV INCOME | 4,746 | 0 | 0 | 0 |
| PAYROLL TAXES | 6,203 | 0 | 4,652 | 1,551 |