| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 53,885 | 0 | 0 | 53,885 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| SSG RELATIVE VALUE & EVENT DRIVEN SERIES | FMV | 0 | 0 |
| RUSSELL INSTL FDS MULTI ASSET CORE PLUS FD | FMV | 18,441,582 | 18,441,582 |
| RUSSELL INSTL FDS LLC CORE BD FD | FMV | 3,483,441 | 3,483,441 |
| RUSSELL TTL RETURN Q CL B SRS 6 | FMV | 2,619,064 | 2,619,064 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND | 3,101,000 | 0 | 3,101,000 | 3,101,000 |
| BUILDINGS | 21,039,367 | 3,431,418 | 17,607,949 | 17,607,949 |
| BUILDING IMPROVEMENTS | 606,594 | 157,039 | 449,555 | 449,555 |
| MOVABLE EQUIPMENT | 1,016,312 | 509,503 | 506,809 | 506,809 |
| IT EQUIPMENT | 366,242 | 232,476 | 133,766 | 133,766 |
| IT SOFTWARE | 37,216 | 33,046 | 4,170 | 4,170 |
| FURNITURE AND FIXTURES | 483,883 | 254,240 | 229,643 | 229,643 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 1,152,097 | 0 | 450 | 1,151,647 |
| Description | Amount |
|---|---|
| UNREALIZED LOSS ON SECURITIES | 746,956 |
| INCOME FROM K-1 CFI HIGH QUALITY BOND FUND | 40,513 |
| INCOME FROM K-1 CF STRATEGIC SOLUTIONS GLOBAL EQUITY LLC | 122,837 |
| INCOME FROM K-1 RUSSELL MULTI ASSET CORE PLUS FUND | 213,818 |
| INCOME FROM K-1 RUSSELL CORE BOND FUND | 98,022 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 230,367 | 0 | 217,767 | 12,600 |
| TELEPHONE | 38,206 | 0 | 34,274 | 3,932 |
| INSURANCE | 54,401 | 0 | 0 | 55,898 |
| POSTAGE AND SHIPPING | 19,085 | 0 | 18,755 | 330 |
| UTILITIES | 375,667 | 3,447 | 341,198 | 31,022 |
| SUBSCRIPTIONS AND PUBLICATIONS | 16,386 | 0 | 368 | 16,688 |
| LICENSES | 48,316 | 0 | 48,316 | 0 |
| COUPONS | 10,057 | 0 | 10,057 | 0 |
| EQUIPMENT LEASING | 29,616 | 0 | 29,616 | 0 |
| BAD DEBT | 23,460 | 0 | 23,460 | 0 |
| REPAIRS & MAINTENANCE | 84,679 | 0 | 84,096 | 583 |
| MISCELLANEOUS | 172,135 | 0 | 165,212 | 7,534 |
| SUPPLIES | 157,435 | 0 | 154,665 | 3,035 |
| INVESTMENT FEES | 208,407 | 208,407 | 0 | 0 |
| EXCESS OPERATING EXP OVER REVENUE - CASH BASIS | 0 | 0 | 0 | 99,857 |
| COALITION PROJECT EXPENSE | 71,243 | 0 | 0 | 64,431 |
| RENTAL EXPENSE - SUPPLIES | 1,042 | 1,042 | 0 | |
| RENTAL EXPENSE - REPAIRS & MAINTENANCE | 17,646 | 17,646 | 0 | |
| RENTAL EXPENSE - UTILITIES | 578 | 578 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP FEES | 4,411,113 | 4,411,113 | |
| MISCELLANEOUS INCOME | 9,551 | 9,551 | |
| K-1 OTHER INCOME HIGH QUALITY BOND FUND | -3,622 | -3,622 | 0 |
| K-1 OTHER INCOME CF STRATEGIC SOLUTIONS FLOBAL EQUITY LLC | -24,127 | -28,473 | 0 |
| K-1 OTHER INCOME RUSSELL MULTI ASSET CORE PLUS FUND | 146 | 152 | 0 |
| K-1 OTHER INCOME RUSSELL CORE BOND FUND | 2,902 | 2,902 | 0 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES | 25,171 | 25,717 |
| OTHER ACCRUED LIABILITIES | 170,619 | 200,356 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 203,742 | 0 | 203,742 | 0 |
| OUTSIDE CONTRACT SERVICES | 228,733 | 0 | 128,898 | 144,893 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXCISE TAXES | 5,721 | 0 | 0 | 0 |