| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 48,816 | 4,882 | 0 | 43,934 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| RUSSELL INSTL FDS MULTI ASSET CORE PLUS FD | FMV | 15,821,636 | 15,821,636 |
| RUSSELL INSTL FDS LLC CORE BD FD | FMV | 3,976,546 | 3,976,546 |
| RUSSELL TTL RETURN Q CL B SRS 6 | FMV | 2,761,772 | 2,761,772 |
| RUSSELL REAL ESTATE FUND | FMV | 616,170 | 616,170 |
| 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 | 5,582,196 | 15,457,171 | 15,457,171 |
| BUILDING IMPROVEMENTS | 1,453,125 | 376,060 | 1,077,065 | 1,077,065 |
| MOVABLE EQUIPMENT | 1,120,176 | 717,654 | 402,522 | 402,522 |
| IT EQUIPMENT | 447,445 | 333,433 | 114,012 | 114,012 |
| IT SOFTWARE | 37,216 | 34,792 | 2,424 | 2,424 |
| FURNITURE AND FIXTURES | 504,996 | 373,908 | 131,088 | 131,088 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 326,301 | 0 | 0 | 326,301 |
| Description | Amount |
|---|---|
| INCOME FROM K-1 RUSSELL MULTI ASSET CORE PLUS FUND | 467,646 |
| INCOME FROM K-1 RUSSELL CORE BOND FUND | 49,604 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADVERTISING | 245,383 | 0 | 230,849 | 14,534 |
| TELEPHONE | 41,000 | 0 | 36,387 | 4,613 |
| INSURANCE | 49,465 | 0 | 12,859 | 36,606 |
| POSTAGE AND SHIPPING | 25,113 | 0 | 24,440 | 673 |
| UTILITIES | 351,783 | 36 | 351,066 | 681 |
| LICENSES | 67,616 | 0 | 67,616 | 0 |
| COUPONS | 21,587 | 0 | 21,587 | 0 |
| BAD DEBT | 12,343 | 0 | 12,343 | 0 |
| REPAIRS AND MAINTENANCE | 69,642 | 0 | 69,642 | 0 |
| MISCELLANEOUS | 138,109 | 0 | 133,149 | 4,960 |
| SUPPLIES | 156,778 | 0 | 154,267 | 2,511 |
| INVESTMENT FEES | 185,196 | 185,196 | 0 | 0 |
| EXCESS OPERATING EXPENSES OVER REVENUE- CASH BASIS | 0 | 0 | 0 | 374,308 |
| COALITION PROJECT EXPENSE | 87,584 | 0 | 0 | 87,584 |
| RENTAL EXPENSES | 73,516 | 73,516 | 0 | 0 |
| RENTAL EXPENSE- DEXTER OCCUPANCY | 1,028 | 1,028 | 0 | 0 |
| RENTAL EXPENSE- DEXTER DEPRECIATION | 4,894 | 4,894 | 0 | 0 |
| RENTAL EXPENSE- DEXTER INTEREST EXPENSE | 14,859 | 14,859 | 0 | 0 |
| RENTAL EXPENSE- CHELSEA WELLNESS PROPERTY TAXES | 30,353 | 30,353 | 0 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| MEMBERSHIP FEES | 4,989,576 | 4,989,576 | |
| PROGRAM SERVICES | 94 | 94 | |
| MAGAZINE ADVERTISING REVENUE | 38,190 | 38,190 | |
| K-1 OTHER INCOME RUSSELL MULTI ASSET CORE FUND | 49,903 | 49,903 | 0 |
| K-1 OTHER INCOME RUSSELL CORE BOND FUND | 556 | 556 | 0 |
| PROPERTY TAX REFUNDS | 950,955 | 950,955 | |
| INTEREST PAID ON PROPERTY TAX REFUNDS | 129,473 | 129,473 | 0 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN | 454,482 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| ACCRUED WAGES | 38,955 | 42,866 |
| OTHER ACCRUED LIABILITIES | 207,212 | 236,260 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| MANAGEMENT FEES | 194,078 | 0 | 0 | 194,078 |
| OUTSIDE CONTRACT SERVICES | 235,707 | 0 | 184,369 | 51,338 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES | 86,390 | 0 | 0 | 86,390 |
| EXCISE TAX | 18,000 | 0 | 0 | 0 |
| FOREIGN TAXES PAID | 30,986 | 30,986 | 0 | 0 |
| PERSONAL PROPERTY TAXES | 179 | 0 | 0 | 179 |