| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KTC STRATEGIC OPPS, LLC | AT COST | 509,561 | 768,246 |
| KTC HEDGE PRODUCTS, LLC | AT COST | 873,108 | 1,039,857 |
| FRONTIER MFG GLOBAL EQUITY FUND | AT COST | 162,370 | 251,716 |
| OAKMARK GLOBAL SELECT | AT COST | 150,000 | 182,329 |
| ISHARES CORE MID-CAP ETF | AT COST | 202,373 | 239,483 |
| ISHARES S&P 500 VALUE ETF | AT COST | 644,924 | 720,881 |
| T ROWE PRICE INSTITUTIONAL LARGE-CAP CORE GROWTH FUND | AT COST | 192,484 | 1,061,860 |
| ISHARES RUSSELL 2000 ETF | AT COST | 245,274 | 259,387 |
| ISHARES RUSSELL 2000 GROWTH ETF | AT COST | 70,285 | 121,274 |
| DODGE & COX INTERNATIONAL STOCK FUND INTERNATIONAL DEVELOPED | AT COST | 354,082 | 424,214 |
| ISHARES MSCI EAFE ETF INTERNATIONAL DEVELOPED | AT COST | 359,167 | 392,306 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 574,279 | 584,984 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - PROGRAM-RELATED INVESTMENT | 175,971 | 161,451 | 161,451 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO DEDUCTIONS - KTC LARGE GROWTH FUND, LLC - FROM K-1 | 1,045 | 1,045 | 0 | |
| PORTFOLIO DEDUCTIONS - KTC LARGE VALUE FUND, LLC - FROM K-1 | 3,061 | 3,061 | 0 | |
| PORTFOLIO DEDUCTIONS - KTC STRATEGIC OPPS, LLC - FROM K-1 | 3,367 | 3,367 | 0 | |
| PORTFOLIO DEDUCTIONS - KTC SMALL CAP FUND, LLC - FROM K-1 | 1,728 | 1,728 | 0 | |
| PORTFOLIO DEDUCTIONS - KTC DEVELOPED INTERNATIONAL, LLC - FROM K-1 | 885 | 885 | 0 | |
| PORTFOLIO DEDUCTIONS - KTC INTERNATIONAL EMERGING, LLC - FROM K-1 | 2,401 | 2,401 | 0 | |
| SECTION 59(E)(2) - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 325 | 325 | 0 | |
| PORTFOLIO DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 2,443 | 2,443 | 0 | |
| OTHER DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 15,426 | 15,426 | 0 | |
| NON-DEDUCTIBLE EXPENSES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 19 | 0 | 0 | |
| BANK FEES - BMO HARRIS BANK N.A. - 1490 | 560 | 560 | 0 | |
| OTHER PORTFOLIO DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 1 | 1 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| SEC. 988 - KTC DEVELOPED INTERNATIONAL, LLC - FROM K-1 | 19 | 19 | 19 |
| OTHER INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 11,980 | 11,980 | 11,980 |
| ORDINARY INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | -474 | -474 | -474 |
| CANCELLATION OF DEBT - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 7 | 7 | 7 |
| RENTAL INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 1 | 1 | 1 |
| UBTI ADJUSTMENT - KTC HEDGE PRODUCTS, LLC | 0 | 354 | 0 |
| SEC. 988 - KTC INTERNATIONAL EMERGING, LLC - FROM K-1 | 1,367 | 1,367 | 1,367 |
| OTHER INCOME - KTC INTERNATIONAL EMERGING, LLC - FROM K-1 | 8,954 | 8,954 | 8,954 |
| OTHER INCOME - KTC STRATEGIC OPPS, LLC - FROM K-1 | -101 | -101 | -101 |
| PROGRAM RELATED INVESTMENT INTEREST INCOME | 4,218 | 4,218 | 4,218 |
| UBTI ADJUSTMENT - KTC STRATEGIC OPPS, LLC - FROM K-1 - FROM K-1 | 0 | 257 | 0 |
| SEC. 988 - KTC HEDGE PRODUCTS, LLC - FROM K-1 | -211 | -211 | -211 |
| SUBPART F - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 14 | 14 | 14 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - KTC DEVELOPED INTERNATIONAL, LLC - FROM K-1 | 647 | 647 | 0 | |
| FOREIGN TAXES - KTC INTERNATIONAL EMERGING, LLC - FROM K-1 | 982 | 982 | 0 | |
| FOREIGN TAXES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 496 | 496 | 0 | |
| FOREIGN TAXES - KTC STRATEGIC OPPS, LLC - FROM K-1 | 371 | 371 | 0 | |
| FOREIGN TAXES - BMO HARRIS BANK N.A. - 1490 | 0 | 0 | 0 | |
| FOREIGN TAXES - KTC LARGE VALUE FUND, LLC - FROM K-1 | 0 | 0 | 0 | |
| FEDERAL TAX DEPOSIT | 4,543 | 0 | 0 | |
| FOREIGN TAXES - KTC SMALL , LLC - FROM K-1 | 12 | 12 | 0 |