| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KTC STRATEGIC OPPS, LLC | AT COST | 934,691 | 934,691 |
| KTC HEDGE PRODUCTS, LLC | AT COST | 1,069,131 | 1,069,131 |
| FRONTIER MFG GLOBAL EQUITY FUND | AT COST | 261,439 | 261,439 |
| OAKMARK GLOBAL SELECT | AT COST | 197,711 | 197,711 |
| ISHARES CORE MID-CAP ETF | AT COST | 294,969 | 294,969 |
| ISHARES S&P 500 VALUE ETF | AT COST | 881,984 | 881,984 |
| T ROWE PRICE INSTITUTIONAL LARGE-CAP CORE GROWTH FUND | AT COST | 1,147,878 | 1,147,878 |
| ISHARES RUSSELL 2000 ETF | AT COST | 294,301 | 294,301 |
| ISHARES RUSSELL 2000 GROWTH ETF | AT COST | 123,960 | 123,960 |
| DODGE & COX INTERNATIONAL STOCK FUND INTERNATIONAL DEVELOPED | AT COST | 459,063 | 459,063 |
| ISHARES MSCI EAFE ETF INTERNATIONAL DEVELOPED | AT COST | 423,062 | 423,062 |
| VANGUARD FTSE EMERGING MARKETS ETF | AT COST | 577,396 | 577,396 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - PROGRAM-RELATED INVESTMENT | 161,451 | 152,667 | 152,667 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PORTFOLIO DEDUCTIONS - KTC STRATEGIC OPPS, LLC - FROM K-1 | 3,663 | 3,663 | 0 | |
| SECTION 59(E)(2) - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 315 | 315 | 0 | |
| PORTFOLIO DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 3,749 | 3,749 | 0 | |
| OTHER DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 13,869 | 13,869 | 0 | |
| NON-DEDUCTIBLE EXPENSES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 13 | 0 | 0 | |
| BANK FEES - BMO HARRIS BANK N.A. - 1490 | 2,106 | 2,106 | 0 | |
| OTHER PORTFOLIO DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 35 | 35 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 12,661 | 12,661 | 12,661 |
| ORDINARY INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | -511 | -511 | -511 |
| CANCELLATION OF DEBT - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 5 | 5 | 5 |
| RENTAL INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 96 | 96 | 96 |
| UBTI ADJUSTMENT - KTC HEDGE PRODUCTS, LLC | 0 | -1,924 | 0 |
| OTHER INCOME - KTC STRATEGIC OPPS, LLC - FROM K-1 | -18 | -18 | -18 |
| PROGRAM RELATED INVESTMENT INTEREST INCOME | 3,954 | 3,954 | 3,954 |
| UBTI ADJUSTMENT - KTC STRATEGIC OPPS, LLC - FROM K-1 - FROM K-1 | 0 | 345 | 0 |
| SEC. 988 - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 1,911 | 1,911 | 1,911 |
| SEC. 988 - KTC STRATEGIC OPPS, LLC - FROM K-1 | 3 | 3 | 3 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 2,162,358 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 361 | 361 | 0 | |
| FOREIGN TAXES - KTC STRATEGIC OPPS, LLC - FROM K-1 | 516 | 516 | 0 | |
| FOREIGN TAXES - BMO HARRIS BANK N.A. - 1490 | 1,770 | 1,770 | 0 | |
| FEDERAL TAX DEPOSIT | 8,015 | 0 | 0 |