| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KTC HEDGE PRODUCTS, LLC | FMV | 204,786 | 204,786 |
| KTC STRATEGIC OPPS, LLC | FMV | 686,364 | 686,364 |
| ISHARES S&P 500 VALUE EFT | FMV | 194,409 | 194,409 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES - BMO HARRIS BANK N.A. - 8814 | 1,157 | 1,157 | 0 | |
| NON-DEDUCTIBLE EXPENSES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 8 | 0 | 0 | |
| OTHER DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 4,146 | 4,146 | 0 | |
| SECTION 59(E)(2) - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 133 | 133 | 0 | |
| OTHER DEDUCTIONS - KTC STRATEGIC OPPS, LLC - FROM K-1 | 1,036 | 1,036 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 289 | 289 | 289 |
| ORDINARY INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 168 | 168 | 168 |
| OTHER INCOME - KTC STRATEGIC OPPS, LLC - FROM K-1 | 794 | 794 | 794 |
| UBTI ADJUSTMENT - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 0 | -90 | 0 |
| TAX REFUND | 106 | 0 | 106 |
| RENTAL INCOME - FROM KTC HEDGE PRODUCTS, LLC - FROM K-1 | -357 | -357 | -357 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 136,294 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 125 | 125 | 0 | |
| FOREIGN TAXES - KTC STRATEGIC OPPS, LLC - FROM K-1 | 992 | 992 | 0 | |
| STATE TAX PAID - OR | 1,750 | 250 | 0 | |
| FEDERAL TAX DEPOSIT | 4,500 | 0 | 0 |