| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KTC STRATEGIC OPPS, LLC | FMV | 3,823,262 | 3,823,262 |
| KTC HEDGE PRODUCTS, LLC | FMV | 1,119,468 | 1,119,468 |
| ISHARES CORE MID-CAP ETF | FMV | 231,975 | 231,975 |
| ISHARES S&P 500 VALUE ETF | FMV | 694,864 | 694,864 |
| ISHARES RUSSELL 2000 GROWTH ETF | FMV | 106,689 | 106,689 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - PROGRAM-RELATED INVESTMENT | 143,661 | 134,429 | 134,429 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| OTHER DEDUCTIONS - KTC STRATEGIC OPPS, LLC - FROM K-1 | 5,772 | 5,772 | 0 | |
| SECTION 59(E)(2) - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 728 | 728 | 0 | |
| OTHER DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 22,668 | 22,668 | 0 | |
| NON-DEDUCTIBLE EXPENSES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 46 | 0 | 0 | |
| BANK FEES | 1,294 | 1,294 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 1,576 | 1,576 | 1,576 |
| OTHER INCOME - KTC STRATEGIC OPPS, LLC - FROM K-1 | 4,427 | 4,427 | 4,427 |
| RENTAL INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | -1,951 | -1,951 | -1,951 |
| UBTI ADJUSTMENT - KTC HEDGE PRODUCTS, LLC | 0 | -494 | 0 |
| PROGRAM RELATED INVESTMENT INTEREST INCOME | 3,505 | 3,505 | 3,505 |
| ORDINARY INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 917 | 917 | 917 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 745,628 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 682 | 682 | 0 | |
| FOREIGN TAXES - KTC STRATEGIC OPPS, LLC - FROM K-1 | 5,529 | 5,529 | 0 | |
| FEDERAL TAX DEPOSIT | 28,000 | 0 | 0 |