| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KTC HEDGE PRODUCTS, LLC | FMV | 230,487 | 230,487 |
| KTC STRATEGIC OPPS, LLC | FMV | 791,543 | 791,543 |
| ISHARES S&P 500 VALUE EFT | FMV | 165,684 | 165,684 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| BANK FEES - NORTHERN TRUST - 7358 | 1,314 | 1,314 | 0 | |
| NON-DEDUCTIBLE EXPENSES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 2 | 0 | 0 | |
| OTHER DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 3,646 | 3,646 | 0 | |
| SECTION 59(E)(2) - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 110 | 110 | 0 | |
| OTHER DEDUCTIONS - KTC STRATEGIC OPPS, LLC - FROM K-1 | 2,137 | 2,137 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 232 | 232 | 232 |
| ORDINARY INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 280 | 280 | 280 |
| OTHER INCOME - KTC STRATEGIC OPPS, LLC - FROM K-1 | 12 | 12 | 12 |
| UBTI ADJUSTMENT - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 0 | -3 | 0 |
| TAX REFUND | 1,114 | 0 | 1,114 |
| RENTAL INCOME - FROM KTC HEDGE PRODUCTS, LLC - FROM K-1 | -823 | -823 | -823 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENTS | 79,170 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 582 | 582 | 0 | |
| FOREIGN TAXES - KTC STRATEGIC OPPS, LLC - FROM K-1 | 1,176 | 1,176 | 0 | |
| STATE TAX PAID - OR | 260 | 160 | 0 | |
| FEDERAL TAX PAID | 22 | 0 | 0 |