| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| KTC STRATEGIC OPPS, LLC | FMV | 4,159,240 | 4,159,240 |
| KTC HEDGE PRODUCTS, LLC | FMV | 1,259,967 | 1,259,967 |
| ISHARES CORE MID-CAP ETF | FMV | 260,767 | 260,767 |
| ISHARES S&P 500 VALUE ETF | FMV | 762,756 | 762,756 |
| ISHARES RUSSELL 2000 GROWTH ETF | FMV | 121,748 | 121,748 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| NOTE RECEIVABLE - PROGRAM-RELATED INVESTMENT | 134,429 | 124,963 | 124,963 |
| 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 | 11,787 | 11,787 | 0 | |
| SECTION 59(E)(2) - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 600 | 600 | 0 | |
| OTHER DEDUCTIONS - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 19,928 | 19,928 | 0 | |
| NON-DEDUCTIBLE EXPENSES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 13 | 0 | 0 | |
| NON-DEDUCTIBLE EXPENSES - KTC STRATEGIC OPPS, LLC - FROM K-1 | 1 | 0 | 0 | |
| BANK FEES | 1,623 | 1,623 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| OTHER INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 1,256 | 1,256 | 1,256 |
| OTHER INCOME - KTC STRATEGIC OPPS, LLC - FROM K-1 | 64 | 64 | 64 |
| RENTAL INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | -4,498 | -4,498 | -4,498 |
| UBTI ADJUSTMENT - KTC HEDGE PRODUCTS, LLC | 0 | -14 | 0 |
| PROGRAM RELATED INVESTMENT INTEREST INCOME | 3,272 | 3,272 | 3,272 |
| ORDINARY INCOME - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 1,528 | 1,528 | 1,528 |
| TAX REFUND | 2,400 | 0 | 2,400 |
| Description | Amount |
|---|---|
| UNREALIZED GAIN ON INVESTMENT | 498,491 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| FOREIGN TAXES - KTC HEDGE PRODUCTS, LLC - FROM K-1 | 3,184 | 3,184 | 0 | |
| FOREIGN TAXES - KTC STRATEGIC OPPS, LLC - FROM K-1 | 6,486 | 6,486 | 0 | |
| FEDERAL TAX PAID | 122 | 0 | 0 |