CTA Report

Report Start Date Report End Date

McMillan Analysis Corp / Volatility Capture CTA
Accepting New Investors: Yes Option Writing / S&P 500

Client Trading from May 2018 to Dec 2018. Pro-Forma Proprietary Trading from Jan 2019 - Jun 2019. Client Trading from July 2019.

Year	Jan	Feb	Mar	Apr	May	Jun	Jul	Aug	Sep	Oct	Nov	Dec
2019	0.63%	0.52%	0.73%	0.61%	2.41%	2.10%	1.02%	-2.90%	2.65%	2.11%	1.34%	1.21%
2020	0.39%	-33.73%	77.36%	1.28%	1.33%	-1.32%	2.33%	-1.07%	2.59%	-0.40%	1.06%	0.68%
2021	0.52%	0.83%	0.79%	0.32%	0.22%	0.20%	0.15%	0.14%	2.15%	-0.06%	0.92%	2.65%
2022	0.34%	1.25%	1.22%	3.39%	2.68%	-8.22%	-1.69%	1.75%	0.93%	-0.55%	-0.04%	0.01%
2023	0.20%	1.90%	0.58%	0.37%	0.62%	-0.03%	0.30%	1.36%	0.77%	1.77%	-0.03%	0.33%
2024	0.33%	-0.06%	0.08%	2.37%	0.22%	0.18%	0.71%	-0.68%	0.10%

	2019	2020	2021	2022	2023	2024 YTD
ROR	13.03%	25.77%	9.15%	0.57%	8.43%	3.27%
Max DD	-2.90%	-33.73%	-0.06%	-9.77%	-0.03%	-0.68%

The Notes Below Are An Integral Part of this Report | Track Record Compiled By: N/A

Program Description: McMillan Asset Management's primary objective is to provide a consistent, low volatility return stream that is uncorrelated to traditional investments. The Volatility Capture CTA strategy utilizes a repeatable process to systematically capture futures index option premium and manage drawdowns through the use of volatility derivatives. The strategy is managed in separate accounts providing for both liquidity and transparency.

Investment Information

Program Start Date	May-2018
Minimum Investment	100,000
Management Fee	0-1%
Incentive Fee	20%
Margin
Round Turns per Million	6,000
Currency	US Dollars
NFA No:	#0238932

Trading Strategy

Market Segment

Loading chart...

Program Statistics
Peak-to-Valley Drawdown (1) (Jan 2020 - Feb 2020)	-33.73%
Worst Monthly Return (Feb 2020)	-33.73%
Current Losing Streak	-0.58%
Average Monthly Return	1.22%

Annualized Statistics
Annualized Compounded ROR (2)	10.19%
Standard Deviation	35.65%
Sharpe Ratio (4)	0.38
36 Month Calmar Ratio (3)	0.54

Ascent Capital Management
311 S. Wacker Drive - Suite 600 * Chicago, IL 60606
Office: 312-283-3350 Email: [email protected] | Web Address: http://www.ascentcm.com

Time Window Analysis

Length	Best	Average	Worst
1 mo	77.4%	1.2%	-33.7%
3 mo	82%	3%	-32.7%
6 mo	81.8%	5.7%	-28.5%
12 mo	91.6%	11.6%	-25.7%
18 mo	95.1%	17.5%	-0.4%
24 mo	109.6%	22.1%	2.8%
36 mo	111.9%	33.9%	16.6%

Historical Drawdown and Recoveries***

Start	Depth	Length	Recovery	End
Feb-20	-33.73%	1 mo	1 mo	Mar-20
Jun-22	-9.77%	2 mo	18 mo	Jan-24
Aug-19	-2.90%	1 mo	2 mo	Oct-19
Jun-20	-1.32%	1 mo	1 mo	Jul-20
Aug-20	-1.07%	1 mo	1 mo	Sep-20
Aug-24	-0.68%	1 mo	1 mo	n/a

Comparisons	Program	AG CTA Index	SP 500 TR
Annualized Compound ROR	10.19%	5.16%	17.52%
Cumulative Return	74.74%	33.53%	152.99%
Cumulative VAMI (5)	1747	1335	2530
Largest Monthly Gain	77.36%	2.99%	12.82%
Largest Monthly Loss	-33.73%	-1.42%	-12.35%
Correlation	—	0.287	-0.209
Last 12 Months	5.41%	6.41%	36.36%
Last 36 Months	16.59%	14.08%	40.18%

Loading chart...

Ascent Capital Management
311 S. Wacker Drive - Suite 600 * Chicago, IL 60606
Office: 312-283-3350 Email: [email protected] | Web Address: http://www.ascentcm.com

+ NOTES: Management of the Volatility Capture CTA strategy for outside investors began in May of 2018. At the end of December, the initial investors closed their account. For the purpose of continuity, the returns from Jan 2019 through June 2019 reflect the proforma performance of a proprietary account. No actual fees were charged to this account during that time period, however the performance reflects a performance fee of 20% of profits. Client performance resumes in July 2019 and continues going forward.

A Qualified Eligible Person ('QEP') must meet the following two requirements: 1) the investor must first be an accredited investor. The most common ways for this are to either have a net worth of $1,000,000 or more OR an annual income of $200,000 or more for the last two years OR, combined with a spouse, $300,000 per year for two years, 2) the investor must meet an additional portfolio requirement, which is having $2,000,000 in securities holdings OR $200,000 in margin on deposit with a Futures Commission Merchant OR a combination of the two (for example, $1,000,000 in securities and $100,000 in margin).

PURSUANT TO AN EXEMPTION FROM THE COMMODITY FUTURES TRADING COMMISSION IN CONNECTION WITH ACCOUNTS OF QUALIFIED ELIGIBLE PERSONS, THIS BROCHURE OR ACCOUNT DOCUMENT IS NOT REQUIRED TO BE, AND HAS NOT BEEN, FILED WITH THE COMMISSION. THE COMMODITY FUTURES TRADING COMMISSION DOES NOT PASS UPON THE MERITS OF PARTICIPATING IN A TRADING PROGRAM OR UPON THE ADEQUACY OR ACCURACY OF COMMODITY TRADING ADVISOR DISCLOSURE. CONSEQUENTLY, THE COMMODITY FUTURES TRADING COMMISSION HAS NOT REVIEWED OR APPROVED THIS TRADING PROGRAM OR THIS BROCHURE OR ACCOUNT DOCUMENT.

** The drawdown begins in the month listed as start. The length in months of the drawdown is listed under length. The recovery begins in the following month, and the length of the recovery period is listed under recovery. The date listed as end is the month that the program recovered from the drawdown.

Please note that the monthly performance numbers, ROR and Drawdowns are based on end of month values and are not reflective of intramonth volatility.

Statistical Notes

1. Peak to Valley Drawdown ("Maximum Drawdown") is the worst drawdown % loss over the period of 2019-01-31 to 2024-09-30

2. The Annualized Compounded ROR is the average return of an investment over a number of years. It smoothes out returns by assuming constant growth.

3. Calmar Ratio Uses last 36 months of Data

ROR = Rate of Return

AG CTA Index: The Autumn Gold CTA Index is a Non-Investable Index comprised of the client performance of all CTA programs included in the AG database and does not represent the complete universe of CTAs. CTA programs with proprietary performance are not included. Monthly numbers are updated until 45 days after the end of the month. Investors should note that it is not possible to invest in this index.

SP 500 TR: The S&P 500 indices are designed to reflect all sectors of the U.S. equity markets. The S&P 500 includes 500 blue chip, large cap stocks, which together represent about 75% of the total U.S. equities market. Companies eligible for addition to the S&P 500 have market capitalization of at least US$3.5 billion. The TR Index accounts for the reinvestment of dividends.

This report has been prepared from information provided by the Trader and is believed to be reliable. This report should be read in conjunction with the Trader's Disclosure Document.

PAST PERFORMANCE IS NOT NECESSARILY INDICATIVE OF FUTURE RESULTS. TRADING FUTURES AND OPTIONS INVOLVES SUBSTANTIAL RISK OF LOSS AND IS NOT SUITABLE FOR ALL INVESTORS. THERE ARE NO GUARANTEES OF PROFIT NO MATTER WHO IS MANAGING YOUR MONEY. THERE IS AN UNLIMITED RISK OF LOSS IN SELLING OPTIONS. YOU SHOULD CAREFULLY CONSIDER WHETHER COMMODITY FUTURES AND OPTIONS IS SUITABLE FOR YOU IN LIGHT OF YOUR FINANCIAL CONDITION. AN INVESTOR MUST READ AND UNDERSTAND THE MANAGER'S CURRENT DISCLOSURE DOCUMENT BEFORE INVESTING.

Ascent Capital Management
311 S. Wacker Drive - Suite 600 * Chicago, IL 60606
Office: 312-283-3350 Email: [email protected] | Web Address: http://www.ascentcm.com