| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| TAX PREP FEES | 3,500 | 3,500 | 3,500 | 3,500 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| 175 HESS | 8,891 | 12,955 |
| 6000 BALL CORP | 88,880 | 577,620 |
| 200 BERSHIRE HATHAWAY B | 22,345 | 901,324 |
| 8000 SALESFORCE | 46,840 | 1,346,889 |
| 3000 DANAHER | 72,697 | 954,129 |
| 26000 CBOE GLOBAL MARKETS INC | 754,000 | 2,793,734 |
| 1000 WALGREENS | 5,604 | 52,160 |
| 2000 ENERGY SELECT SECTOR | 118,390 | 111,000 |
| 500 SPDR S&P 500 ETF | 143,475 | 237,480 |
| 21348.6310 HARBOR INTERNATIONAL | 341,662 | 348,256 |
| 6 CALL OPTION ISHR RSL 2000 VALUE | ||
| 60 CALL OPTION BALL CORP | ||
| 29 CALL OPTION DANAHER CORP | ||
| 4 CALL OPTION ISHR RSL 2000 | ||
| 53 CALL OPTION SALESFORCE | ||
| 1750 INVESCO S&P SMALL CAP | 100,234 | 107,374 |
| 6934 ISHARES GLOBAL REIT | 199,963 | 212,250 |
| 460 ISHARES RUSSELL 2000 | 99,650 | 102,327 |
| 620 ISHARES RUSSELL 2000 VALUE | 99,460 | 102,951 |
| 750 ISHARES US BASIC MATERIAL | 99,052 | 57,124 |
| 20 CALL OPTION SPDR ENERGY | ||
| 5 CALL OPTION SPDR S&P 500 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| CEDAR STREET EMERGING MARKETS VALUE | AT COST | 3,049,788 | 3,267,715 |
| CEDAR STREET INTERNATIONAL SMALL CAP | AT COST | 1,040,455 | 1,130,866 |
| COMPOUND ADVANTAGE REBOUNDER | AT COST | 306,082 | 306,082 |
| COMPOUND ADVANTAGE INNOVATOR | AT COST | 246,735 | 246,735 |
| COMPOUND ADVANTAGE 21ST CENTURY | AT COST | 284,914 | 284,914 |
| Description | Amount |
|---|---|
| TIMING DIFFERENCES-PAPER GAIN/LOSSES | 1,379,160 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| EXPENSES | ||||
| ANNUAL FILING FEE | 61 | 61 | 61 | 61 |
| CEDAR ST EMERGING OPERATING & | 43,175 | 43,175 | 43,175 | 43,175 |
| CEDAR ST INTERNATIONAL OPERAT | 12,362 | 12,362 | 12,362 | 12,362 |
| COMPOUND ADVANTAGE REBOUNDER | 1,582 | 1,582 | 1,582 | 1,582 |
| COMPOUND ADVANTAGE INNOVATOR | 276 | 276 | 276 | 276 |
| COMPOUND ADVANTAGE 21. CENT | 1,325 | 1,325 | 1,325 | 1,325 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CEDAR STREET EMERGING MARK VF | 10,329 | 10,329 | 10,329 | 10,329 |
| CEDAR STREET INTERNATIONAL FOREI | 3,824 | 3,824 | 3,824 | 3,824 |
| COMPOUND ADVANTAGE INNOVATOR | 10 | 10 | 10 | 10 |
| CHARLES SCHWAB | 656 | 656 | 656 | 656 |