|
Principal
Value
|
Description
|
Stated
Coupon
|
Stated
Maturity
|
Value
|
|
|
U.S. TREASURY BILLS — 94.9%
|
|||||
|
$29,110,000
|
U.S. Treasury Bill
|
(a)
|
04/30/26
|
$29,025,003
|
|
|
29,195,000
|
U.S. Treasury Bill
|
(a)
|
05/28/26
|
29,027,095
|
|
|
34,300,000
|
U.S. Treasury Bill
|
(a)
|
06/30/26
|
33,992,029
|
|
|
|
Total U.S. Treasury Bills
|
92,044,127
|
|||
|
|
(Cost $92,045,704)
|
|
|||
|
Shares
|
Description
|
Value
|
|||
|
MONEY MARKET FUNDS — 17.0%
|
|||||
|
16,460,267
|
Dreyfus Government Cash Management Fund, Institutional Shares - 3.53% (b)
|
16,460,267
|
|||
|
|
(Cost $16,460,267)
|
|
|||
|
|
|||||
|
|
|||||
|
|
Total Investments — 111.9%
|
108,504,394
|
|||
|
|
(Cost $108,505,971)
|
|
|||
|
|
Net Other Assets and Liabilities — (11.9)%
|
(11,536,278
)
|
|||
|
|
Net Assets — 100.0%
|
$96,968,116
|
|||
|
Counterparty
|
Reference
Instrument
|
Fund
Pays
|
Fund Receives
|
Termination
Date
|
Periodic
Payment
Frequency
|
Notional
Amount
|
Upfront
Payments
Paid/
(Received)
|
Market
Value
|
Unrealized
Appreciation/
(Depreciation)
|
|
BNP
|
Lowest of three Equity
returns on S&P 500
Index, Russell 2000
Index, and NASDAQ-
100 Index
|
SOFR
|
Return from a basket of
components with
annualized coupon
premiums from 10.60%
to 12.36% and maturity
dates ranging from
4/1/27 to 3/15/28. (c)
|
Perpetual
|
Monthly
|
$26,475,440
|
$(93,577
)
|
$(205,726
)
|
$(112,149
)
|
|
CITI
|
Lowest of three Equity
returns on S&P 500
Index, Russell 2000
Index, and NASDAQ-
100 Index
|
SOFR
|
Return from a basket of
components with
annualized coupon
premiums from 10.60%
to 13.00% and maturity
dates ranging from
4/1/27 to 3/15/28. (c)
|
Perpetual
|
Monthly
|
26,475,440
|
(215,097
)
|
(182,071
)
|
33,026
|
|
JPM
|
Lowest of three Equity
returns on S&P 500
Index, Russell 2000
Index, and NASDAQ-
100 Index
|
SOFR
|
Return from a basket of
components with
annualized coupon
premiums from 12.08%
to 14.64% and maturity
dates ranging from
4/1/27 to 3/15/28. (c)
|
Perpetual
|
Monthly
|
43,369,088
|
332,484
|
390,617
|
58,133
|
|
|
|
|
|
|
|
|
$23,810
|
$2,820
|
$(20,990
)
|
|
(a)
|
Zero coupon security.
|
|
(b)
|
Rate shown reflects yield as of March 31, 2026.
|
|
(c)
|
The components of the swap are subject to mandatory prepayment. As a result, the actual
remaining maturity of the components
of the swap may be substantially less than the stated maturities shown.
|
|
Abbreviations throughout the Portfolio of Investments:
|
|
|
BNP
|
– BNP Paribas
|
|
CITI
|
– Citibank N.A.
|
|
JPM
|
– JPMorgan Chase and Co.
|
|
SOFR
|
– Secured Overnight Financing Rate
|
|
ASSETS TABLE
|
||||
|
|
Total
Value at
3/31/2026
|
Level 1
Quoted
Prices
|
Level 2
Significant
Observable
Inputs
|
Level 3
Significant
Unobservable
Inputs
|
|
U.S. Treasury Bills
|
$92,044,127
|
$—
|
$92,044,127
|
$—
|
|
Money Market Funds
|
16,460,267
|
16,460,267
|
—
|
—
|
|
Total Investments
|
108,504,394
|
16,460,267
|
92,044,127
|
—
|
|
OTC Total Return Swaps on Indices
|
208,546
|
—
|
208,546
|
—
|
|
Total
|
$108,712,940
|
$16,460,267
|
$92,252,673
|
$—
|
|
LIABILITIES TABLE
|
||||
|
|
Total
Value at
3/31/2026
|
Level 1
Quoted
Prices
|
Level 2
Significant
Observable
Inputs
|
Level 3
Significant
Unobservable
Inputs
|
|
OTC Total Return Swaps on Indices
|
$(205,726
)
|
$—
|
$(205,726
)
|
$—
|