NPORT-EX 2 zega.htm ZHDG ETF - 01.31.24 PART F

ZEGA Buy and Hedge ETF
 
Schedule of Investments
 
as of January 31, 2024 (Unaudited)
 
   
OPTIONS PURCHASED - 74.1%(a)(b)
 
Notional Amount
   
Contracts
   
Value
 
Call Options - 72.7%
         
$
 
SPDR S&P 500 ETF, Expiration: 12/19/2025; Exercise Price: $150.01
   
44,038,656
     
912
     
30,672,841
 
                         
Put Options - 1.4%
           
$
 
SPDR S&P 500 ETF
     
   
$
 
Expiration: 09/20/2024; Exercise Price: $415.00
   
14,582,976
     
302
     
158,852
 
Expiration: 01/17/2025; Exercise Price: $370.01
   
14,679,552
     
304
     
146,667
 
Expiration: 03/21/2025; Exercise Price: $415.00
   
14,776,128
     
306
     
310,896
 
Total Put Options
                   
616,415
 
TOTAL OPTIONS PURCHASED (Cost $24,944,352)
     
31,289,256
 
                         
U.S. TREASURY OBLIGATIONS - 31.0%
   
Par
         
United States Treasury Note/Bond
 
3.00%, 06/30/2024(c)
     
7,617,000
     
7,549,016
 
0.75%, 11/15/2024
     
5,724,000
     
5,543,325
 
TOTAL U.S. TREASURY OBLIGATIONS (Cost $13,095,818)
     
13,092,341
 
                         
SHORT-TERM INVESTMENTS - 2.2%
   
Shares
         
Money Market Funds - 2.2%
                 
Dreyfus Treasury Securities Cash Management, 4.42%(c)(d)
     
191,803
     
191,803
 
First American Government Obligations Fund - Class X, 5.23%(d)
     
728,189
     
728,189
 
TOTAL SHORT-TERM INVESTMENTS (Cost $919,992)
     
919,992
 
                         
TOTAL INVESTMENTS - 107.3% (Cost $38,960,162)
   
$
45,301,589
 
Liabilities in Excess of Other Assets - (7.3)%
     
(3,085,400
)
TOTAL NET ASSETS - 100.0%
                 
$
42,216,189
 
           
Percentages are stated as a percent of net assets.
         

(a)
Exchange-traded.
(b)
100 shares per contract.
(c)
All or a portion of security has been pledged as collateral. The total value of assets committed as collateral as of January 31, 2024 is $3,412,748.
(d)
The rate shown represents the 7-day effective yield as of January 31, 2024.

ZEGA Buy and Hedge ETF
 
Schedule of Options Written
 
as of January 31, 2024 (Unaudited)
 
   
OPTIONS WRITTEN - (7.3)% (a)(b)
 
Notional Amount
   
Contracts
   
Value
 
Call Options - (7.3)%
                 
SPDR S&P 500 ETF, Expiration: 03/15/2024; Exercise Price: $455.00
 
$
(44,038,656
)
   
(912
)
 
$
(3,078,000
)
TOTAL OPTIONS WRITTEN (Premiums received $783,479)
                   
(3,078,000
)

(a)
Exchange-traded.
(b)
100 shares per contract.


Summary of Fair Value Exposure at January 31, 2024 (Unaudited)

The Fund utilizes various methods to measure the fair value of its investments on a recurring basis. U.S. GAAP establishes a hierarchy that prioritizes inputs to valuation methods. The three levels of inputs are:

• Level 1 — Unadjusted quoted prices in active markets for identical assets or liabilities that the Fund has the ability to access.
• Level 2 — Observable inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These inputs may include quoted prices for the identical instrument on an inactive market, prices for similar instruments, interest rates, prepayment spreads, credit risk, yield curves, default rates and similar data.
• Level 3 — Unobservable inputs for the asset or liability, to the extent relevant observable inputs are not available, representing the Fund’s own assumptions about the assumptions a market participant would use in valuing the asset or liability, and would be based on the best information available.

The following is a summary of the inputs used to value the Fund's investments as of January 31, 2024:

ZEGA Buy and Hedge ETF
 
   
Level 1
   
Level 2
   
Level 3
   
Total
 
Assets:
                       
  Options Purchased
 
$
469,748
   
$
30,819,507
   
$
   
$
31,289,256
 
  U.S. Treasury Obligations
   
     
13,092,341
     
     
13,092,341
 
  Money Market Funds
   
919,992
     
     
     
919,992
 
Total Assets
 
$
1,389,740
   
$
43,911,848
   
$
   
$
45,301,589
 
                                 
Liabilities:
                               
  Options Written
   
(3,078,000
)
   
     
     
(3,078,000
)
Total Liabilities
 
$
(3,078,000
)
 
$
   
$
   
$
(3,078,000
)