Optimize Strategy Index ETF
Schedule of Investments
June 30, 2026 (Unaudited)

COMMON STOCKS - 99.2%

Shares  

Value  
Banking, Investing & Insurance - 9.5%

AerCap Holdings NV

            3,488

    $        508,481
Allstate Corp.

            2,236

             532,034
Ally Financial, Inc.

            12,470

             572,996
American Express Co.

            1,577

             533,420
American Financial Group, Inc./OH

            3,631

             508,122
Ameriprise Financial, Inc. (a)

            1,021

             468,394
Aon PLC - Class A

            1,394

             462,376
Assurant, Inc.

            2,130

             571,969
Bank of New York Mellon Corp.

            4,120

             595,793
Blackstone, Inc.

            4,300

             505,981
Bread Financial Holdings, Inc. (a)

            6,574

             712,293
Broadridge Financial Solutions, Inc.

            2,411

             330,186
Capital One Financial Corp.

            2,529

             507,368
Cincinnati Financial Corp.

            2,870

             531,352
Corpay, Inc. (b)

            1,510

             503,238
Customers Bancorp, Inc. (b)

            7,039

             556,785
Dave, Inc. (b)

            2,184

             813,737
Everest Group Ltd.

            1,421

             507,624
Fidelity National Information Services, Inc.

            9,220

             358,474
First American Financial Corp.

            7,023

             481,708
Gold.com, Inc.

            9,056

             376,820
Goldman Sachs Group, Inc.

            578

             584,572
Hartford Insurance Group, Inc.

            3,409

             451,761
Heritage Insurance Holdings, Inc. (b)

            17,661

             460,599
Houlihan Lokey, Inc.

            3,142

             421,436
Jack Henry & Associates, Inc.

            2,763

             380,576
Kemper Corp.

            14,938

             402,728
M&T Bank Corp. (a)

            2,256

             536,951
MarketAxess Holdings, Inc.

            2,559

             290,421
Mastercard, Inc. - Class A

            909

             466,862
Moody's Corp.

            1,006

             455,637
Morgan Stanley

            2,962

             619,176
Pelagos Insurance Capital Ltd.

            25,495

             620,803
PennyMac Financial Services, Inc. (a)

            5,507

             479,660
PennyMac Mortgage Investment Trust (a)

            39,926

             450,365
PNC Financial Services Group, Inc.

            2,303

             567,045
Popular, Inc.

            3,630

             595,973
PROG Holdings, Inc.

            14,273

             665,264
Prudential Financial, Inc.

            4,888

             527,562
Reinsurance Group of America, Inc.

            2,291

             487,181
RenaissanceRe Holdings Ltd.

            1,589

             503,554
RLJ Lodging Trust (a)

            60,551

             717,529
S&P Global, Inc.

            1,049

             427,216
Selective Insurance Group, Inc.

            5,928

             575,075
SouthState Bank Corp. (a)

            5,018

             501,298
Texas Capital Bancshares, Inc.

            5,166

             533,441
Tradeweb Markets, Inc. - Class A

            3,810

             379,705
Travelers Cos., Inc.

            1,550

             511,686
Trupanion, Inc. (b)

            17,300

             428,521
Visa, Inc. - Class A

            1,496

             513,263
Voya Financial, Inc.

            7,011

             634,706
WEX, Inc. (b)

            2,841

             400,837
Wintrust Financial Corp. (a)

            3,438

             552,555







             27,083,109






Bits & Bytes - 53.0% (c)

Advanced Micro Devices, Inc. (b)

            14,513

             8,430,747
Amphenol Corp. - Class A

            21,177

             3,733,929
Analog Devices, Inc.

            8,843

             3,512,174
Apple, Inc.

            10,847

             3,138,688
Applied Materials, Inc.

            8,600

             6,217,800
Arrow Electronics, Inc. (b)

            20,184

             4,307,467
Canadian Solar, Inc. (a)(b)

            174,540

             2,796,131
Clarivate PLC (a)(b)

            1,019,212

             2,201,498
Coherent Corp. (b)

            11,847

             4,673,286
Fabrinet (b)

            5,706

             3,207,228
First Solar, Inc. (b)

            14,759

             3,482,534
International Business Machines Corp.

            10,789

             3,033,975
Keysight Technologies, Inc. (b)

            10,251

             3,588,568
KLA Corp.

            20,768

             6,265,913
Lam Research Corp.

            14,010

             6,070,953
Lumentum Holdings, Inc. (b)

            4,790

             4,110,107
MACOM Technology Solutions Holdings, Inc. (b)

            13,458

             5,119,019
Micron Technology, Inc.

            7,542

             8,705,655
Microsoft Corp.

            6,829

             2,547,354
Motorola Solutions, Inc.

            6,061

             2,517,073
NCR Voyix Corp. (a)(b)

            355,750

             2,906,478
NVIDIA Corp.

            15,705

             3,142,413
Penguin Solutions, Inc. (a)(b)

            152,938

             11,624,817
PTC, Inc. (b)

            17,163

             1,949,888
Qorvo, Inc. (b)

            35,969

             3,354,829
Sandisk Corp. (b)

            5,296

             12,041,674
Seagate Technology Holdings PLC

            7,916

             7,638,940
TE Connectivity PLC

            13,566

             2,735,041
Teradyne, Inc.

            10,228

             4,948,716
TTM Technologies, Inc. (b)

            31,767

             5,941,064
Western Digital Corp.

            11,387

             7,273,105




             151,217,064






Building Blocks - 1.3%

Ball Corp.

            3,117

             194,501
Carpenter Technology Corp. (a)

            484

             298,550
Celanese Corp.

            4,120

             189,520
CF Industries Holdings, Inc.

            1,755

             189,996
Commercial Metals Co. (a)

            3,117

             195,592
Critical Metals Corp. (a)(b)

            23,088

             236,652
Dakota Gold Corp. (b)

            33,307

             141,888
Ecolab, Inc.

            719

             200,321
Martin Marietta Materials, Inc.

            333

             192,041
Nucor Corp.

            1,204

             268,191
PPG Industries, Inc.

            1,904

             230,936
Reliance, Inc.

            670

             250,312
Sherwin-Williams Co.

            616

             212,101
Sonoco Products Co. (a)

            3,809

             214,637
Steel Dynamics, Inc.

            1,119

             256,766
Tronox Holdings PLC

            31,066

             195,716
Warrior Met Coal, Inc.

            2,626

             213,126




             3,680,846






Communication & Media Services - 2.5%

AppLovin Corp. - Class A (b)

            932

             480,194
Liberty Latin America Ltd. - Class C (b)

            64,715

             504,130



Liberty Media Corp.-Liberty Formula One - Class C (b)

            6,211

             590,915
Netflix, Inc. (b)

            4,839

             345,505
Reddit, Inc. - Class A (b)

            3,733

             647,974
RingCentral, Inc. - Class A

            12,382

             482,650
Roku, Inc. (b)

            5,174

             714,736
Sinclair, Inc.

            33,353

             475,280
Sirius XM Holdings, Inc. (a)

            23,385

             690,793
Spotify Technology SA (b)

            921

             422,859
Take-Two Interactive Software, Inc. (b)

            2,460

             614,951
USA TODAY Co., Inc. (b)

            81,810

             699,476
Zoom Communications, Inc. - Class A (b)

            6,714

             579,485




             7,248,948






Consumer Elastic - 8.6%

Adient PLC (b)

            30,010

             551,584
Advance Auto Parts, Inc. (a)

            12,688

             789,447
Amazon.com, Inc. (b)

            2,995

             713,828
AutoNation, Inc. (b)

            3,313

             615,522
Boot Barn Holdings, Inc. (b)

            3,585

             588,908
BorgWarner, Inc.

            12,328

             818,579
Boyd Gaming Corp.

            7,970

             703,990
Brinker International, Inc. (b)

            4,737

             795,816
Burlington Stores, Inc. (b)

            2,089

             661,795
Carvana Co. (b)

            10,050

             661,491
Covista, Inc. (b)

            6,258

             780,122
Dauch Corp. (b)

            114,651

             621,408
Deckers Outdoor Corp. (b)

            6,126

             608,251
Domino's Pizza, Inc.

            1,564

             463,007
DoorDash, Inc. - Class A (b)

            3,564

             657,665
Duolingo, Inc. (a)(b)

            6,266

             720,715
Five Below, Inc. (b)

            2,955

             531,280
Freshpet, Inc. (b)

            7,684

             454,278
Garmin Ltd. (a)

            2,623

             623,067
Hasbro, Inc. (a)

            6,758

             558,143
Installed Building Products, Inc.

            2,087

             479,676
Kohl's Corp. (a)

            42,236

             748,422
Marriott International, Inc./MD - Class A

            1,972

             730,804
McDonald's Corp.

            1,947

             526,294
MGM Resorts International (b)

            17,953

             858,333
Newell Brands, Inc.

            150,614

             924,770
Planet Fitness, Inc. - Class A (b)

            8,119

             423,568
Ralph Lauren Corp.

            1,887

             757,461
RH (a)(b)

            4,492

             739,967
Tapestry, Inc.

            4,430

             648,463
Toll Brothers, Inc.

            4,324

             712,379
Upbound Group, Inc.

            32,482

             689,268
Vestis Corp. (b)

            81,247

             1,179,707
Whirlpool Corp. (a)

            10,868

             428,417
Wingstop, Inc. (a)

            2,787

             483,294
Winnebago Industries, Inc. (a)

            17,597

             549,730
Yum! Brands, Inc.

            3,991

             638,001




             24,437,450






Consumer Inelastic - 3.9%

Andersons, Inc. (a)

            9,808

             670,867
Casey's General Stores, Inc.

            952

             756,640
Costco Wholesale Corp.

            634

             593,088
CVS Health Corp.

            8,123

             840,324
Dole PLC

            41,480

             569,106



elf Beauty, Inc. (a)(b)

            7,678

             568,172
Grocery Outlet Holding Corp. (a)(b)

            96,052

             958,599
Ingredion, Inc.

            5,512

             522,042
J M Smucker Co.

            5,692

             640,350
Nomad Foods Ltd.

            61,694

             675,549
PepsiCo, Inc.

            3,970

             537,538
Performance Food Group Co. (b)

            7,237

             809,024
Philip Morris International, Inc.

            3,724

             673,709
SharkNinja, Inc. (a)(b)

            5,697

             867,482
Somnigroup International, Inc. (a)

            7,912

             620,301
US Foods Holding Corp. (b)

            7,017

             717,488




             11,020,279






Nuts & Bolts - 8.3%

AAR Corp. (b)

            3,226

             461,092
Advanced Energy Industries, Inc.

            1,168

             435,512
AGCO Corp.

            2,826

             338,272
Astronics Corp. (b)

            4,607

             374,365
Astronics Corp. - Class B (b)

            922

             70,042
Automatic Data Processing, Inc.

            1,547

             346,451
Avis Budget Group, Inc. (a)(b)

            3,590

             530,710
Blackbaud, Inc. (b)

            7,269

             215,308
Boeing Co. (b)

            1,515

             327,952
BrightView Holdings, Inc. (b)

            27,520

             389,958
Comfort Systems USA, Inc.

            264

             523,235
Construction Partners, Inc. - Class A (a)(b)

            2,964

             352,034
Crane Co.

            1,832

             408,664
Cummins, Inc.

            649

             462,873
Dycom Industries, Inc. (b)

            980

             495,478
Eaton Corp. PLC

            1,007

             429,103
EMCOR Group, Inc.

            496

             411,620
Eve Holding, Inc. (b)

            119,882

             300,904
Everforth, Inc. (b)

            8,162

             145,855
FedEx Corp.

            966

             302,483
Fedex Freight Holding Co., Inc. (b)

            483

             72,933
Ferguson Enterprises, Inc.

            1,520

             360,742
Frontier Group Holdings, Inc. (b)

            96,701

             764,905
FTAI Aviation Ltd. (a)

            1,337

             361,699
GE Vernova, Inc.

            444

             521,638
General Electric Co.

            1,083

             404,749
HEICO Corp.

            1,153

             410,687
Herc Holdings, Inc. (a)

            2,914

             417,693
Hertz Global Holdings, Inc. (a)(b)

            84,965

             192,446
Hexcel Corp.

            3,952

             395,437
Hubbell, Inc.

            742

             388,214
HubSpot, Inc. (b)

            1,180

             215,362
Huntington Ingalls Industries, Inc.

            816

             228,390
Insight Enterprises, Inc. (b)

            4,119

             501,694
Intuit, Inc.

            728

             190,008
Jacobs Solutions, Inc.

            2,559

             322,434
JB Hunt Transport Services, Inc.

            1,640

             474,665
Johnson Controls International PLC

            2,644

             386,315
Kirby Corp. (b)

            2,743

             372,966
LCI Industries

            2,699

             285,770
Leidos Holdings, Inc.

            1,968

             202,645
Lockheed Martin Corp.

            521

             265,429
ManpowerGroup, Inc.

            12,029

             406,219
MasTec, Inc. (b)

            1,210

             503,433
Millerknoll, Inc. (a)

            17,760

             363,370



NANO Nuclear Energy, Inc. (a)(b)

            14,871

             314,373
Nordson Corp.

            1,283

             387,068
Northrop Grumman Corp.

            463

             235,810
Nova Ltd. (a)(b)

            851

             462,042
Paylocity Holding Corp. (b)

            2,915

             304,705
Phinia, Inc.

            5,208

             428,983
Quanex Building Products Corp.

            20,176

             375,677
Quanta Services, Inc.

            648

             466,586
Regal Rexnord Corp. (a)

            1,877

             447,083
Rockwell Automation, Inc.

            947

             468,841
SPX Technologies, Inc. (a)(b)

            1,711

             419,486
Stagwell, Inc. (b)

            66,805

             496,361
TD SYNNEX Corp.

            2,239

             598,574
TriNet Group, Inc.

            8,974

             444,123
Tutor Perini Corp.

            4,807

             398,837
Vertiv Holdings Co. - Class A

            1,390

             465,400
Waste Management, Inc.

            1,423

             317,158
Woodward, Inc.

            931

             396,085




             23,758,946






Oil, Gas & Others - 1.1%

CNX Resources Corp. (a)(b)

            4,355

             147,765
DT Midstream, Inc. (a)

            1,277

             187,387
EQT Corp. (a)

            2,917

             155,097
Expand Energy Corp.

            1,691

             154,202
HF Sinclair Corp.

            3,214

             223,855
IDACORP, Inc. (a)

            1,267

             191,697
Marathon Petroleum Corp.

            817

             208,882
Nabors Industries Ltd. (b)

            2,295

             192,803
NextDecade Corp. (a)(b)

            32,155

             242,449
Ovintiv, Inc.

            3,466

             182,485
Par Pacific Holdings, Inc. (b)

            3,698

             207,384
Phillips 66

            1,089

             184,095
Primoris Services Corp.

            1,357

             134,506
Sable Offshore Corp. (b)

            12,575

             38,731
Targa Resources Corp.

            762

             204,323
Valaris Ltd. (a)(b)

            2,065

             149,919
Valero Energy Corp.

            804

             209,394
World Kinect Corp.

            7,400

             243,756




             3,258,730






Pharma & Healthcare - 9.3%

Alnylam Pharmaceuticals, Inc. (b)

            1,377

             414,518
Amgen, Inc.

            1,195

             432,733
Amylyx Pharmaceuticals, Inc. (a)(b)

            31,890

             572,744
ArriVent Biopharma, Inc. (a)(b)

            18,851

             654,884
Axsome Therapeutics, Inc. (b)

            2,721

             666,019
Becton Dickinson & Co. (a)

            2,643

             399,965
Bicara Therapeutics, Inc. (b)

            23,913

             709,977
Biohaven Ltd. (a)(b)

            44,524

             662,517
Cardinal Health, Inc.

            2,028

             481,772
Cigna Group

            1,626

             448,256
Compass Therapeutics, Inc. (b)

            80,160

             175,550
Corvus Pharmaceuticals, Inc. (a)(b)

            27,963

             417,767
Cullinan Therapeutics, Inc. (b)

            28,061

             510,991
Elevance Health, Inc.

            1,525

             589,763
Eli Lilly & Co.

            446

             534,946
Enliven Therapeutics, Inc. (a)(b)

            15,003

             761,402
Gilead Sciences, Inc.

            3,069

             387,738



Globus Medical, Inc. - Class A (b)

            5,068

             400,423
HCA Healthcare, Inc.

            829

             323,219
IDEXX Laboratories, Inc. (b)

            726

             382,196
Incyte Corp. (b)

            4,604

             521,909
Indivior Pharmaceuticals, Inc. (b)

            13,687

             561,578
Integer Holdings Corp. (b)

            5,256

             491,173
Intuitive Surgical, Inc. (b)

            901

             358,310
IQVIA Holdings, Inc. (b)

            2,531

             489,040
Kodiak Sciences, Inc. (b)

            17,767

             692,202
Krystal Biotech, Inc. (a)(b)

            1,705

             633,697
Labcorp Holdings, Inc.

            1,638

             458,640
Lantheus Holdings, Inc. (b)

            6,087

             675,292
Maximus, Inc.

            5,662

             304,389
MBX Biosciences, Inc. (a)(b)

            14,458

             798,082
McKesson Corp.

            480

             362,688
MoonLake Immunotherapeutics (b)

            24,335

             473,803
Neurocrine Biosciences, Inc. (b)

            3,447

             580,940
Olema Pharmaceuticals, Inc. (a)(b)

            20,496

             256,405
Omeros Corp. (a)(b)

            38,274

             363,986
ORIC Pharmaceuticals, Inc. (b)

            32,216

             348,899
Oruka Therapeutics, Inc. (a)(b)

            13,396

             1,274,897
Penumbra, Inc. (a)(b)

            1,304

             411,738
Rapport Therapeutics, Inc. (b)

            14,606

             608,632
Repligen Corp. (b)

            3,681

             502,236
ResMed, Inc. (a)

            1,747

             340,455
Sana Biotechnology, Inc. (b)

            140,217

             489,357
Savara, Inc. (b)

            83,811

             516,276
Solventum Corp. (a)(b)

            6,363

             490,906
STERIS PLC

            1,916

             403,452
Stryker Corp.

            1,212

             381,586
Tenet Healthcare Corp. (b)

            1,864

             348,717
Thermo Fisher Scientific, Inc.

            880

             441,197
TransMedics Group, Inc. (a)(b)

            3,408

             226,359
Trevi Therapeutics, Inc. (a)(b)

            31,780

             592,697
United Therapeutics Corp. (b)

            924

             500,651
Universal Health Services, Inc. - Class B

            2,293

             340,946
Vertex Pharmaceuticals, Inc. (b)

            967

             480,338




             26,648,853






Real Estate - 1.0%

AGNT, Inc.

            18,020

             97,488
ARMOUR Residential REIT, Inc. (a)

            6,604

             115,240
BXP, Inc. (a)

            2,209

             146,479
Camden Property Trust

            1,098

             125,710
Chimera Investment Corp.

            8,612

             114,884
Crown Castle, Inc. (a)

            1,293

             97,919
EastGroup Properties, Inc. (a)

            622

             125,974
EPR Properties

            2,035

             118,050
Equinix, Inc.

            119

             124,044
Federal Realty Investment Trust

            1,055

             130,229
Jones Lang LaSalle, Inc. (b)

            391

             121,190
Lamar Advertising Co. - Class A

            860

             134,143
Millrose Properties, Inc.

            3,929

             118,067
PACS Group, Inc. (a)(b)

            3,412

             145,488
Pebblebrook Hotel Trust

            8,827

             171,332
Phillips Edison & Co., Inc.

            3,021

             125,734
Regency Centers Corp.

            1,487

             118,573
SBA Communications Corp.

            595

             104,994
Sun Communities, Inc.

            834

             100,005



Uniti Group, Inc. (b)

            14,226

             163,172
WP Carey, Inc. (a)

            1,611

             115,187
Xenia Hotels & Resorts, Inc.

            7,750

             157,790




             2,771,692






Water & Power - 0.7%

Ameren Corp.

            1,938

             219,072
Atmos Energy Corp.

            1,168

             201,211
Cheniere Energy, Inc.

            843

             201,485
DTE Energy Co.

            1,440

             219,413
Edison International

            3,012

             224,243
Eversource Energy

            2,904

             209,872
National Fuel Gas Co. (a)

            2,326

             179,591
Pinnacle West Capital Corp.

            2,110

             225,770
Spire, Inc. (a)

            2,343

             182,965
Veralto Corp.

            2,291

             203,166




             2,066,788
TOTAL COMMON STOCKS (Cost $194,075,957)

             283,192,705






PREFERRED STOCKS - 0.0% (d)

Shares  

Value  
Communication & Media Services - 0.0% (d)

Liberty Latin America Ltd., Series A, 9.00%, Perpetual (b)

            6,472

             140,378
TOTAL PREFERRED STOCKS (Cost $163,152)

             140,378






RIGHTS - 0.0% (d)

Shares  

Value  
Cash & Other - 0.0% (d)

Sycamore Partners LLC, Expires 08/28/2026, Exercise Price $3.00 (b)(e)

            43,819

             23,224






Pharma & Healthcare - 0.0% (d)

Roche Holding AG, Expires 10/28/2026, Exercise Price $1.00 (b)(e)

            47,871

             16,276
TOTAL RIGHTS (Cost $0)

             39,500






SHORT-TERM INVESTMENTS
INVESTMENTS PURCHASED WITH PROCEEDS FROM SECURITIES LENDING - 14.6%
Units  

Value  
Mount Vernon Liquid Assets Portfolio, LLC, 3.75% (f)

            41,589,556

             41,589,556
TOTAL INVESTMENTS PURCHASED WITH PROCEEDS FROM SECURITIES LENDING (Cost $41,589,556)

             41,589,556






MONEY MARKET FUNDS - 0.7%
Shares  

Value  
First American Government Obligations Fund - Class X, 3.57% (f)

            1,999,342

             1,999,342
TOTAL MONEY MARKET FUNDS (Cost $1,999,342)

             1,999,342






TOTAL INVESTMENTS - 114.5% (Cost $237,828,007)

             326,961,481
Liabilities in Excess of Other Assets - (14.5)%
(0.14549)
            (41,527,172)
TOTAL NET ASSETS - 100.0%




    $        285,434,309


Percentages are stated as a percent of net assets.




REIT - Real Estate Investment Trust







(a)

All or a portion of this security is on loan as of June 30, 2026. The fair value of these securities was $42,152,809.
(b)

Non-income producing security.
(c)

To the extent that the Fund invests more heavily in a particular industry or sector of the economy, its performance will be especially sensitive to developments that significantly affect that industry or sector.
(d)

Represents less than 0.05% of net assets.
(e)

Fair value determined using significant unobservable inputs in accordance with procedures established by and under the supervision of the Adviser, acting as Valuation Designee. These securities represented $39,500 or 0.0% of net assets as of June 30, 2026.
(f)

The rate shown represents the 7-day annualized yield as of June 30, 2026.





























Summary of Fair Value Disclosure as of June 30, 2026 (Unaudited)
 
Optimize Strategy Index ETF has adopted fair value accounting standards which establish a definition of fair value and set out a hierarchy for measuring fair value. These standards require additional disclosures about the various inputs and valuation techniques used to develop the measurements of fair value, a discussion of changes in valuation techniques and related inputs during the period, and expanded disclosure of valuation levels for major security types. These inputs are summarized in the three broad levels listed below. The inputs or valuation methodology used for valuing securities are not an indication of the risk associated with investing in those securities.
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 speeds, 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 based on the best information available.
The following is a summary of the fair valuation hierarchy of the Fund’s securities as of June 30, 2026:



Level 1

Level 2

Level 3

Total
Investments:







  Common Stocks
    $        283,192,705

    $        –

    $        –

    $        283,192,705
  Preferred Stocks
            140,378

            –

            –

            140,378
  Rights
            –

            –

            39,500(b)

            39,500
  Investments Purchased with Proceeds from Securities Lending (a)
            –

            –

            –

            41,589,556
  Money Market Funds
            1,999,342

            –

            –

            1,999,342
Total Investments
    $        285,332,425

    $        –

    $        39,500

    $        326,961,481



 

Refer to the Schedule of Investments for further disaggregation of investment categories.
(a)

Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been categorized in the fair value hierarchy. The fair value amount presented in the table is intended to permit reconciliation of the fair value hierarchy to the amounts listed in the Schedule of Investments.



(b)

The Advisor values the contingent right position using an imputed value based on final market price of the original stock holding less the cash received for the company’s acquisition.






Fair Value Measurement Using Significant Unobservable Inputs

Level 3
Beginning balance as of March 31, 2026

    $        39,500
Ending balance as of June 30, 2026

    $        39,500


$0
Change in unrealized appreciation/depreciation still held as of June 30, 2026

    $        -


 0





Description

Fair Value as of June 30, 2026

Valuation Technique




Rights

    $        39,500

Acquisition Value






    $        39,500