The Ambassador Fund
SCHEDULE OF INVESTMENTS
As of January 31, 2024 (Unaudited)
Principal Amount1 | Value | |||||||
EVENT LINKED BONDS — 77.5% | ||||||||
EUROPE — 5.9% | ||||||||
MULTI-PERIL — 0.2% | ||||||||
Orange Capital Re DAC | ||||||||
400,000 | 3-Month Euribor + 332.00 basis points, 1/17/20252,3 | $ | 429,353 | |||||
WINDSTORM — 5.7% | ||||||||
Blue Sky Re DAC | ||||||||
2,750,000 | 3-Month Euribor + 575.00 basis points, 1/8/20302,3,4 | 2,988,058 | ||||||
Eiffel Re Ltd. | ||||||||
3,000,000 | 3-Month Euribor + 325.00 basis points, 1/19/20272,3 | 3,261,645 | ||||||
Hexagon IV Re Ltd. | ||||||||
500,000 | 3-Month Euribor + 850.00 basis points, 1/21/20282,3,4 | 542,148 | ||||||
Taranis Reinsurance DAC | ||||||||
1,300,000 | 3-Month Euribor + 600.00 basis points, 1/21/20282,3,4 | 1,413,239 | ||||||
Windmill II Re DAC | ||||||||
1,000,000 | 3-Month Euribor + 347.00 basis points, 7/5/20242,3,4 | 1,079,650 | ||||||
9,284,740 | ||||||||
TOTAL EUROPE | ||||||||
(Cost $9,716,548) | 9,714,093 | |||||||
GLOBAL — 22.1% | ||||||||
MULTI-PERIL — 22.1% | ||||||||
2001 Cat Re Ltd. | ||||||||
3,250,000 | 3-Month U.S. Treasury Bill + 1,250.00 basis points, 1/8/20272,3,4,5 | 3,345,225 | ||||||
Bowline Re Ltd. Series 2022-1 | ||||||||
1,500,000 | 3-Month U.S. Treasury Bill + 635.00 basis points, 5/23/20252,3,4 | 1,506,450 | ||||||
500,000 | 3-Month U.S. Treasury Bill + 775.00 basis points, 5/23/20252,3,4 | 501,150 | ||||||
250,000 | 3-Month U.S. Treasury Bill + 1,618.00 basis points, 5/23/20252,3,4 | 260,075 | ||||||
Easton Re Pte Ltd. | ||||||||
500,000 | 3-Month U.S. Treasury Bill + 750.00 basis points, 1/8/20272,3,4 | 499,350 | ||||||
Fuchsia 2023-1 London Bridge Ltd. | ||||||||
1,750,000 | 3-Month U.S. Treasury Bill + 1,000.00 basis points, 4/6/20272,3,4 | 1,742,825 | ||||||
Galileo Re Ltd. | ||||||||
4,750,000 | 3-Month U.S. Treasury Bill + 700.00 basis points, 1/7/20282,3,4 | 4,824,100 | ||||||
Hypatia Ltd. | ||||||||
750,000 | 3-Month U.S. Treasury Bill + 950.00 basis points, 4/8/20262,3 | 793,500 | ||||||
Kilimanjaro III Re Ltd. | ||||||||
175,000 | 3-Month U.S. Treasury Bill + 991.00 basis points, 12/19/20242,3,4 | 172,707 | ||||||
1,250,000 | 3-Month U.S. Treasury Bill + 456.00 basis points, 4/21/20252,3,4 | 1,243,125 | ||||||
250,000 | 3-Month U.S. Treasury Bill + 525.00 basis points, 6/25/20252,3 | 252,375 | ||||||
4,000,000 | 3-Month U.S. Treasury Bill + 1,236.00 basis points, 4/20/20262,3,4 | 3,897,200 | ||||||
Matterhorn Re Ltd. | ||||||||
500,000 | SOFR Rate + 525.00 basis points, 3/24/20252,3 | 501,000 | ||||||
1,500,000 | SOFR Rate + 775.00 basis points, 3/24/20252,3 | 1,486,950 | ||||||
750,000 | SOFR Rate + 575.00 basis points, 12/8/20252,3 | 690,000 |
The Ambassador Fund
SCHEDULE OF INVESTMENTS - Continued
As of January 31, 2024 (Unaudited)
Principal Amount1 | Value | |||||
MULTI-PERIL (Continued) | ||||||
Montoya Re Ltd. | ||||||
1,500,000 | 1-Month U.S. Treasury Bill + 711.00 basis points, 4/7/20252,3,4 | $ | 1,521,000 | |||
1,500,000 | 1-Month U.S. Treasury Bill + 1,150.00 basis points, 4/7/20272,3,4 | 1,501,800 | ||||
Mystic Re IV Ltd. | ||||||
2,000,000 | 3-Month U.S. Treasury Bill + 610.00 basis points, 1/8/20252,3,4 | 1,980,000 | ||||
300,000 | 3-Month U.S. Treasury Bill + 925.00 basis points, 1/8/20262,3,4 | 307,650 | ||||
500,000 | 3-Month U.S. Treasury Bill + 1,200.00 basis points, 1/8/20272,3 | 499,650 | ||||
Ocelot Re Ltd. | ||||||
500,000 | 3-Month U.S. Treasury Bill + 775.00 basis points, 1/7/20272,3,4 | 503,800 | ||||
Sakura Re Ltd. | ||||||
3,000,000 | 3-Month U.S. Treasury Bill + 230.00 basis points, 4/7/20252,3 | 2,936,400 | ||||
1,875,000 | 3-Month U.S. Treasury Bill + 392.00 basis points, 4/7/20252,3 | 1,856,250 | ||||
Titania Re Ltd. | ||||||
285,000 | 1-Month U.S. Treasury Bill + 650.00 basis points, 12/27/20242,3 | 275,823 | ||||
500,000 | 1-Month U.S. Treasury Bill + 1,225.00 basis points, 2/27/20262,3,4 | 542,750 | ||||
Vista Re Ltd. | ||||||
2,250,000 | 3-Month U.S. Treasury Bill + 675.00 basis points, 5/21/20242,3,4 | 2,270,250 | ||||
Wrigley Re Ltd. | ||||||
250,000 | 3-Month U.S. Treasury Bill + 650.00 basis points, 8/7/20262,3,4 | 250,675 | ||||
TOTAL GLOBAL | ||||||
(Cost $35,834,599) | 36,162,080 | |||||
JAPAN — 2.6% | ||||||
EARTHQUAKE — 0.4% | ||||||
Nakama Re Ltd. | ||||||
250,000 | 3-Month U.S. Treasury Bill + 220.00 basis points, 1/14/20252,3 | 248,500 | ||||
Nakama Re Pte Ltd. | ||||||
500,000 | 3-Month U.S. Treasury Bill + 205.00 basis points, 10/13/20262,3 | 489,850 | ||||
738,350 | ||||||
TYPHOON — 2.2% | ||||||
Tomoni Re Pte Ltd. | ||||||
3,650,000 | 3-Month U.S. Treasury Bill + 200.00 basis points, 4/7/20262,3 | 3,583,570 | ||||
TOTAL JAPAN | ||||||
(Cost $4,316,774) | 4,321,920 | |||||
UNITED STATES — 46.9% | ||||||
EARTHQUAKE — 7.4% | ||||||
Logistics Re Ltd. | ||||||
500,000 | 3-Month U.S. Treasury Bill + 387.50 basis points, 12/20/20242,3 | 492,650 | ||||
Torrey Pines Re Ltd. | ||||||
3,475,000 | 3-Month U.S. Treasury Bill + 500.00 basis points, 6/5/20262,3,4 | 3,496,893 | ||||
Ursa Re Ltd. | ||||||
3,000,000 | 3-Month U.S. Treasury Bill + 550.00 basis points, 12/6/20252,3,4 | 3,036,600 | ||||
2,500,000 | 3-Month U.S. Treasury Bill + 550.00 basis points, 12/7/20262,3,4 | 2,515,000 | ||||
Veraison Re Ltd. |
The Ambassador Fund
SCHEDULE OF INVESTMENTS - Continued
As of January 31, 2024 (Unaudited)
Principal Amount1 | Value | |||||||
EARTHQUAKE (Continued) | ||||||||
1,500,000 | 1-Month U.S. Treasury Bill + 650.00 basis points, 3/9/20263,6 | $ | 1,564,350 | |||||
750,000 | 3-Month U.S. Treasury Bill + 475.00 basis points, 3/8/20273,6 | 750,000 | ||||||
Wrigley Re Ltd. | ||||||||
250,000 | 3-Month U.S. Treasury Bill + 700.00 basis points, 8/7/20262,3,4 | 258,175 | ||||||
12,113,668 | ||||||||
MULTI-PERIL — 13.9% | ||||||||
Aquila Re I Ltd. Series 2023-01 | ||||||||
250,000 | 3-Month U.S. Treasury Bill + 525.00 basis points, 6/8/20262,3,4 | 252,900 | ||||||
Blue Halo Re Ltd. | ||||||||
1,500,000 | 3-Month U.S. Treasury Bill + 975.00 basis points, 2/24/20252,3 | 1,486,200 | ||||||
Finca Re Ltd. | ||||||||
750,000 | 3-Month U.S. Treasury Bill + 799.00 basis points, 6/6/20252,3,4 | 778,425 | ||||||
Foundation Re IV Ltd. | ||||||||
3,250,000 | 3-Month U.S. Treasury Bill + 625.00 basis points, 1/8/20272,3,4 | 3,239,600 | ||||||
Herbie Re Ltd. | ||||||||
1,750,000 | 3-Month U.S. Treasury Bill + 930.00 basis points, 7/8/20242,3,4 | 1,764,875 | ||||||
4,000,000 | 3-Month U.S. Treasury Bill + 673.00 basis points, 1/8/20252,3,4 | 3,985,600 | ||||||
High Point Re Ltd. | ||||||||
750,000 | 3-Month U.S. Treasury Bill + 575.00 basis points, 1/6/20272,3,4 | 747,300 | ||||||
Long Point Re IV Ltd. | ||||||||
250,000 | 3-Month U.S. Treasury Bill + 425.00 basis points, 6/1/20262,3,4 | 248,750 | ||||||
Mayflower Re Ltd. | ||||||||
250,000 | 1-Month U.S. Treasury Bill + 450.00 basis points, 7/8/20262,3 | 255,250 | ||||||
1,000,000 | 1-Month U.S. Treasury Bill + 575.00 basis points, 7/8/20262,3 | 1,028,500 | ||||||
Merna Reinsurance II Ltd. | ||||||||
4,500,000 | 3-Month U.S. Treasury Bill + 775.00 basis points, 7/7/20262,3,5 | 4,582,800 | ||||||
Residential Reinsurance 2020 Ltd. | ||||||||
250,000 | 3-Month U.S. Treasury Bill + 601.00 basis points, 12/6/20242,3 | 246,000 | ||||||
Residential Reinsurance 2022 Ltd. | ||||||||
1,000,000 | 3-Month U.S. Treasury Bill + 400.00 basis points, 6/6/20262,3 | 951,500 | ||||||
Residential Reinsurance 2023 Ltd. | ||||||||
1,500,000 | 3-Month U.S. Treasury Bill + 575.00 basis points, 12/6/20272,3 | 1,510,500 | ||||||
Sanders Re III Ltd. | ||||||||
250,000 | 3-Month U.S. Treasury Bill + 625.00 basis points, 4/7/20272,3 | 254,700 | ||||||
500,000 | 3-Month U.S. Treasury Bill + 575.00 basis points, 4/7/20282,3 | 499,750 | ||||||
Yosemite Re Ltd. | ||||||||
1,000,000 | 3-Month U.S. Treasury Bill + 997.80 basis points, 6/6/20252,3 | 1,038,900 | ||||||
22,871,550 | ||||||||
WINDSTORM — 25.6% | ||||||||
Alamo Re Ltd. | ||||||||
1,000,000 | 1-Month U.S. Treasury Bill + 850.00 basis points, 6/7/20262,3 | 1,012,000 | ||||||
Bayou Re Ltd. | ||||||||
1,725,000 | 1-Month U.S. Treasury Bill + 1,275.00 basis points, 5/26/20262,3,4 | 1,723,965 |
The Ambassador Fund
SCHEDULE OF INVESTMENTS - Continued
As of January 31, 2024 (Unaudited)
Principal Amount1 | Value | ||||||
WINDSTORM (Continued) | |||||||
1,500,000 | 1-Month U.S. Treasury Bill + 1,950.00 basis points, 5/26/20262,3,4 | $ | 1,543,950 | ||||
Blue Ridge Re Ltd. | |||||||
4,750,000 | 3-Month U.S. Treasury Bill + 525.00 basis points, 1/8/20272,3,4 | 4,789,900 | |||||
2,750,000 | 1-Month U.S. Treasury Bill + 800.00 basis points, 1/8/20272,3,4 | 2,747,525 | |||||
Cape Lookout Re Ltd. | |||||||
175,000 | 1-Month U.S. Treasury Bill + 370.00 basis points, 3/22/20242,3 | 174,825 | |||||
2,000,000 | 1-Month U.S. Treasury Bill + 650.00 basis points, 4/28/20262,3 | 2,036,400 | |||||
Catahoula II Re Pte Ltd. | |||||||
1,200,000 | 1-Month U.S. Treasury Bill + 1,324.00 basis points, 6/16/20252,3 | 1,222,800 | |||||
1,250,000 | 1-Month U.S. Treasury Bill + 1,025.00 basis points, 6/16/20252,3 | 1,276,875 | |||||
Citrus Re Ltd. | |||||||
2,000,000 | 3-Month U.S. Treasury Bill + 900.00 basis points, 6/7/20262,3,4 | 2,045,400 | |||||
Commonwealth Re Ltd. | |||||||
1,500,000 | 3-Month U.S. Treasury Bill + 400.00 basis points, 7/8/20262,3,4 | 1,522,050 | |||||
Gateway Re II Ltd. | |||||||
1,500,000 | 3-Month U.S. Treasury Bill + 950.00 basis points, 4/27/20262,3,4 | 1,552,050 | |||||
Gateway Re Ltd. | |||||||
250,000 | 1-Month U.S. Treasury Bill + 858.00 basis points, 5/12/20252,3,4 | 254,625 | |||||
1,000,000 | 1-Month U.S. Treasury Bill + 1,300.00 basis points, 2/24/20262,3,4 | 1,082,500 | |||||
1,500,000 | 1-Month U.S. Treasury Bill + 1,000.00 basis points, 7/8/20262,3,4 | 1,559,850 | |||||
Hestia Re Ltd. | |||||||
2,000,000 | 1-Month U.S. Treasury Bill + 975.00 basis points, 4/7/20262,3,4 | 2,034,800 | |||||
Lightning Re Series 2023-1 | |||||||
6,500,000 | 3-Month U.S. Treasury Bill + 1,100.00 basis points, 3/31/20262,3,4 | 6,840,600 | |||||
Lower Ferry Re Ltd. | |||||||
1,000,000 | 1-Month U.S. Treasury Bill + 425.00 basis points, 7/8/20262,3,4 | 1,013,000 | |||||
Merna Reinsurance II Ltd. | |||||||
250,000 | 3-Month U.S. Treasury Bill + 753.00 basis points, 7/7/20252,3 | 257,275 | |||||
1,450,000 | 3-Month U.S. Treasury Bill + 1,025.00 basis points, 7/7/20262,3 | 1,558,895 | |||||
Nature Coast Re Ltd. | |||||||
2,000,000 | 3-Month U.S. Treasury Bill + 1,000.00 basis points, 12/7/20262,3,4 | 1,988,400 | |||||
1,250,000 | 3-Month U.S. Treasury Bill + 1,350.00 basis points, 12/7/20262,3,4 | 1,242,750 | |||||
Queen Street 2023 Re DAC | |||||||
2,375,000 | 3-Month U.S. Treasury Bill + 750.00 basis points, 12/8/20252,3,4,5 | 2,466,437 | |||||
41,946,872 | |||||||
TOTAL UNITED STATES | |||||||
(Cost $75,896,783) | 76,932,090 | ||||||
TOTAL EVENT LINKED BONDS | |||||||
(Cost $125,764,704) | 127,130,183 |
The Ambassador Fund
SCHEDULE OF INVESTMENTS - Continued
As of January 31, 2024 (Unaudited)
Principal Amount1 | Value | |||||||
PREFERRED NOTES — 11.1% | ||||||||
GLOBAL — 5.3% | ||||||||
MULTI-PERIL — 5.3% | ||||||||
Consulate Re 2024-2A | ||||||||
5,000,000 | 4.550%, 1/7/20257,8 | $ | 4,463,500 | |||||
Consulate Re 2024-3A | ||||||||
5,000,000 | 4.550%, 1/7/20257,8 | 4,148,000 | ||||||
TOTAL GLOBAL | ||||||||
(Cost $8,611,506) | 8,611,500 | |||||||
UNITED STATES — 5.8% | ||||||||
MULTI-PERIL — 5.8% | ||||||||
Consulate Re 2023-2A | ||||||||
5,000,000 | 5.166%, 6/5/20247,8 | 4,984,500 | ||||||
Consulate Re 2024-1A | ||||||||
5,000,000 | 4.550%, 1/7/20257,8 | 4,539,500 | ||||||
TOTAL UNITED STATES | ||||||||
(Cost $9,523,832) | 9,524,000 | |||||||
TOTAL PREFERRED NOTES | ||||||||
(Cost $18,135,338) | 18,135,500 | |||||||
U.S. TREASURY BILLS — 8.8% | ||||||||
United States Treasury Bill | ||||||||
8,000,000 | 0.000%, 2/15/2024* | 7,983,672 | ||||||
6,500,000 | 0.000%, 3/21/2024* | 6,453,395 | ||||||
TOTAL U.S. TREASURY BILLS | ||||||||
(Cost $14,437,728) | 14,437,067 |
Number of Shares | ||||||||
SHORT-TERM INVESTMENTS — 7.1% | ||||||||
Fidelity Investments Money Market Government Portfolio - Institutional | ||||||||
11,551,139 | Class 5.14%9 | 11,551,140 | ||||||
TOTAL SHORT-TERM INVESTMENTS | ||||||||
(Cost $11,551,140) | 11,551,140 | |||||||
TOTAL INVESTMENTS — 104.5% | ||||||||
(Cost $169,888,910) | 171,253,890 | |||||||
Liabilities in Excess of Other Assets — 4.5% | (7,309,778 | ) | ||||||
TOTAL NET ASSETS — 100.0% | $ | 163,944,112 |
* | Non-income producing security. |
1 | Local currency. |
2 | Floating rate security. Floating rate security. Reference rates as of January 31, 2024 are as follows: 1-Month U.S. Treasury Bill 5.53%, 3-Month U.S. Treasury Bill 5.42%, Secured Overnight Financing Rate (SOFR) 5.32%, and 3-Month Term SOFR 5.36%. Actual reference rates may vary based on the reset date of the security. |
The Ambassador Fund
SCHEDULE OF INVESTMENTS - Continued
As of January 31, 2024 (Unaudited)
3 | Security exempt from registration under Rule 144A of the Securities Act of 1933. These securities are restricted and may be resold in transactions exempt from registration normally to qualified institutional buyers. The total value of these securities is $127,130,183, which represents 77.5% of total net assets of the Fund. |
4 | Callable. |
5 | All or a portion of this security is segregated as collateral for forward contracts. The market value of the securities pledged as collateral was $4,682,970, which represents 2.9% of total net assets of the Fund. |
6 | Variable rate security. Rate shown is the rate in effect as of January 31, 2024. |
7 | Level 3 securities fair valued under procedures established by the Advisor, represents 11.1% of Total Net Assets. The total value of these securities is $18,135,500. |
8 | Restricted security, represents 11.1% of Total Net Assets. The total value of this security is $18,135,500. |
9 | The rate is the annualized seven-day yield at period end. |
The Ambassador Fund
SCHEDULE OF INVESTMENTS - Continued
As of January 31, 2024 (Unaudited)
FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS
Sale Contracts | Counterparty | Currency Exchange | Settlement Date | Currency Amount Sold | Value At Settlement Date | Value At January 31, 2024 | Unrealized Appreciation (Depreciation) | |||||||||||||||
Euro | UMB Bank NA | EUR per USD | 3/12/2024 | (1,000,000 | ) | $ | (1,095,000 | ) | $ | (1,082,593 | ) | $ | 12,407 | |||||||||
Euro | UMB Bank NA | EUR per USD | 6/14/2024 | (3,750,000 | ) | (4,129,875 | ) | (4,075,866 | ) | 54,009 | ||||||||||||
Euro | UMB Bank NA | EUR per USD | 6/18/2024 | (1,848,000 | ) | (2,027,607 | ) | (2,008,926 | ) | 18,681 | ||||||||||||
Euro | UMB Bank NA | EUR per USD | 11/12/2024 | (500,000 | ) | (540,550 | ) | (547,200 | ) | (6,650 | ) | |||||||||||
Euro | UMB Bank NA | EUR per USD | 12/5/2024 | (1,000,000 | ) | (1,095,280 | ) | (1,095,515 | ) | (235 | ) | |||||||||||
Euro | UMB Bank NA | EUR per USD | 12/12/2024 | (2,750,000 | ) | (3,054,700 | ) | (3,013,599 | ) | 41,101 | ||||||||||||
TOTAL FORWARD FOREIGN CURRENCY EXCHANGE CONTRACTS | $ | (11,943,012 | ) | $ | (11,823,699 | ) | $ | 119,313 |
EUR – Euro
See accompanying Notes to Financial Statements.