Schedules of Investments | U.S. Equity Cumulative Dividends Fund–Series 2027 Schedules of Investments December 31, 2021 Description Principal Amount Value U.S. TREASURY OBLIGATIONS - 97.8% U.S. Treasury Notes 2.125%, 12/31/2022 (1) $ 4,599,000 $ 4,675,350 2.250%, 12/31/2023 (1) 4,971,000 5,120,324 2.250%, 11/15/2024 (1) 5,256,000 5,449,610 2.250%, 11/15/2025 (1) 5,472,000 5,701,140 2.000%, 11/15/2026 (1) 5,699,000 5,896,016 2.250%, 11/15/2027 (1) 5,883,000 6,177,839 Total U.S. Treasury Obligations (Cost $33,581,572) 33,020,279 Total Investments - 97.8% (Cost $33,581,572) $ 33,020,279 Percentages are based on net assets of $33,762,330. A list of the open futures contracts held by the Fund at December 31, 2021, is as follows: Number of Unrealized Contracts Expiration Notional Notional Appreciation Type of Contract Long Date Amount Value (Depreciation) S&P 500 Annl Div Dec22 355 12/19/2022 $ 5,480,126 $ 5,604,563 $ 124,437 S&P 500 Annl Div Dec23 355 12/18/2023 5,599,626 5,808,688 209,062 S&P 500 Annl Div Dec24 355 12/23/2024 5,686,501 5,919,625 233,124 S&P 500 Annl Div Dec25 355 12/22/2025 5,775,251 6,061,625 286,374 S&P 500 Annl Div Dec26 355 12/21/2026 5,872,001 6,172,562 300,561 S&P 500 Annl Div Dec27 355 12/20/2027 5,960,001 6,274,625 314,624 Net Unrealized Appreciation (Depreciation) $ 1,468,182 (1) Security, or a portion of, has been pledged as collateral for the trading of futures contracts. The market value of the securities pledged as collateral for the period ended December 31, 2021 was $9,575,159 or 28% of net assets. U.S. Equity Cumulative Dividends Fund–Series 2027 Schedules of Investments December 31, 2020 Description Principal Amount Value U.S. TREASURY OBLIGATIONS - 95.5% U.S. Treasury Notes 2.250%, 11/15/2027 (1) $ 2,650,000 $ 2,941,655 2.250%, 12/31/2023 (1) 2,441,000 2,593,372 2.250%, 11/15/2024 (1) 2,541,000 2,737,729 2.250%, 11/15/2025 (1) 2,532,000 2,765,122 2.125%, 12/31/2022 (1) 2,438,000 2,535,139 2.000%, 12/31/2021 (1) 2,403,000 2,448,109 2.000%, 11/15/2026 (1) 2,586,000 2,814,598 Total U.S. Treasury Obligations (Cost $18,746,186) 18,835,724 Total Investments - 95.5% (Cost $18,746,186) $ 18,835,724 Percentages are based on net assets of $19,713,753. A list of the open futures contracts held by the Fund at December 31, 2020, is as follows: Number of Unrealized Contracts Expiration Notional Notional Appreciation Type of Contract Long (Short) Date Amount Value (Depreciation) S&P 500 Annl Div Dec21 210 12/20/2021 $ 3,175,483 $ 2,955,750 $ (219,733 ) S&P 500 Annl Div Dec22 210 12/19/2022 3,232,545 2,942,625 (289,920 ) S&P 500 Annl Div Dec23 210 12/18/2023 3,287,608 2,942,625 (344,983 ) S&P 500 Annl Div Dec24 210 12/23/2024 3,344,545 2,932,125 (412,420 ) S&P 500 Annl Div Dec25 210 12/22/2025 3,414,608 2,924,250 (490,358 ) S&P 500 Annl Div Dec26 210 12/21/2026 3,485,732 2,934,750 (550,982 ) S&P 500 Annl Div Dec27 210 12/20/2027 3,552,170 2,945,250 (606,920 ) Net Unrealized Appreciation (Depreciation) $ (2,915,316 ) (1) Security, or a portion of, has been pledged as collateral for the trading of futures contracts. The market value of the securities pledged as collateral for the period ended December 31, 2020 was $10,797,858 or 54.8% of net assets. U.S. Equity Ex-Dividend Fund–Series 2027 Schedules of Investments December 31, 2020 Description Principal Amount Value U.S. TREASURY OBLIGATIONS - 93.5% U.S. Treasury Bills (1) (2) 0.095%, 05/06/2021 $ 31,400,000 $ 31,392,285 Total U.S. Treasury Obligations (Cost $31,389,680) 31,392,285 Total Investments - 93.5% (Cost $31,389,680) $ 31,392,285 Percentages are based on net assets of $33,575,230. A list of the open futures contracts held by the Fund at December 31, 2020, is as follows: Number of Unrealized Contracts Expiration Notional Notional Appreciation Type of Contract Long/(Short) Date Amount Value (Depreciation) S&P 500 Annl Div Dec21 (40) 12/20/2021 $ (613,816 ) $ (563,000 ) $ 50,816 S&P 500 Annl Div Dec22 (40) 12/19/2022 (631,004 ) (560,500 ) 70,504 S&P 500 Annl Div Dec23 (40) 12/18/2023 (644,691 ) (560,500 ) 84,191 S&P 500 Annl Div Dec24 (40) 12/23/2024 (660,316 ) (558,500 ) 101,816 S&P 500 Annl Div Dec25 (40) 12/22/2025 (673,566 ) (557,000 ) 116,566 S&P 500 Annl Div Dec26 (40) 12/21/2026 (687,629 ) (559,000 ) 128,629 S&P 500 Annl Div Dec27 (40) 12/20/2027 (702,317 ) (561,000 ) 141,317 E-mini S&P 500 Index Mar 21 200 03/22/2021 36,811,712 37,488,000 676,288 Net Unrealized Appreciation (Depreciation) $ 1,370,127 (1) Zero coupon security. The rate reported on the Schedule of Investments is the effective yield at time of purchase. (2) Security, or a portion of, has been pledged as collateral for the trading of futures contracts. The market value of the securities pledged as collateral for the period ended December 31, 2020 was $22,393,280 or 66.7% of net assets. |