Monachil Credit Income Fund
Consolidated Schedule of Investments
As of September 30, 2024 (Unaudited)
Principal | | | | | | |
Amount | | | | | Value | |
| | | | ASSET-BACKED SECURITIES — 12.5% | | | | |
| | | | Auxilior Term Funding LLC | | | | |
| 200,000 | | | Series 2023-1A, Class E, 10.970%, 12/15/20321,2 | | $ | 207,879 | |
| | | | Bank of America Auto Trust | | | | |
| 69,953 | | | Series 2023-1A, Class A2, 5.830%, 5/15/20261,2 | | | 70,095 | |
| | | | CarMax Auto Owner Trust | | | | |
| 5,000 | | | Series 2021-2, Class A4, 0.810%, 12/15/20262 | | | 4,899 | |
| | | | Carvana Auto Receivables Trust | | | | |
| 86,232 | | | Series 2021-P1, Class A4, 0.860%, 1/11/20272 | | | 84,967 | |
| 61,712 | | | Series 2023-P5, Class A2, 5.770%, 4/12/20271,2 | | | 61,911 | |
| 833 | | | Series 2024-P1, Class A2, 5.500%, 8/10/20271,2 | | | 835 | |
| 1,000 | | | Series 2023-P4, Class C, 6.550%, 12/10/20291,2 | | | 1,056 | |
| 1,000 | | | Series 2024-P1, Class C, 5.570%, 7/10/20301,2 | | | 1,031 | |
| 1,000 | | | Series 2024-P1, Class D, 6.250%, 3/10/20311,2 | | | 1,041 | |
| | | | CNH Equipment Trust | | | | |
| 124,935 | | | Series 2023-B, Class A2, 5.900%, 2/16/20272 | | | 125,492 | |
| | | | CP EF Asset Securitization II LLC | | | | |
| 100,000 | | | Series 2023-1X, Class C, 7.560%, 3/15/20322 | | | 97,305 | |
| | | | DLLAA LLC | | | | |
| 120,712 | | | Series 2023-1X, Class A2, 5.930%, 7/20/20262 | | | 121,353 | |
| | | | DT Auto Owner Trust | | | | |
| 176,213 | | | Series 2023-3A, Class A, 6.290%, 8/16/20271,2 | | | 177,014 | |
| | | | Enterprise Fleet Financing LLC | | | | |
| 6,392 | | | Series 2021-2, Class A2, 0.480%, 5/20/20271,2 | | | 6,362 | |
| 15,688 | | | Series 2021-3, Class A2, 0.770%, 8/20/20271,2 | | | 15,574 | |
| | | | Foundation Finance Trust | | | | |
| 90,813 | | | Series 2023-1X, Class D, 9.180%, 12/15/20432 | | | 95,383 | |
| | | | GLS Auto Receivables Trust | | | | |
| 68,017 | | | Series 2023-2X, Class A2, 5.700%, 1/15/20272 | | | 68,106 | |
| 100,000 | | | Series 2023-2X, Class D, 6.310%, 3/15/20292 | | | 102,663 | |
| | | | GM Financial Consumer Automobile Receivables Trust | | | | |
| 11,177 | | | Series 2021-2, Class A3, 0.510%, 4/16/20262 | | | 11,120 | |
| 44,017 | | | Series 2021-4, Class A3, 0.680%, 9/16/20262 | | | 43,370 | |
| | | | Goodleap Sustainable Home Solutions Trust | | | | |
| 97,313 | | | Series 2023-4CX, Class B, 7.970%, 3/20/20572 | | | 101,266 | |
| | | | Lendmark Funding Trust | | | | |
| 500,000 | | | Series 2023-1X, Class D, 8.690%, 5/20/20332 | | | 507,574 | |
| | | | Lunar Aircraft, Ltd. | | | | |
| 175,523 | | | Series 2020-1A, Class A, 3.376%, 2/15/20451,2 | | | 168,333 | |
| | | | Mercedes-Benz Auto Receivables Trust | | | | |
| 33,230 | | | Series 2021-1, Class A3, 0.460%, 6/15/20262 | | | 32,845 | |
| | | | MetroNet Infrastructure Issuer LLC | | | | |
| 25,000 | | | Series 2023-1X, Class A2, 6.560%, 4/20/20532 | | | 25,999 | |
| 25,000 | | | Series 2023-1X, Class B, 8.010%, 4/20/20532 | | | 26,182 | |
Monachil Credit Income Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2024 (Unaudited)
Principal | | | | | | |
Amount | | | | | Value | |
| | | | ASSET-BACKED SECURITIES (Continued) | | | | |
| | | | OneMain Financial Issuance Trust | | | | |
| 100,000 | | | Series 2023-2X, Class D, 7.520%, 9/15/20362 | | $ | 105,561 | |
| | | | Upstart Securitization Trust | | | | |
| 88,980 | | | Series 2023-2X, Class A, 6.770%, 6/20/20332 | | | 89,417 | |
| 250,000 | | | Series 2023-2X, Class B, 7.920%, 6/20/20332 | | | 254,037 | |
| | | | TOTAL ASSET-BACKED SECURITIES | | | | |
| | | | (Cost $2,543,734) | | | 2,608,670 | |
| | | | | | | | |
| | | | BANK LOANS—0.2% | | | | |
| | | | SkyMiles IP Ltd | | | | |
| 42,190 | | | 8.558%, 10/20/20272,4 | | | 43,023 | |
| | | | TOTAL BANK LOANS | | | | |
| | | | (Cost $43,657) | | | 43,023 | |
| | | | | | | | |
| | | | BILATERAL LOANS—43.8% | | | | |
| | | NH Cash Investment | | | |
| 2,645,000 | | | 21.840%, 10/18/20273 | | | 2,645,000 | |
| | | | TOTAL BILATERAL LOANS | | | | |
| | | | (Cost $2,545,000) | | | 2,645,000 | |
| | | | | | | | |
| | | | CONSUMER LOAN POOLS—12.6% | | | | |
| | | | IDA Acceptance 360 LLC | | | | |
| 4,044,942 | | | 2.020%, 3/21/20343 | | | 3,343,310 | |
| | | | Innovate Master Trust Series 2023-1 |
| 2,307,996 | | | 3.894%, 11/7/20363 | | | 1,447,066 | |
| | | | Stratus Financial, LLC | | | | |
| 4,370,968 | | | 17.749%, 8/6/20343 | | | 4,370,968 | |
| | | | TOTAL CONSUMER LOAN POOLS | | | |
| | | | (Cost $9,212,095) | | | 9,161,344 | |
| | | | | | | | |
| | | | COLLATERALIZED LOAN OBLIGATIONS — 15.3% | | | | |
| | | | Barrow Hanley CLO II, Ltd. | | | | |
| 250,000 | | | Series 2023-2X, Class C, 8.782% (3-Month Term SOFR+350 basis points), 10/20/20352,4 | | | 254,640 | |
| 250,000 | | | Series 2023-2X, Class E, 13.652% (3-Month Term SOFR+837 basis points), 10/20/20352,4 | | | 252,741 | |
| | | | BCC Middle Market CLO | | | | |
| 250,000 | | | Series 2023-1A, Class D, 11.932% (3-Month Term SOFR+665 basis points), 7/20/20351,2,4 | | | 254,012 | |
| 250,000 | | | Series 2023-1A, Class E, 15.122% (3-Month Term SOFR+984 basis points), 7/20/20351,2,4 | | | 254,041 | |
| | | | Canyon Capital CLO, Ltd. | | | | |
| 250,000 | | | Series 2023-1X, Class E, 13.281% (3-Month Term SOFR+798 basis points), 10/15/20362,4 | | | 260,492 | |
| | | | Carlyle US CLO, Ltd. | | | | |
| 250,000 | | | Series 2023-2X, Class D1, 10.282% (3-Month Term SOFR+500 basis points), 7/20/20362,4 | | | 259,897 | |
| | | | CIFC-LBC Middle Market CLO LLC | | | | |
| 250,000 | | | Series 2023-1I, Class C, 9.582% (3-Month Term SOFR+430 basis points), 10/20/20352,4 | | | 251,236 | |
| 500,000 | | | Series 2023-1I, Class D, 11.782% (3-Month Term SOFR+650 basis points), 10/20/20352,4 | | | 507,741 | |
Monachil Credit Income Fund
Consolidated Schedule of Investments - Continued
As of September 30, 2024 (Unaudited)
Principal | | | | | | |
Amount | | | | | Value | |
| | | | COLLATERALIZED LOAN OBLIGATIONS (Continued) | | | | |
| 250,000 | | | Series 2023-1I, Class E, 14.582% (3-Month Term SOFR+930 basis points), 10/20/20352,4 | | $ | 253,307 | |
| | | | Fortress Credit BSL Limited | | | | |
| 250,000 | | | Series 2023-2X, Class D, 11.553% (3-Month Term SOFR+627 basis points), 7/24/20362,4 | | | 258,308 | |
| | | | Man US CLO, Ltd. | | | | |
| 250,000 | | | Series 2023-1A, Class D, 11.132% (3-Month Term SOFR+585 basis points), 7/20/20351,2,4 | | | 257,861 | |
| | | | New Mountain Guardian IV Rated | | | | |
| 137,500 | | | Series 2023-1A, Class A2, 9.603% (3-Month Term SOFR+450 basis points), 8/22/20361,2,3,4 | | | 137,500 | |
| | | | TOTAL COLLATERALIZED LOAN OBLIGATIONS | | | | |
| | | | (Cost $3,112,500) | | | 3,201,776 | |
| | | | | | | | |
| | | | CORPORATE BONDS — 0.0% | | | | |
| | | | INVESTMENT COMPANIES — 0.0% | | | | |
| | | | Ares Capital Corp | | | | |
| 1,000 | | | 3.250%, 7/15/20252 | | | 985 | |
| | | | Blackstone Private Credit Fund | | | | |
| 1,000 | | | 2.350%, 11/22/2024 | | | 995 | |
| | | | Sixth Street Specialty Lending, Inc. | | | | |
| 1,000 | | | 3.875%, 11/1/20242 | | | 999 | |
| | | | | | | 2,979 | |
| | | | TOTAL CORPORATE BONDS | | | | |
| | | | (Cost $2,965) | | | 2,979 | |
| | | | | | | | |
| | | | U.S. TREASURY BILL — 7.4% | | | | |
| | | | United States Treasury Bill | | | | |
| 1,550,000 | | | 4.99%, 10/3/2024 | | | 1,549,600 | |
| | | | | | | | |
| | | | U.S. TREASURY BILL | | | | |
| | | | (Cost $1,549,570) | | | 1,549,600 | |
| | | | | | | | |
| | | | TOTAL INVESTMENTS — 91.8% | | | | |
| | | | (Cost $19,109,521) | | | 19,212,392 | |
| | | | | | | | |
| | | | Assets in Excess of Other Liabilities6 — 8.2% | | | 1,717,641 | |
| | | | TOTAL NET ASSETS — 100.0% | | $ | 20,930,033 | |
LLC — Limited Liability Company
US — United States
SOFR — Secured Overnight Financing Rate
1Security 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 $1,614,545, which represents 7.7% of the total net assets of the Fund.
2Callable.
3The value of these securities was determined using significant unobservable inputs. These are reported as level 3 securities in the Fair Value Hierarchy.
4Floating rate security, upon which the interest rate adjusts periodically based on changes in current interest rates and prepayments on the underlying pool of assets. Rate shown is the rate in effect as of period end.
5 Variable rate security. Rate shown is the rate in effect as of period end.
6 Includes Cash, Cash equivalents, Dividends and interest, and Total liabilities.
Monachil Credit Income Fund
CONSOLIDATED SCHEDULE OF INVESTMENTS - (Unaudited)(Continued)
As of September 30, 2024
FUTURES CONTRACTS
| | | | | | | | | | | | | Unrealized | |
| | Expiration | | Number of | | | Notional | | | Value at | | | Appreciation | |
Contracts | | Date | | Contracts | | | Value | | | September 30, 2024 | | | (Depreciation) | |
Equity Futures | | | | | | | | | | | | | | | | | | |
Long Contracts | | | | | | | | | | | | | | | | | | |
CBOE VIX Index | | December 19, 2024 | | | 1 | | | $ | 16,853 | | | $ | 17,993 | | | $ | 1,141 | |
Total Long Contracts | | | | | | | | | 16,853 | | | | 17,993 | | | | 1,141 | |
| | | | | | | | | | | | | | | | | | |
Short Contracts | | | | | | | | | | | | | | | | | | |
CBOE IBOXX Ishares | | December 3, 2024 | | | (33 | ) | | | (5,376,423 | ) | | | (5,459,850 | ) | | | (83,427 | ) |
Total Short Contracts | | | | | | | | | (5,376,423 | ) | | | (5,459,850 | ) | | | (83,427 | ) |
| | | | | | | | | | | | | | | | | | |
TOTAL FUTURES CONTRACTS | | | | | | | | $ | (5,359,571 | ) | | $ | (5,441,857 | ) | | $ | (82,286 | ) |