NPORT-EX 2 901.htm CFS_901_20230930_20231031142919262.pdf

CBOE VEST U.S. LARGE CAP 10% BUFFER VI FUND

Schedule of Investments

 

 

September 30, 2023 (unaudited)

3.18%

 

MONEY MARKET FUND

 

 

 

Shares

 

 

Value

 

 

 

 

 

 

 

 

 

 

Federated Treasury Obligations Fund

 

 

 

 

 

 

 

 

Institutional Class 5.210%(B)

 

 

 

 

 

 

 

 

 

(Cost: $29,575) . . . . . . . . . . . . . . . . . . . . . . . . .

29,575

$

29,575

99.26%

 

OPTIONS

 

 

 

 

 

 

 

 

 

 

 

Number

 

 

 

 

 

 

 

 

 

 

of

Notional

Exercise

Expiration

 

 

 

 

 

Description

Contracts

Amount

Price

Date

 

 

Value

99.26%

 

OPTIONS PURCHASED

 

 

 

 

 

 

 

96.33%

CALL

 

 

 

 

 

 

 

 

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

2

$ 84,606

$ 0.01

1/17/2024

$

85,515

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

1

42,303

0.01

3/20/2024

 

 

42,659

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

1

42,303

0.01

4/17/2024

 

 

42,628

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

2

84,606

0.01

5/15/2024

 

 

85,164

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

3

126,909

0.01

6/18/2024

 

 

127,622

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

2

84,606

0.01

7/17/2024

 

 

85,022

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

1

42,303

0.01

8/21/2024

 

 

42,466

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

1

42,303

0.01

9/18/2024

 

 

42,425

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

1

42,303

0.01

10/18/2023

 

 

42,853

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

3

126,909

0.01

11/15/2023

 

 

128,465

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

2

84,606

0.01

12/20/2023

 

 

85,539

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

2

84,606

0.01

2/21/2024

 

 

85,413

 

 

 

 

 

 

 

 

 

 

895,771

2.93%

 

PUT

 

 

 

 

 

 

 

 

 

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

2

84,606

392.89

1/17/2024

 

 

961

 

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

2

84,606

414.76

2/21/2024

 

 

2,070

1

QUARTERLY REPORT

CBOE VEST U.S. LARGE CAP 10% BUFFER VI FUND

Schedule of Investments - continued

September 30, 2023 (unaudited)

 

 

 

Number

 

 

 

 

 

 

 

 

 

 

 

of

 

Notional

Exercise

Expiration

 

 

 

 

 

 

Description

Contracts

 

Amount

Price

Date

 

 

Value

 

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

1

$

42,303

$ 389.19

3/20/2024

$

696

 

 

PUT S&P 500 MINI

1

 

42,303

415.45

4/17/2024

 

 

1,302

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

PUT S&P 500 MINI

2

 

84,606

415.88

5/15/2024

 

 

2,870

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

PUT S&P 500 MINI

2

 

84,606

436.57

6/18/2024

 

 

4,312

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

PUT S&P 500 MINI

2

 

84,606

456.57

7/17/2024

 

 

6,116

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

PUT S&P 500 MINI

2

 

84,606

440.43

8/21/2024

 

 

5,048

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

PUT S&P 500 MINI

1

 

42,303

440.22

9/18/2024

 

 

2,601

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

PUT S&P 500 MINI

1

 

42,303

369.52

10/18/2023

 

 

12

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

PUT S&P 500 MINI

3

 

126,909

395.88

11/15/2023

 

 

612

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

PUT S&P 500 MINI

2

 

84,606

387.84

12/20/2023

 

 

619

 

 

 

INDEX(A) . . . . . . .

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,219

 

99.25%

 

TOTAL OPTIONS PURCHASED

 

 

 

 

 

922,990

 

102.43%

TOTAL INVESTMENTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Cost: $917,422) . . .

. . . . . . . . . .

.

. . . . . . . . .

. . . . . . . . . . .

. . . . . . . . . . .

 

 

952,565

 

-2.43%

 

. . . . . . .Liabilities in excess of other assets

. . . . . . . . . . .

. . . . . . . . . . .

 

 

(22,641

)

100.00%

 

. . . . . .NET ASSETS

. . . . . . . . . .

.

. . . . . . . . .

. . . . . . . . . . .

. . . . . . . . . . .

 

 

929,924

 

-1.63%

 

OPTIONS WRITTEN

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-0.25%

CALL

 

 

 

 

 

 

 

 

 

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(2)

$

(84,606)

$ 473.66

1/17/2024

$

(245)

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(1)

 

(42,303)

470.20

3/20/2024

 

 

(430)

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(1)

 

(42,303)

499.41

4/17/2024

 

 

(127)

 

 

CALL S&P 500

 

 

 

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(2)

 

(84,606)

493.78

5/15/2024

 

 

(486)

2

QUARTERLY REPORT

CBOE VEST U.S. LARGE CAP 10% BUFFER VI FUND

Schedule of Investments - continued

September 30, 2023 (unaudited)

 

 

Number

 

 

 

 

 

 

 

 

of

Notional

Exercise

Expiration

 

 

 

Description

Contracts

Amount

Price

Date

Value

 

CALL S&P 500

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(2)

$ (84,606)

$ 543.04

7/17/2024 $

(104)

 

CALL S&P 500

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(2)

(84,606)

527.46

8/21/2024

 

(316)

 

CALL S&P 500

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(1)

(42,303)

527.09

9/18/2024

 

(208)

 

CALL S&P 500

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(3)

(126,909)

498.10

11/15/2023

 

(1)

 

CALL S&P 500

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(2)

(84,606)

481.06

12/20/2023

 

(65)

 

CALL S&P 500

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(2)

(84,606)

497.13

2/21/2024

 

(108)

 

CALL S&P 500

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(2)

(84,606)

518.55

6/18/2024

 

(211)

 

CALL S&P 500

 

 

 

 

 

 

 

 

MINI INDEX(A) . .

(1)

(42,303)

475.36

10/18/2023

 

0

 

 

 

 

 

 

 

 

(2,301)

 

-1.38% PUT

 

 

 

 

 

 

 

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(2)

(84,606)

353.60

1/17/2024

 

(353)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(2)

(84,606)

373.28

2/21/2024

 

(805)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(1)

(42,303)

350.27

3/20/2024

 

(317)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(1)

(42,303)

373.91

4/17/2024

 

(580)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(2)

(84,606)

374.29

5/15/2024

 

(1,344)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(2)

(84,606)

392.91

6/18/2024

 

(2,068)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(2)

(84,606)

410.91

7/17/2024

 

(3,009)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(2)

(84,606)

396.38

8/21/2024

 

(2,628)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(1)

(42,303)

396.20

9/18/2024

 

(1,399)

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(1)

(42,303)

332.57

10/18/2023

 

0

3

QUARTERLY REPORT

CBOE VEST U.S. LARGE CAP 10% BUFFER VI FUND

Schedule of Investments - continued

September 30, 2023 (unaudited)

 

 

Number

 

 

 

 

 

 

 

 

of

Notional

Exercise

Expiration

 

 

 

Description

Contracts

Amount

Price

Date

Value

 

PUT S&P 500 MINI

 

 

 

 

 

 

 

 

INDEX(A) . . . . . . .

(3)

$ (126,909)

$ 356.29

11/15/2023 $

(139)

 

PUT S&P 500 MINI

(2)

(84,606)

349.06

12/20/2023

 

(204)

 

INDEX(A) . . . . . . .

 

 

 

 

 

 

 

 

(12,846)

 

-1.63%

TOTAL OPTIONS WRITTEN

 

 

 

 

 

)

. . . . . . . . . .

. . . . . . . . . .

. . . . . . . . . . .

 

(15,147

97.63%

TOTAL OPTIONS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Cost: $887,847) . . .

. . . . . . . . . .

. . . . . . . . . .

. . . . . . . . . . .

. . . . . . . . . . .

 

907,843

 

(A)Non-income producing

(B)Effective 7 day yield as of September 30,2023

See Notes to Schedule of Investments

4

QUARTERLY REPORT

CBOE VEST U.S. LARGE CAP 10% BUFFER VI FUND

Schedule of Investments - continued

September 30, 2023 (unaudited)

In accordance with U.S. GAAP, “fair value” is defined as the price that a Fund would receive upon selling an investment in an orderly transaction to an independent buyer in the principal or most advantageous market for the investment. Various inputs are used in determining the value of a Fund’s investments. U.S. GAAP established a three-tier hierarchy of inputs to establish a classification of fair value measurements for disclosure purposes. Level 1 includes quoted prices in active markets for identical securities. Level 2 includes other significant observable inputs (including quoted prices for similar securities, interest rates, prepayment speeds, credit risk, etc.). Level 3 includes significant unobservable inputs (including the Fund’s own assumptions in determining fair value of investments).

The inputs or methodology used for valuing securities are not necessarily an indication of the risk associated with investing in those securities.

The following is a summary of the inputs used to value the Fund’s investments as of September 30,2023.

 

 

Level 1

 

 

Level 2

 

 

 

Level 3

 

 

 

 

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

 

 

Significant

 

 

Significant

 

 

 

 

 

 

 

 

Observable

 

Unobservable

 

 

 

 

Quoted Prices

 

 

Inputs

 

 

Inputs

 

Total

MONEY MARKET FUND .

$

29,575

$

$

$

29,575

 

PURCHASED OPTIONS .

 

 

 

 

922,990

 

 

 

 

922,990

 

TOTAL INVESTMENTS . .

$

29,575

$

922,990

 

$

$

952,565

 

OPTIONS WRITTEN . . . . .

 

 

 

 

 

 

 

 

$

$

(15,147)

$

$

(15,147)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Fund held no Level 3 securities at any time during the period.

There were no transfers into or out of Levels 1 and 2 during the period ended September 30, 2023.

At September 30, 2023 the cost of investments for Federal income tax purposes has been estimated since the final tax characteristics cannot be determined until fiscal year end. Cost of securities for Federal income tax purpose is $917,421 and the related tax-based net unrealized appreciation (depreciation) consists of

:

Gross unrealized appreciation . . . . . . . .

$

48,376

 

Gross unrealized depreciation . . . . . . . .

 

(28,379)

Net unrealized appreciation . . . . . . . . . . .

$

19,997

 

 

 

 

 

5

QUARTERLY REPORT