The Cushing MLP Total Return Fund
|
||||||||
SCHEDULE OF INVESTMENTS (Unaudited)
|
||||||||
August 31, 2017
|
||||||||
Fair
|
||||||||
Common Stock - 25.3%
|
Shares
|
Value
|
||||||
Diversified General Partners - 3.7%
|
||||||||
United States - 3.7%
|
||||||||
Semgroup Corporation(1)
|
125,825
|
$
|
3,233,703
|
|||||
General Partners - 21.6%
|
||||||||
United States - 21.6%
|
||||||||
Enlink Midstream, LLC(1)
|
109,550
|
1,867,827
|
||||||
ONEOK, Inc.(1)
|
134,373
|
7,277,642
|
||||||
Targa Resources Corporation
|
125,950
|
5,613,591
|
||||||
Williams Companies, Inc.(1)
|
145,050
|
4,312,337
|
||||||
19,071,397
|
||||||||
Total Common Stocks (Cost $23,583,201)
|
$
|
22,305,100
|
||||||
MLP Investments and Related Companies - 114.4%
|
||||||||
Crude Oil & Refined Products - 19.9%
|
||||||||
United States - 19.9%
|
||||||||
Buckeye Partners, L.P.(1)
|
40,400
|
$
|
2,310,476
|
|||||
Enbridge Energy Management, LLC(2)
|
0
|
3
|
||||||
Genesis Energy, L.P.(1)
|
78,500
|
2,095,950
|
||||||
MPLX, L.P.(1)
|
201,534
|
6,916,647
|
||||||
Phillips 66 Partners, L.P.(1)
|
92,800
|
4,433,984
|
||||||
Shell Midstream Partners, L.P.(1)
|
62,650
|
1,733,525
|
||||||
17,490,585
|
||||||||
General Partners - 8.7%
|
||||||||
United States - 8.7%
|
||||||||
Energy Transfer Equity, L.P.(1)
|
275,950
|
4,793,251
|
||||||
Energy Transfer Equity, L.P.(3)
|
50,000
|
868,500
|
||||||
Western Gas Equity Partners, L.P.(1)
|
70,000
|
2,837,100
|
||||||
8,498,851
|
||||||||
Large Cap Diversified - 31.5%
|
||||||||
United States - 31.5%
|
||||||||
Energy Transfer Partners, L.P.(1)
|
322,150
|
6,124,081
|
||||||
Enterprise Products Partners, L.P.(1)
|
304,150
|
7,929,191
|
||||||
Magellan Midstream Partners, L.P.(1)
|
68,500
|
4,616,215
|
||||||
Plains All American Pipeline, L.P.
|
100,000
|
2,166,000
|
||||||
Williams Partners, L.P.(1)
|
175,200
|
6,902,880
|
||||||
27,738,367
|
||||||||
Natural Gas Gatherers & Processors - 26.5%
|
||||||||
United States - 26.5%
|
||||||||
Antero Midstream Partners, L.P.(1)
|
79,700
|
2,691,469
|
||||||
DCP Midstream Partners, L.P.(1)
|
117,600
|
3,776,136
|
||||||
Enable Midstream Partners, L.P.(1)
|
264,100
|
3,932,449
|
||||||
Enlink Midstream Partners, L.P.(1)
|
333,150
|
5,407,024
|
||||||
Rice Midstream Partners, L.P.(4)
|
49,900
|
1,035,425
|
||||||
Western Gas Partners, L.P.(1)
|
127,300
|
6,502,484
|
||||||
23,344,987
|
Natural Gas Transportation & Storage - 17.4%
|
||||||||
United States - 17.4%
|
||||||||
Dominion Energy Midstream Partners, L.P.(1)
|
122,202
|
3,501,087
|
||||||
EQT Midstream Partners, L.P.(1)
|
56,100
|
4,284,357
|
||||||
Spectra Energy Partners, L.P.(1)
|
87,600
|
3,883,308
|
||||||
Tallgrass Energy Partners, L.P.(1)
|
78,050
|
3,689,424
|
||||||
15,358,176
|
||||||||
Shipping - 3.7%
|
||||||||
Republic of the Marshall Islands - 2.1%
|
||||||||
GasLog Partners, L.P.
|
80,900
|
1,836,430
|
||||||
United States - 1.6%
|
||||||||
Cheniere Energy Partners, L.P.
|
50,000
|
1,384,000
|
||||||
3,220,430
|
||||||||
Yield - 5.7%
|
||||||||
United States - 5.7%
|
||||||||
NextEra Energy Partners, L.P.
|
122,050
|
5,060,193
|
||||||
Total MLP Investments and Related Companies (Cost $100,985,401)
|
$
|
100,711,589
|
||||||
Options - 0.3%
|
||||||||
United States - 0.3%
|
Contracts
|
|||||||
Energy Transfer Partners, L.P.
|
||||||||
Expiration: January 2018, Exercise Price $22.00
|
3,000
|
$
|
81,000
|
|||||
Targa Resources Corporation
|
||||||||
Expiration: January 2018, Exercise Price $48.00
|
1,000
|
145,000
|
||||||
Total Options (Cost $401,942)
|
$
|
226,000
|
||||||
Short-Term Investments - Investment Companies - 4.1%
|
||||||||
United States - 4.1%
|
||||||||
Fidelity Government Portfolio Fund - Institutional Class, 0.90%(5)
|
913,086
|
$
|
913,086
|
|||||
First American Prime Obligations Fund - Class Z, 0.88%(5)
|
898,836
|
898,835
|
||||||
Invesco Short-Term Government & Agency Portfolio - Institutional Class, 0.93%(5)
|
898,836
|
898,836
|
||||||
Morgan Stanley Institutional Liquidity Funds - Government Portfolio - Institutional Class, 0.89%(5)
|
898,836
|
898,836
|
||||||
Total Short-Term Investments - Investment Companies (Cost $3,609,593)
|
$
|
3,609,593
|
||||||
Total Investments - 144.1% (Cost $128,580,137)
|
$
|
126,852,282
|
||||||
Liabilities in Excess of Other Assets - (44.1%)
|
(38,821,445)
|
|
||||||
Net Assets Applicable to Common Stockholders - 100.0%
|
$
|
88,030,837
|
(1)
|
All or a portion of these securities are held as collateral pursuant to the loan agreements.
|
|||
(2)
|
No distribution or dividend was made during the period ended August 31, 2017. As such, it is classified as a non-income producing security as of August 31, 2017.
|
|||
(3)
|
Restricted security. Fair valued by the Adviser using the Fund's valuation prodecures and subsequently ratified by the Board of Trustees. The position was acquired on January 6, 2017 at $900,000 and the fair value accounted for 0.99% of the Fund's net assets as of August 31, 2017.
|
|||
(4)
|
Restricted security. Fair valued by the Adviser using the Fund's valuation prodecures and subsequently ratified by the Board of Trustees. The position was acquired on October 7, 2016 at $1,072,850 and the fair value accounted for 1.18% of the Fund's net assets as of August 31, 2017.
|
|||
(5)
|
Rate reported is the current yield as of August 31, 2017.
|
|||
Cost of investments
|
$
|
111,569,827
|
||
Gross unrealized appreciation
|
26,465,305
|
|||
Gross unrealized depreciation
|
(11,511,909)
|
|
||
Net unrealized appreciation
|
$
|
(14,953,396)
|
|
·
|
Level 1 — quoted prices in active markets for identical securities
|
·
|
Level 2 — other significant observable inputs (including quoted prices for similar securities, interest rates, prepayment speeds, credit risk, etc.)
|
·
|
Level 3 — significant unobservable inputs (including the Fund's own assumptions in determining the fair value of investments)
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||
Quoted Prices in
|
Significant
|
|||||||||||||||
Active Markets for
|
Significant Other
|
Unobservable
|
||||||||||||||
Fair Value at
|
Identical Assets
|
Observable Inputs
|
Inputs
|
|||||||||||||
Description
|
August 31, 2017
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Assets
Equity Securities
|
||||||||||||||||
Common Stock (a)
|
$
|
22,305,100
|
$
|
22,305,100
|
$
|
-
|
$
|
-
|
||||||||
Master Limited
Partnerships and
Related
Companies (a)
|
100,711,589
|
100,711,589
|
-
|
-
|
||||||||||||
Total Equity Securities
|
123,016,689
|
123,016,689
|
-
|
-
|
||||||||||||
Other
Short Term
Investments (a)
Options
|
3,609,593
226,000
|
3,609,593
226,000
|
-
-
|
-
-
|
||||||||||||
Total Other
|
3,835,593
|
3,835,593
|
-
|
-
|
||||||||||||
Total Assets
|
$
|
126,852,282
|
$
|
126,852,282
|
$
|
-
|
$
|
-
|
(a)
|
All other industry classifications are identified in the Schedule of Investments. The Fund did not hold Level 3 investments at any time during the period ended August 31, 2017.
|
Contracts
|
Premiums
|
|||||||
Outstanding at November 30, 2016
|
-
|
$
|
-
|
|||||
Options purchased
|
4,000
|
401,492
|
||||||
Options covered
|
-
|
-
|
||||||
Options expired
|
-
|
-
|
||||||
Options exercised
|
-
|
-
|
||||||
Outstanding at August 31, 2017
|
4,000
|
$
|
401,492
|
Contracts
|
Premiums
|
|||||||
Outstanding at November 30, 2016
|
-
|
$
|
-
|
|||||
Options written
|
4,360
|
123,620
|
||||||
Options covered
|
(500)
|
|
(21,179)
|
|
||||
Options expired
|
(3,360)
|
|
(95,883)
|
|
||||
Options exercised
|
(500)
|
|
(6,558)
|
|
||||
Outstanding at August 31, 2017
|
-
|
$
|
-
|
The effect of derivative instruments on the Statement of Operations for the period ended August 31, 2017:
|
|||||
Amount of Realized Gain (Loss) on Derivatives Recognized in Income
|
|||||
Derivatives not accounted for as
hedging instruments under ASC
815
|
Purchased
Options
|
Written
Options
|
Total
|
||
Equity Contracts
|
$ -
|
$ 111,041
|
$ 111,041
|
||
Amount of Unrealized Appreciation (Depreciation) on Derivatives Recognized in Income
|
|||||
Derivatives not accounted for as
hedging instruments under ASC
815
|
Purchased
Options
|
Written
Options
|
Total
|
||
Equity Contracts
|
$ (175,942)
|
$ -
|
$ (175,942)
|
(a)
|
The Fund's President and Treasurer have concluded that the Fund's disclosure controls and procedures (as defined in Rule 30a-3(c) under the Investment Company Act of 1940 (the "1940 Act")) (17 CFR 270.30a-3(c)) are effective as of a date within 90 days of the filing date of the report that includes the disclosure required by this paragraph, based on the evaluation of these controls and procedures required by Rule 30a-3(b) under the 1940 Act (17 CFR 270.30a-3(b)) and Rule 13a-15(b) or Rule 15d‑15(b) under the Securities Exchange Act of 1934, as amended (17 CFR 240.13a-15(b) or 240.15d-15(d)).
|
(b)
|
There were no changes in the Fund's internal control over financial reporting (as defined in Rule 30a-3(d) under the 1940 Act) (17 CFR 270.30a-3(d)) that occurred during the Fund's last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Fund's internal control over financial reporting.
|