Cushing MLP & Infrastructure Total Return Fund
|
||||||||
SCHEDULE OF INVESTMENTS (Unaudited)
|
||||||||
February 28, 2018
|
||||||||
Fair
|
||||||||
Common Stock - 78.3%
|
Shares
|
Value
|
||||||
Diversified General Partners - 20.9%
|
||||||||
Canada - 10.6%
|
||||||||
Enbridge, Inc.(1)
|
100,000
|
$
|
3,182,000
|
|||||
TransCanada Corporation(1)
|
121,100
|
5,233,942
|
||||||
United States - 10.3%
|
||||||||
Marathon Petroleum Corporation(1)
|
19,200
|
1,229,952
|
||||||
NextEra Energy, Inc.(1)
|
16,700
|
2,540,905
|
||||||
Phillips 66(1)
|
14,200
|
1,283,254
|
||||||
Semgroup Corporation(1)
|
142,005
|
3,152,511
|
||||||
16,622,564
|
||||||||
General Partners - 33.2%
|
||||||||
United States - 33.2%
|
||||||||
Enlink Midstream, LLC(1)
|
209,100
|
3,073,770
|
||||||
ONEOK, Inc.(1)
|
149,373
|
8,414,181
|
||||||
Targa Resources Corporation(1)
|
172,400
|
7,697,660
|
||||||
Williams Companies, Inc.(1)
|
261,050
|
7,246,748
|
||||||
26,432,359
|
||||||||
Large Cap Diversified - 4.5%
|
||||||||
United States - 4.5%
|
||||||||
Kinder Morgan, Inc.(1)
|
220,000
|
3,564,000
|
||||||
Midstream - 3.9%
|
||||||||
Canada - 3.9%
|
||||||||
Pembina Pipeline Corp.(1)
|
97,400
|
3,129,462
|
||||||
Shipping - 5.1%
|
||||||||
Bermuda - 1.6%
|
||||||||
Golar LNG Ltd.
|
46,100
|
1,245,622
|
||||||
United States - 3.5%
|
||||||||
Cheniere Energy Partners LP Holdings LLC(1)
|
104,750
|
2,816,727
|
||||||
4,062,349
|
||||||||
Shipping General Partners - 1.5%
|
||||||||
United States - 1.5%
|
||||||||
Cheniere Energy, Inc.(1)(2)
|
22,400
|
1,176,448
|
||||||
Utilities - 5.8%
|
||||||||
United States - 5.8%
|
||||||||
Avangrid, Inc.(1)
|
34,900
|
1,693,348
|
||||||
Dominion Energy, Inc.(1)
|
17,200
|
1,274,004
|
||||||
Sempra Energy(1)
|
15,000
|
1,634,700
|
||||||
4,602,052
|
||||||||
Yield - 3.4%
|
||||||||
United Kingdom - 2.0%
|
||||||||
Atlantica Yield Plc
|
82,100
|
1,611,623
|
||||||
United States - 1.4%
|
||||||||
NRG Yield, Inc.(1)
|
70,000
|
1,095,500
|
||||||
2,707,123
|
||||||||
Total Common Stocks (Cost $65,465,168)
|
$
|
62,296,357
|
||||||
MLP Investments and Related Companies - 57.1%
|
||||||||
Crude Oil & Refined Products - 4.2%
|
||||||||
United States - 4.2%
|
||||||||
MPLX, L.P.(1)
|
96,084
|
$
|
3,317,781
|
|||||
General Partners - 11.9%
|
||||||||
United States - 11.9%
|
||||||||
Energy Transfer Equity, L.P.(1)
|
125,950
|
1,952,225
|
||||||
Energy Transfer Equity, L.P.(3)
|
50,000
|
775,000
|
||||||
Plains GP Holdings, L.P.(1)
|
323,900
|
6,737,120
|
||||||
9,464,345
|
||||||||
Large Cap Diversified - 12.2%
|
||||||||
United States - 12.2%
|
||||||||
Energy Transfer Partners, L.P.(1)
|
220,050
|
4,007,120
|
||||||
Enterprise Products Partners, L.P.(1)
|
161,900
|
4,115,498
|
||||||
Williams Partners, L.P.(1)
|
43,500
|
1,576,440
|
||||||
9,699,058
|
||||||||
Natural Gas Gatherers & Processors - 13.7%
|
||||||||
United States - 13.7%
|
||||||||
Antero Midstream GP LP(1)
|
107,100
|
1,981,350
|
||||||
DCP Midstream Partners, L.P.(1)
|
81,600
|
2,924,544
|
||||||
Enable Midstream Partners, L.P.(1)
|
117,700
|
1,631,322
|
||||||
Enlink Midstream Partners, L.P.(1)
|
135,600
|
1,979,760
|
||||||
Western Gas Partners, L.P.
|
51,900
|
2,415,945
|
||||||
10,932,921
|
||||||||
Shipping - 7.3%
|
||||||||
Republic of the Marshall Islands - 7.3%
|
||||||||
GasLog Partners, L.P.
|
150,900
|
3,546,150
|
||||||
Golar LNG Partners, L.P.
|
123,850
|
2,289,986
|
||||||
5,836,136
|
||||||||
Utilities - 2.1%
|
||||||||
Bermuda - 2.1%
|
||||||||
Brookfield Renewable Partners LP
|
53,000
|
1,635,580
|
||||||
Yield - 5.7%
|
||||||||
United States - 5.7%
|
||||||||
NextEra Energy Partners, L.P.(1)
|
116,050
|
4,553,802
|
||||||
Total MLP Investments and Related Companies (Cost $48,846,653)
|
$
|
45,439,623
|
||||||
Fixed Income - 2.5%
|
||||||||
Natural Gas Gatherers & Processors - 2.5%
|
||||||||
United States - 2.5%
|
||||||||
DCP Midstream, L.P., 7.375%, due 06/15/2023
|
2,000,000
|
$
|
2,021,250
|
|||||
Total Fixed Income (Cost $2,000,000)
|
$
|
2,021,250
|
||||||
Short-Term Investments - Investment Companies - 3.6%
|
||||||||
United States - 3.6%
|
||||||||
Fidelity Government Portfolio Fund - Institutional Class, 1.26%(4)
|
736,942
|
$
|
736,942
|
|||||
First American Prime Obligations Fund - Class Z, 1.25%(4)
|
721,692
|
721,691
|
||||||
Invesco Short-Term Government & Agency Portfolio - Institutional Class, 1.30%(4)
|
721,692
|
721,692
|
||||||
Morgan Stanley Institutional Liquidity Funds Government Portfolio - Institutional Class, 1.26%(4)
|
721,692
|
721,692
|
||||||
Total Short-Term Investments - Investment Companies (Cost $2,902,017)
|
$
|
2,902,017
|
||||||
Total Investments - 141.5% (Cost $119,213,838)
|
$
|
112,659,247
|
||||||
Written Options(5) - 0.0% (Premiums paid $8,394)
|
(4,500)
|
|
||||||
Liabilities in Excess of Other Assets - (41.5%)
|
(33,054,964)
|
|
||||||
Net Assets Applicable to Common Stockholders - 100.0%
|
$
|
79,599,783
|
||||||
(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 February 28, 2018. As such, it is classified as a non-income producing security as of February 28, 2018.
|
|||||||
(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 0.97% of the Fund's net assets as of February 28, 2018.
|
|||||||
(4)
|
Rate reported is the current yield as of February 28, 2018.
|
|||||||
(5)
|
Description
|
Exercise
Price |
Expiration
Date |
Currency
|
Number of
Contracts |
Premiums
Received |
Fair
Value |
Unrealized
Appreciation (Depreciation) |
ONEOK, Inc., Call Option
|
$60.00
|
3/1/2018
|
USD
|
150
|
$8,394
|
$4,500
|
$3,894
|
|
$8,394
|
$4,500 | $3,894 |
Cost of investments
|
$
|
119,205,444
|
||
Gross unrealized appreciation
|
1,098,440
|
|||
Gross unrealized depreciation
|
(7,649,137
|
)
|
||
Net unrealized depreciation
|
$
|
(6,550,697
|
)
|
· |
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
|
||||||||||||||||
|
|
|||||||||||||||
Description
|
Fair Value at
February 28, 2018 |
Quoted Prices in
Active Markets for |
Significant Other
Observable Inputs |
Significant
Unobservable |
||||||||||||
Assets
Equity Securities
|
||||||||||||||||
Common Stock (a)
|
$
|
62,296,357
|
$
|
62,296,357
|
$
|
-
|
$
|
-
|
||||||||
Master Limited
Partnerships and
Related
Companies (a)
|
45,439,623
|
44,664,623
|
775,000
|
-
|
||||||||||||
Total Equity Securities
|
107,735,980
|
106,960,980
|
775,000
|
-
|
||||||||||||
Notes
Senior Notes(a)
|
2,021,250
|
-
|
2,021,250
|
|||||||||||||
Total Notes
|
2,021,250
|
-
|
2,021,250
|
|||||||||||||
Other
Short Term
Investments (a)
|
2,902,017
|
2,902,017
|
-
|
-
|
||||||||||||
Total Other
|
2,902,017
|
2,902,017
|
-
|
-
|
||||||||||||
Total Assets
|
$
|
112,659,247
|
$
|
109,862,997
|
$
|
2,796,250
|
$
|
-
|
||||||||
Liabilities
Written Options
|
$
|
4,500
|
$
|
4,500
|
$
|
-
|
$
|
-
|
||||||||
Total Liabilities
|
$
|
4,500
|
$
|
4,500
|
$
|
-
|
$
|
-
|
(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 February 28, 2018.
|
The effect of derivative instruments on the Statement of Operations for the period ended February 28, 2018:
|
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
|
$
|
(194,889
|
)
|
$
|
73,270
|
$
|
(121,619
|
)
|
||||
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
|
$
|
-
|
$
|
3,894
|
$
|
3,894
|
||||||
Asset derivatives
|
||||||||||||
Risk Exposure Category
|
Statement of Assets and
Liabilities location
|
Fair Value
|
||||||||||
Equity Contracts
|
Written options, at fair value
|
$
|
4,500
|
(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.
|